U.S. Securities and Exchange Commission
                             Washington, D.C. 20549


                                   FORM 10-QSB


[X]  QUARTERLY  REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE ACT
     OF 1934 for the quarterly period ended March 31, 2002

[ ]  TRANSITION  REPORT UNDER SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE
     ACT OF 1934 for the transition period from _______ to _______

COMMISSION FILE NUMBER 1-12711


                            DIGITAL POWER CORPORATION
        (Exact name of small business issuer as specified in its charter)


        California                                        94-1721931
(State or other jurisdiction of               (IRS Employer Identification No.)
 incorporation or organization)


                  41920 Christy Street, Fremont, CA 94538-3158
                    (Address of principal executive offices)

                                 (510) 657-2635
                           (Issuer's telephone number)



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 |_|

Number of shares of common stock outstanding as of March 31, 2002: 4,510,680



 2

                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS



                                                                                                      



                                                                                      MARCH 31,                     DECEMBER 31,
                                                                                2002              2001                  2001  (1)
                                                                      ---------------------------------------  --------------------
                                                                                   (Unaudited)
                                     ASSETS
CURRENT ASSETS:
     Cash and cash equivalents                                             $  1,382,029      $    928,385          $  1,242,900
     Accounts receivable, net of allowance for doubtful accounts of
     $303,000, $231,000 and $370,000 at March 31, 2002 and 2001,
     and December 31, 2001 respectively                                       1,943,960         2,432,755             2,203,664
     Income tax refund receivable                                                50,894            29,200                72,388
     Other receivables                                                          146,846            95,849                91,971
     Inventories, net                                                         1,618,084         5,363,822             1,999,168
     Prepaid expenses and deposits                                               37,406           197,481                47,534
                                                                       ----------------  ----------------      ----------------
         Total current assets                                                 5,179,219         9,047,492             5,657,625

PROPERTY AND EQUIPMENT, net                                                     738,609         1,043,430               820,318
EXCESS OF PURCHASE PRICE OVER NET ASSETS ACQUIRED, net of
amortization of $469,927 at March 31, 2001                                       -                982,264                -
OTHER ASSETS                                                                     31,794            36,272                35,116
                                                                       ----------------  ----------------      ----------------

TOTAL ASSETS                                                               $  5,949,622      $ 11,109,458          $  6,513,059
                                                                       ================  ================      ================

                      LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
     Notes payable                                                         $   552,291       $    850,000          $    652,261
     Current portion of capital lease obligation                                34,200             39,732                35,856
     Accounts payable                                                        1,423,969          1,373,305             1,590,830
     Accrued liabilities                                                     1,451,522          1,170,757             1,510,719
                                                                      ----------------   ----------------      ----------------
         Total current liabilities                                           3,461,982          3,433,794             3,789,666

CAPITAL LEASE OBLIGATIONS, less current portion                                 14,250             49,665                24,376
OTHER LONG TERM LIABILITIES                                                     13,784             15,609                13,607
                                                                      ----------------   ----------------      -----------------
         Total liabilities                                                   3,490,016          3,499,068             3,827,649
                                                                      ----------------   ----------------      ----------------

STOCKHOLDERS' EQUITY:
  Preferred stock issuable in series, no par value; 2,000,000 shares
    authorized, no shares issued and outstanding                               -                   -                     -
  Common stock, no par value, 10,000,000 shares authorized;
    4,510,680 shares issued and outstanding at March 31, 2002 and December 31,
    2001 and 3,260,680 shares issued and outstanding at
    March 31, 2001                                                          11,036,251          9,786,251            11,036,251
     Additional paid-in capital                                                733,256            733,256               733,256
     Accumulated deficit                                                    (8,967,528)        (2,511,961)           (8,771,654)
     Accumulated other comprehensive loss                                     (342,373)          (397,156)             (312,443)
                                                                      ----------------   ----------------      ----------------
         Total stockholders' equity                                          2,459,606          7,610,390             2,685,410
                                                                      ----------------   ----------------      ----------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                 $ 5,949,622       $ 11,109,458          $  6,513,059
                                                                      ================   ================      ================


(1)  Condensed from December 31, 2001 audited financial  statements  included in
     the Company's Form 10-KSB.

