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 28, 2005

[ ]   TRANSITION REPORT PURSUANT TO 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
 Incorporation or Organization)                       Identification Number)

         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 Section 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 is not contained 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:  $8,055,371.

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 13, 2005, was approximately $1,349,434.

The  number of shares  outstanding  of each of the  issuer's  classes  of common
stock, as of June 13, 2005: 2,076,053 shares of common stock, par value $.01 per
share.

Documents incorporated by reference: None

Transitional Small Business Disclosure Format:

                                                   Yes [_]       No [X]



                                     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"),  field effect transistors 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  28,  2005 and for the  fiscal  year ended
February 29, 2004 and (ii) contributions to the Company's total order backlog at
February 28, 2005 and February 29, 2004.



                                   % of Total Sales       % of Total Sales           % Backlog           % Backlog
                                for Fiscal Year Ended   for Fiscal Year Ended           at                  at
                                       February               February               February            February
Product                                28, 2005               29, 2004               28, 2005            29, 2004
-------                                --------               --------               --------            --------
                                                                                               
Power Transistors                         17%                    18%                    16%                 14%
Hybrids                                   60%                    59%                    54%                 66%
Field Effect Transistors                   5%                     5%                     6%                  3%
Power MOSFETS                             18%                    18%                    24%                 17%
-------                                --------               --------               --------            --------
                                         100%                   100%                   100%                100%


The  Company's  backlog at  February  28,  2005 and  revenue  for the year ended
February 28, 2005 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 28,
2005 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 and/or its 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  specific  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.  The Company  manufactures both standard and
custom hybrids.

                                       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 under 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 manufactures both standard and custom field effect transistors.

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  standard  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  28,  2005 the  Company  underwent  two
additional  surveillance  audits that  resulted in  recertification.  During the
August,  2004  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 11 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 6 different locations with 6 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  28, 2005,  the Company sold  products to
approximately  172  customers.  Of these  172  customers,  61 had not  purchased
products  from the Company  during the previous  fiscal year.  During the fiscal
year ended February 28, 2005,  Raytheon  accounted for  approximately 46% of net
sales,  as  compared  to the 41% it  accounted  for during the fiscal year ended
February 29, 2004. The U.S. Government,  accounted for approximately 8% of total
net sales, as compared to  approximately  11% for the fiscal year ended February
29, 2004.  Other than Raytheon 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  87% of the  Company's  sales during the
fiscal year ended February 28, 2005. 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  28,  2005 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 19% decrease in
net bookings  during the fiscal year ended  February 28, 2005 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,  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
and space  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  and  aerospace  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  7% of the Company's net sales for the fiscal year
ended  February 28, 2005 as compared to 9% for the year ended February 29, 2004.
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 87% of which are scheduled for delivery within 12 months,
was approximately  $4,771,000 at February 28, 2005, as compared to $5,963,000 as
of February  29, 2004.  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, 2006. 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 28, 2005 as compared to the previous year.

PATENTS AND LICENSES

The Company  owned  approximately  33 patents  (all 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,  performance and service.  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., IXYS,  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,
Natel and Sensitron.  The Company  competes  principally on the basis of product
quality, turn-around time, customer service 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 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  28,  2005,  the  Company had 91  employees  (as  compared to 90 at
February 29, 2004), 65 of whom are engaged in production activities,  4 in sales
and marketing, 6 in executive and administrative  capacities and 16 in technical
and support activities.  Of the 91 employees,  86 were full time employees and 5
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,  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;  Florida  Petroleum  Reprocessors  Superfund  Site, Fort
Lauderdale,   Florida;   City  Industries  Superfund  Site,  Orlando,   Florida;
Forty-Third Street Bay Drum Superfund Site, Tampa,  Florida;  Casmalia Resources
Superfund Site, Santa Barbara,  California; and Solitron Devices Superfund Site,
Riviera  Beach,  Florida.  At a  meeting  with  USEPA on March 23,  2001,  USEPA
contended that the Company's alleged share of liability at four (4) of the 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;  Florida
Petroleum  Reprocessors  -  $150,000;  Casmalia  Resources - $2.7  million;  and
Solitron Devices, Riviera Beach - $1 million.

In addition to the claims  asserted by USEPA against the Company at the Casmalia
Resources  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 group of alleged  responsible  parties  formed at the
Casmalia Resources  Superfund Sites.  Preliminary  communications with attorneys
representing the group support USEPA's representations in this regard.

The Company contends that the claims of USEPA and the Casmalia Resources 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 USEPA on January 23, 2004. The
substantial provisions of the Agreement obligate the Company to pay to USEPA the
sum of $74,000 over two years, in equal quarterly  payments,  plus interest.  In
addition,  the Company is  obligated to pay to USEPA 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 USEPA for execution on January
26, 2004. After receipt of the signed Agreement, USEPA notified the Company that
additional  edits to the  Agreement  may be  necessary.  The Company  expects to
complete  negotiations  with USEPA in  calendar  year 2005.  Once the  agreement
becomes effective,  it is anticipated that USEPA will recommend to the PRP group
at the Casmalia Resources Superfund Site that the group release the Company from
further liability at the site upon the Company's compliance with the Agreement.

                                       8


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  2002,  which  provided  for the  tolling of  applicable  statutes  of
limitation through the earlier of July 23, 2003 or the date the State institutes
a suit against Solitron,  for any claims associated with the Clarkstown Landfill
site. The Company entered into a Tolling Agreement with the State of New York in
March 2005, which provides for the tolling of applicable  statutes of limitation
through the earlier of October 23, 2005, or the date the State institutes a suit
against Solitron for any claims associated 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  years  ended  February  29, 2004 and  February  28, 2005 did not
exceed $500,000, there were no distributions related to those fiscal years.

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  28,  2005,  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
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 $985,399 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.   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".

                                       9


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 leases
approximately  47,000 sq. ft. for its  facility.  The lease is for a term of ten
years  ending on  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.

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 2005.

