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

                                   FORM 10-KSB


[X] ANNUAL  REPORT UNDER SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE ACT OF
1934

                  For the fiscal year ended February 29, 2004

[_] TRANSITION  REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE ACT
OF 1934

                           Commission File No. 1-4978

                             SOLITRON DEVICES, INC.
--------------------------------------------------------------------------------
                 (Name of Small Business Issuer in Its Charter)

         Delaware                                         22-1684144
--------------------------------------------------------------------------------
(State or Other Jurisdiction of             (IRS Employer Identification Number)
Incorporation or Organization)

3301 Electronics Way, West Palm Beach, Florida                33407
--------------------------------------------------------------------------------
   (Address of Principal Executive Offices)                (Zip Code)

         Issuer's telephone number, including area code: (561) 848-4311

Securities registered under 12(b) of the Exchange Act:

      Title of Each Class          Name of Each Exchange on Which Registered
      -------------------          -----------------------------------------
            None                                     N/A

Securities registered pursuant to Section 12(g) of the Exchange Act:


                         Common Stock, $0.01 par value
                         -----------------------------
                                (Title of Class)

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

                                     Yes [X]       No [_]

Check if there is no disclosure of delinquent  filers in response to Item 405 of
Regulation S-B in this form, and no disclosure will be contained, to the best of
registrant's   knowledge,   in  definitive   proxy  or  information   statements
incorporated  by reference  in Part III of this Form 10-KSB or any  amendment to
this Form 10-KSB. [X]

Issuer's revenues for its most recent fiscal year: $7,690,000.

The aggregate market value of the registrant's  common stock, par value $.01 per
share, held by  non-affiliates of the registrant,  based upon the closing market
price as of June 14, 2004, was approximately $1,245,811.

The  number of shares  outstanding  of each of the  issuer's  classes  of common
stock, as of June 14, 2004: 2,076,351 shares of common stock, par value $.01 per
share.

Documents incorporated by reference: None

Transitional Small Business Disclosure Format:

                                     Yes [_]       No [X]

                                       1


                                     PART I

ITEM 1.  DESCRIPTION OF BUSINESS


GENERAL

Solitron  Devices,  Inc., a Delaware  corporation (the "Company" or "Solitron"),
designs, develops, manufactures and markets solid-state semiconductor components
and related  devices  primarily  for the military  and  aerospace  markets.  The
Company  manufactures  a large variety of bipolar and metal oxide  semiconductor
("MOS") power  transistors,  power and control  hybrids,  junction and power MOS
field effect transistors  ("Power MOSFETS") and other related products.  Most of
the  Company's  products are custom made  pursuant to contracts  with  customers
whose end products are sold to the United  States  government.  Other  products,
such as Joint  Army/Navy  ("JAN")  transistors,  diodes  and  Standard  Military
Drawings ("SMD") voltage regulators, are sold as standard or catalog items.

The  Company was  incorporated  under the laws of the State of New York in 1959,
and reincorporated under the laws of the State of Delaware in August 1987.

PRODUCTS

The  Company  designs,   manufactures  and  assembles   bipolar  and  MOS  power
transistors, power and control hybrids, junction and Power MOSFETs, field effect
transistors and other related products.

Set forth below by principal  product type are the percentage (i)  contributions
to the Company's  total sales of each of the Company's  principal  product lines
for the  fiscal  year ended  February  29,  2004 and for the  fiscal  year ended
February 28, 2003 and (ii) contributions to the Company's total order backlog at
February 29, 2004 and February 28, 2003.



                             % of Total Sales      % of Total Sales     Backlog   Backlog
                          for Fiscal Year Ended  for Fiscal Year Ended     at       at
                                  February             February         February  February
Product                          29, 2004              28, 2003         29, 2004  28, 2003
-------                          --------              --------         --------  --------
                                                                         
Power Transistor                     18%                  17%               14%      18%
Hybrids                              59%                  53%               66%      62%
Field Effect Transistors              5%                   6%                3%       5%
Power MOSFETS                        18%                  24%               17%      15%
                                 --------              --------         --------  --------
                                    100%                 100%              100%     100%


The  Company's  backlog at  February  29,  2004 and  revenue  for the year ended
February 29, 2004 reflect demand for the Company's products at such date and for
such  period.  For  more  information,  see  "Backlog".  The  variation  in  the
proportionate  share of each  product line for each period  reflects  changes in
demand,  changes  emanating from the  Congressional  appropriations  process and
timing  associated  with  awards  of  defense  contracts,  as well as  shifts in
technology and consolidation of defense prime contractors.

The Company's  semiconductor  products can be  classified  as active  electronic
components.  Active electronic  components are those that control and direct the
flow of  electrical  current by means of a control  signal  such as a voltage or
current. The Company's active electronic  components include bipolar transistors
and MOS transistors.

It is  customary  to  subdivide  active  electronic  components  into those of a
discrete nature and those, which are non-discrete.  Discrete devices contain one
single  semiconductor  element;   non-discrete  devices  consist  of  integrated
circuits or hybrid circuits,  which contain two or more elements,  either active
or passive, interconnected to make up a selected complete electrical circuit. In
the case of an integrated  circuit,  a number of active and passive elements are
incorporated onto a single silicon chip. A hybrid circuit, on the other hand, is
made up of a number of  individual  components  that are mounted onto a suitable
surface material,  interconnected  by various means, and suitably  encapsulated.
Hybrid and integrated circuits can either be analog or digital;  presently,  the
Company  manufactures only analog components.  The Company's products are either
standard devices, such as catalog type items (e.g., transistors

                                       2


and voltage regulators),  or  application-specific  devices, also referred to as
custom or semi-custom products. The latter are designed and manufactured to meet
a customer's  particular  requirements.  For the fiscal year ended  February 29,
2004 approximately 90% of the Company's sales have been of custom products,  and
the remaining 10% have been of standard or catalog products.

Approximately  93% of the semiconductor  components  produced by the Company are
manufactured  pursuant to approved Source Control Drawings (SCD) from the United
States government's prime contractors; the remainder are primarily JAN qualified
products approved for use by the military. The Company's  semiconductor products
are  used  as  components  of  military,  commercial  and  aerospace  electronic
equipment,  such as  ground  and  airborne  radar  systems,  power  distribution
systems,  missiles,  missile  control  systems  and  spacecraft.  The  Company's
products have been used on the space shuttle and on spacecraft sent to the moon,
to Jupiter (on Galileo) and, most recently, to Mars (on Global Surveyor and Mars
Sojourner).  Approximately  94% of the Company's  sales have  historically  been
attributable  to contracts with customers  whose products are sold to the United
States  government.  The remaining 6% of sales are for non-military,  scientific
and industrial applications.

Custom products are typically sold to the US Government and defense or aerospace
companies such as Raytheon,  Lockheed  Martin,  Smith  Industries,  Harris,  and
Northrop Grumman, while standard products are sold to the same customer base and
to the general electronic  industry and incorporate such items as power supplies
and other  electronic  control  products.  The Company has  standard  and custom
products available in all of its major product lines.

The  following  is  a  general   description  of  the  principal  product  lines
manufactured by the Company.

Power Transistors:

Power  transistors are high current and/or high voltage control devices commonly
used  for  active  gain  applications  in  electronic   circuits.   The  Company
manufactures  a large  variety of power  bipolar  transistors  for  applications
requiring  currents in the range of 0.1A to 150A or voltages in the range of 30V
to 1000V. The Company employs over 60 types of silicon chips to manufacture over
500 types of power bipolar  transistors and is currently  expanding this line in
response to increased  market  demand  resulting  from other  companies'  (e.g.,
Motorola)  departure  from the military  market.  The Company also  manufactures
power  diodes  under  the  same   military   specification.   Additionally,   it
manufactures  power  N-Channel and  P-Channel  Power MOSFET  transistors  and is
continuously expanding that line in accordance with customers' requirements. The
Company is qualified to deliver these products under MIL-PRF-19500 in accordance
with JAN,  JANTX and JANTXV.  JAN,  JANTX AND JANTXV  denotes  various  quality
military  screening  levels. Some of these parts made by the company are custom
or standard.

The Company has been certified and qualified since 1968 under MIL-PRF-19500 (and
its  predecessor)  standards  promulgated by the Defense Supply Center  Columbus
("DSCC").  These  standards  specify  the  uniformity  and  quality  of  bipolar
transistors  and diodes  purchased  for United  States  military  programs.  The
purpose of the  program is to  standardize  the  documentation  and  testing for
bipolar   semiconductors  for  use  in  United  States  military  and  aerospace
applications.  Attainment of certification and/or qualification to MIL-PRF-19500
requirements  is important  since it is a prerequisite  for a manufacturer to be
selected  to  supply  bipolar   semiconductors  for  defense-related   purposes.
MIL-PRF-19500  establishes  definite  criteria  for  manufacturing  construction
techniques and materials used for bipolar  semiconductors and assures that these
types  of  devices  will  be  manufactured   under  conditions  that  have  been
demonstrated to be capable of continuously  producing highly reliable  products.
This program  requires a manufacturer to demonstrate  its products'  performance
capabilities.  A manufacturer  receives  certification  once its Product Quality
Assurance Program Plan is reviewed and approved by DSCC. A manufacturer receives
qualification once it has demonstrated that it can build and test sample product
in  conformity  with its  certified  Product  Quality  Assurance  Program  Plan.
Continuing to maintain  MIL-PRF-19500  qualification  is expected to improve the
Company's business posture by increasing product marketability.

Hybrids:

Hybrids are compact electronic  circuits that contain a selection of passive and
active components  mounted on printed substrates and encapsulated in appropriate
packages.  The Company manufactures thick film hybrids,  which generally contain
discrete  semiconductor chips,  integrated  circuits,  chip capacitors and thick
film or thin film resistors.  Most of the hybrids are of the high-power type and
are  custom  manufactured  for  military  and  aerospace  systems.  Some  of the
Company's hybrids include high power voltage regulators, power amplifiers, power
drivers,  boosters  and  controllers.  Hybrids  manufactured  by the Company are
custom or standard.

                                       3


The Company has been  certified  (since 1990) and  qualified  (since 1995) under
MIL-PRF-38534 Class H (and its predecessor)  standards  promulgated by the DSCC.
These standards specify the uniformity and quality of hybrid products  purchased
for  United  States  military  programs.  The  purpose  of  the  program  is  to
standardize the  documentation  and testing for hybrid  microcircuits for use in
United States military and aerospace  applications.  Attainment of certification
and/or qualification to MIL-PRF-38534 Class H requirements is important since it
is a  prerequisite  for a  manufacturer  to be  selected  to supply  hybrids for
defense-related  purposes.  MIL-PRF-38534 Class H establishes  definite criteria
for  manufacturing   construction  techniques  and  materials  used  for  hybrid
microcircuits and assure that these types of devices will be manufactured  under
conditions that have been  demonstrated to be capable of continuously  producing
highly reliable  products.  This program  requires a manufacturer to demonstrate
its products'  performance  capabilities.  Certification  is a  prerequisite  of
qualification.  A manufacturer  receives  certification once its Product Quality
Assurance Program Plan is reviewed and approved by DSCC. A manufacturer receives
qualification  once it has  demonstrated  that it can  build  and  test a sample
product in conformity with its certified Product Quality Assurance Program Plan.
Maintaining  MIL-PRF-38534  Class H  qualification  is  expected  to improve the
Company's business posture by increasing product marketability.

Voltage Regulators:

The Company also qualified a line of voltage regulators in accordance with Class
M of MIL-PRF-38535 Class M, which allows it to sell these products in accordance
with SMD  specifications  published by DSCC. The Company also makes standard and
custom voltage regulators.

Field Effect Transistors:

Field effect  transistors  are  surface-controlled  devices where  conduction of
electrical  current  is  controlled  by the  electrical  potential  applied to a
capacitively   coupled  control  element.  The  Company  manufactures  about  30
different types of junction and MOS field effect transistor chips. They are used
to  produce  over 350  different  field  effect  transistor  types.  Most of the
Company's field effect  transistors  conform to standard Joint Electronic Device
Engineering Council designated transistors,  commonly referred to as standard 2N
number  types.  The Company is currently  expanding  its product  offering.  The
Company is  qualified  to deliver  these  products  under  MIL-PRF-19500.  These
devices can be custom or standard.

MANUFACTURING

The Company's engineers design its transistors, diodes, field effect transistors
and  hybrids,  as well as other  customized  products,  based upon  requirements
established  by  customers,  with the  cooperation  of the product and marketing
personnel.  The design of  non-custom  or catalog  products is based on specific
industry standards.

Each new  design is first  produced  on a CAD/CAE  computer  system.  The design
layout is then  reduced to the  desired  micro size and  transferred  to silicon
wafers in a series of steps that  include  photolithography,  chemical or plasma
etching,  oxidation,  diffusion and metallization.  The wafers then go through a
fabrication process. When the process is completed,  each wafer contains a large
number of silicon chips,  each chip being a single transistor device or a single
diode.  The wafers are tested  using a  computerized  test system prior to being
separated  into  individual  chips.  The chips are then assembled in standard or
custom  packages,  incorporated in hybrids or sold as chips to other  companies.
The chips are normally  mounted  inside a chosen  package using  eutectic,  soft
solder or epoxy die attach techniques,  and then wire bonded to the package pins
using gold or aluminum  wires.  Many of the  packages  are  manufactured  by the
Company and, in most cases, the Company plates its packages with gold, nickel or
other metals utilizing outside vendors to perform the plating operation.

In the case of  hybrids,  design  engineers  formulate  the  circuit  and layout
designs.  Ceramic substrates are then printed with thick film gold conductors to
form the  interconnect  pattern and with thick film  resistive  inks to form the
resistors  of  the  designed  circuit.   Semiconductor  chips,  resistor  chips,
capacitor  chips and inductors are then mounted on the substrates and sequential
wire  bonding is used to  interconnect  the  various  components  to the printed
substrate,  as well as to connect the circuit to the external  package pins. The
Company  manufactures  approximately  30% of the  hybrid  packages  it uses  and
purchases the balance from suppliers.

                                       4


In addition to Company-performed  testing and inspection procedures,  certain of
the Company's products are subject to source  inspections  required by customers
(including the United States government).  In such cases,  designated inspectors
are authorized to perform a detailed  on-premise  inspection of each  individual
device  prior to  encapsulation  in a casing or before  dispatch of the finished
unit to  ensure  that the  quality  and  performance  of the  product  meets the
prescribed specifications.

ISO 9001:2000

In  March  2000,   Underwriters   Laboratories  awarded  the  Company  ISO  9001
qualification.  The ISO 9001  Program  is a series  of  quality  management  and
assurance standards developed by a technical committee of the European Community
Commission  working under the  International  Organization for  Standardization.
During the  Fiscal  Year ended  February  29,  2004 the  Company  underwent  two
additional  surveillance  audits that  resulted in  recertification.  During the
August,  2003  surveillance  audit, the Company was qualified as meeting the new
ISO  9001:2000  standard.  Management  believes  that  such  qualification  will
continue to open the Company to additional business  opportunities that were not
available prior to such qualification.

FINANCIAL INFORMATION ABOUT EXPORT SALES AND MAJOR CUSTOMERS

Specific  financial  information  with respect to the Company's  export sales is
provided in Note 10 to the Consolidated Financial Statements contained in Item 7
of this Annual Report.

MARKETING AND CUSTOMERS

The  Company's  products  are sold  throughout  the  United  States  and  abroad
primarily through a network of manufacturers'  representatives and distributors.
The  Company is  represented  (i) in the United  States by three  representative
organizations that operate out of 9 different locations with 7 salespeople and 2
stocking  distributor  organizations  that operate out of 39 locations  with 270
salespeople  and  (ii)  in  the   international   market  by  2   representative
organizations  in 2 countries  with 4 sales  people.  Some of the  international
groups serve as distributors as well as sales representatives.  The Company also
directly employs several sales, marketing, and application engineering personnel
to coordinate operations with the representatives and distributors and to handle
key accounts.

During the fiscal year ended  February  29, 2004,  the Company sold  products to
approximately  163  customers.  Of these  163  customers,  59 had not  purchased
products  from the Company  during the previous  fiscal year.  During the fiscal
year ended February 29, 2004,  Raytheon  accounted for  approximately 41% of net
sales,  as  compared  to the 45% it  accounted  for during the fiscal year ended
February 28, 2003. The U.S. government, accounted for approximately 11% of total
net sales,  as compared to  approximately  9% for the fiscal year ended February
28,  2003.  Other than  Raytheon  and the U.S.  Government,  the  Company had no
customers, which accounted for more than 10% of net sales during the last fiscal
year. Fifteen of the Company's  customers accounted for approximately 85% of the
Company's  sales during the fiscal year ended February 29, 2004. It has been the
Company's experience that a large percentage of its sales have been attributable
to a relatively small number of customers in any particular  period. As a result
of the mergers and acquisitions in general,  and among large defense contractors
in particular, the number of large customers will continue to decline in number,
but this does not necessarily mean that the Company will experience a decline in
sales. The Company expects customer  concentration to continue.  The loss of any
major  customer  without  offsetting  orders  from  other  sources  would have a
material  adverse  effect on the  business,  financial  condition and results of
operations of the Company.

During  the  fiscal  year  ended  February  29,  2004 and  since  that  date,  a
substantial portion of the Company's products were sold pursuant to contracts or
subcontracts  with or to  customers  whose end  products  are sold to the United
States government. Accordingly, the Company's sales may be adversely impacted by
Congressional  appropriations  and  changes in  national  defense  policies  and
priorities.  As a result of such  Congressional  appropriations  and significant
changes in military  spending in recent years,  the Company had a 2% increase in
net bookings  during the fiscal year ended  February 29, 2004 as compared to the
previous year. All of the Company's  contracts with the United States government
or its prime contractors contain provisions  permitting  termination at any time
at the convenience of the United States  government or the prime contractor upon
payment to the Company of costs incurred plus a reasonable profit.

In  recognition  of the  changes in global  geopolitical  affairs  and in United
States  military  spending,  the Company is attempting to increase  sales of its
products for  non-military,  scientific  and industrial  niche markets,  such as
medical  electronics,  machine tool controls,  LEOS (Low Earth Orbit Satellites)
telecommunications networks and other market

                                       5


segments in which purchasing  decisions are generally based primarily on product
quality, long-term reliability and performance, rather than on product price.

Although  average sales prices are  typically  higher for products with military
applications  than for products with  non-military,  scientific  and  industrial
applications,  the Company  hopes to minimize this  differential  by focusing on
these quality-sensitive niche markets where price sensitivity is very low. There
can be no assurance;  however, that the Company will be successful in increasing
its sales to these market segments, which increase in sales could be critical to
the future  success of the Company.  To date,  the Company has made only limited
inroads in penetrating such markets.