See accompanying notes to these condensed consolidated financial statements.


 3


                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                                            


                                                                       FOR THE THREE                  FOR THE YEAR ENDED
                                                                       MONTHS ENDED                      DECEMBER 31,
                                                                         MARCH 31,
                                                          ----------------------------------------    -------------------
                                                                 2002                 2001                   2001  (1)
                                                          -------------------  -------------------    -------------------
                                                                        (unaudited)

REVENUES                                                     $   2,182,849        $   3,259,347         $   10,329,857
COST OF GOODS SOLD                                               1,647,264            2,632,251             11,939,985
                                                          -----------------    -----------------     ------------------

     Gross margin (loss)                                           535,585              627,096             (1,610,128)
                                                          -----------------    -----------------     ------------------

OPERATING EXPENSES
     Research and development                                      189,426              317,347              1,065,872
     Marketing and selling                                         253,120              254,682                863,898
     General and Administrative                                    250,101              460,849              2,177,611
     Impairment of goodwill                                         -                    -                     946,263
                                                          -----------------    -----------------     ------------------

         Total operating expenses                                  692,647            1,032,878              5,053,644
                                                          -----------------    -----------------     ------------------
LOSS FROM OPERATIONS                                              (157,062)            (405,782)            (6,663,772)

OTHER INCOME (EXPENSE)
     Interest income                                                 2,758                7,168                 12,829
     Interest expense                                              (11,472)             (14,413)               (63,461)
     Other (expense)                                                     -                    -                 (4,364)
     Loss on disposal of assets                                     (4,428)                   -                (23,069)
                                                          -----------------    -----------------     ------------------
         Other (expense)                                           (13,142)              (7,245)               (78,065)
                                                          -----------------    -----------------     ------------------

LOSS BEFORE INCOME TAXES                                          (170,204)            (413,027)            (6,741,837)

INCOME TAX PROVISION                                                25,670              368,000                298,883
                                                          -----------------    -----------------     ------------------

NET LOSS                                                     $    (195,874)       $    (781,027)        $   (7,040,720)
                                                          =================    =================     ==================

     Basic net loss per share                                $       (0.04)       $       (0.24)        $        (2.07)
                                                          =================    =================     ==================

     Diluted net loss per share                              $       (0.04)       $       (0.24)        $        (2.07)
                                                          =================    =================     ==================


(1)  Condensed from December 31, 2001 audited financial  statements  included in
     the Company's Form 10-KSB.

See accompanying notes to these condensed consolidated financial statements.

 4
                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

            CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                                                                                                
                                                                                       ACCUMULATED
                                       COMMON STOCK         ADDITIONAL                    OTHER          TOTAL
                               ---------------------------    PAID-IN    ACCUMULATED  COMPREHENSIVE   STOCKHOLDERS'  COMPREHENSIVE
                                  SHARES         AMOUNT       CAPITAL      DEFICIT        (LOSS)         EQUITY          (LOSS)
                               ------------  -------------  ----------  -------------  ------------  --------------  ---------------
BALANCES, January 1, 2001        3,260,680   $  9,786,251     733,256   $ (1,730,934)  $  (247,299)  $   8,541,274

 Issuance of common stock
   to Telkoor Telecom,
   Ltd pursuant to
   investment agreement          1,250,000      1,250,000           -              -             -       1,250,000

 Comprehensive loss:
   Net loss                              -              -           -     (7,040,720)            -      (7,040,720)  $  (7,040,720)
   Foreign currency
     translation adjustment              -              -           -              -       (65,144)        (65,144)        (65,144)
                                                                                                                     ---------------
   Total comprehensive loss              -              -           -              -             -               -   $  (7,105,864)
                               ------------  -------------  ----------  -------------  ------------  --------------  ===============

BALANCES, December 31, 2001 (1)  4,510,680     11,036,251     733,256     (8,771,654)     (312,443)      2,685,410
  Net loss (unaudited)                   -              -           -       (195,874)            -        (195,874)  $    (195,874)
     Foreign currency
       translation adjustment            -              -           -              -       (29,930)        (29,930)        (29,930)
                                                                                                                     ---------------
     Total comprehensive loss            -              -           -              -             -               -   $    (225,804)
                               ------------  -------------  ----------  -------------  ------------  --------------  ===============