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

The Company's former  controller  filed a claim with the  Occupational  Safety &
Health  Administration  (OSHA)  pursuant  to OSHA's  authority  to  enforce  the
whistleblower  provision of the Sarbanes-Oxley Act of 2002 (the  "Sarbanes-Oxley
Act")  claiming that he was fired for engaging in protected  activity under this
Act. Following an investigation of the matter by a duly authorized investigator,
OSHA  issued  its  Findings  and  Preliminary  Order  (the  "Findings").  In the
Findings,  OSHA found that it was not  reasonable  to believe  that the  Company
violated the whistleblower  provision of the Sarbanes-Oxley  Act.  Additionally,
OSHA  determined that since none of the alleged adverse actions were linked to a
reprisal for voicing concerns protected under the  Sarbanes-Oxley  Act, the case
was to be dismissed. However, the former controller's legal counsel notified the
Company insurer's counsel of his intention to refile his claim in federal court.
On August 27, 2004, the Company's  insurance  carrier and its former  controller
agreed to an out-of-court settlement,  the terms of which are confidential.  The
settlement  was  subject  to the  execution  of a final  mutual  release  by the
parties, which has been executed as of the date of this report. The costs of the
settlement was covered by the Company's  insurance  carrier under its employment
practices coverage.

As  previously  disclosed in the  Company's  filings with the SEC, the Southeast
Regional  Office of the SEC  conducted  a formal  investigation  concerning  the
Company.  The SEC  investigation  focused on the propriety of the Company's past
accounting.  The Company  produced  documents to the SEC, and the SEC took sworn
testimony  from  several  individuals.  On October 4, 2004,  the SEC advised the
Company that it terminated its  investigation  and that no enforcement  has been
recommended.

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

None.

                                       10


                                     PART II

ITEM 5.           MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
                  --------------------------------------------------------

Since March 1995,  the  Company's  Common  Stock has been traded on the Over The
Counter  Electronic  Bulletin Board  ("OTCBB").  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 the 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 28, 2005                    FEBRUARY 29, 2004
                                    -----------------                    ------------------
                                                                              
                                    HIGH             LOW                 HIGH             LOW

First Quarter                       $1.0500          $0.6900             $0.5000          $0.3300
Second Quarter                      $0.7200          $0.3800             $0.8500          $0.4300
Third Quarter                       $0.8100          $0.5600             $1.1000          $0.5000
Fourth Quarter                      $0.8000          $0.5500             $1.7600          $0.4300


As of June 13, 2005,  there were  approximately  1,990  holders of record of the
Company's  Common  Stock.  On June 13,  2005,  the last sale price of the Common
Stock as reported on the OTCBB was $0.65 per share.

Certificates  representing  69,560  "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, 2005.  Subsequent to such stock split, these certificates now
represent  6,956 shares of Common  Stock,  which are  included in the  2,076,053
shares  outstanding  as of February 28, 2005  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 28, 2005.

The Company has 173,287  shares of  treasury  stock in  certificate  form in its
possession.  These  shares of treasury  stock are not  included in the number of
shares issued and  outstanding  for the fiscal years ended February 28, 2005 and
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 its settlement proposal with 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 ended  February 28,  2005,  the Company did not issue any
shares of its Common Stock to employees.

ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN 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.

                                       11


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       February 29
                                                                    2005              2004
                                                                    ----              ----
                                                                              
Net Sales                                                         $ 8,055           $ 7,690
Cost of sales                                                       6,347             6,576
Gross profit                                                        1,708             1,114
Selling, general and administrative expenses                        1,272             1,117
Operating income (loss)                                               436                (3)
Interest expense on unsecured creditors claims                         (9)              (10)
Interest income                                                        21                18
Other, net                                                              0               159
Net income                                                        $   448           $   164



RESULTS OF OPERATIONS

2005 vs. 2004

Net sales for the fiscal year ended February 28, 2005 increased by approximately
5% to $8,055,000  versus  $7,690,000  during the fiscal year ended  February 29,
2004,  reflecting  a change in the  demand  for the  Company's  products  due to
increased defense spending and economic activity,  and delivery  requirements by
its  customers.  The Company's  sales would have been higher had it not been for
the lost twelve working days due to the  hurricanes  that affected South Florida
where the Company's manufacturing facility is located.

Bookings were lower than sales by approximately 15%; thus, the backlog decreased
from  $5,963,000  as of February 29, 2004 to $4,771,000 as of February 28, 2005.
The Company has experienced a decrease in the level of bookings of approximately
19% for the year ended February 28, 2005 as compared to the previous year mostly
due to reduction in military spending on programs the Company supports.

During the year ended  February 28, 2005, the Company  shipped  385,604 units as
compared with 373,454 units shipped  during the year ended February 29, 2004. 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  28,  2005  decreased  to
$6,347,000  from  $6,576,000 for the fiscal year ended  February 29, 2004.  This
decrease was primarily due to higher production yields and variations in product
mix for the  fiscal  year  ended  February  28,  2005.  This  decrease  was also
partially  due to a  reduction  in scrap of work in process,  which  amounted to
$86,000 for the fiscal year ended  February 28, 2005 as compared to $108,000 for
the fiscal year ending  February 29, 2004.  Expressed as a percentage  of sales,
cost of  sales  decreased  from  approximately  86% for the  fiscal  year  ended
February 29, 2004 to  approximately  79% for the fiscal year ended  February 28,
2005.

During the year  ended  February  28,  2005 the  Company's  gross  profits  were
$1,708,000  (21%  margin) as compared to  $1,114,000  (15%  margin) for the year
ended  February 29, 2004. The gross profit  increase was due  principally to the
approximately  7% decrease  in cost of sales  percentage  resulting  from higher
production yields and variations in product mix.

During the year ended  February 28, 2005,  Selling,  General and  Administrative
based expenses,  as a percentage of sales,  were  approximately  16% as compared
with  15%  for  the  year  ended  February  29,  2004.   Selling,   General  and
Administrative expenses increased approximately 14% to $1,272,000 for the fiscal
year ended February 28, 2005 from  $1,117,000 for the fiscal year ended February
29, 2004. This increase results from approximately  $92,000 of higher wages plus
approximately $13,000 of increased professional fees.

Operating  Income for the fiscal year ended  February  28, 2005 was  $436,000 as
compared to an operating  loss of $3,000 for the fiscal year ended  February 29,
2004.  This  increase was primarily  attributable  to an increase in sales and a
lower cost of sales percentage.

