By Business Unit:
				SALES								GROSS MARGIN


		FY 2005		FY 2004	% Change				FY 2005		% of Sales				FY 2004		% of Sales

Third Quarter
RFWC	$	65,268	$	55,973		16.6	%	$	13,533			20.7	%	$	13,162			23.5	%
IPG		29,657		27,514		7.8	%		8,891			30.0	%		8,383			30.5	%
SSD		25,607		25,260		1.4	%		6,260			24.4	%		6,394			25.3	%
DSG		19,498		16,813		16.0	%		4,097			21.0	%		4,146			24.7	%
Other		1,670		1,707					886						(620	)

Total	$	141,700	$	127,267		11.3	%	$	33,667			23.8	%	$	31,465			24.7	%




Nine Months
RFWC	$	197,053	$	163,493		20.5	%	$	43,864			22.3	%	$	37,190			22.7	%
IPG		90,608		81,232		11.5	%		27,525			30.4	%		24,730			30.4	%
SSD		78,728		76,541		2.9	%		20,062			25.5	%		19,419			25.4	%
DSG		60,040		47,756		25.7	%		13,528			22.5	%		12,132			25.4	%
Other		4,992		5,501					(829	)					(2,050	)

Total	$	431,421	$	374,523		15.2	%	$	104,150			24.1	%	$	91,421			24.4	%

     RFWC sales grew 16.6% and 20.5% for the quarter and nine months, respectively, from the comparable periods in fiscal 2004. In the third quarter of fiscal 2005, Infrastructure and Network Access product sales increased 24.6% and 21.5% to $19.3 million and $25.7 million, respectively. In the first nine months of fiscal 2005, Passive/Interconnect, Network Access, and Infrastructure product sales were up 28.4%, 23.9% and 17.6% to $39.9 million, $75.1 million and $56.2 million, respectively. Gross margin as a percentage of sales decreased 280 basis points for the quarter and 40 basis points for the nine months compared to the prior year primarily due to inventory write-downs of $1.3 million recorded in the third quarter of fiscal 2005.
     IPG sales increased 7.8% and 11.5% for the quarter and nine months, respectively, compared to the same periods in the prior year. Solid State Power Components product sales were up 9.0% and 24.6% for the quarter and nine months to $9.5 million and $30.2 million, respectively. Tube product sales grew 6.2% and 4.9% to $19.8 million and $59.4 million for the quarter and nine months, respectively. IPG gross margin as a percentage of sales decreased 50 basis points for the quarter compared to the prior year due to additional freight expenses of $0.2 million.
     SSD sales were up 1.4% and 2.9% for the quarter and nine months, respectively, from the comparable periods in fiscal 2004. Private label product sales increased 14.1% and 13.4% for the quarter and nine months to $8.1 million and $23.4 million, respectively. Gross margin as a percentage of sales decreased 90 basis points for the quarter compared to the prior year due to inventory write-downs of $0.3 million and additional freight expenses of $0.4 million.
     DSG sales grew 16.0% and 25.7% for the quarter and nine months, respectively, compared to the same periods in the prior year. In the quarter, Custom Displays and Medical Monitors product sales were up 90.1% and 1.5% to $6.3 million and $7.2 million, respectively. In the nine months, Custom Displays and Medical Monitors product sales increased 80.5% and 25.4% to $17.0 million and $24.0 million, respectively. DSG gross margin as a percentage of sales decreased 370 basis points for the quarter and 290 basis points for the nine months compared to the prior year primarily due to declining average selling prices for Medical Monitors.
     Sales, percentage change from the prior year, gross margin, and gross margin percent of sales by geographic area are summarized in the following table. Previously reported sales under the caption "Direct Export" and some of the "Corporate" sales were identified by geographic area and reclassified accordingly. The caption "Corporate" consists primarily of Freight and Corporate provisions.

By Geographic Area:
	SALES										GROSS MARGIN


		FY 2005		FY 2004	% Change				FY 2005		% of Sales				FY 2004		% of Sales

Third Quarter
North America	$	73,443	$	68,392		7.4	%	$	19,047			25.9	%	$	17,681			25.9	%
Europe		31,118		29,124		6.8	%		9,425			30.3	%		8,480			29.1	%
Asia/Pacific		30,652		23,630		29.7	%		7,104			23.2	%		5,640			23.9	%
Latin America		5,544		5,428		2.1	%		1,458			26.3	%		1,243			22.9	%
Corporate		943		693					(3,367	)					(1,579	)

Total	$	141,700	$	127,267		11.3	%	$	33,667			23.8	%	$	31,465			24.7	%




Nine Months
North America	$	227,548	$	199,468		14.1	%	$	58,783			25.8	%	$	52,244			26.2	%
Europe		94,284		86,025		9.6	%		27,047			28.7	%		24,825			28.9	%
Asia/Pacific		91,217		71,120		28.3	%		21,560			23.6	%		16,227			22.8	%
Latin America		15,392		15,102		1.9	%		4,184			27.2	%		3,541			23.4	%
Corporate		2,980		2,808					(7,424	)					(5,416	)