In  addition to these newer sales  efforts,  the Company is also  attempting  to
offer  additional  products to the military  markets that are  complementary  to
those currently sold by the Company to the military  markets,  but as of yet has
not made significant inroads in this endeavor.

Sales to foreign customers, located mostly in Canada, Western Europe and Israel,
accounted  for  approximately  9% of the Company's net sales for the fiscal year
ended February 29, 2004 as compared to 10% for the year ended February 28, 2003.
All sales to foreign customers are conducted utilizing exclusively U.S. dollars.

BACKLOG

The Company's order backlog,  which consists of semiconductor and hybrid related
open orders, more than 90% of which are scheduled for delivery within 12 months,
was approximately  $5,963,000 at February 29, 2004, as compared to $5,193,000 as
of February  28, 2003.  The entire  backlog  consisted of orders for  electronic
components.  The Company  currently  anticipates  that the  majority of its open
order backlog will be filled by February 28, 2005. In the event that bookings in
the long-term  decline  significantly  below the level  experienced  in the last
fiscal year, the Company may be required to implement  further  cost-cutting  or
other downsizing measures to continue its business operations. Such cost-cutting
measures could inhibit future growth prospects. See "Management's Discussion and
Analysis  of  Financial  Condition  and  Results of  Operations  - Bookings  and
Backlog."

The Company's  backlog as of any particular  date may not be  representative  of
actual  sales for any  succeeding  period  because lead times for the release of
purchase  orders depend upon the scheduling  practices of individual  customers.
The delivery times of new or non-standard products can be affected by scheduling
factors and other manufacturing considerations, variances in the rate of booking
new  orders  from  month to month and the  possibility  of  customer  changes in
delivery  schedules or cancellations of orders.  Also,  delivery times of new or
non-standard  products  are  affected  by  the  availability  of  raw  material,
scheduling   factors,   manufacturing   considerations   and  customer  delivery
requirements.

The rate of booking new orders varies  significantly from month to month, mostly
as a result of sharp fluctuations in the government  budgeting and appropriation
process.  The Company has historically  experienced somewhat decreased levels of
bookings  during the summer months,  primarily as a result of such budgeting and
appropriation  activities.  For these reasons, and because of the possibility of
customer changes in delivery schedules or cancellations of orders, the Company's
backlog as of any particular  date may not be indicative of actual sales for any
succeeding  period.  See  "Management's  Discussions  and  Analysis of Financial
Conditions - Result of Operations"  for a discussion of the increase in bookings
for the year ended February 29, 2004 as compared to the previous year.

PATENTS AND LICENSES

The Company  owned  approximately  33 patents (most of which have now expired or
have been  allowed  to lapse)  relating  to the design  and  manufacture  of its
products.  The  terminations  of these  patents have not had a material  adverse
effect  on  the  Company.  The  Company  believes  that  engineering  standards,
manufacturing  techniques  and product  reliability  are more  important  to the
successful  manufacture  and sale of its  products  than the old patents that it
had.

                                       6


COMPETITION

The electronic  component  industry,  in general,  is highly competitive and has
been  characterized by price erosion,  rapid  technological  changes and foreign
competition.  However,  in the market  segments in which the  Company  operates,
while highly  competitive  and subject to the same price erosion,  technological
change is slow and minimal. The Company believes that it is well regarded by its
customers in the segments of the market in which  competition  is dependent less
on price and more on product reliability and performance.  Management  believes,
however,  that to the extent the Company's  business is targeted at the military
and aerospace markets, where there has been virtually no foreign competition, it
is subjected to less  competition than  manufacturers  of commercial  electronic
components.  Additionally,  the decline in military  orders and the shift in the
requirement  of the Defense  Department  whereby the use of  Commercial  Off The
Shelf  (COTS)  components  is  encouraged  over  the  use  of  high  reliability
components that the Company manufactures, prompting the number of competitors to
decline, afford the Company the opportunity to increase its market share. As the
Company attempts to shift its focus to the sale of products having non-military,
non-aerospace  applications  it will be  subject to greater  price  erosion  and
foreign  competition.  Presently  the Company is  attempting to identify a niche
market for high-end industrial custom power modules and custom motor controllers
where  the  Company's  capabilities  can  offer  a  technological  advantage  to
customers in the motor driver, and power supplies industries.  However, there is
no guarantee that the Company will be successful in this effort.

The Company  has  numerous  competitors  across all of its  product  lines.  The
Company is not in direct competition with any other  semiconductor  manufacturer
for an  identical  mixture  of  products;  however,  one or  more  of the  major
manufacturers of semiconductors  manufactures some of the Company's products.  A
few such major competitors (e.g., Motorola,  Intersil,  Fairchild, among others)
have elected to withdraw from the military market altogether.  However, there is
no  assurance  that the  Company's  business  will  increase as a result of such
withdrawals.  Other  competitors in the military  market  include  International
Rectifier (the Omnirel Division),  Microsemi (the NES Division),  MS Kennedy and
Sensitron.  The Company  competes  principally on the basis of product  quality,
turn-around  time and price.  The Company believes that competition for sales of
products  that will  ultimately  be sold to the  United  States  government  has
intensified and will continue to intensify as United States defense  spending on
high reliability  components continues to decrease and the Department of Defense
pushes for  implementation  of its 1995  decision  to  purchase  high-end,  COTS
standard  products in lieu of products  made in accordance  with more  stringent
military specifications.

The Company  believes that its primary  competitive  advantage is its ability to
produce  high  quality  products  as a result  of its years of  experience,  its
sophisticated  technologies and its experienced staff. The Company believes that
its ability to produce highly  reliable custom hybrids in a short period of time
will  give  it  a  strategic  advantage  in  attempting  to  penetrate  high-end
commercial  markets and in selling military  products  complementary  with those
currently  sold, as doing so would enable the Company to produce  products early
in design and development  cycles.  The Company believes that it will be able to
improve its capability to respond quickly to customer needs and deliver products
on time.

EMPLOYEES

At  February  29,  2004,  the  Company had 90  employees  (as  compared to 86 at
February 28, 2003), 65 of whom are engaged in production activities,  3 in sales
and marketing, 6 in executive and administrative  capacities and 16 in technical
and support activities.  Of the 90 employees,  84 were full time employees and 6
were part time employees.

The  Company  has  never  had a work  stoppage,  and none of its  employees  are
represented  by  a  labor  organization.  The  Company  considers  its  employee
relations to be satisfactory.

SOURCES AND AVAILABILITY OF RAW MATERIAL

The Company  purchases  its raw  materials  from  multiple  suppliers  and has a
minimum of two suppliers for all of its material requirements.  A few of the key
suppliers of raw materials and finished  packages  purchased by the Company are:
Egide USA Inc.,  Platronics Seals,  Kyocera America,  Morgan Advanced  Ceramics,
Coining, Kilburn Isotronics,  IXYS, Purecoat International,  Stellar Industries,
and others. Because of a diminishing number of sources of component packages the
Company has been obliged to pay higher prices,  which consequently has increased
costs of goods sold.  Should a shortage of three-inch  silicon wafers occur,  we
might not be able to switch our manufacturing capabilities to another size wafer
in time to meet our customer's needs, leading to lost revenues.

                                       7


EFFECT OF GOVERNMENT REGULATION

The Company  received DSCC  approval to supply its products in  accordance  with
MIL-PRF-19500,  Class H of  MIL-PRF-38534,  and some products in accordance with
Class M of  MIL-PRF-38535.  These  qualifications  are required to supply to the
U.S.  Government  or  its  prime  contractors.   Continuing  to  maintain  these
qualifications  is  expected  to  improve  the  Company's  business  posture  by
maintaining product marketability.

RESEARCH AND DEVELOPMENT

During the last two fiscal  years,  the  Company  has not spent any  significant
funds on research  and  development.  This may have an adverse  effect on future
operations.  The  cost of  designing  custom  products  is  borne in full by the
customer, either as a direct charge or is amortized in the unit price charged to
the customer.

ENVIRONMENTAL REGULATION

While the Company believes that it has the  environmental  permits  necessary to
conduct its business and that its  operations  conform to present  environmental
regulations,  increased public  attention has been focused on the  environmental
impact of semiconductor manufacturing operations. The Company, in the conduct of
its  manufacturing  operations,  has handled and does handle  materials that are
considered hazardous, toxic or volatile under federal, state and local laws and,
therefore,  is subject to regulations  related to their use, storage,  discharge
and disposal.  No assurance  can be made that the risk of accidental  release of
such  materials  can be  completely  eliminated.  In the event of a violation of
environmental  laws,  the Company could be held liable for damages and the costs
of  remediation  and,  along  with the rest of the  semiconductor  industry,  is
subject to  variable  interpretations  and  governmental  priorities  concerning
environmental laws and regulations. Environmental statutes have been interpreted
to provide for joint and several  liability and strict  liability  regardless of
actual fault.  There can be no assurance  that the Company and its  subsidiaries
will not be  required  to incur costs to comply  with,  or that the  operations,
business or financial condition of the Company will not be materially  adversely
affected by current or future environmental laws or regulations.

ENVIRONMENTAL LIABILITIES

The  Company  is  currently  engaged  in  negotiations  with the  United  States
Environmental  Protection  Agency  ("USEPA")  to resolve the  Company's  alleged
liability to USEPA at the following sites:  Solitron  Microwave  Superfund Site,
Port Salerno,  Florida;  Petroleum Products Corporation Superfund Site, Pembroke
Park,   Florida;   Casmalia  Disposal  Superfund  Site,  Santa  Barbara  County,
California;  and Solitron Devices Site, Riviera Beach,  Florida.  USEPA contends
that the  Company  is liable for a share of past and future  costs  incurred  by
USEPA in connection  with the  investigation  and remediation of the sites. At a
meeting with USEPA on March 23, 2001, USEPA contended that the Company's alleged
share of  liability at the four (4) sites totals  approximately  $7.65  million,
which USEPA broke down on a site by site basis as follows:  Solitron  Microwave,
Port Salerno - $3.8 million; Petroleum Products - $150,000;  Casmalia Disposal -
$2.7 million; and Solitron Devices, Riviera Beach - $1 million.

In addition to the claims  asserted by USEPA against the Company at the Casmalia
Disposal  Superfund  Site,  claims have been  asserted  against the Company by a
group of alleged  responsible parties formed at the site for all past and future
cleanup expenses incurred or to be incurred by the respective group.  During the
negotiations with USEPA to resolve the Company's alleged liability at all sites,
the Company was advised by USEPA that a settlement  with USEPA would most likely
resolve the claims of the groups of alleged  responsible  parties  formed at the
Casmalia Disposal  Superfund Sites.  Preliminary  communications  with attorneys
representing  the respective  groups  support  USEPA's  representations  in this
regard.

The Company  contends  that the claims of USEPA and the Casmalia  private  party
group referenced above were discharged in bankruptcy  pursuant to the Bankruptcy
Court's  Order  Confirming  Solitron's  Fourth  Amended Plan of  Reorganization,
entered in August 1993.  Nevertheless,  the Company is negotiating with USEPA to
settle its outstanding liability at all sites based on an ability to pay ("ATP")
determination.

Following a settlement  conference on October 24, 2003,  the Company  received a
final ATP  Multi-Site  Settlement  Agreement  from EPA on January 23, 2004.  The
substantial  provisions of the Agreement  obligate the Company to pay to EPA the
sum of $74,000 over two years, in equal quarterly  payments,  plus interest.  In
addition,  the  Company is  obligated  to pay to EPA the sum of $10,000 or 5% of
Solitron's net after-tax  income over the first $500,000,  if any,  whichever is
greater,  for years 3-7  following  the  effective  date of the  Agreement.  The
Company signed the Agreement and returned it to EPA for execution on January 26,
2004.  After  receipt of the signed  Agreement,  EPA  notified  the Company that

                                       8


additional  edits to the  Agreement  may be  necessary.  The Company  expects to
complete negotiations with EPA in 2004. Once the agreement becomes effective, it
is anticipated that EPA will recommend to the PRP group at the Casmalia Disposal
Superfund Site that the group release the Company from further  liability at the
site upon the Company's compliance with the Agreement.

On August 7, 2002, the Company received a Request for Information from the State
of  New  York  Department  of  Environmental  Conservation  ("NYDEC"),   seeking
information  on whether  the  Company  had  disposed  of  certain  wastes at the
Clarkstown Landfill site located in the Town of Clarkstown, Rockland County, New
York. By letter dated August 29, 2002, the Company  responded to the Request for
Information  and  advised  NYDEC  that the  Company's  former  Tappan,  New York
facility  closed in the  mid-1980s,  prior to the  initiation  of the  Company's
bankruptcy proceedings described above. The Company contends that, to the extent
that NYDEC has a claim against the Company as a result of the Company's  alleged
disposal  of wastes  at the  Clarkstown  landfill  prior to the  closing  of the
Company's  former Tappan facility in the mid-1980s,  the claim was discharged in
bankruptcy as a result of the Bankruptcy  Court's  August 1993 Order  referenced
above.  The Company entered into a Tolling  Agreement with the State of New York
in August  2003,  which  provides  for the  tolling of  applicable  statutes  of
limitation  through  the  earlier  of  August  23,  2004 or the date  the  State
institutes  a  suit  against  Solitron,  for  any  claims  associated  with  the
Clarkstown  Landfill site. It is not known at this time whether the State of New
York will pursue a claim against the Company in connection  with the  Clarkstown
Landfill site.

BANKRUPTCY PROCEEDINGS

On January  24, 1992 (the  "Petition  Date"),  the Company and its  wholly-owned
subsidiary,  Solitron Specialty Products, Inc. (f/k/a Solitron Microwave, Inc.),
a Delaware corporation,  filed voluntary petitions seeking  reorganization under
Chapter 11 ("Chapter 11") of the United States  Bankruptcy Code, as amended (the
"Bankruptcy  Code"),  in the United  States  Bankruptcy  Court for the  Southern
District of Florida (the "Bankruptcy Court"). On August 20, 1993, the Bankruptcy
Court entered an Order (the "Order of  Confirmation")  confirming  the Company's
Fourth  Amended  Plan of  Reorganization,  as  modified by the  Company's  First
Modification   of  Fourth   Amended  Plan  of   Reorganization   (the  "Plan  of
Reorganization"  or "Plan").  The Plan became  effective on August 30, 1993 (the
"Effective  Date"). On July 12, 1996, the Bankruptcy Court officially closed the
case.

Pursuant to the Plan of Reorganization, beginning in approximately May 1995, the
Company was required to begin making quarterly  payments to holders of unsecured
claims  until they receive 35% of their  claims.  However,  due to  negotiations
between the  parties,  the  unsecured  creditors  agreed to a deferment  of this
payment  (for more  information  see  "Management's  Discussion  and Analysis of
Financial  Condition and Results of Operations").  At the time, it was estimated
that there was an aggregate of approximately $7,100,000 in unsecured claims and,
accordingly,  that the Company was required to pay  approximately  $2,292,000 to
holders of allowed  unsecured claims in quarterly  installments of approximately
$62,083.  During the fiscal year ended  February 29, 2004,  the Company  reached
agreement with one unsecured  creditor under which $5,000 was paid as settlement
of slightly less than $114,000 of recorded debts to unsecured  creditors.  Other
income of approximately  $109,000 from  extinguishment  of debt was consequently
recorded.

Beginning on the date the Company's net after tax income exceeds  $500,000,  the
Company  is  obligated  to pay  (on an  annual  basis)  each of the  holders  of
unsecured  claims  (pro  rata)  and  Vector  Trading  and  Holding   Corporation
("Vector"),  a successor to certain assets and  liabilities of the Company,  and
Vector's  participants and successors,  5% of its net after tax income in excess
of $500,000 until the tenth  anniversary of the Effective  Date, up to a maximum
aggregate of $1,500,000 to the holders of unsecured  claims (pro rata) and up to
a maximum  aggregate of $1,500,000 to Vector  participants  and their successors
(the "Profit Participation").  As the Company earned $637,000 in the fiscal year
ended  February  28,  2001,  net after the  accrual  of  $15,000  for the Profit
Participation,  it  distributed,  during the fiscal year ended February 28, 2002
approximately  $7,500 to its  unsecured  creditors and  approximately  $7,500 to
Vector and its successors in interest as contemplated by the Plan. As net income
for the fiscal year ended February 28, 2003 did not exceed $500,000,  there were
no  distributions  related to such fiscal  year.  As the level of income for the
fiscal year ended February 29, 2004 did not exceed $500,000 no such payments are
anticipated.

Pursuant  to  the  Plan,  the  monies  to  be  utilized  to  fund  environmental
assessments and  remediations  are to be made available from the proceeds of the
sale or lease of the Port  Salerno  and the  Riviera  Beach  properties,  to the
extent  that the  Company  is  successful  in its  efforts to sell or lease such
properties, as discussed in "Environmental Liabilities".  The Plan also required
that to the extent the proceeds from the sale or lease of these  properties  are
not  sufficient to pay for the  remediation,  the Company  would escrow  monthly
amounts.  As of February  29,  2004,  the Company has  deposited  $90,000 in the
required escrow accounts, including $19,000 that has been paid out in connection
with the Riviera Beach Property.  The Riviera Beach property was sold on October

                                       9


12, 1999 by the Company. Under the terms of the sale, the USEPA received the net
proceeds of $419,000. USEPA also received approximately $19,000 from the Riviera
Beach  environmental  escrowed  monies to defray  its  cleanup  costs.  The Port
Salerno (formally occupied by Solitron Microwave) property was sold on March 17,
2003. Under the terms of the sale, the USEPA received $153,155 and Martin County
received on behalf of FDEP $278,148 (the net proceeds).  The Company's financial
statements  reflect   liabilities  of  $1,416,701   relating  to  the  foregoing
assessment and remediation  obligations.  This best estimate of cleanup costs by
the Company's environmental consultants is based on the assumption that the Plan
and Consent Final Judgment will be  implemented.  with respect to  environmental
liabilities.  Given USEPA's assertion of jurisdiction  over the properties,  the
Company cannot give any assurance that actual  remediation costs will not exceed
the estimate based on compliance with the Plan.  Because of the uncertainties of
how USEPA will proceed  with cleanup of the  properties  and  resolution  of the
Company's  ability to pay  application,  total  costs to the  Company  cannot be
estimated  now.  For a more  definitive  description  of  environmental  matters
pertaining  to the Riviera  Beach and Port Salerno  Properties,  please refer to
"Environmental Liabilities".