                                       12


Interest  Expense  on  unsecured  creditors  claims  for the  fiscal  year ended
February 28, 2005  decreased to $9,000 from $10,000 during the fiscal year ended
February 29, 2004  primarily due to the lower  present value of the  outstanding
obligation.

Interest Income for the fiscal year ended February 28, 2005 increased to $21,000
from $18,000 during the fiscal year ended  February 29, 2004.  This increase was
attributable  to higher  interest  rates  received from the bank and to a higher
cash balance.

Net Income for the fiscal year ended  February 28, 2005 was $448,000 as compared
to a Net Income of $164,000 for the fiscal year ended  February  29, 2004.  This
increase is attributable to higher sales and a lower percentage cost of sales.

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 28, 2005 and February 29, 2004,
the Company recorded a net income of $448,000 and $164,000 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 earned  operating  income of $436,000  for the fiscal year ended
February 28, 2005. However, the Company 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  level of
bookings, costs of raw materials and services,  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 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.

                                       13


The Company is continuing to negotiate with the unsecured creditors and 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 28, 2005 and February  29, 2004  respectively,  the Company had cash
and cash equivalents of $2,403,000 and $1,883,000.  The cash increase was due to
net cash flow from operations.

At February 28, 2005, the Company had working  capital of $2,416,000 as compared
with a working capital at February 29, 2004 of $2,036,000.  The increase was due
to an increase in cash.

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

OFF-BALANCE SHEET ARRANGEMENTS

The Company has not engaged in any off-balance sheet arrangements.

BOOKINGS AND BACKLOG

During the fiscal year ended  February 28, 2005, the Company's net bookings were
$6,846,000 in new orders as compared with $8,458,000 for the year ended February
29, 2004,  reflecting a decrease of  approximately  19%. The  Company's  backlog
decreased to $4,771,000  at February 28, 2005 as compared with  $5,963,000 as of
February 29, 2004,  reflecting a 20% decrease. 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.  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  alternative  lower cost  packaging  technologies,  and, (d) develop
products utilizing its current  manufacturing  technologies geared toward market
segments it is currently unable to serve.

The Company  also plans to continue  its  efforts in selling  privately  labeled
commercial semiconductors and power modules and to develop appropriate 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.

                                       14


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, 2006;
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 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 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.
o    The  Company's  expectations  regarding the  resolution  of its  complaints
     against its landlord.

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;

                                       15


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    unexpected growth or stagnation of the business;
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 may suffer  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 products 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.

                                       16


Our business  could be  materially  and  adversely  affected if we are unable to
obtain qualified supplies of raw materials,  parts and finished  components 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 the U.S.  government and its prime 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.

                                       17


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."

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, 2002 and 2004. 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.

                                       18


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 2005, we continued certain  cost-cutting  measures originally
begun  three  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.

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, 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 28, 2005, fifteen customers  accounted for
approximately  87% 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.

                                       19


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.

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.

                                       20


ITEM 7.     FINANCIAL STATEMENTS

Index to Consolidated Financial Statements

                                                                            Page
                                                                            ----
Reports of Independent Registered Public Accounting Firms                  22-23

Consolidated Balance Sheet as of February 28, 2005                            24

Consolidated Statements of Operations for the years ended 
    February 28, 2005 and February 29, 2004                                   25

Consolidated Statements of Stockholders' Equity for the years 
    ended February 28, 2005 and February 29, 2004                             26

Consolidated Statements of Cash Flows for the years ended 
February 28, 2005 and February 29, 2004                                       27

Notes to Consolidated Financial Statements                                 28-39




             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 28,  2005,  and the related  consolidated
statement of operations,  stockholders' equity, and cash flows for the year then
ended.  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 audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting  Oversight Board Standards  (United States).  Those standards require
that we plan and perform the audit 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
audit provides 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 28, 2005 and the results
of its  operations  and cash flows for the year then ended,  in conformity  with
U.S. generally accepted accounting principles.


                                                 /s/ Goldstein Lewin & Co.
                                                 Certified Public Accountants

Boca Raton, Florida
June 7, 2005


                                       22


             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



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

We have audited the consolidated statements of operations, stockholders' equity,
and cash  flows of  Solitron  Devices,  Inc.  (the  Company)  for the year ended
February  29,   2004.   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 audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting  Oversight Board Standards  (United States).  Those standards require
that we plan and perform the audit 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
audit provides a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above presents
fairly,  in all material  respects,  the consolidated  results of operations and
cash flows of the Company for the year ended  February 29, 2004,  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 28, 2005




                                                                                     (in thousands, 
                                                                                    except for share 
                                                                                           and 
ASSETS                                                                              per share amounts) 
                                                                                      
   CURRENT ASSETS:

      Cash and cash equivalents                                                         $     2,403
      Accounts receivable, less allowance for doubtful accounts of $2                           981
      Inventories, net                                                                        2,397
      Prepaid expenses and other current assets                                                 127
                                                                                        -----------
         TOTAL CURRENT ASSETS                                                                 5,908


   PROPERTY, PLANT AND EQUIPMENT, net                                                           610

   OTHER ASSETS                                                                                  52
                                                                                        -----------
         TOTAL ASSETS                                                                   $     6,570
                                                                                        ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

   CURRENT LIABILITIES:
                                                                                        
      Current portion of accrued environmental expenses                                 $       985
      Accounts payable-Post-petition                                                            355
      Accounts payable-Pre-petition, current portion                                            808
      Accrued expenses and other current liabilities                                          1,344
                                                                                        -----------
         TOTAL CURRENT LIABILITIES                                                            3,492


   LONG-TERM LIABILITIES, net of current portion                                                 13
                                                                                        -----------
         TOTAL LIABILITIES                                                                    3,505
                                                                                        -----------

   COMMITMENTS & CONTINGENCIES

   STOCKHOLDERS' EQUITY

      Preferred stock,  $.01 par value,  authorized  500,000 shares,  none issued                -- 
                                                                                        -----------
      Common stock, $.01 par value, authorized 10,000,000 shares, 2,076,053 
        shares issued and outstanding, net of 173,287 shares of treasury stock                   21
      Additional paid-in capital                                                              2,620
      Retained Earnings                                                                         424
                                                                                        -----------
         TOTAL STOCKHOLDERS' EQUITY                                                           3,065
                                                                                        -----------
         TOTAL LIABILITIES & STOCKHOLDERS' EQUITY                                       $     6,570
                                                                                        ===========