BALANCES, March 31, 2002         4,510,680   $ 11,036,251   $ 733,256   $ (8,967,528)  $  (342,373)  $   2,459,606
                               ============  =============  ==========  =============  ============  ==============

BALANCES, January 1, 2001        3,260,680   $  9,786,251   $ 733,256   $ (1,730,934)  $  (247,299)  $   8,541,274
     Net loss (unaudited)                -              -           -       (781,027)            -        (781,027)  $    (781,027)
     Foreign currency
        translation adjustment           -              -           -              -      (149,857)       (149,857)       (149,857)
                                                                                                                     ---------------
     Total comprehensive loss            -              -           -              -             -               -   $    (930,884)
                               ------------  -------------  ----------  -------------  ------------  --------------  ===============

BALANCES, March 31, 2001         3,680,680   $  9,786,251   $ 733,256   $ (2,511,961)  $  (397,156)  $   7,610,390
                               ============  =============  ==========  =============  ============  ==============



(1)  Derived from the December 31, 2001 audited financial statements included in
     the Company's Form 10-KSB.

See accompanying notes to these condensed consolidated financial statements.


 5
                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                              
                                                                              FOR THE THREE             FOR THE YEAR
                                                                               MONTHS ENDED                 ENDED
                                                                                MARCH 31,                DECEMBER 31,
                                                                     ------------------------------    ---------------
                                                                          2002             2001              2001  (1)
                                                                     -------------    -------------    ---------------
                                                                               (unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net loss                                                        $   (195,874)    $   (781,027)    $   (7,040,720)
     Adjustments to reconcile net loss to net cash provided by
     (used in) operating activities:
        Depreciation and amortization                                      85,573          127,282            450,752
        Loss on disposal of assets                                              -                              23,069
        Deferred income taxes                                                              349,646            334,037
        Inventory Reserve                                                (190,846)         (10,000)           (64,806)
        Increase in provision for inventory obsolescence                                                    2,714,941
        Allowance for doubtful accounts                                    14,130                             158,130
        Impairment of goodwill                                                                                946,263
        Severance accrual                                                                                     658,000
     Changes in operating assets and liabilities:
        Accounts receivable                                               245,574          823,326            894,288
        Income tax refund receivable                                       21,494          150,000            106,812
        Other receivables                                                 (54,875)          (5,395)            (1,517)
        Inventories                                                       571,930         (210,198)           429,515
        Prepaid expenses and deposits                                      10,128           16,217            166,164
        Other assets                                                        3,322           (7,721)            (6,565)
        Accounts payable                                                 (166,861)        (575,880)          (358,353)
        Accrued liabilities                                               (59,197)           1,058           (252,177)
        Other long-term liabilities                                           177                -             13,607
                                                                     -------------    -------------    ---------------

              Net cash provided by (used in) operating activities         284,675         (122,692)          (828,560)
                                                                     -------------    -------------    ---------------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchase of property and equipment                                    (3,864)         (39,979)          (133,281)
     Proceeds from sale of assets                                               -                -              5,876
                                                                     -------------    -------------    ---------------
              Net cash (used in) investing activities                      (3,864)         (39,979)          (127,405)
                                                                     -------------    -------------    ---------------


                                   (Continued)

 6
                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Continued)

                                                                                               
                                                                            FOR THE THREE               FOR THE YEAR
                                                                             MONTHS ENDED              ENDED DECEMBER
                                                                               MARCH 31,                     31,
                                                                     ------------------------------    ---------------
                                                                          2002             2001             2001  (1)
                                                                     -------------    -------------    ---------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from exercise of stock options and warrants              $          -     $          -     $            -
   Proceeds received (payments made) on notes payable                     (99,970)         450,000            252,261
   Principal payments on capital lease obligations                        (11,782)         (15,494)           (44,659)
   Investment from Telkoor Telecom, Ltd.                                        -                -          1,250,000
                                                                     -------------    -------------    ---------------
     Net cash provided by (used in) financing activities                 (111,752)         434,506          1,457,602
                                                                     -------------    -------------    ---------------