The Company has not been making agreed  payments under the Plan and otherwise to
Martin  County with respect to tax claims.  The  following  table  indicates the
approximate cumulative status of amounts due under the Plan of Reorganization as
of February 29, 2004:

                           Due to Date         Paid
                           -----------         ----

         Martin County     $ 283,000           $ 7,957

When the Port  Salerno  property  was sold on March 17,  2003 the  Company  paid
Martin County  $282,502 in Delinquent  Real Estate Taxes and $4,898 in 2002 Real
Estate Taxes out of the proceeds of the sale.


ITEM 2.  DESCRIPTION  OF PROPERTY

The  Company's  manufacturing  operations  and its  corporate  headquarters  are
located  in one  leased  facility  in West  Palm  Beach,  Florida.  The  Company
originally  had leased the  facility  for a term  ending  December  31, 2001 and
subleased  approximately  25,000 square feet to S/V Microwave Products,  Inc., a
private  company  which  bought   substantially   all  the  assets  and  certain
liabilities  of  Solitron's  microwave  division in 1993.  In 2001,  the Company
renegotiated  a new  lease to  exclude  the  area  previously  subleased  to S/V
Microwave;  and,  accordingly  with  the  terms  of the  new  lease,  had  walls
constructed and utilities  divided so that the space previously  occupied by S/V
Microwave  would be completely  separate from the space occupied by the Company.
Subsequent to this reduction in space, the Company leases  approximately  47,000
sq.  ft.  of the  facility.  The new  lease  is for a term of ten  years  ending
December  31,  2011 and does not  include  an option  to renew  the lease  under
current  terms.  The  Company  believes  that its  facility  in West Palm Beach,
Florida will be suitable and adequate to meet its requirements currently and for
the foreseeable future.

The Company also owned the Port Salerno  Property,  which  consisted of a 42,000
square foot building and 23 acres of  undeveloped  land located in Port Salerno,
Florida. The Port Salerno property was sold on March 17, 2003. On July 27, 1992,
the USEPA listed this  property on the National  Priority List (NPL) for cleanup
using monies from its Superfund and is contending that the Company is liable for
its response costs. The Company has a pending ability to pay application  before
USEPA.  The detail of the Company and USEPA's  positions is set forth in Item 1,
"Business - Environmental Liabilities".

ITEM 3.  LEGAL PROCEEDINGS

On March 24, 2003 the Company filed a complaint against its landlord, Technology
Place,  in the Circuit Court of the 15th Judicial  Circuit in and for Palm Beach
County, Florida. The complaint alleges breach of contract on several grounds and
demands specific  performance by the Landlord.  The case is expected to be heard
in court in late summer or early fall of 2004.

See also Item 1, "Business - Environmental Liabilities".

                                       10


The Company's former controller has filed a "Whistleblower"  claim with the U.S.
Department of Labor, Occupational Safety & Health Administration (OSHA) pursuant
to Section 806 of the  Sarbanes-Oxley  Act of 2002,  codified at 185 U.S.C. sec.
1514A,  which is also known as the "Corporate and Criminal Fraud  Accountability
Act of 2002". The matter is being handled as an administrative proceeding before
OSHA  at  this  point.  At  the  present  time,  OSHA  is  still  conducting  an
investigation of the claim, and OSHA has not yet issued its findings.  The claim
is being vigorously  contested.  At this early state, it is difficult to predict
the eventual  outcome,  but an unfavorable  outcome  before this  administrative
agency is reasonably  possible.  Should the claimant  prevail on his claim,  the
damages  available to him include back pay, front pay,  compensation for loss of
benefits,  non-economic damages, attorneys' fees and costs. The Company is being
defended in this action by its liability insurance carrier,  under a reservation
of rights.

The  Southeast  Regional  Office of the  Securities  and Exchange  Commission is
conducting  a formal  investigation  concerning  the Company.  To date,  the SEC
investigation has focused on the propriety of the Company's past accounting. The
Company has produced documents to the SEC, and the SEC has taken sworn testimony
of several  individuals.  As of this date,  the SEC has not  requested a "Wells"
submission  from the  Company,  and has not  indicated  an intention to file any
civil or administrative complaint against the Company. An unfavorable outcome of
the SEC  investigation  may have a  material  adverse  effect  on the  Company's
financial  condition or results of  operations.  At this time,  we are unable to
conclude  that the  likelihood of an adverse  outcome is probable or remote.  We
therefore  are  unable  to  express  an  opinion  as  to  the  likelihood  of an
unfavorable outcome. We also are unable to express an opinion as to an amount or
range of potential loss.


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

None.

                                       11


                                    PART II

ITEM 5.  MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Since  March  1995,  the  Company's  Common  Stock has been  traded on  NASDAQ's
Electronic  Bulletin  Board (over the counter).  The Company's  Common Stock was
traded on the New York Stock  Exchange  until October 13, 1993, at which time it
began  trading on the NASDAQ  Small Cap Market  where it was traded  until March
1995.

The  following  table sets  forth for the  periods  indicated,  high and low bid
information  of the  Common  Stock as  reported  by  NASDAQ's  Over the  Counter
Electronic  Bulletin  Board  ("OTCBB").  The  prices  set  forth  below  reflect
inter-dealer prices,  without retail mark-up,  mark-down,  or commission and may
not represent actual transactions.

                        FISCAL YEAR ENDED             FISCAL YEAR ENDED
                        FEBRUARY 29, 2004             FEBRUARY 28, 2003
                        -----------------             -----------------


                        HIGH        LOW               HIGH        LOW

First Quarter           $0.5000     $0.3300           $0.2800     $0.1300
Second Quarter          $0.8500     $0.4300           $0.6000     $0.1700
Third Quarter           $1.1000     $0.5000           $0.7200     $0.2500
Fourth Quarter          $1.7600     $0.4300           $0.6500     $0.3200

As of June 14, 2004,  there were  approximately  3,331  holders of record of the
Company's  Common  Stock.  On June 14,  2004,  the last sale price of the Common
Stock as reported on the Electronic Bulletin Board was $0.60 per share.

Certificates  representing  229,787  "old  shares" of Common  Stock,  which were
subject to an  approximate  10 to 1 reverse  split (which was  authorized by the
Bankruptcy Court on September 1993), have not been exchanged by the stockholders
as of February 28, 2003.  Subsequent to such stock split, these certificates now
represent  22,978  shares of Common  Stock,  which are included in the 2,076,351
shares  outstanding  as of February 29, 2004  indicated in the beginning of this
filing.  These  "old  shares"  have not been  included  in the  number of shares
outstanding as set forth in the Company's  filings with the commission since the
date of such stock split through its Annual Report on Form 10-KSB for the period
ended February 29, 2004.

The Company has not paid any dividends  since  emerging from  bankruptcy and the
Company does not  contemplate  declaring  dividends in the  foreseeable  future.
Pursuant to the Company's ability to pay settlement proposal with the USEPA, the
Company  agreed not to pay  dividends  on any shares of capital  stock until the
settlement amount for environmental liabilities is agreed upon and paid in full.

During the fiscal year ending February 29, 2004, the Company issued 6,000 shares
of its Common Stock to employees  who exercised  stock  options  pursuant to the
Company's stock option plan.

ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

INTRODUCTION

In January 1992, as a result of losses and liquidity  deficiencies,  the Company
and its wholly  owned  subsidiary,  Solitron  Specialty  Products,  Inc.  (f/k/a
Solitron Microwave,  Inc.) filed voluntary petitions for relief under Chapter 11
of the  Bankruptcy  Code. On August 20, 1993,  the  Bankruptcy  Court entered an
Order of  Confirmation  confirming the Company's Plan of  Reorganization  and on
August 30, 1993, the Plan of Reorganization  became  effective,  and the Company
emerged from  bankruptcy.  On July 12, 1996,  the  Bankruptcy  Court  officially
closed the case.

                                       12


The following table is included solely for use in comparative analysis of income
before extraordinary items to complement Management's Discussion and Analysis of
Financial Condition and Results of Operations:

                                               (Dollars in Thousands)
                                               Year Ended February 28,
                                                  2004        2003

Net Sales                                       $7,690       $7,347
Cost of sales                                    6,576        5,887
Gross profit                                     1,114        1,460
Selling, general and administrative expenses     1,117        1,092
Operating income (loss)                             (3)         368
Disposal of non-operating facilities                (0)        (175)
Interest expense                                    (0)         (18)
Interest expense on unsecured creditors claims     (10)         (26)
Interest income                                     18           29
Environmental Expenses Reserve                      (0)         113
Other, net                                         159            3
Net income (loss)                               $  164       $  294


RESULTS OF OPERATIONS

2004 vs. 2003

Net sales for the fiscal year ended February 29, 2004 increased by approximately
4% to $7,690,000  versus  $7,347,000  during the fiscal year ended  February 28,
2003,  reflecting  a change in the  demand  for the  Company's  products  due to
increased defense spending and economic activity.

Bookings were higher than sales by approximately 9%; thus, the backlog increased
from  $5,193,000  as of February 28, 2003 to $5,963,000 as of February 29, 2004.
The  Company  has   experienced   an  increase  in  the  level  of  bookings  of
approximately  2% for the  year  ended  February  29,  2004 as  compared  to the
previous year.

During the year ended  February 29, 2004, the Company  shipped  373,454 units as
compared with 605,442 units shipped  during the year ended February 28, 2003. It
should be noted that since the Company  manufactures  a wide variety of products
with an average sale price ranging from less than one dollar to several  hundred
dollars, such periodic variations in the Company's volume of units shipped might
not be a reliable indicator of the Company's performance.

Cost of  Sales  for the  fiscal  year  ended  February  29,  2004  increased  to
$6,576,000 from  $5,887,000  during the fiscal year ended February 28, 2003. One
reason for this  increase  was an  increase  of  approximately  4% in sales that
resulted in a $109,000  increase in material  costs.  Additionally,  $108,000 of
work in process was  scrapped  during the year ending  February 29, 2004 and the
reserve for  obsolete  inventory  was  increased  by  $112,000.  Expressed  as a
percentage of sales,  cost of sales  increased  from  approximately  80% for the
fiscal year ended  February  28, 2003 to  approximately  85% for the fiscal year
ended February 29, 2004.

During the year  ended  February  29,  2004 the  Company's  gross  profits  were
$1,114,000  (15%  margin) as compared to  $1,460,000  (20%  margin) for the year
ended  February 28, 2003. The gross profit  decrease was due  principally to the
approximately 11% increase in cost of sales percentage.

During the year ended  February 29, 2004,  Selling,  General and  Administrative
based expenses,  as a percentage of sales,  were  approximately  14% as compared
with  15%  for  the  year  ending  February  28,  2003.  Selling,   General  and
Administrative  expenses increased approximately 2% to $1,118,000 for the fiscal
year ended February 29, 2004 from  $1,092,000 for the fiscal year ended February
28, 2003. This increase results from  approximately  $83,000 of higher legal and
professional  fees  associated  with  the SEC  investigation  and  approximately
$46,000  in  legal  fees  associated  with the  Company's  lawsuit  against  its
landlord.

Operating  Loss for the  fiscal  year  ended  February  29,  2004 was  $3,000 as
compared to an operating  income of $368,000 for the fiscal year ended  February
28,  2003.   This  decrease  was  primarily   attributable  to  an  increase  in
manufacturing overhead and legal and professional fees.

                                       13


Total interest expense decreased from $44,000 for the fiscal year ended February
28, 2003 to $10,000 for the fiscal year ended February 29, 2004 due primarily to
lower imputed interest on debt to unsecured creditors.

Interest  Expense  on  unsecured  creditors  claims  for the  fiscal  year ended
February 29, 2004 decreased to $10,000 from $26,000 during the fiscal year ended
February 28, 2003 primarily due to the lower interest rates in the economy.

Interest Income for the fiscal year ended February 29, 2004 decreased to $18,000
from $29,000 during the fiscal year ended  February 28, 2003.  This decrease was
attributable to lower interest rates received from the bank.

Net Income for the fiscal year ended  February 29, 2004 was $164,000 as compared
to a Net Income of $294,000 for the fiscal year ended  February  28, 2003.  This
decrease is  attributable  to a lower level of Gross  Profit,  a higher level of
manufacturing overhead and higher legal and professional fees.

LIQUIDITY AND CAPITAL RESOURCES

Subject to the  following  discussion,  the  Company  expects its sole source of
liquidity  over the next twelve months to be cash from  operations.  The Company
anticipates that its capital expenditures will be approximately $200,000 for the
next Fiscal year.

During  the  first  few  fiscal  years  after  its  emergence  from   bankruptcy
proceedings, the Company generally experienced losses from operations and severe
cash  shortages  caused by a  significant  decline  in both sales and open order
backlog,  decreased  margins  (which is  characteristic  in the industry) on the
Company's  products,  significant  expenses  associated with the  reorganization
proceedings,  and the Company's  inability to obtain additional  working capital
through  the sale of debt or  equity  securities  or the  sale of  non-operating
assets.  However,  for the years ended  February 29, 2004 and February 28, 2003,
the  Company  recorded a net  income of  $164,000  and a net income of  $294,000
respectively.

During the pendency of the  bankruptcy  proceedings,  all secured and  unsecured
claims against any  indebtedness  of the Company  (including  accrued and unpaid
interest) were stayed in accordance  with the Bankruptcy  Code while the Company
continued its operations as a  debtor-in-possession,  subject to the control and
supervision of the Bankruptcy Court. Because these stays limit cash outflow, the
Company,  during the pendency of the Bankruptcy  Proceedings,  realized positive
cash flow from ongoing operations. Since the Company emerged from Chapter 11, it
has experienced a positive cash flow from recurring operations;  however,  until
the fiscal year ended  February  28,  1997,  overall  cash flow was negative due
primarily  to the  necessity  to make  payments of  administrative  expenses and
unsecured debt payouts arising in connection with the bankruptcy proceedings.

The  Company has  incurred an  operating  loss of  approximately  $3,000 for the
fiscal year ended February 29, 2004 and has significant obligations arising from
settlements in connection  with its bankruptcy  that require the Company to make
substantial  cash  payments  that cannot be  supported  by the current  level of
operations.

Based upon (i)  management's  best  information as to current  national  defense
priorities,  future defense programs, as well as management's expectations as to
future defense spending,  (ii) the market trends signaling a continued  slowdown
and soft level of booking and a continued  price erosion,  and (iii) a continual
lack of foreign  competition  in the defense and aerospace  market,  the Company
believes  that it will have  sufficient  cash on hand to satisfy  its  operating
needs over the next 12 months.  However, due to the level of current backlog and
new order intake (due to the status of the general economy and the shift to COTS
by the defense industry), the Company might operate at a loss during part of the
next fiscal  year.  Thus,  based on these  factors and at the current  bookings,
prices,  profit  margins  and  sales  levels,  the  Company  will  not  generate
sufficient   cash  to  satisfy  its  operating  needs  and  its  obligations  to
pre-bankruptcy  creditors in accordance with the Plan. Thus, it is in continuous
negotiations  with all claim holders to reschedule these payments.  In the event
the Company is unable to restructure its obligations to pre-bankruptcy creditors
or the  slowdown  in the  intake  of new  orders  continue,  the  Company  has a
contingency  plan to  further  reduce  its size and  thereby  reduce its cost of
operations within certain limitations.  Over the long-term, the Company believes
that if the  volume  and  prices of product  sales  remain  steady as  presently
anticipated,  the Company  will  generate  sufficient  cash from  operations  to
sustain  operations.  In  the  event  that  bookings  in the  long-term  decline
significantly  below the level  experienced  during the last  fiscal  year,  the
Company may be required to implement  further  cost-cutting or other  downsizing
measures to continue its business operations.  Such cost-cutting  measures could
inhibit future growth prospects. In appropriate situations, the Company may seek
strategic  alliances,  joint  ventures with others or  acquisitions  in order to
maximize  marketing  potential and utilization of existing resources and provide
further  opportunities for growth. The Company cannot assure you, however,  that
it will be able to generate sufficient liquidity to meet its operating needs now
or in the future.

                                       14


The Company is continuing to negotiate  with the  unsecured  creditors,  and the
USEPA,  in an attempt to arrive at reduced  payment  schedules.  To date,  these
parties have not expressed objection to the reduced level of payments.  However,
no assurance  can be made that the Company can reach a suitable  agreement  with
the unsecured  creditors,  USEPA, or obtain additional sources of capital and/or
cash or that the Company can generate sufficient cash to meet its obligations.

At February 29, 2004 and February  28, 2003  respectively,  the Company had cash
and cash equivalents of $1,883,000 and $1,448,000. The principal cash change was
due to net cash flow from operations.

At February 29, 2004, the Company had working  capital of $2,035,000 as compared
with a working capital at February 28, 2003 of $2,194,000.  The principal change
was due to an increase in the current portion of pre-petition liabilities.

See "Environmental  Liabilities",  "Bankruptcy  Proceedings" and "Properties" in
Part I, Items 1 and 2, for more information.

OFF-BALANCE SHEET ARRANGEMENTS

We are not involved in any off-balance sheet arrangements.

BOOKINGS AND BACKLOG

During the fiscal year ended  February 29, 2004, the Company's net bookings were
$8,458,000 in new orders as compared with $8,270,000 for the year ended February
28, 2003,  reflecting an increase of  approximately  2%. The  Company's  backlog
increased to $5,963,000  at February 29, 2004 as compared with  $5,193,000 as of
February 28, 2003,  reflecting a 14% increase. In the event that bookings in the
long-term decline  significantly  below the level experienced in the last fiscal
year,  the Company may be required to implement  further  cost-cutting  or other
downsizing  measure to  continue  its  business  operations.  Such  cost-cutting
measures could inhibit future growth prospects.  Furthermore, the Company cannot
assure you that such  measures  would be  sufficient  to enable  the  Company to
continue its business operations.

See Part I, Item 1, "Business - Marketing and Customers".

FUTURE PLANS

To lessen the Company's  current  liquidity  problems,  the Company plans to (a)
continue improving operating efficiencies; (b) further reduce overhead expenses;
(c) develop off-shore  manufacturing  capability  utilizing  strategic  partners
and/or   sub-contractors;   (d)  develop   alternative   lower  cost   packaging
technologies;   (e)  develop  products   utilizing  its  current   manufacturing
technologies  geared  toward  market  segments it is currently  unable to serve.
Also, the Company  intends to identify lower cost base assembly  partners in the
Asia-Pacific region in an effort to enhance the Company's  competitive  position
while reducing costs.

The Company  also plans to continue  its  efforts in selling  privately  labeled
commercial  semiconductors and power modules and to develop offshore assembly or
sub-assembly  whether as contract or strategic alliance  arrangements.  If these
plans are successful,  the Company intends to aggressively pursue sales of these
products  which  could  require  the  Company  to invest in the  building  up of
inventories  of finished  goods and invest in capital  (automatic  assembly  and
test)  equipment.  The source of capital  funding will be defined  subsequent to
such  strategic  partnership  being  formed.  Such  financing  could  come  from
equipment leasing.