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

                                       24


                     SOLITRON DEVICES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
               YEARS ENDED FEBRUARY 28, 2005 AND FEBRUARY 29, 2004




                                                                                          2005             2004
                                                                                          ----             ----
                                                                                     (in thousands, except for share
                                                                                         and per share amounts)

                                                                                                 
    Net sales                                                                         $     8,055        $   7,690
    Cost of sales                                                                           6,347            6,576
                                                                                      -----------      -----------
    Gross profit                                                                            1,708            1,114

    Selling, general and administrative expenses                                            1,272            1,117
                                                                                      -----------      -----------
    Operating income (loss)                                                                   436               (3)
    Other income (expenses):
        Interest expense on unsecured creditors claim                                          (9)             (10)
        Interest income                                                                        21               18
        Other, net                                                                              0              159
                                                                                      -----------      -----------
    Net income                                                                        $       448      $       164
                                                                                      ===========      ===========
 
    INCOME PER SHARE OF COMMON STOCK:

    Basic
        Net Income per share                                                          $      0.22      $      0.08
                                                                                      -----------      -----------
    Diluted
        Net Income per share                                                          $      0.21      $      0.07
                                                                                      -----------      -----------
                                                                                            
    Weighted Average shares outstanding-Basic                                           2,075,855        2,070,730
                                                                                      ===========      ===========
                                                                                            
    Weighted Average shares outstanding-Diluted                                         2,168,727        2,263,191
                                                                                      ===========      ===========


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

                                       25


                     SOLITRON DEVICES, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
               YEARS ENING FEBRUARY 28, 2005 AND FEBRUARY 29, 2004




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

   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

   Fractional shares paid Cash-in-Lieu               (304)

   Net Income                                           -         -             -         448             448
                                                ---------     -----       -------      ------        --------

   Balance, February 28, 2005                   2,076,053     $  21       $ 2,620      $  424        $  3,065
                                                =========     =====       =======      ======        ========




    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 28, 2005 AND FEBRUARY 29, 2004



                                                                                     2005           2004
                                                                                     ----           ----
                                                                                        (in thousands)
                                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES

   Net income                                                                    $      448      $      164
                                                                                 ----------      ----------
      Adjustments to reconcile net income to net cash 
         provided by operating activities:

      Depreciation and amortization                                                     193            185

      Changes in operating assets and liabilities:

         (Increase) decrease in: Accounts receivable                                      7              63
         Inventories                                                                     18             454
         Prepaid expenses and other current assets                                       36             (24)
         Increase (decrease) in:
         Accounts payable-post-petition                                                 (54)           (140)
         Accounts payable-pre-petition                                                  (43)             51
         Accrued expenses and Other liabilities                                         155              69
         Accrued environmental expenses                                                  19             120
         Other long-term liabilities                                                    (19)           (331)
                                                                                -----------      ----------
         Total adjustments                                                              312             447
                                                                                -----------      ----------
                                                                                
            NET CASH PROVIDED BY OPERATING ACTIVITIES                                   760             611
                                                                                -----------      ----------

CASH FLOWS FROM INVESTING ACTIVITIES;
Purchases of property, plant and equipment                                             (240)           (179)
                                                                                -----------      ----------
                                                                                
            NET CASH (USED IN) INVESTING ACTIVITIES                                    (240)           (179)
                                                                                -----------      ----------

CASH FLOWS FROM FINANCING ACTIVITIES;

Proceeds from conversion of stock options                                                 0               3
                                                                                -----------      ----------
                                                                                          
            NET CASH PROVIDED BY FINANCING ACTIVITIES                                     0               3
                                                                                -----------      ----------
                                                                                
NET INCREASE IN CASH AND CASH EQUIVALENTS                                               520             435

CASH AND CASH EQUIVALENTS AT THE BEGINNING OF YEAR                                    1,883           1,448
                                                                                -----------      ----------
CASH AND CASH EQUIVALENTS AT END OF YEAR                                        $     2,403      $    1,883
                                                                                ===========      ==========



    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 Operations and Significant Accounting Policies

Nature of Operations and 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 $2,000 as of February 28, 2005.

Shipping and Handling

Shipping and handling costs billed to customers are recorded in cost of sales as
an offset to common  carrier  freight  charges.  Shipping  costs incurred by the
Company are recorded in cost of sales.

Inventories

Inventories are stated at the lower of cost or market.  Cost is determined using
the  "first-in,  first-out"  (FIFO)  method.  The  Company  has not  changed its
inventory costing 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 28, 2005, approximately $2,300,000 is
subject  to this  risk.  With  respect  to the  trade  receivables,  most of the
Company's  products are custom made pursuant to contracts with  customers  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 Operations and Significant Accounting Policies (continued)

Income Taxes

Income taxes are accounted for under the asset and liability method of Statement
of  Financial  Accounting  Standards  ("SFAS") No. 109,  "Accounting  for Income
Taxes".  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.

Net Income Per Common Share

Net  income  per  common  share is  presented  in  accordance  with SFAS No. 128
"Earnings  per Share."  Basic  earnings per common  share is computed  using the
weighted average number of common shares outstanding during the period.  Diluted
earnings per common share  incorporate the incremental  shares issuable upon the
assumed exercise of stock options to the extent they are not anti-dilutive using
the treasury  stock  method.  Diluted  earnings per common share for fiscal year
ended  February  29,  2004  was  previously  understated  due  to  an  incorrect
calculation.  The correct  amount of diluted  earnings  per common share for the
fiscal  year  then  ended  is  reflected  in  the  Consolidated   Statements  of
Operations.

Stock Based Compensation

In December 2002, the Financial  Accounting Standards Board ("FASB") issued SFAS
No. 148, "Accounting for Stock-Based Compensation-Transition and Disclosure, and
amendment of FASB  Statement No. 123 ". 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 No. 148.

                                       29


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

1. Summary of Operations and Significant Accounting Policies (continued)

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.