EFFECT OF EXCHANGE RATE CHANGES ON CASH                                   (29,930)        (149,857)           (65,144)
                                                                     -------------    -------------    ---------------

NET CHANGE IN CASH AND CASH EQUIVALENTS                                   139,129          121,978            436,493
                                                                     -------------    -------------    ---------------
CASH AND CASH EQUIVALENTS, beginning of period                          1,242,900          806,407            806,407
                                                                     -------------    -------------    ---------------

CASH AND CASH EQUIVALENTS, end of period                             $  1,382,029     $    928,385     $    1,242,900
                                                                     =============    =============    ===============

SUPPLEMENTAL CASH FLOW INFORMATION:
   Cash payments for:
     Interest                                                        $     13,813     $     19,093     $       67,009
                                                                     =============    =============    ===============
     Income taxes                                                    $          -     $          -     $       97,918
                                                                     =============    =============    ===============


(1)  Derived from the December 31, 2001 audited financial statements included in
     the Company's Form 10-KSB.

See accompanying notes to these consolidated financial statements.


 7
                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)

1. BASIS OF PRESENTATION:
   ---------------------

     The accompanying unaudited condensed consolidated financial statements have
     been prepared in accordance with accounting  principles  generally accepted
     in the United  States of America  for  interim  financial  information  and
     pursuant  to the rules  and  regulations  of the  Securities  and  Exchange
     Commission.  Accordingly,  they do not include all of the  information  and
     footnotes  required  by  accounting  principles  generally  accepted in the
     United  States of America for complete  financial  statements.  For further
     information,  refer  to the  financial  statements  and  footnotes  thereto
     included in the Company's  annual report on Form 10-KSB for the fiscal year
     ended December 31, 2001.

     In  the  opinion  of  management,   the  unaudited  condensed  consolidated
     financial  statements  contain all  adjustments  consisting  only of normal
     recurring  accruals  considered  necessary to present  fairly the Company's
     financial  position at March 31, 2002 and 2001,  the results of operations,
     statement of shareholders'  equity and cash flows for the three months then
     ended. The results for the period ended March 31, 2002, are not necessarily
     indicative  of the results to be expected for the entire fiscal year ending
     December 31, 2002.

2. SIGNIFICANT ACCOUNTING POLICIES:
   -------------------------------

     The  significant  accounting  policies  applied in the preparation of these
     financial  statements are identical to those followed in the preparation of
     the latest annual financial statements.

3. EARNINGS PER SHARE
   ------------------

     The following represents the calculation of earnings (loss) per share:

                                                                                               

                                                                         FOR THE THREE MONTHS              FOR THE YEAR
                                                                                 ENDED                        ENDED
                                                                               MARCH 31,                   DECEMBER 31,
                                                                        2002                 2001              2001
                                                                   -------------       -------------     ---------------
                               BASIC
     Net loss                                                      $   (195,874)       $   (781,027)     $   (7,040,720)
     Less:  preferred stock dividends                                      -                   -                 -
                                                                   -------------       -------------     ---------------
     Net loss applicable to common shareholders                        (195,874)           (781,027)         (7,040,720)

     Weighted average number of common shares                         4,510,680           3,260,680           3,407,930

     Basic loss per share                                          $      (0.04)       $      (0.24)     $        (2.07)
                                                                   =============       =============     ===============

                              DILUTED
     Net loss                                                      $   (195,874)       $   (781,027)     $   (7,040,720)
     Less:  preferred stock dividends                                      -                   -                 -
                                                                   -------------       -------------     ---------------
     Net loss applicable to common shareholders                        (195,874)           (781,027)         (7,040,720)

     Weighted average number of common shares                         4,510,680           3,260,680           3,407,930
     Common stock equivalent shares representing shares
       issuable upon exercise of stock                                        -                   -                   -
                                                                   -------------       -------------     ---------------
     Weighted average number of shares used in calculation of
       diluted income (loss) per share                                4,510,680           3,260,680           3,407,930
                                                                   =============       =============     ===============

     Diluted earnings (loss) per share                             $      (0.04)       $      (0.24)     $        (2.07)
                                                                   =============       =============     ===============