Despite its  intentions,  the Company cannot assure you that these plans will be
successful in easing liquidity problems, reducing costs or improving sales.

INFLATION

The rate of inflation has not had a material  effect on the  Company's  revenues
and costs and expenses,  and it is not  anticipated  that  inflation will have a
material effect on the Company in the near future.

                                       15


SEASONALITY

The  Company's  bookings  of new  orders  and sales  are  largely  dependent  on
congressional  budgeting and appropriation  activities and the cycles associated
therewith. The Company has historically experienced somewhat decreased levels of
bookings  during the summer months,  primarily as a result of such budgeting and
appropriation activities.


FORWARD-LOOKING STATEMENTS

Information  in this Form 10-KSB,  including  any  information  incorporated  by
reference herein,  includes "forward looking  statements"  within the meaning of
Section 27A of the  Securities  Act of 1933, as amended,  and Section 21E of the
Securities Act of 1934, as amended, and is subject to the safe-harbor created by
such sections.  The Company's actual results may differ  significantly  from the
results discussed in such forward-looking statements.

Statements regarding:

o     the  Company's  expectations  regarding  the effects of  certification  or
      qualification of the Company's products;

o     the  speed  of  technological  change  and its  effects  on the  Company's
      business;

o     trends  in  the  industry,   including  trends  concerning  consolidation,
      customer concentration,  changes in government military spending,  changes
      in defense priorities, price erosion and competition;

o     sources and availability of liquidity;

o     the  Company's  anticipated  level of  capital  expenditures  for the next
      fiscal year;

o     the Company's ability to generate  sufficient cash flow from operations to
      sustain operations;

o     strategic plans to improve the Company's performance in the future;

o     the Company's ability to fill its customers' scheduled backlog by February
      28, 2005;

o     the  Company's  expectations  regarding  average  selling  prices  for its
      products continuing to decline;

o     the Company's competitive strengths, industry reputation and the nature of
      its competition;

o     the  Company's  belief  regarding  the  relative  importance  of  patented
      technology;

o     the Company's ability to move into new markets or to develop new products;

o     the Company's  belief that its ability to produce highly  reliable  custom
      hybrids in a short  period of time will give it a strategic  advantage  in
      attempting  to  penetrate  high-end  commercial  markets  and  in  selling
      military products complementary to those currently sold;

o     the  Company's  belief that it will be able to improve its  capability  to
      respond  quickly to customers'  needs and to deliver  products in a timely
      manner;

o     the Company's ability to implement effectively  cost-cutting or downsizing
      measures;

o     the   Company's   compliance   with   environmental   laws,   orders   and
      investigations and the future cost of such compliance;

o     implementation of the Plan of Reorganization  and the Company's ability to
      make payments  required under the Plan of  Reorganization  or otherwise to
      generate sufficient cash from operations or otherwise;

o     expectations of being released from certain environmental  liabilities and
      the Company's ability to satisfy such liabilities;

o     the   suitability   and  adequacy  of  the  Company's   headquarters   and
      manufacturing facilities;

o     the effects of the SEC investigation;

o     the effects of inflation; and

o     other statements contained in this report that address activities,  events
      of developments that the Company expects,  believes or anticipates will or
      may  occur in the  future,  and  similar  statements  are  forward-looking
      statements.

These  statements are based upon assumptions and analyses made by the Company in
light of current  conditions,  future developments and other factors the Company
believes are  appropriate in the  circumstances,  or  information  obtained from
third  parties  and  are  subject  to  a  number  of   assumptions,   risks  and
uncertainties.  Readers are cautioned  that  forward-looking  statements are not
guarantees of future performance and that actual results might differ materially
from those  suggested or projected in the  forward-looking  statements.  Factors
that may cause actual future events to differ significantly from those predicted
or assumed include, but are not limited to:

o     the loss of certification  or  qualification of the Company's  products or
      the inability of the Company to capitalize on such  certifications  and/or
      qualifications;

o     unexpected rapid technological change;

o     a  misinterpretation  of the  Company's  capital  needs  and  sources  and
      availability of liquidity;

                                       16


o     a change in government  regulations which hinders the Company's ability to
      perform government contracts;

o     a shift in or misinterpretation of industry trends;

o     unforeseen  factors which impair or delay the development of any or all of
      its products;

o     inability to sustain or grow bookings and sales;

o     inability to capitalize on competitive strengths or a misinterpretation of
      those strengths;

o     the emergence of improved, patented technology by competitors;

o     a  misinterpretation  of the  nature  of the  competition,  the  Company's
      competitive strengths or its reputation in the industry;

o     inability to respond quickly to customers'  needs and to deliver  products
      in a timely manner resulting from unforeseen circumstances;

o     inability to generate sufficient cash to sustain operations;

o     failure of price or volume recovery;

o     failure to successfully  implement  cost-cutting  or downsizing  measures,
      strategic plans or the insufficiency of such measures and plans;

o     changes in military or defense appropriations;

o     inability   to  make  or   renegotiate   payments   under   the   Plan  of
      Reorganization;

o     inability to move into new market segments based on unforeseen factors;

o     unexpected impediments affecting ability to fill backlog;

o     inability to be released from environmental liabilities;

o     an increase in the  expected  cost of  environmental  compliance  based on
      factors unknown at this time;

o     changes in law or industry regulation;

o     inability to sell certain properties or to obtain expected prices for such
      properties;

o     unexpected growth or stagnation of the business;

o     the results of the SEC investigation;

o     unforeseen   changes   that   render  the   Company's   headquarters   and
      manufacturing  facilities  unsuitable  or inadequate to meet the Company's
      current needs; and

o     unforeseen effects of inflation;  other unforeseen activities,  events and
      developments that may occur in the future.


RISK FACTORS

The following important business risks and factors, and those business risks and
factors described  elsewhere in this report or our other Securities and Exchange
Commission  filings,  could cause our actual results to differ  materially  from
those stated in our forward-looking statements, and which could affect the value
of an investment in the Company.  All  references to "we",  "us",  "our" and the
like refer to the Company.

OUR COMPLEX MANUFACTURING PROCESSES MAY LOWER YIELDS AND REDUCE OUR REVENUES.

Our  manufacturing  processes are highly  complex,  require  advanced and costly
equipment and are continuously being modified in an effort to improve yields and
product   performance.   Minute   impurities  or  other   difficulties   in  the
manufacturing process can lower yields. Our manufacturing  efficiency will be an
important factor in our future  profitability,  and we cannot assure you that we
will be able to maintain our manufacturing  efficiency or increase manufacturing
efficiency to the same extent as our competitors.

In addition,  as is common in the semiconductor  industry,  we have from time to
time  experienced  difficulty  in  effecting  transitions  to new  manufacturing
processes.  As a consequence,  we have suffered delays in product  deliveries or
reduced yields. We may experience manufacturing problems in achieving acceptable
yields or experience product delivery delays in the future as a result of, among
other things, capacity constraints,  construction delays, upgrading or expanding
existing  facilities  or changing our process  technologies,  any of which could
result  in a loss of  future  revenues.  Our  operating  results  could  also be
adversely affected by the increase in fixed costs and operating expenses related
to   increases   in   production   capability   if  revenues  do  not   increase
proportionately.

Our ability to repair and maintain the aging manufacturing  equipment we own may
adversely affect our ability to deliver product to our customers'  requirements.
We may be forced to expend  significant  funds in order to  acquire  replacement
capital  equipment  that  may  not  be  readily  available,  thus  resulting  in
manufacturing delays.

                                       17


OUR BUSINESS  COULD BE  MATERIALLY  AND  ADVERSELY  AFFECTED IF WE ARE UNABLE TO
OBTAIN QUALIFIED SUPPLIES OF RAW MATERIALS,  PARTS AND FINISHED COMPONENETS ON A
TIMELY BASIS AND AT A COST-EFFECTIVE PRICE.

The Company  relies on its  relationships  with  certain key  suppliers  for its
supply of raw materials,  parts and finished  components  that are qualified for
use in the end-products the Company  manufactures.  While the Company  currently
has favorable working  relationships with its suppliers,  it cannot be sure that
these  relationships  will  continue  in the future.  Additionally,  the Company
cannot  guarantee the  availability  or pricing of raw  materials.  The price of
qualified raw materials can be highly volatile due to several factors, including
a general  shortage of raw materials,  an unexpected  increase in the demand for
raw materials,  disruptions in the suppliers' business and competitive  pressure
among  suppliers  of raw  materials  to  increase  the  price of raw  materials.
Suppliers  may also  choose,  from time to time,  to extend  lead times or limit
supplies due to a shortage in supplies.  Additionally, some of the Company's key
suppliers of raw materials  may have the  capability  of  manufacturing  the end
products  themselves and may therefore  cease to supply the Company with its raw
materials  and compete  directly  with the Company  for the  manufacture  of the
end-products.  Any interruption in availability of these qualified raw materials
may impair the  Company's  ability to  manufacture  its products on a timely and
cost-effective  basis. If the Company must identify  alternative sources for its
qualified  raw  materials,  it would be  adversely  affected due to the time and
process required in order for such alternative raw materials to be qualified for
use in the  applicable  end-products.  Any  significant  price  increase  in the
Company's raw  materials  that cannot be passed on to customers or a shortage in
the  supply  of raw  materials  could  have a  material  adverse  effect  on the
Company's business, financial condition or results of operations.

WE ARE  DEPENDENT ON  GOVERNMENT  CONTRACTS,  WHICH ARE SUBJECT TO  TERMINATION,
PRICE RENEGOTIATIONS AND REGULATORY  COMPLIANCE,  WHICH CAN INCREASE THE COST OF
DOING BUSINESS AND NEGATIVELY IMPACT OUR REVENUES.

All of our contracts with prime U.S.  government  contractors  contain customary
provisions  permitting  termination  at any time at the  convenience of the U.S.
government or its prime contractors upon payment to us for costs incurred plus a
reasonable profit. Certain contracts are also subject to price renegotiations in
accordance with U.S. government sole source procurement provisions.  None of our
contracts  have been  terminated  for cause or for the  convenience  of the U.S.
government  or  its  prime   contractors,   or  had  the  prices   renegotiated.
Nevertheless,  we cannot  assure you that the foregoing  government  contracting
risks  will  not  materially  and  adversely  affect  our  business,  prospects,
financial condition or results of operations.  Furthermore, we cannot assure you
that we would be able to procure new government  contracts to offset any revenue
losses  incurred due to early  termination  or price  renegotiation  of existing
government contracts.

Our  government  business is also subject to specific  procurement  regulations,
which increase our performance and compliance costs.  These costs might increase
in the  future,  reducing  our  margins.  Failure  to  comply  with  procurement
regulations  could lead to suspension or debarment,  for cause,  from government
subcontracting  for a  period  of time.  Among  the  causes  for  debarment  are
violations  of  various   statutes,   including  those  related  to  procurement
integrity,   export  control,   government  security   regulations,   employment
practices,   protection  of  the  environment,  and  accuracy  of  records.  The
termination of a government contract or relationship as a result of any of these
violations  would have a negative impact on our reputation and  operations,  and
could negatively impact our ability to obtain future government contracts.

CHANGES IN GOVERNMENT POLICY OR ECONOMIC  CONDITIONS COULD NEGATIVELY IMPACT OUR
RESULTS.

A large  portion of the Company's  sales are to military and  aerospace  markets
which are subject to the business risk of changes in governmental appropriations
and changes in national defense policies and priorities.  Any such changes could
result in reduced demand for the Company's products, which could have a material
and adverse effect on the Company's business, prospects, financial condition and
results of operations.

Our  results  may also be  affected  by  changes in trade,  monetary  and fiscal
policies,  laws  and  regulations,  or other  activities  of U.S.  and  non-U.S.
governments,  agencies and similar  organizations.  Furthermore,  our  business,
prospects,  financial  condition  and  results of  operations  may be  adversely
affected  by the shift in the  requirement  of the U.S.  Department  of  Defense
policy  toward the use of standard  industrial  components  over the use of high
reliability components that we manufacture.  Our results may also be affected by
social and economic  conditions,  which  impact our sales,  including in markets
subject to ongoing political hostilities, such as regions of the Middle East.

OUR INVENTORIES MAY BECOME OBSOLETE AND OTHER ASSETS MAY BE SUBJECT TO RISKS.

The life cycles of some of our products  depend  heavily upon the life cycles of
the end products into which our products are designed.  Products with short life
cycles  require  us to manage  closely  our  production  and  inventory  levels.
Inventory  may also become  obsolete  because of adverse  changes in  end-market
demand.  We may in the  future  be  adversely  affected  by  obsolete  or excess
inventories which may result from  unanticipated  changes in the estimated total
demand for our products or the  estimated  life cycles of the end products  into
which our products are designed.  The asset values  determined  under  Generally
Accepted  Accounting  Principles for inventory and other assets each involve the
making of  material  estimates  by us,  many of which could be based on mistaken
assumptions or judgments.

ENVIRONMENTAL REGULATIONS COULD REQUIRE US TO INCUR SIGNIFICANT COSTS.

In the conduct of our  manufacturing  operations,  we have handled and do handle
materials that are considered hazardous,  toxic or volatile under federal, state
and local laws and, therefore,  are subject to regulations related to their use,
storage,  discharge  and  disposal.  No  assurance  can be made that the risk of
accidental release of such materials can be completely eliminated.  In the event
of a violation of  environmental  laws,  we could be held liable for damages and
the cost of remediation and, along with the rest of the semiconductor  industry,
we  are  subject  to  variable   interpretations  and  governmental   priorities
concerning environmental laws and regulations.  Environmental statutes have been
interpreted  to provide for joint and  several  liability  and strict  liability
regardless  of  actual  fault.  There  can be no  assurance  that we will not be
required  to incur costs to comply  with,  or that our  operations,  business or
financial  condition  will not be  materially  affected  by,  current  or future
environmental laws or regulations. See "Business - Environmental Liabilities."

                                       18


OUR BUSINESS IS HIGHLY COMPETITIVE, AND INCREASED COMPETITION COULD REDUCE GROSS
PROFIT MARGINS AND THE VALUE OF AN INVESTMENT IN OUR COMPANY.

The semiconductor  industry, and the semiconductor product markets specifically,
are highly  competitive.  Competition  is based on price,  product  performance,
quality,  turn-around time,  reliability and customer service.  The gross profit
margins  realizable in our markets can differ across  regions,  depending on the
economic  strength  of  end-product  markets  in those  regions.  Even in strong
markets, price pressures may emerge as competitors attempt to gain more share by
lowering  prices.  Competition  in the various  markets in which we  participate
comes from companies of various sizes, many of which are larger and have greater
financial and other resources than we have and thus can better withstand adverse
economic or market  conditions.  In addition,  companies not currently in direct
competition with us may introduce competing products in the future.

DOWNTURNS IN THE BUSINESS CYCLE COULD REDUCE THE REVENUES AND  PROFITABILITY  OF
OUR BUSINESS.

The semiconductor industry is highly cyclical. Semiconductor industry-wide sales
declined  significantly  in 2001 and 2002.  Our  markets may  experience  other,
possibly  more  severe  and  prolonged,  downturns  in the  future.  We may also
experience  significant  changes in our operating  profit margins as a result of
variations in sales,  changes in product mix, price  competition  for orders and
costs associated with the introduction of new products.

OUR OPERATING  RESULTS MAY DECREASE DUE TO THE DECLINE OF AVERAGE SELLING PRICES
IN THE SEMICONDUCTOR INDUSTRY.

Intense  competition  and a general  slowdown  in the demand for  military-rated
semiconductors  worldwide  have  resulted in  decreases  in the average  selling
prices of many of our products.  We expect that average  selling  prices for our
products  will continue to decline in the future.  A decline in average  selling
prices  for  our  products,  if  not  offset  by  reductions  in  the  costs  of
manufacturing these products,  would decrease our gross profits and could have a
material  adverse  effect on our  business,  financial  condition and results of
operations.

UNCERTAINTY OF CURRENT ECONOMIC  CONDITIONS,  DOMESTICALLY  AND GLOBALLY,  COULD
CONTINUE TO AFFECT DEMAND FOR OUR PRODUCTS AND NEGATIVELY IMPACT OUR BUSINESS.

Current conditions in the domestic and global economies are extremely uncertain.
As a result,  it is difficult to estimate the level of growth for the economy as
a whole.  It is even more  difficult to estimate  growth in various parts of the
economy,  including the markets in which we participate.  Because all components
of our budgeting and  forecasting  are dependent upon estimates of growth in the
markets  we  serve  and  demand  for  our  products,   the  prevailing  economic
uncertainties  render  estimates  of future  income and  expenditures  even more
difficult than usual to make. The future  direction of the overall  domestic and
global economies will have a significant impact on our overall performance.

The terrorist attacks in 2001 created many economic and political  uncertainties
that have severely impacted the global economy. We experienced a further decline
in demand for our  products  after the  attacks.  The  long-term  effects of the
attacks on our business and the global economy remain unknown. In addition,  the
potential for future terrorist attacks is creating  worldwide  uncertainties and
makes it very difficult to estimate how quickly the economy will recover and our
business will improve.

COST  REDUCTION  EFFORTS  MAY BE  UNSUCCESSFUL  OR  INSUFFICIENT  TO IMPROVE OUR
PROFITABILITY.

During fiscal year 2004, we continued certain  cost-cutting  measures originally
begun  two  years  ago,  and we have a plan  to  implement  further  cost-saving
measures  if  necessary.  The  impact  of these  cost-reduction  efforts  on our
profitability may be influenced by:

o     our ability to successfully complete these ongoing efforts;
o     the  possibility  that these  efforts may not  generate  the level of cost
      savings  we  expect  or enable us to  effectively  compete  and  return to
      profitability; and
o     the risk that we may not be able to retain key employees.

Since these  cost-reduction  efforts  involve all aspects of our business,  they
could adversely impact productivity to an extent we did not anticipate.  Even if
we  successfully  complete  these  efforts and  generate  the  anticipated  cost
savings, there may be other factors that adversely impact our profitability.

                                       19


WE MAY NOT ACHIEVE THE  INTENDED  EFFECTS OF OUR NEW  BUSINESS  STRATEGY,  WHICH
COULD  ADVERSELY  IMPACT  OUR  BUSINESS,  FINANCIAL  CONDITION  AND  RESULTS  OF
OPERATIONS.