Total	$	431,421	$	374,523		15.2	%	$	104,150			24.1	%	$	91,421			24.4	%

     Sales in North America increased 7.4% and 14.1%, respectively, for the quarter and nine months from the comparable periods in fiscal 2004. Gross margin as a percentage of sales was flat for the quarter and decreased 40 basis points for the nine months compared to the prior year. DSG sales in the United States grew 26.8% and 29.1% for the quarter and nine months to $15.3 million and $45.8 million, respectively. SSD sales in Canada were up 19.2% and 12.8% to $14.4 million and $43.4 million for the quarter and nine months, respectively.
      Sales in Europe grew 6.8% and 9.6%, respectively, for the quarter and nine months from the comparable periods in fiscal 2004. Gross margin as a percentage of sales increased 120 basis points for the quarter and decreased 20 basis points for the nine months compared to the prior year. RFWC sales in Europe increased 17.6% and 19.4% for the quarter and nine months to $16.7 million and $51.2 million, respectively.
      Sales in Asia/Pacific were up 29.7% and 28.3%, respectively, for the quarter and nine months from the comparable periods in fiscal 2004. Gross margin as a percentage of sales decreased 70 basis points for the quarter and increased 80 basis points for the nine months compared to the prior year. RFWC sales in Asia/Pacific grew 42.1% and 30.4% to $24.1 million and $67.8 million for the quarter and nine months, respectively. Sales in China increased 87.3% and 85.2% to $11.2 million and $29.4 million for the quarter and nine months, respectively, led by strong wireless and industrial power demand.
      Sales in Latin America grew 2.1% and 1.9%, respectively, for the quarter and nine months from the comparable periods in fiscal 2004. Gross margin as a percentage of sales increased 340 basis points for the quarter and increased 380 basis points for the nine months compared to the prior year. RFWC sales in Latin America were up 27.1% and 15.9% for the quarter and nine months to $2.2 million and $5.8 million, respectively.

Table of Contents

Selling, General and Administrative Expenses

Selling, general and administrative (SG&A) expenses increased by 25.8% and 21.7% to $34.0 million and $95.3 million for the quarter and nine months, respectively, from the comparable periods in fiscal 2004. Selling, general and administrative expenses as a percentage of sales increased 2.8% and 1.2% to 24.0% and 22.1% of sales for the quarter and nine months, respectively, compared to the prior year. The Company implemented restructuring actions at the end of the third quarter of fiscal 2005, which included changes in management and a reduction in workforce, to accelerate the alignment of operations with the Company's engineered solutions strategy and improve operating efficiency. Compared to the third quarter of fiscal 2004, SG&A expenses increased $7.0 million, which included $2.0 million of severance costs, $2.2 million of payroll and fringes, $0.4 million of depreciation and expense associated with the PeopleSoft implementation, $0.3 million of audit, tax and Sarbanes-Oxley compliance fees, $0.3 million of bad debt expense and $0.2 million of engineering services related to the VConex joint venture.

Other Expenses

Interest expense decreased 13.3% and 13.1% to $2.2 million and $6.7 million for the quarter and nine months, respectively, compared to the same periods in the prior year as a result of the equity offering and elimination of a fixed rate swap offset by interest on incremental borrowings to fund working capital requirements. Cash payments for interest were $8.3 million for the nine-month period ended February 26, 2005. Other, net expenses included a foreign exchange gain of $2.6 million and investment income of $286 for the first nine months in fiscal 2005 compared to a foreign exchange loss of $252 and investment income of $127 for the first nine months in fiscal 2004.
An error was identified in the application of Financial Accounting Standards Board Statement No. 52, Foreign Currency Translation, on intercompany indebtedness with its subsidiaries, which affected previously reported currency translation. The financial statements for fiscal 2002 and 2003, selected quarterly financial data for fiscal 2003 and 2004, and the first two quarters of fiscal 2005 have been restated to correct this error. The restatement increased other (income) by $484 for the third quarter of fiscal 2004 and increased other expense by $143 for the nine month period of fiscal 2004. The Company filed Form 10-K/A for fiscal 2004 on May 16, 2005 to reflect these changes (see Note K).