 8
                   DIGITAL POWER CORPORATION AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)

4. SEGMENT INFORMATION:

     The  Company  has   identified  its  segments  based  upon  its  geographic
     operations.  These  segments  are  represented  by  each  of the  Company's
     individual legal entities:  Digital Power Corporation (DPC), Poder Digital,
     S.A. de C.V. (PD) and Digital Power Limited (DPL).  Segment  information is
     as follows:

                    For the Three Months Ended March 31, 2002

                                                                              

                                   DPC             PD            DPL          Eliminations       Totals
                             --------------   ------------   ------------   --------------   --------------
         Revenues            $   1,260,199    $         -    $   922,650    $           -    $   2,182,849
                             ==============   ============   ============   ==============   ==============

         Intersegment
           Revenues          $                $   239,813    $    98,438    $    (338,251)   $           -
                             ==============   ============   ============   ==============   ==============
         Interest
           Income            $       4,324    $        16    $              $      (1,582)   $       2,758
                             ==============   ============   ============   ==============   ==============
         Interest
           Expense           $       8,245    $       375    $     4,434    $      (1,582)   $      11,472
                             ==============   ============   ============   ==============   ==============
         Income Tax
           Expense           $           -    $         -    $    25,670    $           -    $      25,670
                             ==============   ============   ============   ==============   ==============
         Income
           (loss)            $     (32,371)   $  (192,948)   $    29,445    $           -    $    (195,874)
                             ==============   ============   ============   ==============   ==============

                                                   For the Three Months Ended March 31, 2001

                                   DPC             PD             DPL        Eliminations        Totals
                             --------------   ------------   ------------   --------------   --------------
         Revenues            $   1,959,482    $       698    $ 1,299,167    $           -    $   3,259,347
                             ==============   ============   ============   ==============   ==============

         Intersegment
           Revenues          $           -    $   780,187    $   242,167    $  (1,022,354)   $           -
                             ==============   ============   ============   ==============   ==============
         Interest
           Income            $      11,115    $       190    $     5,833    $      (9,970)   $       7,168
                             ==============   ============   ============   ==============   ==============
         Interest
           Expense           $      14,186    $       227    $     9,970    $      (9,970)   $      14,413
                             ==============   ============   ============   ==============   ==============
         Income Tax
           Expense           $     350,500    $         -    $    17,500    $           -    $     368,000
                             ==============   ============   ============   ==============   ==============
         Income
           (loss)            $    (877,414)   $    35,915    $    60,472    $           -    $    (781,027)
                             ==============   ============   ============   ==============   ==============


 9

                                                                                      
                                                      For the Year Ended December 31, 2001

                                   DPC                PD               DPL           Eliminations         Totals
                             --------------   -----------------   --------------   ---------------   ---------------
     Revenues                $   6,475,533    $              -    $   3,854,324    $       -         $   10,329,857
                             ==============   =================   ==============   ===============   ===============
     Intersegment
       Revenues              $           -    $        778,450    $     599,848    $   (1,378,298)   $            -
                             ==============   =================   ==============   ===============   ===============
     Interest
       Income                $      24,350    $            310    $      12,519    $      (24,350)   $       12,829
                             ==============   =================   ==============   ===============   ===============
     Interest
     Expense                 $      56,874    $              -    $      30,937    $      (24,350)   $       63,461
                             ==============   =================   ==============   ===============   ===============
     Depreciation and
       amortization          $     196,555    $        139,526    $     114,671    $            -    $      450,752
                             ==============   =================   ==============   ===============   ===============
     Income Tax
       Expense               $     350,523    $         11,356    $     (62,996)   $             -   $      298,883
                             ==============   =================   ==============   ===============   ===============
     Income
     (loss)                  $  (5,360,730)   $     (1,596,321)   $    (207,140)   $      123,471    $   (7,040,720)
                             ==============   =================   ==============   ===============   ===============
     Expenditures for
       Segment Assets        $     104,257    $          5,424    $      23,600                 -    $      133,281
                             ==============   =================   ==============   ===============   ===============

     Segment Assets          $   6,833,699    $        409,601    $   2,562,562    $   (3,292,803)   $    6,513,059
                             ==============   =================   ==============   ===============   ===============



 10


                     INDEPENDENT ACCOUNTANT'S REVIEW REPORT


To the Stockholders and Board of Directors
Digital Power Corporation and Subsidiaries
Fremont, California


We have reviewed the accompanying  consolidated  balance sheets of Digital Power
Corporation  and  subsidiaries  as of March  31,  2002  and  2001,  and  related
consolidated statements of operations,  stockholders' equity, and cash flows for
the  three  month  periods  then  ended.  These  financial  statements  are  the
responsibility of the Company's management.