In  recognition  of the  changes in global  geopolitical  affairs  and in United
States  military  spending,  we are attempting to increase sales of our products
for  non-military,  scientific  and industrial  niche  markets,  such as medical
electronics,  machine  tool  controls,  and LEOS (Low  Earth  Orbit  Satellites)
telecommunications  networks  and  other  market  segments  in which  purchasing
decisions  are  generally   based  primarily  on  product   quality,   long-term
reliability  and  performance,  rather  than  on  product  price.  We  are  also
attempting  to  offer  additional  products  to the  military  markets  that are
complementary  to those we  currently  sell to the military  markets.  We cannot
assure you that these  efforts will be  successful  and, if they are,  that they
will have the intended effects of increasing profitability.  Furthermore,  as we
attempt  to  shift  our  focus  to the  sale of  products  having  non-military,
non-aerospace  applications,  we will be subject to greater  price  erosion  and
foreign competition.

OUR INABILITY TO INTRODUCE NEW PRODUCTS  COULD RESULT IN DECREASED  REVENUES AND
LOSS OF MARKET  SHARE TO  COMPETITORS;  NEW  TECHNOLOGIES  COULD ALSO REDUCE THE
DEMAND FOR OUR PRODUCTS.

Rapidly  changing  technology  and industry  standards,  along with frequent new
product introductions,  characterize the semiconductor  industry. Our success in
these markets depends on our ability to design, develop, manufacture,  assemble,
test,  market  and  support  new  products  and  enhancements  on a  timely  and
cost-effective  basis.  There  can be no  assurance  that we  will  successfully
identify new product  opportunities and develop and bring new products to market
in a timely and cost-effective manner or that products or technologies developed
by  others   will  not  render  our   products  or   technologies   obsolete  or
noncompetitive.  A fundamental  shift in technology in our product markets could
have a  material  adverse  effect  on us.  In light of the fact that many of our
competitors  have  substantially  greater  revenues than us and that we have not
spent any funds on research and  development in recent years, we may not be able
to accomplish the foregoing,  which might have a material  adverse effect on the
Company, our business, prospects, financial condition or results of operations.

LOSS OF, OR  REDUCTION  OF BUSINESS  FROM,  SUBSTANTIAL  CLIENTS  COULD HURT OUR
BUSINESS BY REDUCING OUR REVENUES, PROFITABILITY AND CASH FLOW.

During the fiscal year ended February 29, 2004, fifteen customers  accounted for
approximately  85% of our  revenues.  A loss  of  these  customers,  or  reduced
business from such  customers  whose  business  comes mainly from the US Defense
Department,  could have a significant adverse impact on our business and results
of operations in future periods. Furthermore, due to industry consolidation, the
loss of any one customer may have a greater impact than we anticipate. We cannot
guarantee  that we will be able to  retain  long-term  relationships  or  secure
renewals of short-term  relationships with our more substantial customers in the
future.

A SHORTAGE OF THREE-INCH  SILICON WAFERS COULD RESULT IN LOST REVENUES DUE TO AN
INABILITY TO BUILD OUR PRODUCTS.

Some of our products  contain  components  manufactured in house from three-inch
silicon wafers.  The worldwide supply of three-inch silicon wafers is dwindling.
We  currently  have  enough  wafers  in  inventory  and on  order  to  meet  our
manufacturing  needs for three years.  Should a shortage of  three-inch  silicon
wafers occur, we might not be able to switch our  manufacturing  capabilities to
another  size  wafer  in time to meet  our  customer's  needs,  leading  to lost
revenues.

                                       20


THE  NATURE  OF OUR  PRODUCTS  EXPOSES  US TO  POTENTIALLY  SIGNIFICANT  PRODUCT
LIABILITY RISK.

Our business exposes us to potential  product  liability risks that are inherent
in the manufacturing and marketing of high-reliability electronic components for
critical  applications.  No  assurance  can be made that our  product  liability
insurance  coverage is adequate or that  present  coverage  will  continue to be
available  at  acceptable  costs,  or that a product  liability  claim would not
materially and adversely affect our business, prospects, financial conditions or
results of operations.

WE DEPEND ON THE  RECRUITMENT  AND  RETENTION  OF QUALIFIED  PERSONNEL,  AND OUR
FAILURE TO ATTRACT AND RETAIN SUCH PERSONNEL COULD SERIOUSLY HARM OUR BUSINESS.

Due to the specialized nature of our business,  our future performance is highly
dependent  on the  continued  services  of our  key  engineering  personnel  and
executive  officers.  Our prospects  depend on our ability to attract and retain
qualified engineering,  manufacturing, marketing, sales and management personnel
for our  operations.  Competition  for  personnel is intense,  and we may not be
successful  in  attracting  or  retaining  qualified  personnel.  Our failure to
compete  for these  personnel  could  seriously  harm our  business,  prospects,
results of operations and financial condition.

PROVISIONS  IN OUR CHARTER  DOCUMENTS  AND RIGHTS  AGREEMENT  COULD MAKE IT MORE
DIFFICULT TO ACQUIRE OUR COMPANY AND MAY REDUCE THE MARKET PRICE OF OUR STOCK.

Our Certificate of Incorporation and Bylaws contain certain  provisions,  and we
have adopted a stockholder  rights plan (as more fully  described in our current
report on Form 8-K filed on June 20, 2001), each of which could delay or prevent
a change in control of our company or the removal of management, and which could
also deter  potential  acquirers  from making an offer to our  stockholders  and
limit any opportunity to realize  premiums over prevailing  market prices of our
common stock.

                                       21


Item 7.  FINANCIAL STATEMENTS


Index to Consolidated Financial Statements



                                                                            Page
                                                                            ----

      Report of Independent Registered Public Accounting Firm                 23

      Consolidated Balance Sheet as of February 29, 2004                      24

      Consolidated Statements of Operations
      for the years ended February 29, 2004 and  February 28, 2003            25

      Consolidated Statements of Stockholders'
      Equity for the years ended February 29, 2004 and February 28, 2003      26

      Consolidated Statements of Cash Flows for the years
      ended February 29, 2004 and  February 28, 2003                          27

      Notes to Consolidated Financial Statements                           28-39

                                       22


            REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
            -------------------------------------------------------


To the Board of Directors
Solitron Devices, Inc.
West Palm Beach, Florida

We have audited the accompanying consolidated balance sheet of Solitron Devices,
Inc. and  Subsidiaries  as of February 29,  2004,  and the related  consolidated
statements of  operations,  stockholders'  equity,  and cash flows for the years
ended  February 29, 2004 and February 28,  2003.  These  consolidated  financial
statements   are  the   responsibility   of  the   Company's   Management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting  Oversight Board Standards  (United States).  Those standards require
that we plan and perform the audits to obtain reasonable assurance about whether
the financial  statements are free of material  misstatement.  An audit includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the financial  statements.  An audit also  includes,  assessing  the  accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
Solitron Devices,  Inc. and Subsidiaries as of February 29, 2004 and the results
of its  operations  and cash flows for the years  ended  February  29,  2004 and
February  28,  2003,  in  conformity  with  United  States  generally   accepted
accounting principles.



Berkovits, Lago & Company, LLP
Fort Lauderdale, Florida
May 24, 2004

                                       23


                    SOLITRON DEVICES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                               FEBRUARY 29, 2004


ASSETS                                                     (in thousands, except
                                                          for per share amounts)
   CURRENT ASSETS:
      Cash and cash equivalents                                         $ 1,883
      Accounts receivable, less allowance for doubtful
         accounts of $1,000                                                 988
      Inventories                                                         2,416
      Prepaid expenses and other current assets                             164
                                                                        -------
         TOTAL CURRENT ASSETS                                             5,451

   PROPERTY, PLANT AND EQUIPMENT, net                                       562

   OTHER ASSETS                                                              52
                                                                        -------
         TOTAL ASSETS                                                   $ 6,065
                                                                        =======

LIABILITIES AND STOCKHOLDERS' EQUITY
   CURRENT LIABILITIES:
      Current portion of accrued environmental expenses                 $   966
      Accounts payable-Post-petition                                        409
      Accounts payable-Pre-petition, current portion                        851
      Accrued expenses and other liabilities                              1,189
                                                                        -------
         TOTAL CURRENT LIABILITIES                                        3,415

   LONG-TERM LIABILITIES, net of current portion                             33
                                                                        -------
         TOTAL LIABILITIES                                                3,448
                                                                        -------

   COMMITMENTS AND CONTINGENCIES

    STOCKHOLDERS' EQUITY
      Preferred stock, $.01 par value, authorized
         500,000 shares, none issued
      Common stock, $.01 par value, authorized
         10,000,000 shares, 2,076,357 shares issued
         and outstanding                                                     21
      Additional paid-in capital                                          2,620
      Accumulated deficit                                                   (24)
                                                                        -------
         TOTAL STOCKHOLDERS' EQUITY                                       2,617
                                                                        -------
         TOTAL LIABILITIES & STOCKHOLDERS' EQUITY                       $ 6,065
                                                                        =======


    The accompanying notes are an integral part of the financial statements.

                                       24


                    SOLITRON DEVICES, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS
              YEARS ENDING FEBRUARY 29, 2004 AND FEBRUARY 28, 2003


                                                         2004          2003
                                                         ----          ----

                                                   (in thousands, except for per
                                                           share amounts)

Net sales                                            $     7,690    $     7,347
Cost of sales                                              6,576          5,887
                                                     -----------    -----------
Gross profit                                               1,114          1,460
Selling, general and administrative expenses               1,117          1,092
                                                     -----------    -----------
Operating (loss) income                                       (3)           368
Other income (expenses):
      Disposal of non-operating facility                       0           (175)
      Interest expense                                         0            (18)
      Interest expense on unsecured
        creditors claim                                      (10)           (26)
      Interest income                                         18             29
      Environmental expenses reserve                           0            113
      Other, net                                             159              3
                                                     -----------    -----------
Net income                                           $       164    $       294
                                                     ===========    ===========

INCOME PER SHARE OF COMMON STOCK:

Basic
         Net Income per share                        $      0.08    $      0.14
                                                     -----------    -----------
Diluted
         Net Income per share                        $      0.08    $      0.14
                                                     -----------    -----------
Weighted Average shares outstanding-Basic              2,076,357      2,070,821
                                                     ===========    ===========
Weighted Average shares outstanding-Diluted            2,076,357      2,070,821
                                                     ===========    ===========


    The accompanying notes are an integral part of the financial statements.

                                       25


                    SOLITRON DEVICES, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
              Years Ended February 29, 2004 and FEBRUARY 28, 2003




                                             Common Stock                         Retained
                                             ------------           Additional    Earnings
                                        Number of                    Paid-in    (Accumulated
                                         Shares        Amount        Capital      Deficit)        Total
                                     ------------   ------------  ------------  ------------   ------------
                                                           (in thousands, except for number of shares)

                                                                                
Balance, February 28, 2002              2,070,821   $         21  $      2,617  $       (482)  $      2,156

Net Income                                     --             --            --           294            294
                                     ------------   ------------  ------------  ------------   ------------

Balance, February 28, 2003              2,070,821             21         2,617          (188)         2,450

Fractional shares paid Cash-in-Lieu          (464)

New shares issued due to exercise
  of stock options                          6,000                            3                            3

Net Income                                     --             --            --           164            164
                                     ------------   ------------  ------------  ------------   ------------

Balance, February 29, 2004              2,076,357   $         21  $      2,620  $        (24)  $      2,617
                                     ============   ============  ============  ============   ============



     The accompanying notes are an integral part of the financial statements.

                                       26


                    SOLITRON DEVICES, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
              YEARS ENDED FEBRUARY 29, 2004 AND FEBRUARY 28, 2003


                                                               2004       2003
                                                               ----       ----
                                                               (in thousands)

CASH FLOWS FROM OPERATING ACTIVITIES

   Net income                                                $   164    $   294
                                                             -------    -------
      Adjustments to reconcile net income to net cash
         provided by operating activities:
      Depreciation and amortization                              185        176
      Changes in operating assets and liabilities:
         (Increase) decrease in:
         Accounts receivable                                      63        (87)
         Inventories                                             454       (177)
         Prepaid expenses and other current assets               (24)        (4)
         Increase (decrease) in:
         Accounts payable                                       (140)       140
         Accounts payable-pre-petition                            51        149
         Accrued expenses and Other liabilities                   69       (172)
         Accrued environmental expenses                          120        108
         Other long-term liabilities                            (331)       (47)
                                                             -------    -------
         Total adjustments                                       447         86
                                                             -------    -------
            NET CASH PROVIDED BY OPERATING ACTIVITIES            611        380
                                                             -------    -------

CASH FLOWS FROM INVESTING ACTIVITIES;

Additions to property, plant and equipment                      (179)      (267)
                                                             -------    -------

            NET CASH (USED IN) INVESTING ACTIVITIES             (179)      (267)
                                                             -------    -------

CASH FLOWS FROM FINANCING ACTIVITIES;

Proceeds from conversion of stock options                          3          0
                                                             -------    -------
            NET CASH FROM FINANCING ACTIVITIES                     3          0
                                                             -------    -------

NET INCREASE IN CASH AND CASH EQUIVALENTS                        435        113

CASH AND CASH EQUIVALENTS AT THE BEGINNING OF YEAR             1,448      1,335
                                                             -------    -------

CASH AND CASH EQUIVALENTS AT END OF YEAR                     $ 1,883    $ 1,448
                                                             =======    =======


    The accompanying notes are an integral part of the financial statements.

                                       27


                      SOLITRON DEVICES, INC. AND SUBSIDIARIES
                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1. Summary of Significant Accounting Policies

Nature of Activities

Solitron  Devices,  Inc., a Delaware  corporation (the "Company" or "Solitron"),
designs, develops, manufactures and markets solid-state semiconductor components
and related  devices  primarily  for the military  and  aerospace  markets.  The
Company was  incorporated  under the laws of the State of New York in 1959,  and
reincorporated under the laws of the State of Delaware in August 1987.

Principles of Consolidation

The consolidated  financial statements include the accounts of Solitron Devices,
Inc.  and its  wholly  owned  Subsidiaries  (collectively  the  "Company").  All
significant  inter-company  balances and  transactions  have been  eliminated in
consolidation.

Cash and Cash Equivalents

Cash and cash  equivalents  include demand  deposits and money market  accounts,
with maturities of ninety days or less.

Accounts receivable

The Company extends  unsecured credit to its customers in the ordinary course of
business but mitigates the  associated  credit risk by performing  credit checks
and actively pursuing past due accounts.  An allowance for doubtful accounts has
been established. The allowance amount was $1,000 for 2004.

Principal Business Activity

The  Company   designs,   develops,   manufactures   and   markets   solid-state
semiconductor  components  and related  devices  primarily  for the military and
aerospace markets.

Inventories

Inventories are stated at the lower of cost or market.  Cost is determined using
the weighted average method.

Property, Plant and Equipment

Property,   plant,  and  equipment  are  stated  at  cost.  Major  renewals  and
improvements  are  capitalized,  while  maintenance  and repairs are expensed as
incurred.  Depreciation is provided on a straight-line  basis over the estimated
useful lives of the related assets.

Concentrations of Credit Risk

Financial instruments, which potentially subject the Company to concentration of
credit risk,  consist  principally  of cash and trade  receivables.  The Company
places its cash with high credit quality institutions. At times such amounts may
be in excess of the FDIC insurance  limits.  The Company has not experienced any
losses in such  account and believes  that it is not exposed to any  significant
credit risk on the account. As of February 29, 2004, approximately $1,700,000 is
subject  to this  risk.  With  respect  to the  trade  receivables,  most of the
Company's  products are custom made pursuant to the contracts whose end products
are sold to the United States  Government.  The Company  performs ongoing credit
evaluations of its customers'  financial condition and maintains  allowances for
potential  credit losses.  Actual losses and allowances have  historically  been
within Management's expectations.

Revenue Recognition

Revenue is recognized upon shipment; however, the Company may receive payment of
some  contracts in advance.  When  received,  these amounts are deferred and are
recognized as revenue in the period in which the related products are shipped.

                                       28


                    SOLITRON DEVICES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1. Summary of Significant Accounting Policies (continued)

Income Taxes

Income taxes are accounted for under the asset and liability method of Statement
of Financial  Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS
109").  Deferred tax assets and  liabilities  are  recognized for the future tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases and operating loss and tax credit  carryforwards.  Deferred tax assets and
liabilities  are measured  using enacted tax rates  expected to apply to taxable
income in the years in which  those  temporary  differences  are  expected to be
recovered  or settled.  Under SFAS 109,  the effect on  deferred  tax assets and
liabilities  or a change in tax rate is  recognized in income in the period that
includes  the  enactment  date.  Deferred  tax assets are  reduced to  estimated
amounts to be realized by the use of a valuation allowance.

Computation of Earnings per Share

Basic earnings per common share are computed  using the weighted  average number
of shares  outstanding.  Diluted earnings per common share is computed using the
weighted  average  number of shares  outstanding  adjusted  for the  incremental
shares attributed to outstanding  options and warrants to purchase common stock.
In the fiscal  years ended  February  29,  2004 and  February  28, 2003  diluted
earnings  per  common  share  were  not  computed  because  the  effect  of  the
incremental shares would be anti-dilutive.  The incremental shares were computed
based on stock options outstanding, using the treasury stock method.

Stock Based Compensation

The Company adopted SFAS No. 123,  "Accounting for Stock-Based  Compensation" in
1997.  In December  2002,  The FASB issued  Statement  of  Financial  Accounting
Standards  No. 148,  "Accounting  for  Stock-Based  Compensation-Transition  and
Disclosure,  and  amendment  of FASB  Statement  No. 123 (SFAS No.  148)."  This
statement amends SFAS No. 123, to provide  alternative methods of transition for
a voluntary  change to the fair value based method of accounting for stock-based
employee compensation. This statement also amends the disclosure requirements of
SFAS No.  123 to  require  prominent  disclosures  in both  annual  and  interim
financial  statements  about the method of accounting for  stock-based  employee
compensation  and the  effect  of the  method  used  on  reported  results.  The
transition guidance and disclosure requires that the Company continue to account
for stock-based  employee  compensation  under APB No. 25, "Accounting for Stock
Issued Employees" with pro forma disclosure of net income and earnings per share
as if the fair  value  method  prescribed  by SFAS No.  123 had been  applied in
accordance with SFAS 148.

Financial Statement  Estimates

The preparation of financial  statements in conformity  with generally  accepted
accounting principles 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.
Actual results could differ from those estimates.

New Accounting Pronouncements

Management  does not believe that any recently  issued,  but not yet  effective,
accounting  standards if currently  adopted would have a material  effect on the
accompanying  consolidated financial statements.  Also, Management believes that
accounting  standards  adopted during fiscal year 2004 are not applicable to the
Company.