                                                        2005        2004
                                                        ----        ----
Net income, as reported                                $ 448        $ 164
Less: total stock based employee
compensation expense, net of tax effects                 215           20
                                                       -----        -----
Pro-forma net income                                   $ 233        $ 144
                                                       =====        =====
Reported basic earnings per common share               $0.22        $0.08
                                                       =====        =====
Pro-forma basic earnings per common share              $0.11        $0.07
                                                       =====        =====
Reported diluted earnings per common share             $0.21        $0.07
                                                       =====        =====
Pro-forma diluted earnings per common share            $0.11        $0.06
                                                       =====        =====

The total stock-based employee compensation expense for the years ended February
28, 2005 and February 29, 2004, of 215,000 and $20,000, respectively, determined
under the 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 weighted  average  estimated  value of employee stock options granted during
fiscal  year 2005 was  $0.96  ($0.44 in fiscal  year  2004).  The fair  value of
options  granted in fiscal years 2005 and 2004 was  estimated on the date of the
grant using the Black-Scholes  option-pricing  model with the following weighted
average assumptions:

                                              2005                  2004
                                              ----                  ----
          Dividend Yields                      0.0%                  0.0%
          Expected Volatility                103.8%                134.2%
          Risk-free Interest Rates             4.5%                  4.0%
          Expected Life (in years)            10.0                  10.0


Financial Statement  Estimates

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States  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 these  estimates,  and the
differences could be material.

New Accounting Pronouncements

In December 2004, the FASB issued SFAS No. 123R, "Share-Based Payment." SFAS No.
123R requires employee stock options and rights under stock  participation plans
to be accounted for under the fair value method,  and  eliminates the ability to
account for these instruments under the intrinsic value method prescribed by APB
opinion No. 25, and allowed under the original  provisions of SFAS No. 123. SFAS
No. 123R requires the use of an option pricing model for estimating  fair value,
which is amortized to expense over the service periods. The requirements of SFAS
No.  123R are  effective  for  fiscal  periods  beginning  after  June 15,  2005
(December 15, 2005 for small business  issuers).  If the Company had applied the
provisions  of SFAS No. 123R to the financial  statements  for the period ending
February 28, 2005, net income would have been reduced by approximately $215,000.
SFAS No. 123R allows for either prospective  recognition of compensation expense
or retrospective recognition, which may be back to the original issuance of SFAS
No.  123 or only to  interim  periods in the year of  adoption.  The  Company is
currently evaluating the effects of adopting these transition methods.

                                       30


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


2.  Liquidity and Petition in Bankruptcy

Liquidity

The Company has significant  obligations  arising from settlements in connection
with its  bankruptcy  necessitating  it to make  substantial  cash payments that
cannot be supported by the current level of operations. However, the Company has
projected  that it will be able to  generate  sufficient  funds to  support  its
ongoing 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"),  and  the  Florida
Department of  Environmental  Protection  ("FDEP"),  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, USEPA,
and FDEP 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.  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  uncertainties
described above.

Petition in Bankruptcy

On January  24,  1992,  the Company  filed  voluntary  petitions  in 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  28,  2005 the  Company is  currently  scheduled  to pay  approximately
$1,831,000 to holders of allowed  unsecured claims in quarterly  installments of
approximately  $62,000.  As of February  28,  2005,  the  present  value of this
amount,  $821,000, 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.

         (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,  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,  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

                                       31


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


2. Liquidity and Petition in Bankruptcy (continued)

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 28, 2005, 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
ownership 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.  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 20.61%
of the shares of the Company.

3. Earnings Per Share

The shares used in the computation of the Company's  basic and diluted  earnings
per common share were as follows:

                                                                               

                                                           2005           2004
                                                           ----           ----
Weighted average common shares outstanding              2,075,855      2,070,730
Dilutive effect of employee stock options                  92,872        192,461
                                                        ---------      ---------
Weighted average common shares outstanding, 
   assuming dilution                                    2,168,727      2,263,191
                                                        =========      =========

Weighted  average  common shares  outstanding,  assuming  dilution,  include the
incremental  shares  that would be issued  upon the  assumed  exercise  of stock
options.  For fiscal year 2005,  approximately  245,000 of the  Company's  stock
options  (6,000 in fiscal  year  2004) were  excluded  from the  calculation  of
diluted earnings per share because the exercise prices of the stock options were
greater than or equal to the average price of the common  shares,  and therefore
their inclusion would have been  anti-dilutive . These options could be dilutive
in the future if the  average  share  price  increases  and is greater  than the
exercise price of these options.

                                       32


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

4. Inventories

As of February 28, 2005, inventories consist of the following:

        Raw Materials                                 $ 1,315,000
        Work-In-Process                                 1,463,000
        Finished Goods                                    514,000
                                                      -----------
             Gross Inventory                            3,292,000
        Reserve                                          (895,000)
                                                      -----------
              Net Inventory                           $ 2,397,000
                                                      ===========

5.  Property, Plant and Equipment

As of  February  28,  2005,  property,  plant,  and  equipment  consist  of  the
following:

                                                                     Estimated
                                                                     Useful Life
                                                                     -----------
         Leasehold Improvements                       $   777,000    6 years
         Machinery and Equipment                        1,275,000    5 years
                                                      -----------
                                                        2,052,000
         Less Accumulated Depreciation
            And Amortization                            1,442,000
                                                      -----------
                                                      $   610,000
                                                      ===========

Depreciation  and  amortization  expense was  $193,000 and $185,000 for 2005 and
2004,  respectively  and is  included  in  Cost  of  Sales  in the  accompanying
Statements of Operations.

6. Accrued Expenses

As of February 28, 2005 accrued  expenses and other  liabilities  consist of the
following:

         Payroll and related employee benefits        $   455,000
         Property taxes                                     6,000
         Other liabilities                                 71,000
         Imputed interest payable pre-petition            812,000
                                                      -----------
                                                      $ 1,344,000
                                                      ===========

7. Other Long-Term Liabilities

As of February 28, 2005,  other long-term  liabilities  consist of the following
pre-petition items:

         Accounts Payable-Pre-petition                $    13,000
                                                      ===========

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

                  2006                                $    13,000
                                                      ===========

Imputed  interest  expense for fiscal years ended February 28, 2005 and February
29,  2004  amounted  to  $9,000  and  $10,000  relating  to  accounts  payable -
pre-petition.