We conducted our reviews in accordance  with the  standards  established  by the
American  Institute  of  Certified  Public  Accountants.  A  review  of  interim
financial statements consists  principally of applying analytical  procedures to
financial  data and making  inquiries of persons  responsible  for financial and
accounting  matters.  It is  substantially  less in scope than an examination in
accordance with auditing  standards  generally  accepted in the United States of
America,  the objective of which is the  expression of an opinion  regarding the
consolidated  financial  statements  taken  as a whole.  Accordingly,  we do not
express such an opinion.

Based on our reviews, we are not aware of any material modifications that should
be made to the accompanying  consolidated financial statements in order for them
to be in conformity with accounting  principles generally accepted in the United
States of America.



HEIN + ASSOCIATES LLP
Certified Public Accountants


Orange, California
May 13, 2002



 11

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

With the exception of historical facts stated herein,  the matters  discussed in
this  report  are  "forward   looking"   statements   that  involve   risks  and
uncertainties  that  could  cause  actual  results  to  differ  materially  from
projected  results.  Such  "forward  looking"  statements  include,  but are not
necessarily  limited  to,  statements  regarding  anticipated  levels  of future
revenues and earnings from  operations of the Company.  Factors that could cause
actual  results to differ  materially  include,  in  addition  to other  factors
identified  in this report,  dependence  on the  computer  and other  electronic
equipment industry,  competition in the power supply industry, dependence on the
Guadalajara,  Mexico facility and manufacturer in China, and other risks factors
detailed in the  Company's  Form 10-KSB for the year ended  December  31,  2001.
Readers of this  report are  cautioned  not to put undue  reliance  on  "forward
looking" statements which are, by their nature, uncertain as reliable indicators
of future  performance.  The  Company  disclaims  any  intent or  obligation  to
publicly update these "forward looking"  statements,  whether as a result of new
information, future events, or otherwise.

The financial statements included in this report include additional  information
not otherwise required by regulations of the Securities and Exchange Commission.
The Company is providing this additional  information in connection with Telkoor
Telecom's filings with the securities agencies in Israel.

THREE MONTHS ENDED MARCH 31, 2002, COMPARED TO MARCH 31, 2001

REVENUES
Total  revenues  decreased by 33.0% to  $2,182,849  for the first  quarter ended
March 31, 2002,  from  $3,259,347  for the first  quarter  ended March 31, 2001.
Revenues from the Company's  United  Kingdom's  operations of Digital Power Ltd.
decreased  29% to $922,650  for the first  quarter  ended March 31,  2002,  from
$1,299,167  for the first quarter ended March 31, 2001.  Revenues  attributed to
the United States operations decreased by 36% from the same quarter of the prior
year.  The  decrease in  revenues  was  attributed  primarily  to the  continued
softness in the telecommunications industry.

GROSS MARGINS
Gross margins were 24.5% for the three months ended March 31, 2002,  compared to
19.2% for the three months ended March 31, 2001.  The increase in gross  margins
can be attributed primarily to utilization of inventory which was fully reserved
in the amount of $191,000  and the reversal of accrued  cancellation  charges of
approximately $100,000 which the supplier will not require.

SELLING, GENERAL AND ADMINISTRATIVE
Selling,  general and  administrative  expenses  were 23.1% of revenues  for the
three months ended March 31, 2002,  compared to 22.0% for the three months ended
March 31, 2001. In actual dollar terms,  these  expenses were down 29.7%,  while
revenues  were down  33.0%,  resulting  in higher  expense  as a  percentage  of
revenues. Reduced selling, general and administrative expenses can be attributed
primarily   to  a  decreased   commissions   paid  and   decreased   salary  for
administrative staff by a 20% pay cut beginning in fourth quarter of 2001.