                                       29


                    SOLITRON DEVICES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


2. Going Concern and Petition in Bankruptcy

The  Company's  consolidated  financial  statements  as of February 29, 2004 are
presented on a going concern basis, which contemplates the realization of assets
and  satisfaction  of liabilities  as they become due.  Although the Company has
projected  that it will be able to  generate  sufficient  funds to  support  its
ongoing operations,  it has significant  obligations arising from settlements in
connection  with  its  bankruptcy  necessitating  it to  make  substantial  cash
payments,  which cannot be supported,  by the current level of  operations.  The
Company  must be able  to  obtain  forbearance  or be  able to  renegotiate  its
bankruptcy related required payments to unsecured  creditors,  the United States
Environmental   Protection   Agency   ("USEPA"),   the  Florida   Department  of
Environmental  Protection  ("FDEP"),  and certain  taxing  authorities  or raise
sufficient cash in order to pay these  obligations as currently due, in order to
remain a going  concern.  The Company  continues to negotiate with its unsecured
creditors,  the USEPA, the FDEP, and taxing  authorities in an attempt to arrive
at reduced payment  schedules.  The Company has a contingency plan to reduce its
size and  thereby  reduce its cost of  operations  within  certain  limitations.
However,  no  assurance  can be made  that  the  Company  can  reach a  suitable
agreement  with  the  unsecured   creditors  or  taxing  authorities  or  obtain
additional  sources of capital  and/or  cash or that the  Company  can  generate
sufficient  cash to meet  its  obligations  over the next  year.  The  financial
statements do not include any  adjustments to reflect the possible future effect
on  the   recoverability  and  classification  of  assets  or  the  amounts  and
classification of liabilities that may result from the possible inability of the
Company to continue as a going concern.

Petition in Bankruptcy

On January 24, 1992, the Company filed voluntary  petitions in the United States
Bankruptcy  Court for the  Southern  District of Florida  seeking to  reorganize
under Chapter 11 of the federal  Bankruptcy  code. The Company was authorized to
continue  in  the  management  and  control  of its  business  and  property  as
debtor-in-possession under the Bankruptcy Code.

On August 20, 1993 the Company's Plan of Reorganization, as amended and modified
(the "Plan"), was confirmed by the Bankruptcy Court and the Company emerged from
bankruptcy on August 30, 1993. On July 12, 1996 the Bankruptcy  Court officially
closed the case.

      (a) The  Company is  required  to make  quarterly  payments  to holders of
unsecured claims until they receive 35 percent of their pre-petition  claims. At
February  29,  2004 the  Company is  currently  scheduled  to pay  approximately
$1,874,000 to holders of allowed  unsecured claims in quarterly  installments of
approximately  $62,000.  As of February  29,  2004,  the  present  value of this
amount,  $864,000, is accrued as a pre-petition  liability with imputed interest
recognized in the Statement of Operations.

      (b) Beginning on the later of (i) the payment of all administrative claims
and all unsecured claims,  but not later than 18 months after the Effective Date
(August 30, 1993) and (ii) the date the Company's  net after tax income  exceeds
$500,000,  the Company will pay (on an annual  basis) each of (x) the holders of
unsecured  claims  (pro rata) and (y) Vector  Trading  and  Holding  Corporation
("Vector"), 5% of its net after tax income in excess of $500,000 until the tenth
anniversary  of the Effective  Date, up to a maximum  aggregate of $1,500,000 of
such payments to the holders of unsecured  claims (pro rata) and up to a maximum
aggregate of $1,500,000 of such payments to Vector.

                                       30


                    SOLITRON DEVICES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


2. Going Concern and Petition in Bankruptcy (continued)

      (c) Under the Plan,  the  Company  is  required  to  remediate  its former
non-operating  facility  located in Port Salerno and its former facility located
in  Riviera  Beach,  Florida.  The Plan  contemplated  that  monies  to fund the
remediation will be made available from the proceeds of the sale or lease of the
properties,  to the extent that the Company is successful in its efforts to sell
or lease such  properties.  The Riviera  Beach  Property was sold on October 12,
1999 by the Company.  Under the terms of the sale, the United States Environment
Protection  Agency ("USEPA")  received the net proceeds of $419,000.  USEPA also
received  approximately  $19,000 from the Riviera Beach  environmental  escrowed
monies to defray its  cleanup  costs.  The Port  Salerno  (formerly  occupied by
Solitron  Microwave) property was sold on March 17, 2003. Under the terms of the
sale, the USEPA received  $153,155 and Martin County  received on behalf of FDEP
$278,148 (the net proceeds).  Further, pursuant to the Plan, a purchaser of this
facility would not be liable for existing  environmental  problems under certain
conditions. In connection with facilitating the remediation of the property, the
Company will also,  to the extent the  proceeds  from the sale or lease of these
properties are not sufficient to pay for the remediation,  be required to escrow
the following  amounts on a monthly basis  beginning on September 30, 1995:  (i)
year 1 - $5,000  per  month;  (ii) year 2 - $7,500  per  month;  (iii)  year 3 -
$10,000 per month; and (iv) $10,000 per month  thereafter  until  remediation is
completed.  The Company has  notified  FDEP of its  inability to pay pursuant to
this  schedule  and is making  payments  at the rate of $1,000 per month.  As of
February 29, 2004, the Company has deposited $90,000 into the escrow accounts.

      (d) The  Company  has paid all of the  allowed  administrative  claims and
allowed wage claims since August 1993.

The Plan provided for the distribution of common stock of the Company such that,
post-petition, the Company's common stock would be held as follows:

            Party-In-Interest                                     Common Stock
            -----------------                                     ------------
            Vector                                                     25%
            Unsecured Creditors                                        40%
            Company's President                                        10%
            Pre-Petition Stockholders                                  20%
            Reserved for future issuance under an
              employee stock incentive plan to be issued based
              upon the terms and conditions of the plan at the
              discretion of the Board of Directors                      5%
                                                                      ----
                                                                      100%
                                                                      ====

On October 4, 1994,  the Company and Vector agreed that Vector's 25% stock would
be distributed among various parties. Vector participants were: Vector principal
(Howard  White) who received  273,943 shares  (subsequently  sold to Inversiones
Globales);  AHI Drillings,  Inc. who received 77,037 shares; Cointrol Credit Co.
II who received 20,095 shares; Service Finance who received 77,037 shares; Trans
Resources who received 77,037 shares;  and Martin Associates who received 22,848
shares. The 273,943 shares owned by Inversiones  Globales are not subject to the
voting  restrictions,  while the  balance of the  parties  will  continue  to be
subjected to the voting  restrictions  as long as they or their  affiliates hold
the Company's stock.  Based solely on the Company's  knowledge (and not from any
filings which may have to be made with the SEC),  and as the result of an out of
court  agreement  made  subsequent  to a lawsuit  filed  against  Vector by John
Stayduhar,  a previous  Chairman/CEO of the Company,  shares held by Inversiones
Globales  (174,000),  by  AHI  Drillings,  Inc.  (77,037),  by  Service  Finance
(77,037),  by Trans Resources  (77,037),  and by Martin Associates (22,737) were
transferred to Mr. Stayduhar.  This gives Mr. Stayduhar  approximately 20.66% of
the shares of the Company.

                                       31


                    SOLITRON DEVICES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


3. Inventories

As of February 29, 2004, inventories consist of the following:

      Raw Materials                   $1,411,788
      Work-In-Process                  1,242,952
      Finished Goods                     327,204
                                      ----------
           Gross Inventory             2,981,944
      Reserve                           (566,423)
                                      ----------
           Net Inventory              $2,415,521
                                      ==========

4. Property, Plant and Equipment

As of  February  29,  2004,  property,  plant,  and  equipment  consist  of  the
following:

                                                      Estimated
                                                      Useful Life
                                                      -----------
      Leasehold Improvements          $  777,000      The remaining lease term
      Machinery and Equipment          1,034,000      is 7 years
                                      ----------
                                      1,811,000

      Less Accumulated Depreciation
            And Amortization           1,249,000
                                      ----------
                                      $  562,000
                                      ==========

Depreciation  and  amortization  expense was  $185,000 and $176,000 for 2004 and
2003, respectively.

5. Accrued Expenses

As of February 29, 2004 accrued  expenses and other  liabilities  consist of the
following:

      Payroll and related employee
        benefits                      $  316,000
      Property taxes                       6,000
      Other liabilities                   64,000
      Interest Payable                   803,000
                                      ----------
                                      $1,189,000
                                      ==========

6. Other Long-Term Liabilities

As of February 29, 2004,  other long-term  liabilities  consist of the following
pre-petition items:

     Accrued Environmental Expenses                 $ 20,000
     Accounts Payable-Pre-petition                    13,000
                                                    --------
                                                    $ 33,000
                                                    ========

                                       32


                    SOLITRON DEVICES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


6. Other Long-Term Liabilities (continued)

Contractual or estimated  payment  requirements on other  long-term  liabilities
excluding  amounts  representing   interest  during  the  next  five  years  and
thereafter are as follows.  It is reasonably  possible that the estimates  could
change in the near term:

            Year Ending
            February 28
            -----------

            2005                                             $33,000
                                                             =======

Imputed  interest  expense for fiscal years ended February 29, 2004 and February
28,  2003  amounted  to $10,000  and  $26,000  relating  to  accounts  payable -
pre-petition.


7. Income Taxes

At February  29,  2004,  the Company has net  operating  loss  carryforwards  of
approximately  $15,487,000  that expire through 2022. Such net operating  losses
are available to offset future  taxable  income,  if any. As the  utilization of
such net  operating  losses for tax  purposes is not  assured,  the deferred tax
asset  has  been  fully  reserved  through  the  recording  of a 100%  valuation
allowance.  Should a cumulative  change in the  ownership of more than 50% occur
within a three-year  period,  there could be an annual  limitation on the use of
the net operating loss carryforward.

Deferred tax assets are comprised of the following at February 29, 2004:

             Loss carryforwards                           $ 5,266,000
             Allowance for doubtful accounts                    1,000
             Inventory Allowance                            3,369,000
                                                          -----------
             Gross deferred tax asset                       8,636,000
             Deferred tax asset valuation allowance        (8,636,000)
                                                          -----------
             Net deferred tax                             $        --
                                                          ===========

A  reconciliation  of the  provision  for income taxes to the amount  calculated
using the statutory  federal rate (34%) for fiscal years ended February 29, 2004
and February 28, 2003 is as follows:

                                                              2004      2003
                                                              ----      ----
          Income Tax Provision at
          Federal Statutory Rates                          $ 47,000  $ 103,000
          State Taxes                                         9,000     19,000
          Utilization   of  Net  Operating  Loss
          Carryforward                                      (56,000)   (122,000)
                                                           --------  ----------

          Income Tax Provision                             $     --  $       --

                                       33


                    SOLITRON DEVICES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


8. Stock Options

Pursuant to agreements dated October 20, 1992 and August 20, 1993, the Company's
President was granted options,  which entitle him to purchase 8.5% of the common
stock of the Company (175,636 shares at February 28, 1999, subject to adjustment
as defined in the Agreement) for an aggregate  exercise price of $21,955.  These
options have now expired.

The Company  inadvertently  understated  the number of stock options  granted in
fiscal year 2001 by 38,751.  The revised number of options granted are reflected
in the Notes to Consolidated Financial Statements as of February 29, 2004.

On May 19,  2003 the Board of  Directors  granted  Stock  options to certain key
employees.  The options,  which became vested on May 18, 2004,  were for a total
number of 45,500  shares and the  exercise  price was fixed at $0.450 per share,
which was the  price on the  OTCBB at the time of the  grant.  The  options  are
exercisable  through  May 19,  2013.  On June 17,  2002 the  Board of  Directors
granted Stock options to certain key employees. The options, which became vested
on June 18,  2003,  were for a total  number of 40,000  shares and the  exercise
price  was fixed at $0.200  per  share,  which was the price on the OTCBB at the
time of the grant.  The  options  are  exercisable  through  June 17,  2012.  In
December 2000 another grant equal to 10% of the outstanding shares (245,624) was
made to Mr. Saraf at the  exercisable  price of $0.400 per share.  Fifty percent
(50%) of the total number of shares is immediately exercisable and the other 50%
vests in five equal installments over the following five years.

The  Company   complies  with  SFAS  No.  123,   "Accounting   for   Stock-Based
Compensation." As permitted by SFAS No. 123, the Company continues to follow the
measurement   provisions  of  Accounting   Principles   Board  Opinion  No.  25,
"Accounting for Stock Issued to Employees," and does not recognize  compensation
expense  for  its  stock  based  incentive  plan.  Had  compensation  cost  been
determined  based  on the fair  value on the  grant  dates  consistent  with the
methodology  prescribed  by SFAS No. 123, the  Company's net income and earnings
per share would have been reduced to the pro-forma amounts indicated below.

                                  Year Ended              Year Ended
                               February 29, 2004       February 28, 2003
                                As          Pro         As           Pro
                             Reported      Forma     Reported       Forma
                             --------      -----     --------       -----

Net income                   $164,000   $144,000(1)  $294,000    $279,000(1)
Basic income                 $   0.08   $   0.07     $   0.14    $   0.13
  per common share
Diluted income               $   0.08   $   0.07     $   0.14    $   0.13
  per common share

(1) The total  stock-based  employee  compensation  expense  for the years ended
February  29, 2004 and February  28,  2003,  $20,000 and $15,000,  respectively,
determined  under fair value  based  method for all  awards,  net of related tax
effects, has been deducted from the pro forma net income.

The  pro-forma  amounts may not be  indicative  of future  pro-forma  income and
earnings per share.

The fair value of each  option is  estimated  on the date of the grant using the
Black-Scholes   option-pricing   model  with  the  following   weighted  average
assumptions applied to grants in fiscal year 2004:


                                     2003
                                     ----
          Dividend Yields             0.0%
          Expected Volatility       184.0%
          Risk-free Interest Rates    5.0%
          Expected Life (in years)    9.0

                                       34


                    SOLITRON DEVICES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

8. Stock Options (continued)

Because  the  determination  of the fair  value of all  options  is based on the
assumptions  described in the preceding paragraph and, because additional option
grants are expected to be made each year, the above  pro-forma  disclosures  are
not  representative  of  pro-forma  effects on  reported  net income or loss for
future years

Below is a summary of the Company's Stock Option Plan.

                                                    Average
                                        Shares       Price
                                        ------       -----

Balance, February 28, 2003              487,209    $ 0.343

       Stock options never
         recorded for Fiscal
         year 2001 stock option
         grant                           38,751    $ 0.400
       Granted                           45,500    $ 0.450
       Expired or Cancelled            (179,386)   $ 0.135
       Exercised                         (6,000)   $ 0.423
                                       --------    -------

Balance, February 29, 2004              386,074    $ 0.457
                                       ========    =======

During the year ended February 29, 2004 the Company  awarded  options for 45,500
shares at a price of $0.45.  The weighted  average fair value of options granted
during the year ended February 29, 2004 was $0.45.

The following table summarizes  information about stock options  outstanding and
exercisable at February 29, 2004



                      Options Outstanding                             Exercisable Options
                      -------------------                             -------------------
                                       Weighted Average                      Weighted Average
                                       ----------------                      ----------------
  Range of          Number         Remaining
Exercise Prices   Outstanding     Contractual       Exercise                     Exercise
---------------     Shares            Life            Price        Number         Prices
                    ------            ----            -----        ------         ------
                                                                   
$0.156 $0.156          4,000         3 years         $0.156         4,000         $0.156
$0.200 $0.200         36,400         8 years         $0.200        36,400         $0.200
$0.400 $0.400        245,624         7 years         $0.400       196,499         $0.400
$0.450 $0.450         44,500        10 years         $0.450        44,500         $0.450
$0.625 $0.625         16,500        5  years         $0.625        18,000         $0.625
$0.670 $0.670         24,750        6  years         $0.670        26,000         $0.670
$2.500 $2.500         14,300        1  years         $2.500        14,300         $2.500
                     -------                                      -------

                     386,074                                      336,949
                     =======                                      =======


9. Employee Benefit Plans

The Company has a 401K and Profit  Sharing Plan (the "Profit  Sharing  Plan") in
which substantially all employees may participate after three months of service.
Contributions  to the Profit Sharing Plan by  participants  are  voluntary.  The
Company  may  match  participant's  contributions  up  to  25%  of  4%  of  each
participant's annual compensation.  In addition, the Company may make additional
contributions  at its  discretion.  The Company did not contribute to the Profit
Sharing  Plan during the fiscal  years ended  February 29, 2004 and February 28,
2003.

                                       35


                    SOLITRON DEVICES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


10. Export Sales and Major Customers

Revenues  from  domestic  and  export  sales to  unaffiliated  customers  are as
follows:


                                            Year Ended       Year Ended
                                           February 29,     February 28,
                                               2004             2003
                                               ----             ----
Export sales:
         Europe                           $   412,000      $   401,000
         Canada and Latin America             125,000           57,000
         Far East and Middle East             119,000          280,000
United States                               7,034,000        6,609,000
                                          -----------      -----------
                                          $ 7,690,000      $ 7,347,000
                                          ===========      ===========

Sales to the Company's top two customers  accounted for 52% of net sales for the
year ended February 29, 2004 as compared with 59% of the Company's net sales for
the year ended  February  28,  2003.  Sales to Raytheon  Company  accounted  for
approximately  41% of net sales for the year ended February 29, 2004 and 45% for
the year ended  February  28,  2003.  During the fiscal year ended  February 29,
2004, the US Government  represented  approximately 11% of net sales as compared
to 9% for the fiscal year ended February 28, 2003

11. Commitments and Contingencies

Employment Agreement

In December 2000, the Company entered into a five-year employment agreement with
its  President.   This  agreement  provides,  among  other  things,  for  annual
compensation  of  $240,000  and a bonus  pursuant  to a formula.  The  agreement
stipulates  that the  President  shall be  entitled  to a bonus equal to fifteen
percent (15%) of pre-tax income in excess of Two Hundred Fifty Thousand  Dollars
($250,000).  For purposes of the  agreement,  "pre -tax  income"  shall mean net
income before taxes, excluding (i) all extraordinary gains or losses, (ii) gains
resulting from debt forgiven associated with the buyout of unsecured  creditors,
and (iii) any bonuses paid to employees.  The bonus payable  hereunder  shall be
paid within ninety (90) days after the end of the fiscal year.  The President of
the Company  voluntarily  took a 30% reduction in  compensation at the time that
salary  reductions,  ranging  from 6% to 12%,  went into  effect  for all of the
employees of the Company during fiscal year 2002. As of June 2, 2003, 66% of the
reduction in salary was restored.  As of January 1, 2004, the President's salary
was restored to 94% of the contracted value.

The President's  employment  agreement  stipulates,  in Article 2.2,  "Option to
Extend", that the contract is automatically extended for one year periods unless
a notice is given by either party one year prior to the yearly anniversary.