                                       33


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

8.  Income Taxes

At February  28,  2005,  the Company has net  operating  loss  carryforwards  of
approximately  $15,614,000  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.

Total net deferred taxes are comprised of the following at February 28, 2005:  

               Deferred tax assets:
               Loss carryforwards                           $  5,876,000
               Allowance for doubtful accounts                     1,000
               Inventory allowance                             3,854,000
               Section 263A capitalized costs                    511,000
               Other                                              34,000
                                                            ------------
               Total deferred tax assets                      10,276,000
               Valuation allowance                           (10,100,000)
                                                            ------------
               Net deferred tax assets                           176,000

               Deferred tax liabilities:
               Depreciation                                      176,000
                                                            ------------
               Total deferred tax liabilities                    176,000
                                                            ------------
               Total net deferred taxes                     $         --
                                                            ============
                                                            

The change in the valuation  allowance on deferred tax assets is due principally
to the  utilization of the net operating  loss for the year ending  February 28,
2005.

A  reconciliation  of the  provision  for income taxes to the amount  calculated
using the statutory  federal rate (34%) for fiscal year ended  February 28, 2005
is as follows:

                                                                 2005
                                                                 ----

               Income Tax Provision at U.S. Statutory Rate    $  152,000
               State Taxes, Net of Federal Benefit                16,000
               Utilization of Net Operating Loss 
                 Carryforward                                   (168,000)
                                                              ----------

               Income Tax Provision                           $       --
                                                              ==========

9. Stock Options

On July 10, 2000,  the Company  adopted the 2000 Stock Option Plan that provided
that  stock  options  are valid for ten years and vest in twelve  months  unless
otherwise stated in the option awards.

 On May 17, 2004 the Board of Directors awarded the Company's  President options
totaling  175,636  shares,  which are fully vested.  The exercise price of these
options was fixed at $1.05 per share (the closing price on the  Over-The-Counter
Bulletin Board at the time of the grant).

On May 17,  2004 the Board of  Directors  granted  Stock  options to certain key
employees. The options, which became vested on May 16, 2005, were for a total of
47,500 shares and the exercise price was fixed at $1.05 per share, which was the
price on the OTCBB at the time of the grant. The options are exercisable through
May 16, 2014.  On May 19, 2003 the Board of Directors  granted  Stock options to
certain key employees.  The options,  which became vested on May 20, 2004,  were
for a total number of 45,500  shares and the  exercise  price was fixed at $0.45
per  share,  which  was the  price on the  OTCBB at the time of the  grant.  The
options are  exercisable  through May 19, 2013.  In December  2000 another grant
equal to 10% of the  outstanding  shares  (245,624)  was  made to the  Company's
President at the

                                       34


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

9. Stock Options (continued)

exercisable price of $0.40 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.

Because  the  determination  of the fair  value of all  options  is based on the
assumptions  described  earlier in Note 1 and, because  additional option grants
are  expected  to  be  made  each  year,  the  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 Activity:

                                                                 Weighted
                                               Options            Average
                                             Outstanding      Exercise Price
                                             -----------      --------------
Balance, February 28, 2003                        522,760        $   0.332
              Granted                              45,500        $   0.450
              Expired or Cancelled               (176,636)       $   0.127
              Exercised                            (6,000)       $   0.424
                                            ---------------   -------------

Balance, February 29, 2004                        385,624        $   0.438
              Granted                             223,136        $   1.050
              Expired or Cancelled                 (6,500)       $   2.215
                                            -------------     -------------

Balance, February 28, 2005                        602,260        $   0.646
                                            =============     =============


During the year ended February 28, 2005 the Company  awarded options for 223,136
shares at a price of $1.05.  The weighted  average fair value of options granted
during the year ended February 28, 2005 was $0.96.

The following table summarizes  information about stock options  outstanding and
exercisable at February 28, 2005:



                                     Options Outstanding                           Exercisable Options
                                                                   Weighted                      Weighted
                                Number of         Remaining        Average                        Average
         Range of              Outstanding       Contractual       Exercise                      Exercise
     Exercise Prices             Options            Life            Price          Number          Price
     ---------------             -------            ----            -----          ------          -----
                                                                                   
$ 0.156          $ 0.156            8,000         2 years          $ 0.156           8,000       $ 0.156
$ 0.200          $ 0.200           34,000         7 years          $ 0.200          34,000       $ 0.200
$ 0.400          $ 0.400          254,624         6 years          $ 0.400         229,162       $ 0.400
$ 0.450          $ 0.450           44,500         9 years          $ 0.450          44,500       $ 0.450
$ 0.625          $ 0.625           16,500         4 years          $ 0.625          16,500       $ 0.625
$ 0.670          $ 0.670           21,500         5 years          $ 0.670          21,500       $ 0.670
$ 1.050          $ 1.050          223,136         10 years         $ 1.050         175,636       $ 1.050
                                  -------                                          -------
                                  602,260                          $ 0.646         529,298       $ 0.621
                                  =======                          =======         =======       =======



                                       35


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

10.  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 28, 2005 and February 29,
2004.

11. Export Sales and Major Customers

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

                                                  Year Ended        Year Ended
                                                 February 28,       February 29,
                                                     2005               2004
                                                     ----               ----
Export sales:

Europe                                           $   298,000         $   412,000
Canada and Latin America                             215,000             125,000
Far East and Middle East                              60,000             119,000
United States                                      7,482,000           7,034,000
                                                 -----------         -----------
                                                 $ 8,055,000         $ 7,690,000
                                                 ===========         ===========

Sales to the Company's top two customers  accounted for 54% of net sales for the
year ended February 28, 2005 as compared with 52% of the Company's net sales for
the year ended  February  29,  2004.  Sales to Raytheon  Company  accounted  for
approximately  46% of net sales for the year ended February 28, 2005 and 41% for
the year ended  February  29,  2004.  During the fiscal year ended  February 28,
2005, the US Government represented approximately 8% of net sales as compared to
11% for the fiscal year ended February 29, 2004.

12. Major Suppliers

Purchases  from  the  Company's  two top  suppliers  accounted  for 31% of total
purchases of production  materials for the year ended February 28, 2005 compared
with 20% of the Company's total  purchases of production  materials for the year
ended February 29, 2004.

13. 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 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  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. As of
January 30, 2005, the President's  salary was restored to 100% of the contracted
value.