 12

ENGINEERING AND PRODUCT DEVELOPMENT
Engineering and product development expenses were 8.7% of revenues for the three
months ended March 31, 2002, and 9.7% for the three months ended March 31, 2001.
Actual  dollar  expenditures  were down by 40.3% mainly due to the reduced labor
cost by laying off engineers and reducing the cost of outside services.

INTEREST EXPENSE
Interest expense,  net of interest income, was $8,714 for the three months ended
March 31, 2002, compared to $7,245 for the three months ended March 31, 2001.

LOSS BEFORE INCOME TAXES
For the three months ended March 31, 2002,  the Company had a loss before income
taxes of $170,204  compared to a loss before  income  taxes of $413,027  for the
three months ended March 31, 2001.  Digital Power Limited reported income before
income taxes of $55,115 for the three  months ended March 31, 2002,  compared to
an income  before  income  taxes of $77,972 for the three months ended March 31,
2001.

INCOME TAX
Provision  for income tax  decreased  from a $368,000 for the three months ended
March 31, 2001, to $25,670 for the first  quarter of 2002.  Due to the net loss,
DPC has no income tax provisions.  The $25,670 income tax provision in the first
quarter of 2002 was solely for Gresham Power.

NET LOSS
Net loss for the three months ended March 31, 2002, was $195,874 compared to net
loss of $781,027  for the three  months  ended  March 31,  2001.  Reduced  labor
expenses resulting from last year's lay off and the increase in our gross margin
percentage contributed to our smaller loss.

LIQUIDITY AND CAPITAL RESOURCES
On March 31, 2002,  the Company had cash of  $1,382,029  and working  capital of
$1,717,237.  This  compares  with  cash  of  $928,385  and  working  capital  of
$5,613,698 at March 31, 2001. The decrease in working  capital was primarily due
to a net  decrease  in raw  materials  generated  by a provision  for  inventory
obsolescence and excess of $2,7000,000 and a decrease in accounts receivable and
prepaid  expenses and increase in accounts  payable.  Cash provided in operating
activities for the Company totaled $284,675 for the three months ended March 31,
2002. Cash used in operating activities for the Company totaled $122,692 for the
three months ended March 31, 2001. Cash used in investing  activities was $3,864
for the three  months  ended March 31,  2002,  compared to $39,979 for the three
months ended March 31, 2001. Net cash used by financing  activities was $111,752
for the three months ended March 31, 2002,  compared to the net cash provided by
financing activities of $434,506 for the three months ended March 31, 2001.

The Company has a $750,000 line of credit with San Jose National Bank  ("SJNB").
Due, in part,  to a change in business  direction at SJNB,  the Company and SJNB
have  agreed to  terminate  their  relationship  May 31,  2002.  The  Company is
currently  in  negotiations  with  Silicon  Valley  Bank  to  seek a new  credit
facility.  No assurance  can be given that the Company will  successfully  enter
into a new relationship with Silicon Valley Bank. Because the Company incurred a
loss for the quarter  ended March 31,  2002,  the  Company is  currently  not in
compliance with one of its loan covenants with SJNB.



 13

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS
On April 25, 2002,  Celetron USA, Inc. filed a complaint  against the Company in
the Superior  Court of the State of  California  for the County of Alameda (Case
No. 2002-047625).  Celetron is alleging breach of contract,  among other claims,
in connection  with the purchase of power supplies by the Company from Celetron.
Celetron is seeking damages of approximately $126,000.

ITEM 2. CHANGES IN SECURITIES

None.



ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

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

None.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K




 14
                                   SIGNATURES


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

                                           DIGITAL POWER CORPORATION
                                                   (Registrant)




Date:  May 14 2002                         /s/ David Amitai

                                           David Amitai
                                           Chief Executive Officer
                                           (Principal Executive Officer)



Date:  May 14 2002                         /s/ Uri Friedlander

                                           Uri Friedlander
                                           Chief Financial Officer
                                           (Principal Financial Officer)