Upon  execution of the agreement,  the President  received a grant of options to
purchase ten percent (10%) of the  outstanding  shares of the  Company's  common
stock,  par value $.01 calculated on a fully diluted basis, at an exercise price
per share equal to the closing asking price of the Company's common stock on the
NASDAQ  Over-the-Counter  Bulletin  Board (the "OTCBB") on the date of the grant
($0.40).  Fifty percent  (50%) of the Initial  Stock Options  granted are vested
immediately  upon grant.  The remaining fifty percent (50%) of the Initial Stock
Options will vest in equal  amounts on each of the first five  anniversaries  of
the date of grant.

                                       36


                    SOLITRON DEVICES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


11. Commitments and Contingencies (continued)

These stock  options are in addition  to, and not in lieu of or in  substitution
for, the Stock Options (the "1992 Stock Options")  granted to employee  pursuant
to the  Incentive  Stock  Option  Plan  Agreement  dated  October 20, 1992 under
Solitron  Devices,  Inc.  1987 Stock  Option  Plan  between  the Company and the
employee.

No bonus was accrued for the President  for the fiscal year ending  February 29,
2004. A bonus of $18,219 was accrued for the President for the fiscal year ended
February 29, 2003.

Environmental Compliance:

The  Company  is  currently  engaged  in  negotiations  with the  United  States
Environmental  Protection  Agency  ("USEPA")  to resolve the  Company's  alleged
liability to USEPA at the following sites:  Solitron  Microwave  Superfund Site,
Port Salerno,  Florida;  Petroleum Products Corporation Superfund Site, Pembroke
Park,   Florida;   Casmalia  Disposal  Superfund  Site,  Santa  Barbara  County,
California;  and Solitron Devices Site, Riviera Beach,  Florida.  USEPA contends
that the  Company  is liable for a share of past and future  costs  incurred  by
USEPA in connection  with the  investigation  and remediation of the sites. At a
meeting with USEPA on March 23, 2001, USEPA contended that the Company's alleged
share of  liability at the four (4) sites totals  approximately  $7.65  million,
which USEPA broke down on a site by site basis as follows:  Solitron  Microwave,
Port Salerno - $3.8 million; Petroleum Products - $150,000;  Casmalia Disposal -
$2.7 million; and Solitron Devices, Riviera Beach - $1 million.

In addition to the claims  asserted by USEPA against the Company at the Casmalia
Disposal  Superfund  Site,  claims have been  asserted  against the Company by a
group of alleged  responsible parties formed at the site for all past and future
cleanup expenses incurred or to be incurred by the respective group.  During the
negotiations with USEPA to resolve the Company's alleged liability at all sites,
the Company was advised by USEPA that a settlement  with USEPA would most likely
resolve the claims of the groups of alleged  responsible  parties  formed at the
Casmalia  Disposal  Superfund Site.  Preliminary  communications  with attorneys
representing  the respective  groups  support  USEPA's  representations  in this
regard.

The Company  contends  that the claims of USEPA and the Casmalia  private  party
group referenced above were discharged in bankruptcy  pursuant to the Bankruptcy
Court's  Order  Confirming  Solitron's  Fourth  Amended Plan of  Reorganization,
entered in August 1993.  Nevertheless,  the Company is negotiating with USEPA to
settle its outstanding liability at all sites based on an ability to pay ("ATP")
determination.

Following a settlement  conference on October 24, 2003,  the Company  received a
final ATP  Multi-Site  Settlement  Agreement  from EPA on January 23, 2004.  The
substantial  provisions of the Agreement  obligate the Company to pay to EPA the
sum of $74,000 over two years, in equal quarterly  payments,  plus interest.  In
addition,  the  Company is  obligated  to pay to EPA the sum of $10,000 or 5% of
Solitron's net after-tax  income over the first $500,000,  if any,  whichever is
greater,  for years 3-7  following  the  effective  date of the  Agreement.  The
Company signed the Agreement and returned it to EPA for execution on January 26,
2004.  After  receipt of the signed  Agreement,  EPA  notified  the Company that
additional  edits to the  Agreement  may be  necessary.  The Company  expects to
complete negotiations with EPA in 2004. Once the agreement becomes effective, it
is anticipated that EPA will recommend to the PRP group at the Casmalia Disposal
Superfund Site that the group release the Company from further  liability at the
site upon the Company's compliance with the Agreement.

On August 7, 2002, the Company received a Request for Information from the State
of  New  York  Department  of  Environmental  Conservation  ("NYDEC"),   seeking
information  on whether  the  Company  had  disposed  of  certain  wastes at the
Clarkstown Landfill site located in the Town of Clarkstown, Rockland County, New
York. By letter dated August 29, 2002, the Company  responded to the Request for
Information  and  advised  NYDEC  that the  Company's  former  Tappan,  New York
facility  closed in the  mid-1980s,  prior to the  initiation  of the  Company's
bankruptcy proceedings described above. The Company contends that, to the extent
that NYDEC has a claim against the Company as a result of the Company's  alleged
disposal  of wastes  at the  Clarkstown  landfill  prior to the  closing  of the
Company's  former Tappan facility in the mid-1980s,  the claim was discharged in
bankruptcy as a result of the Bankruptcy  Court's  August 1993 Order  referenced
above.  The Company entered into a Tolling  Agreement with the State of New York

                                       37


                    SOLITRON DEVICES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


11. Commitments and Contingencies (continued)

in August  2003,  which  provides  for the  tolling of  applicable  statutes  of
limitation  through  the  earlier  of  August  23,  2004 or the date  the  State
institutes  a  suit  against  Solitron,  for  any  claims  associated  with  the
Clarkstown  Landfill site. It is not known at this time whether the State of New
York will pursue a claim against the Company in connection  with the  Clarkstown
Landfill site.

Operating Leases

The Company has entered into a new lease agreement for its production  facility.
The lease has a 10-year  term,  which expires in the year 2011 and has no option
to renew  under  current  terms.  The lease is subject to  escalations  based on
operating  expenses.  Future  minimum  lease  payments  for  all  non-cancelable
operating leases are as follows:

              Fiscal Year Ending February 28/29         Amount
              ---------------------------------         ------
                           2005                         402,000
                           2006                         414,000
                           2007                         427,000
                           2008                         439,000
                           2009                         452,000
                        Thereafter                      946,000
                                                     ----------
                           Total                     $3,080,000
                                                     ==========

Total rent expense was $408,000 for the year ended February 29, 2004 as compared
with $415,000 for the year ended February 28, 2003. These figures include rental
of storage space, which is made on a month-to-month basis.

In connection  with the Vector  Purchase  Agreement,  the Company entered into a
sublease agreement whereby S/V Microwave had agreed to reimburse the Company for
one-third  of the rental  obligations  in exchange  for S/V  Microwave's  use of
approximately  one-third of the  facility.  From  January 1997 through  December
2001, S/V Microwave made these payments directly to the landlord.  S/V Microwave
terminated  the sublease at its original  termination  date of December 31, 2001
and has left the premises.  The Company  renegotiated a new lease to exclude the
area previously utilized by S/V Microwave.  The Company,  according to the terms
of the new lease, had walls  constructed and utilities divided so that the space
previously occupied by S/V Microwave would be completely separate from the space
occupied  by the  Company.  The  new  lease  is for a term of ten  years  ending
December 31, 2011 and does not contain a renewal option.

Legal Proceedings

The Company's former controller has filed a "Whistleblower"  claim with the U.S.
Department of Labor, Occupational Safety & Health Administration (OSHA) pursuant
to Section 806 of the  Sarbanes-Oxley  Act of 2002,  codified at 185 U.S.C. sec.
1514A,  which is also known as the "Corporate and Criminal Fraud  Accountability
Act of 2002". The matter is being handled as an administrative proceeding before
OSHA  at  this  point.  At  the  present  time,  OSHA  is  still  conducting  an
investigation of the claim, and OSHA has not yet issued its findings.  The claim
is being vigorously  contested.  At this early state, it is difficult to predict
the eventual  outcome,  but an unfavorable  outcome  before this  administrative
agency is reasonably  possible.  Should the claimant  prevail on his claim,  the
damages  available to him include back pay, front pay,  compensation for loss of
benefits,  non-economic damages, attorneys' fees and costs. The Company is being
defended in this action by its liability insurance carrier,  under a reservation
of rights.

                                       38


                    SOLITRON DEVICES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


11. Commitments and Contingencies (continued)

The  Southeast  Regional  Office of the  Securities  and Exchange  Commission is
conducting  a formal  investigation  concerning  the Company.  To date,  the SEC
investigation has focused on the propriety of the Company's past accounting. The
Company has produced documents to the SEC, and the SEC has taken sworn testimony
of several  individuals.  As of this date,  the SEC has not  requested a "Wells"
submission  from the  Company,  and has not  indicated  an intention to file any
civil or administrative complaint against the Company. An unfavorable outcome of
the SEC  investigation  may have a  material  adverse  effect  on the  Company's
financial  condition or results of  operations.  At this time,  we are unable to
conclude  that the  likelihood of an adverse  outcome is probable or remote.  We
therefore  are  unable  to  express  an  opinion  as  to  the  likelihood  of an
unfavorable outcome. We also are unable to express an opinion as to an amount or
range of potential loss.

12. Other Income

During the year ended  February 29, 2004, the Company  recognized  other income,
which totaled approximately  $109,000  ($0.05/share).  This other income was the
result of settlement of a debt  obligation  to an unsecured  creditor  which the
Company bought at a discount.  The Company settled a debt obligation of $114,000
and recognized $109,000 of other income.

13. Sale of Non-Operating Facility

On March 17, 2003 the Company sold its non-operating plant facilities located in
Port Salerno,  Florida.  The Port Salerno property  consisted of a 42,000 square
foot building and 23 acres of undeveloped  land. The property was carried at its
estimated fair market value, net of disposal costs, per the Company's accounting
policy. Since the particulars of the sale were probable and reasonably estimable
at the end of fiscal year 2003, the February 28, 2003 financial  statements were
adjusted to reflect the sale of the Port Salerno property.

The transaction is summarized as follows from the settlement statement:

Gross Sales Price of Property                   $801,691
Less Disbursements Paid at Closing:
      USEPA                                     (153,155)
      Martin County on Behalf of FDEP           (278,148)
      Real Estate Taxes                         (287,401)
      Sales Commission                          ( 48,000)
      Attorney's Fees                           ( 23,309)
      State Tax/Stamps                          (  5,600)
      Title and Other Fees                      (  6,078)
                                                --------
      Net                                          $0
                                                ========

14. Subsequent Event

On May 17, 2004,  the Board of Directors  granted  stock  options to certain key
employees.  The options,  which will vest on May 16,  2005,  were for a total of
47,500  shares and the exercise  price was fixed at $1.05 per share (the closing
price on the  Over-The-Counter  Bulletin Board at the time of the grant). On the
same date, the Board of Directors  awarded Mr. Saraf 175,636  shares,  which are
fully  vested,  to replace  options that expired  during  fiscal year 2004.  The
exercise  price  was  fixed  at  $1.05  per  share  (the  closing  price  on the
Over-The-Counter Bulletin Board at the time of the grant).

                                       39


                    SOLITRON DEVICES, INC. AND SUBSIDIARIES


ITEM 8.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE.

None

ITEM 8A.  CONTROLS AND PROCEDURES

Based on the evaluation of the Company's  disclosure  controls and procedures as
of February  29, 2004,  Shevach  Saraf,  Chairman,  President,  Chief  Executive
Officer,  Treasurer and Chief  Financial  Officer of the Company,  has concluded
that the Company's  disclosure controls and procedures are effective in ensuring
that information  required to be disclosed by the Company in the reports that it
files or submits under the Securities  and Exchange Act of 1934, as amended,  is
recorded, processed, summarized and reported within the time period specified by
the Securities and Exchange Commission rules and forms.

There  were no  significant  changes  in the  Company's  internal  control  over
financial  reporting  that has  materially  affected or is reasonably  likely to
materially affect the Company's internal control over financial reporting.

                                       40


                                    PART III

ITEM 9.  DIRECTORS , EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
         COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE ACT.

The table below sets forth the name,  age,  and  position of the  directors  and
executive  officers of the Company.  The table below also sets forth the year in
which  each of such  directors  was first  elected  to the Board and the year in
which the term of each of such  directors  expires.  Pursuant  to the  Company's
Certificate  of  Incorporation,  the Board of  Directors  is divided  into three
classes,  each of which  consists of (as nearly as may be possible) one third of
the directors.  Directors are elected for three-year terms. Pursuant to the Plan
of  Reorganization,  all  shares  of  Common  Stock  issued  to  Vector  and its
participants  and to the holders of allowed  unsecured  claims must be voted for
all purposes  (including  the election of members of the Board of  Directors) as
directed  by the Board of  Directors.  Pursuant  to the Plan of  Reorganization,
Vector  originally owned 25% and the holders of allowed  unsecured claims own an
aggregate of 40% of all shares of Common Stock issuable  pursuant to the Plan of
Reorganization  (other than shares  issuable to Mr.  Saraf upon the  exercise of
options  granted prior to the Effective  Date).  On October 4, 1994, the Company
and Vector  agreed that 25% of Vector stock would be  redistributed  between six
parties  (see Note 2 the  Consolidation  Financial  Statements).  Five  original
Vector participants continue to be subject to the voting restrictions as long as
they or their affiliates hold Solitron stock.

                                                          Year
                                                          First       Term As
                                                          Became      Director
Name                  Age      Position with Solitron     Director    Expires(1)
----                  ---      ----------------------     --------    ----------

Shevach Saraf         61       Chairman of the Board,     1992        Expired
                               Chief Executive Officer,
                               President and Treasurer

Dr. Jacob A. Davis    67       Director                   1996        Expired

Mr. Joseph Schlig     76       Director                   1996        Expired


1) The term of each Director has expired. Each Director shall continue in office
until his successor is elected at the next annual meeting of stockholders.

Mr. Shevach Saraf has been  President of the Company since November 1992,  Chief
Executive  Officer of the Company since  December 1992 and Chairman of the Board
since September  1993. He has 42 years  experience in operations and engineering
management with electronics and electromechanical manufacturing companies.

Before joining  Solitron in 1992, Mr. Saraf was Vice President of Operations and
a member of the Board of  Directors  of Image  Graphics,  Inc.,  a military  and
commercial electron beam recorder  manufacturer based in Shelton, CT. As head of
the Company's engineering, manufacturing materials and field service operations,
he turned around the firm's  chronic cost and schedule  overruns to  on-schedule
and  better-than-budget  performance.  Earlier, he was President of Value Adding
Services,  a management  consulting firm in Cheshire,  CT. The Company  provided
consulting  and  turnaround   services  to  electronics  and   electromechanical
manufacturing companies with particular emphasis on operations.  From 1982-1987,
Mr. Saraf was Vice President of operations  for Harmer  Simmons Power  Supplies,
Inc., a power supplies  manufacturer in Seymour, CT. He founded and directed all
aspects of the  Company's  startup and growth,  achieving  $12 million in annual
sales and a staff of 180 employees. Mr. Saraf also held executive positions with
Photofabrication   Technology,   Inc.   and   Measurements   Group   of   Vishay
Intertechnology, Inc.

                                       41


Born and raised in Tel Aviv,  Israel,  he served in the  Israeli  Air Force from
1960-1971  as an  electronics  technical  officer.  He received  his master's in
business administration from Rensselaer Polytechnic Institute, Troy, NY, and his
master's in management from  Rensselaer at Hartford  (formerly known as Hartford
[CT]  Graduate  Center).  He also  received  associate  degrees from the Israeli
Institute of Productivity, the Teachers & Instructors Institute, and the Israeli
Air Force Technical Academy.

Dr.  Jacob  (Jay) A. Davis was  elected a Director  of the Company on August 26,
1996. For five years, he was Vice President of Business Planning and Finance for
AET, Inc, a developing,  Melbourne,  Florida based software company. In 1994 and
1995, he was Visiting  Professor in Engineering  Management at Florida Institute
of Technology.  He is presently  Vice-Chairman  of the Brevard SCORE Chapter and
devotes  significant time to counseling with local  businesses.  He is an active
member of the  International  Executive  Service  Corps (IESC)  serving in South
Russia during May and June of 1996.

Prior to joining  AET,  Dr.  Davis was with Harris  Semiconductor  for 26 years.
During   the   last  12   years   with   Harris   Semiconductor,   he  was  Vice
President-General  Manager of the Military and  Aerospace  Division,  the Custom
Integrated  Circuits Division and the Harris Microwave  Division.  Dr. Davis has
served in a variety of other capacities at Harris  Semiconductor  including Vice
President  of  Engineering,  Director  of  Manufacturing,  Director  of  Special
Services, and Device Research Engineer.

Dr. Davis received a doctor of philosophy  from Purdue  University in 1969 and a
bachelors  of science  in  electrical  engineering  from  North  Carolina  State
University.  He is a Member of the IEEE and the Electrochemical Society, and has
served on a variety of advisory boards for several  Universities.  He holds four
patents and has given a number of overview papers and invited  presentations  at
several conferences.

Dr.  Davis is the  Chairman of the  Compensation  Committee  and a member of the
Audit Committee.

Mr.  Joseph  Schlig was elected a Director  of the  Company on August 26,  1996.
Since  1985,  he  has  been  Managing  Director  of  Fairhaven   Associates,   a
professional  consulting  firm  supporting  small and medium size  businesses in
strategic  planning;   financial,   marketing  and  operations   management  and
organizational  development.  From 1995 to 1997, Mr. Schlig also served as Chief
Financial Officer of Industrial Technologies, Inc. For the prior five years, Mr.
Schlig  was a  business  consultant  to  private  companies  and to the State of
Connecticut  Department of Economic  Development.  Prior to 1985, Mr. Schlig had
many years of business experience including Director of Marketing, Latin America
for ITT and Director of International Operations for Revlon. Mr. Schlig has also
operated  several  small/medium  size  companies  in both the public and private
sectors. He also served as a director of the Trumbull Technology Foundation, and
a Director of the MIT Enterprise  Forum of Connecticut and currently serves as a
director of the Bridgeport Economic Development Corporation.  He is an alternate
member of the Board of Finance of the Town of Trumbull,  Connecticut. Mr. Schlig
has an  engineering  degree from the Stevens  Institute of Technology and an MBA
from the Harvard Business School where he was a Baker Scholar. Mr. Schlig is the
Chairman of the Audit Committee and a member of the Compensation Committee.