                                       36


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

13. Commitments and Contingencies (continued)

For the fiscal year ended February 28, 2005, the Company  accrued a bonus in the
amount of $34,921  for the  Company's  President.  No bonus was  accrued for the
fiscal year ended February 29, 2004.

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.

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.

Environmental Compliance:

The Company is currently  engaged in negotiations  with the 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 USEPA on January 23, 2004. The
substantial provisions of the Agreement obligate the Company to pay to USEPA the
sum of $74,000 over two years, in equal quarterly  payments,  plus interest.  In
addition,  the Company is  obligated to pay to USEPA 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 USEPA for execution on January
26, 2004. After receipt of the signed Agreement, USEPA notified the Company that
additional  edits to the  Agreement  may be  necessary.  The Company  expects to
complete  negotiations with USEPA in 2005. Once the agreement becomes effective,
it is  anticipated  that USEPA 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.

                                       37


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

13. Commitments and Contingencies (continued)

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  the  Company,  for any claims  associated  with the
Clarkstown  Landfill site. The Company entered into a Tolling Agreement with the
State of New York in March 2005,  which  provides for the tolling of  applicable
statutes of limitation  through the earlier of October 23, 2005, or the date the
State  institutes a suit against the Company 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

In 2001, the Company entered into a 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
         ---------------------------------                           ------
                       2006                                         414,000
                       2007                                         427,000
                       2008                                         439,000
                       2009                                         452,000
                       2010                                         466,000
                    Thereafter                                      892,000
                                                                 ----------
                       Total                                     $3,090,000
                                                                 ==========


Total rent expense was $419,000 for the year ended February 28, 2005 as compared
with $408,000 for the year ended February 29, 2004. These figures include rental
of storage space, which is made on a month-to-month basis.

Legal Proceedings

The Company's former  controller  filed a claim with the  Occupational  Safety &
Health  Administration  (OSHA)  pursuant  to OSHA's  authority  to  enforce  the
whistleblower  provision of the Sarbanes-Oxley Act of 2002 (the  "Sarbanes-Oxley
Act")  claiming that he was fired for engaging in protected  activity under this
Act. Following an investigation of the matter by a duly authorized investigator,
OSHA  issued  its  Findings  and  Preliminary  Order  (the  "Findings").  In the
Findings,  OSHA found that it was not  reasonable  to believe  that the  Company
violated the whistleblower  provision of the Sarbanes-Oxley  Act.  Additionally,
OSHA  determined that since none of the alleged adverse actions were linked to a
reprisal for voicing concerns protected under the  Sarbanes-Oxley  Act, the case
was to be dismissed. However, the former controller's legal counsel notified the
Company insurer's counsel of his intention to refile his claim in federal court.
On August 27, 2004, the Company's  insurance  carrier and its former  controller
agreed to an out-of-court settlement,  the terms of which are confidential.  The
settlement  was  subject  to the  execution  of a final  mutual  release  by the
parties, which has been executed as of the date of this report. The costs of the
settlement was covered by the Company's  insurance  carrier under its employment
practices coverage.

                                       38


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

13. Commitments and Contingencies (continued)

During the year ended  February 28, 2005, the Southeast  Regional  Office of the
Securities and Exchange Commission (the "SEC") conducted a formal  investigation
concerning the Company.  The SEC  investigation  focused on the propriety of the
Company's past accounting.  The Company  produced  documents to the SEC, and the
SEC took sworn testimony from several  individuals.  On October 4, 2004, the SEC
advised  the  Company  that it had  terminated  its  investigation  and  that no
enforcement action has been recommended.

.
14. Other Income

During the year ended  February 29, 2004,  the Company  settled a $114,000  debt
obligation  to an  unsecured  creditor  at a discount.  The  Company  recognized
$109,000 of other income as a result of the  settlement.  This $109,000 of other
income is the major  component of the $159,000 of other income  reflected in the
Consolidated Statements of Operations for the year ended February 29, 2004.

15.  Material Event

As a result of  Hurricanes  Frances and  Jeanne,  the Company was forced to stop
operations for fifteen calendar days and operated at a reduced production output
capacity for five additional business days.  Additionally,  the Company suffered
damage to certain of its manufacturing equipment.  Equipment damaged as a result
of the storms has been repaired or replaced at a cost of approximately  $64,000.
In addition,  the Company spent  $40,000 for  essential  salaries and wages paid
during the period of inactivity and reduced operations.  The Company submitted a
claim  to its  primary  insurer  for  these  hurricane  losses  and  received  a
comprehensive  settlement of approximately  $77,000 encompassing losses covering
both  business  interruption  and  equipment  damages that was  recognized as an
offset to the expenses incurred.

16.  Subsequent Events

On May 16,  2005,  the Board of  Directors  granted  ten year  stock  options to
certain key employees.  The options, which will vest on May 15, 2006, were for a
total of 47,000 shares and the exercise  price was fixed at $0.75 per share (the
closing price on the Over-The-Counter Bulletin Board at the time of the grant).

During May 2005 the Company settled  approximately  $372,000 of debt obligations
to  unsecured   creditors  at  a  discount.   The  Company  will  recognize  the
extinguishment of debt as other income in the first quarter of fiscal year 2006.

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  28, 2005,  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 occurred during the Company's last fiscal quarter that
has  materially  affected  or is  reasonably  likely to  materially  affect  the
Company's internal control over financial reporting.

                                       39


                                            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 its 25% of stock would be  redistributed  between six parties
(see Note 2 of the Consolidated Financial Statements).  Some of the Vector stock
subsequently  was transferred to John  Stayduhar's  Revocable Trust which is not
subject  to  voting  restrictions  (see  Note  2 of the  Consolidated  Financial
Statements).



                                                                                     Year
                                                                                     First            Term As
                                                                                     Became           Director
Name                            Age          Position with Solitron                  Director         Expires(1)
----                            ---          ----------------------                  --------         ----------
                                                                                          
Shevach Saraf                   62           Chairman of the Board,                  1992             Expired
                                             Chief Executive Officer,
                                             President, Chief Financial Officer
                                             and Treasurer

Dr. Jacob A. Davis              68           Director                                1996             Expired

Mr. Joseph Schlig               77           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,  Chairman of the Board
since  September  1993 and Chief  Financial  Officer since 2000. He has 43 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.

                                       40


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.

                                       41


The Company has adopted a Code of Ethics for Senior  Financial  Officers,  which
includes the Company's principal executive officer,  principal financial officer
and principal  accounting  officer,  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.

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 28, 2005, all Section 16(a) filing requirements applicable to directors
and  executive  officers  of the Company  and ten  percent  stockholders  of the
Company were in compliance.

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  28, 2005 and 2003,  and February 29, 2004.
The Company has no other named executive officers.



                                                        Annual Compensation                  Long-Term Compensation
                                                        -------------------                  ----------------------

Name and                                                                Other Annual          Securities Underlying
Principal Position                  Year       Salary($)     Bonus($)   Compensation($)            Options (#)
------------------                  ----       ---------     --------   --------------             -----------
                                                                                         
Shevach Saraf                       2005       211,987            -0-    26,102 (1)                 175,636
   Chairman of the Board,           2004       205,338            -0-    21,814 (2)                     -0-
   Chief Executive Officer,         2003       169,194         18,219    15,800 (1)                     -0-
   President, Chief Financial 
   Officer and Treasurer


---------
(1) Life, Disability, & Medical Insurance premiums plus personal car expenses 
(2) Life, Disability, & Medical Insurance premiums plus personal car expenses
    and legal fees

                        Option Grants in Last Fiscal Year
                               (Individual Grants)



                               Number of       Percent of      
                               Securities     Total Options    
                               Underlying      Granted To      Exercise or
                                Options       Employees In     Base Price     Expiration
Name                          Granted (#)      Fiscal Year    E  ($/Sh)          Date
----------------------------- -------------  ---------------- -------------  -------------
                                                                    
Shevach Saraf                    175,636           79%             $1.050     5/17/2014



                                       42


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

The following table sets forth certain summary information  covering unexercised
options to purchase the  Company's  Common Stock as of February 28, 2005 held by
the Company's Chief Executive Officer.



                                                            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-            -            404,698           25,562        $158,053     $17,638



                                       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 $9,000 for the fiscal year ended February 28, 2005.

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. As of January 30, 2005, the President's  salary
was restored to 100% of the contracted value.

The President of the Company may also  participate  in the Company's  2000 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 28, 2005,  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 June 13, 2005 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.

                                       44


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.



                                        Number of Shares              Percentage of
           Name and Address          Beneficially Owned (1)      Outstanding Shares (1)
           ----------------          ----------------------      ----------------------
                                                                 
Shevach Saraf
3301 Electronics Way                       651,415(2)                      31.38%
West Palm Beach, FL 33407

Dr. Jacob Davis
370 Franklyn Avenue                         36,000(2)                       *
Indialantic, FL  32903

Joseph Schlig
129 Mayfield Drive                          36,000(2)                       *
Trumbull, CT  06611

All Executive Officers and
Directors as a Group (3 persons)           723,415(2)                      34.85%

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
         -  404,698  shares;  Mr.  Schlig - 36,000  shares;  Dr.  Davis - 36,000
         shares.

                                       45


                      EQUITY COMPENSATION PLAN INFORMATION



---------------------------------------------------------------------------------------------------------------------
                                            Number of securities      Weighted-average
                                              to be issued upon      exercise price of
                                                 exercise of            outstanding          Number of securities
                                            outstanding options,     options, warrants     remaining available for
                Plan Category                warrants and rights         and rights            future issuance
---------------------------------------------------------------------------------------------------------------------
                                                     (a)                     (b)                      (c)
---------------------------------------------------------------------------------------------------------------------
                                                                                              
     Equity compensation plans approved                  0                     --                       --
     by security holders        
---------------------------------------------------------------------------------------------------------------------
     Equity compensation plans not                 602,260                 $0.646                   97,740
     approved by security holders         
---------------------------------------------------------------------------------------------------------------------
                  Total                            602,260                 $0.646                   97,740
---------------------------------------------------------------------------------------------------------------------




ITEM 12.      CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

              None


                                       46


ITEM 13.      EXHIBITS

(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.

23.1*    Consent of Independent Registered Public Accounting Firm

23.2*    Consent of Independent Registered Public Accounting Firm

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.


         * Filed herewith



                                       48


ITEM 14.          PRINCIPAL ACCOUNTANT FEES AND SERVICES

The aggregate  fees billed to the Company for the years ended  February 29, 2004
and February 28, 2005, by its former accounting firm, Berkovits,  Lago & Company
LLP ("BL&C"), and by its current accounting firm, Goldstein Lewin & Co. ("GL&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 29, 2004 and February 28, 2005, were approximately  $49,000
and $54,000 respectively.  The aggregate fees for professional services rendered
by GL&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  29, 2004 and  February  28,  2005,  were
approximately $0 and $6,000 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 29, 2004 and February 28, 2005, were  approximately  $26,000
and $9,000 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 29, 2004
and February 28, 2005 were approximately $3,000 and $8,000 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 29, 2004 and February 28, 2005.

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  previously by BL&C and currently by GL&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 previously
by BL&C and  currently  by GL&C.  In  connection  with  making any  pre-approval
decision,  the Audit  Committee  must  consider  whether the  provision  of such
permitted  non-audit  services  previously   performed  by  BL&C  and  currently
performed by GL&C is consistent with maintaining BL&C's and GL&C's status as our
former and current independent auditors.

Consistent with these policies and procedures,  the Audit Committee approved all
of the  services  previously  rendered  by BL&C and  currently  rendered by GL&C
during the year ended February 28, 2005, 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.



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

                                       Date:   June 16, 2005

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

                                                                June 16, 2005
------------------------                                     -------------------
/s/Shevach Saraf            Chairman of the Board,
                            President, Chief
                            Executive Officer, Treasurer 
                            and Chief Financial Officer.



                                                                June 16, 2005
------------------------                                     -------------------
/s/Jacob Davis              Director


                                                                June 16, 2005
------------------------                                     -------------------
/s/Joseph Schlig            Director


                                       50


EXHIBIT INDEX

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


21*      List of Subsidiaries of the Company

23.1*    Consent of Independent Registered Public Accounting Firm

23.2*    Consent of Independent Registered Public Accounting Firm

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