Audit Committee

The Company's  Board of Directors has an Audit  Committee.  The Audit  Committee
consists of Messrs. Davis and Schlig (Chairman). The Audit Committee is composed
of  independent   directors.   The  Company's  Audit  Committee   generally  has
responsibility  for appointing,  overseeing and determining the  compensation of
our independent  certified public  accountants,  reviewing the plan and scope of
the independent  certified public  accountants'  audit,  reviewing our audit and
control functions,  approving all non-audit services provided by our independent
certified  public  accountants  and  reporting  to our full  Board of  Directors
regarding all of the foregoing.  Additionally,  our Audit Committee provides our
Board of Directors with such additional information and materials as it may deem
necessary to make our Board of Directors aware of significant  financial matters
that require its attention.  The Company has adopted an Audit Committee Charter,
a copy of which is published on the Company's web site,  www.solitrondevices.com
on the Investor  Relations page. The Audit Committee  "financial  expert" is Mr.
Joseph Schlig.

The Company has adopted a Code of Ethics for Senior Financial Officers, pursuant
to the  Sarbanes-Oxley  Act of 2002.  The Code of  Ethics  is  published  on the
Company's web site, www.solitrondevices.com on the Investor Relations page.

                                       42


Section 16(a) Beneficial Ownership Reporting Compliance

Section  16(a) of the  Securities  Exchange  Act of 1934,  as amended,  requires
directors and executive officers of the Company and ten percent  stockholders of
the  Company to file  initial  reports of  ownership  and  reports of changes in
ownership of Common Stock and other  equity  securities  of the Company with the
Securities  and Exchange  Commission.  Directors,  executive  officers,  and ten
percent  stockholders  are  required to furnish  the Company  with copies of all
Section  16(a) forms they file. To the  Company's  knowledge,  based solely on a
review  of  the  copies  of  such   reports   furnished   to  the   Company  and
representations  that no other  reports  were  required  during  the year  ended
February 29, 2004, all Section 16(a) filing requirements applicable to directors
and  executive  officers  of the Company  and ten  percent  stockholders  of the
Company were complied with, except that Messrs.  David and Schlig  inadvertently
failed to report one transaction.


ITEM 10.  EXECUTIVE COMPENSATION

Summary Compensation Table

The following table provides certain summary information concerning compensation
paid by the Company,  to or on behalf of the Company's Chief  Executive  Officer
for the fiscal years ended February 29, 2004 and February 28, 2003 and 2002. The
Company has no other named executive officers.

                                                Annual Compensation
                                ------------------------------------------------

                                                                 Other
  Name and                                                       Annual
Principal Position              Year      Salary ($)  Bonus ($)  Compensation($)
------------------              ----      ----------  ---------  ---------------

Shevach Saraf                   2004      205,338          -0-   21,814(1)
  Chairman of the Board,        2003      169,194       18,219   15,800(2)
  Chief Executive Officer,      2002      188,030          -0-   24,352(3)
  President, Chief Financial
  Officer and Treasurer
_________

(1) Life, Disability, & Medical Insurances plus personal car expenses and legal
fees
(2) Life, Disability, & Medical Insurances plus personal car expenses
(3) Life, Disability, & Medical Insurances plus personal car expenses and legal
fees

                      NUMBER OF       PERCENT OF
                      SECURITIES     TOTAL OPTIONS
                      UNDERLYING      GRANTED TO      EXERCISE OR
                       OPTIONS       EMPLOYEES IN     BASE PRICE      EXPIRATION
NAME                  GRANTED (#)     FISCAL YEAR       ($/SH)           DATE
--------------------  ------------  ----------------  ------------   -----------
Shevach Saraf                 0            -               -             -


              AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR AND
                         FISCAL YEAR-END OPTION VALUES

The following table sets forth certain summary information  covering unexercised
options to purchase the  Company's  Common Stock as of February 29, 2004 held by
the Company's Chief Executive Officer. The Company's Chief Executive Officer did
not exercise any stock options during the fiscal year ended February 29, 2004.



                                                               NUMBER OF SECURITIES             VALUE OF UNEXERCISED IN-
                                                          UNDERLYING UNEXERCISED OPTIONS          THE-MONEY OPTIONS AT
                          SHARES                              AT FISCAL YEAR-END (#)               FISCAL YEAR-END ($)
                        ACQUIRED ON        VALUE        ------------------------------------  -------------------------------
NAME                   EXERCISE (#)    REALIZED ($)       EXERCISABLE       UNEXERCISABLE      EXERCISABLE    UNEXERCISABLE
---------------------  -------------  ---------------   ----------------  ------------------  -------------  ----------------
                                                                                            
Shevach Saraf               -0-              -             196,499             49,125          $186,674       $46,669


                                       43


Director Compensation

Each  director  who is not  employed  by the  Company  receives  $1,500 for each
meeting of the Board he attends and $250 for each  committee  meeting he attends
on a  date  on  which  no  meeting  of the  Board  is  held.  In  addition,  all
out-of-pocket  expenses  incurred by a director in attending  Board or committee
meetings are reimbursed by the Company.

Total fees paid to all directors for attendance at Board and committee  meetings
amounted to $13,000 for the fiscal year ended February 29, 2004.

Employment Agreement

In December 2000, the Company entered into a five-year employment agreement with
its President and CEO. This agreement  provides,  among other things, for annual
compensation  of  $240,000  and a bonus  pursuant  to a formula.  The  agreement
stipulates  that the  President  shall be  entitled  to a bonus equal to fifteen
percent  (15%) of the  Company's  pre-tax  income in excess of Two Hundred Fifty
Thousand  Dollars  ($250,000).  For purposes of the agreement , "pre-tax income"
shall mean net income before taxes,  excluding  (i) all  extraordinary  gains or
losses,  (ii) gains  resulting from debt forgiven  associated with the buyout of
unsecured creditors,  and (iii) any bonuses paid to employees. The bonus payable
hereunder  shall be paid  within  ninety  (90) days  after the end of the fiscal
year.

The employment agreement stipulates that the contract is automatically  extended
for one year periods  unless a notice is given by either party one year prior to
the yearly anniversary.

Upon execution of the agreement,  the President received a grant to purchase ten
percent (10%) of the outstanding shares of the Company's common stock, par value
$.01  calculated on a fully diluted basis,  at an exercise price per share equal
to the  closing  asking  price  of the  company's  common  stock  on the  NASDAQ
Over-the-Counter  Bulletin Board (the "OTCBB") on the date of the grant ($0.40).
Fifty percent (50%) of the initial stock options granted are vested  immediately
upon grant.  The remaining fifty percent (50%) of the initial stock options vest
in equal amount on each of the first five anniversaries of the date of grant.

These stock  options are in addition  to, and not in lieu of or in  substitution
for,  the Stock  Options  (the "1992 Stock  Options")  granted to the  President
pursuant to the  Incentive  Stock Option Plan  Agreement  dated October 20, 1992
under Solitron Devices,  Inc. 1987 Stock Option Plan between the Company and the
President.

The President of the Company voluntarily took a 30% reduction in compensation at
the time that salary  reductions,  ranging from 6% to 12%,  went into effect for
all of the employees of the Company. As of June 2, 2003, 66% of the reduction in
salary was restored.  As of January 1, 2004, the President's salary was restored
to 94% of the contracted value.

The President of the Company may also  participate  in the Company's  1987 Stock
Option Plan, the Company's deferred Compensation Plan and the Company's Employee
401-K and Profit  Sharing Plan (the "Profit  Sharing  Plan").  During the fiscal
year ended  February 29, 2004,  no amounts were  deferred by executive  officers
under the Company's deferred Compensation Plan and the Company did not match any
employee contributions to the Profit Sharing Plan.


ITEM 11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
          RELATED STOCKHOLDER MATTERS

The following  table sets forth  certain  information  regarding the  beneficial
ownership of Common Stock as of February 29, 2004 by (i) all directors, (ii) the
Chief  Executive  Officer,  (iii) all officers and directors of the Company as a
group,  and (iv) each person known by the Company to beneficially  own in excess
of 5% of the Company's outstanding Common Stock.

The Company does not know of any other  beneficial  owner of more than 5% of the
outstanding  shares of Common Stock other than as shown below.  Unless otherwise
indicated  below,  each  stockholder  has sole voting and investment  power with
respect to the shares beneficially owned. Except as noted below, all shares were
owned directly with sole voting and investment power.

                                       44



                                 Number of Shares            Percentage of
     Name and Address         Beneficially Owned (1)    Outstanding Shares (1)
     ----------------         ----------------------    ----------------------

Shevach Saraf
3301 Electronics Way
West Palm Beach, FL 33407           466,779(2)                  22.48%


Dr. Jacob Davis
370 Franklyn Avenue                  21,000(2)                      *
Indialantic, FL  32903

Joseph Schlig
129 Mayfield Drive                   21,000(2)                      *
Trumbull, CT  06611

All Executive Officers and
Directors as a Group (3
persons)                            508,779(2)                  24.50%

John Stayduhar  Revocable
Trust                               427,848                     20.61%
c/o Boyes & Farina
1001 Forum Place, Suite 900
West Palm Beach, FL 33401

Bruce Paul                          181,500                      8.74%
Hampton Road
Purchase, NY 10577

*  Less than 2%

      (1) For purposes of this table,  beneficial ownership is computed pursuant
      to Rule 13d-3 under the Securities  Exchange Act of 1934, as amended;  the
      inclusion  of shares  beneficially  owned  should not be  construed  as an
      admission that such shares are beneficially  owned for purposes of Section
      16 of such Act.

      (2) Includes shares that may be acquired upon exercise of options that are
      exercisable within sixty (60) days in the following  amounts:  Mr. Saraf -
      196,499 shares; Mr. Schlig - 21,000 shares; Mr. Davis - 21,000 shares.

                                       45




      ------------------------------------------------------------------------------------------------------------------
                                                                                        NUMBER OF SECURITIES REMAINING
                                     NUMBER OF SECURITIES TO BE    WEIGHTED-AVERAGE     AVAILABLE FOR FUTURE ISSUANCE
                                       ISSUED UPON EXERCISE OF     EXERCISE PRICE OF   UNDER EQUITY COMPENSATION PLANS
                                        OUTSTANDING OPTIONS,     OUTSTANDING OPTIONS,  (EXCLUDING SECURITIES REFLECTED
                    PLAN CATEGORY        WARRANTS AND RIGHTS      WARRANTS AND RIGHTS           IN COLUMN (A))
      ------------------------------------------------------------------------------------------------------------------
                                                 (a)                      (b)                        (c)
      ------------------------------------------------------------------------------------------------------------------
                                                                                             
      Equity compensation plans
      approved by security holders              0                          -                          -
      ------------------------------------------------------------------------------------------------------------------
      Equity compensation plans not
      approved by security holders             386,074                  $0.457                     308,000
      ------------------------------------------------------------------------------------------------------------------
                     Total                     386,074                  $0.457                     308,000
      ------------------------------------------------------------------------------------------------------------------


ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      None

                                       46


ITEM 13.  EXHIBITS, LIST AND REPORTS ON FORM 8-K

(A)        EXHIBITS

2.1        Debtors'  Fourth  Amended  Plan  of  Reorganization  of  the  Company
           (incorporated by reference to the Company's Form 8-K, dated September
           3, 1993,  as amended by the Company's  Form 8-K/A,  dated October 12,
           1993).

2.2        Debtors' First  Modification of Fourth Amended Plan of Reorganization
           of the Company  (incorporated by reference to the Company's Form 8-K,
           dated  September  3, 1993,  as amended by the  Company's  Form 8-K/A,
           dated October 12, 1993).

2.3        Order Confirming  Debtors' Fourth Amended Plan of  Reorganization  of
           the Company  (incorporated  by reference to the  Company's  Form 8-K,
           dated  September  3, 1993,  as amended by the  Company's  Form 8-K/A,
           dated October 12, 1993).

2.4        Consent Final Judgment of the Company  (incorporated  by reference to
           the Company's  Form 8-K,  dated  September 3, 1993, as amended by the
           Company's Form 8-K/A, dated October 12, 1993).

3.1        Certificate  of  Incorporation   of  the  Company   (incorporated  by
           reference to the Company's  Form 10-K for the year ended February 28,
           1993).

3.2        Bylaws of the Company  (incorporated  by reference  to the  Company's
           Form 10-K for the year ended February 28, 1993).

4.1        Rights Agreement dated as of May 31, 2001,  between Solitron Devices,
           Inc. and Continental Stock Transfer & Trust Company,  as Rights Agent
           (incorporated  by reference to the Company's  current  report on Form
           8-K filed on June 20, 2001).

10.1       1987 Incentive  Stock Option Plan  (incorporated  by reference to the
           Company's  Form  10-K  for the  years  ended  February  28,  1994 and
           February 28, 1995).

10.2       Purchase  Agreement,  dated  October 5, 1992,  by and among  Solitron
           Devices,  Inc., Solitron  Specialty  Products,  Inc.  (f/k/a Solitron
           Microwave,  Inc.) and Vector Trading and Holding  Corporation,  along
           with  and as  amended  by:  (i)  Amendment  Number  One  to  Purchase
           Agreement,  dated  October 28, 1992, by and among  Solitron  Devices,
           Inc.,  Solitron Specialty  Products,  Inc. (f/k/a Solitron Microwave,
           Inc.) and Vector Trading and Holding  Corporation;  (ii) Order, dated
           December  23, 1992,  Authorizing  the Sale of Certain of the Debtors'
           Assets to Vector  Trading and Holding  Corporation;  (iii)  Amendment
           Number Two to Purchase  Agreement.  dated  February 28, 1993,  by and
           among Solitron  Devices,  Inc.,  Solitron  Specialty  Products,  Inc.
           (f/k/a  Solitron  Microwave,  Inc.) and Vector  Trading  and  Holding
           Corporation;  and (iv) Order,  dated March 4, 1993,  Granting  Vector
           Trading and Holding  Corporation's  Motion for Entry of Amended Order
           Authorizing  Sale of Certain of the Debtors' Assets  (incorporated by
           reference to the Company's  Form 10-K for the year ended February 28,
           1993).

10.3       Shared Services and Equipment Agreement,  dated February 28, 1993, by
           and among Solitron Devices,  Inc., Solitron Specialty Products,  Inc.
           (f/k/a Solitron Microwave,  Inc.) and S/V Microwave  (incorporated by
           reference to the Company's  Form 10-K for the year ended February 28,
           1993).

10.4       Commercial Lease Agreement, dated January 1, 1992, between William C.
           Clark,  as Trustee,  and  Solitron  Devices,  Inc.  (incorporated  by
           reference to the Company's  Form 10-K for the year ended February 28,
           1993).

10.5       Reduction in Space and Rent Agreement  dated November 1, 2001 between
           Solitron Devices, Inc. and Technology Place, Inc.

                                       47


10.6       Employment  Agreement,  dated  December  1,  2000,  between  Solitron
           Devices,  Inc. and Shevach  Saraf  (incorporated  by reference to the
           Company's Form 10-K for the year ended February 28, 2001)

21*        List of Subsidiaries of the Company.

31*        Certification of Chief Executive  Officer and Chief Financial Officer
           pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32*        Certification of Chief Executive  Officer and Chief Financial Officer
           pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

(B)        REPORTS ON FORM 8-K

           None

           * Filed herewith

                                       48


ITEM 14.  PRINCIPAL ACCOUNTANT FEES AND SERVICES

The aggregate  fees billed to the Company for the years ended  February 28, 2003
and February 29, 2004,  by its  principal  accounting  firm,  Berkovits,  Lago &
Company LLP ("BL&C"), are as follows:

Audit Fees: The aggregate  fees for  professional  services  rendered by BL&C in
connection with (i) the audit of our annual financial  statements (Form 10-KSB),
and (ii) reviews of our  quarterly  financial  statements  (Form 10-QSB) for the
years ended February 28, 2003 and February 29, 2004, were approximately  $28,000
and $49,000 respectively.

Audit Related Fees: The aggregate  fees for  professional  services  rendered by
BL&C for  audit-related  services in connection with special  procedures for the
year ended February 28, 2003 and February 29, 2004,  were  approximately  $0 and
$26,252 respectively.

Tax Fees: The aggregate fees for professional  services rendered by BL&C for tax
compliance,  tax advice and tax planning  for the years ended  February 28, 2003
and February 29, 2004 were approximately $3,000 and $3,000 respectively.

All Other Fees:  There were no other fees paid for  professional  services  that
were not included in audit fees,  audit-related  fees and tax fees for the years
ended February 28, 2003 and February 29, 2004.

PRE-APPROVAL POLICIES AND PROCEDURES FOR AUDIT AND PERMITTED NON-AUDIT SERVICES.

The Audit  Committee  has a policy of  considering  and, if deemed  appropriate,
approving,  on a case by case basis,  any audit or permitted  non-audit  service
proposed to be performed by BL&C in advance of the  performance of such service.
These services may include audit services,  audit-related services, tax services
and  other  services.  The  Audit  Committee  has not  implemented  a policy  or
procedure  which delegates the authority to approve,  or  pre-approve,  audit or
permitted  non-audit services to be performed by BL&C. In connection with making
any  pre-approval  decision,  the Audit  Committee  must  consider  whether  the
provision  of such  permitted  non-audit  services  by BL&C is  consistent  with
maintaining BL&C's status as our independent auditors.

Consistent with these policies and procedures,  the Audit Committee approved all
of the services  rendered by BL&C during the year ended  February  29, 2004,  as
described above.

                                       49


                                   SIGNATURES


In  accordance  with  Section 13 or 15(d) of the Exchange  Act,  the  Registrant
caused this report to be signed on its behalf by the  undersigned,  thereto duly
authorized.

                                   SOLITRON DEVICES, INC.

                                          /s/ Shevach Saraf
                                   --------------------------------
                                   By:    Shevach Saraf
                                   Title: Chairman of the Board, President,
                                          Chief Executive Officer, Treasurer and
                                          Chief Financial Officer

                                          Date:  June 16, 2004


In  accordance  with the Exchange  Act, this report has been signed below by the
following  persons on behalf of the  Registrant and in the capacities and on the
dates indicated.



Signature                     Title                   Date
---------                     -----                   ----



/s/ Shevach Saraf                                     June 16, 2004
------------------------
Shevach Saraf                 Chairman of the Board,
                              President, Chief
                              Executive Officer,
                              Treasurer and Chief
                              Financial Officer.

/s/ Jacob Davis                                       June 16, 2004
------------------------
Jacob Davis                   Director


/s/ Joseph Schlig
------------------------                              June 16, 2004
Joseph Schlig                 Director

                                       50



EXHIBIT INDEX

EXHIBIT           DESCRIPTION
-------           -----------



   21*          List of Subsidiaries of the Company

   31*          Certification of the Chief Executive Officer and Chief Financial
                Officer  pursuant to Section  302 of the  Sarbanes-Oxley  Act of
                2002.

   32*          Certification of the Chief Executive Officer and Chief Financial
                Officer  pursuant to Section  906 of the  Sarbanes-Oxley  Act of
                2002.

                                       51