Income Tax Provision

       As of February 26, 2005, domestic net operating loss carryforwards (NOL) amount to approximately $19.5 million. These NOLs expire in 2024. Foreign net operating loss carryforwards total approximately $15.3 million. In the second quarter of fiscal 2005, the Company recorded a valuation allowance of approximately $.6 million primarily relating to certain foreign subsidiaries recording deferred tax assets on net operating losses.
     Net domestic deferred tax assets, including the domestic NOL, are approximately $14.5 million at February 26, 2005. Due to changes in the level of certainty regarding realization, a valuation allowance of approximately $12.2 million was established in the third quarter of fiscal 2005 to offset certain domestic deferred tax assets and domestic net operating loss carryforwards.
     At the end of fiscal 2004, all of the positive earnings of the Company's foreign subsidiaries were considered permanently reinvested pursuant to Accounting Principal Board Opinion (APB) No. 23, Accounting for Income Taxes-Special Areas. As such, U.S. taxes were not provided on these amounts. In the third quarter of fiscal 2005, the Company determined that approximately $12.4 million of its subsidiaries' earnings may be distributed in future years. Upon distribution of those earnings in the form of dividends or otherwise, the Company would be subject to both U.S. income tax and foreign withholding taxes. As such, the Company has established a deferred tax liability of approximately $4.8 million.
     The effective income tax rates for the nine-month periods ended February 26, 2005 and February 28, 2004 were 38.0% and 30.7%, respectively, excluding the establishment of the domestic valuation allowance and deferred tax liabilities in the third quarter of fiscal 2005. The difference between the effective tax rate and the U.S. statutory rate of 34% primarily results from the Company's geographic distribution of taxable income and losses and certain non-tax deductible charges, and certain foreign tax exposures and assessments.
     Future effective tax rates could be adversely affected by lower than anticipated earnings in countries where the Company has lower statutory rates, changes in the valuation of certain deferred tax assets or liabilities, or changes in tax laws or interpretations thereof. In addition, the Company is subject to the examination of its income tax returns by U.S. and foreign tax authorities and regularly assesses the likelihood of adverse outcomes resulting from these examinations to determine the adequacy of its provision for income taxes.

Net Income

Net loss for the third quarter of fiscal 2005 was $18.7 million or $1.08 per share on a diluted basis as compared to net income of $1.5 million or $0.10 per share on a diluted basis a year ago. Net income for the quarter was down from the prior year primarily due to incremental tax provisions, restructuring and other charges. Net loss for the first nine months of fiscal 2005 was $13.8 million or $0.82 per share on a diluted basis compared to net income of $3.5 million or $0.24 per share on a diluted basis in the first nine months of the prior year.

Liquidity and Capital Resources

Cash was $22.7 million at February 26, 2005, an increase of $5.8 million from the beginning of the fiscal year. During the first nine months of fiscal 2005, the Company used $7.9 million of cash in operating activities. Working capital increased $14.4 million for the nine months, primarily as the result of an increase of $11.6 million in inventory.
Inventory days were approximately 90 in the third quarter of fiscal 2005, compared with 85 days in the second quarter of fiscal 2005 and 77 days at the end of fiscal 2004. Initial stocking packages for exclusive supplier agreements caused inventory to increase during the first half of fiscal 2005. Days sales outstanding were approximately 61 in the third quarter of 2005 compared with 58 days in the second quarter of 2005 and 52 days at the end of fiscal 2004. In the third quarter of 2005 as compared to the second quarter of 2005, Europe and Asia receivables combined increased from 54% to 57% of total Company receivables with days sales outstanding of approximately 78 days while North America's receivables decreased from 41% to 38% of total Company receivables with days sales outstanding of approximately 46 days.

Table of Contents

     In October 2004, the Company renewed its multi-currency revolving credit agreement with the current lending group in the amount of $109.0 million. The new agreement matures in October 2009 and is principally secured by the Company's trade receivables and inventory. This agreement includes lower interest rate spreads, relaxed leverage and coverage ratios, and increased borrowing base advance rates than the prior agreement while also adding an accordion feature that can increase the credit line by up to an additional $25 million. The facility bears interest at applicable LIBOR rates plus a margin, varying with certain financial performance criteria. At February 26, 2005, the applicable margin was 150 basis points and $67.1 million was outstanding. Of the $41.9 million which was unborrowed under the total facility, $28.7 million was available due to the borrowing base limitations.
     The Company was in compliance with all debt covenants as of February 26, 2005. Subsequently, the Company's late filing of its third quarter Form 10-Q and restatement of prior fiscal periods resulted in defaults of the Company's credit agreement with respect to timely and correct financial statements and Form 10-Q reports. The Company has received a waiver from its lending group for the defaults and, with the filing of this Form 10-Q and amended Form 10-K and Form 10-Q reports for the affected prior periods, has satisfied the conditions of the waiver.
     In February 2005, the Company issued $44.7 million of 7¾% convertible senior subordinated notes due 2011 in exchange for $22.2 million of its 7¼% convertible debentures due December 2006 and $22.5 million of its 8¼% convertible senior subordinated debentures due June 2006. The new notes are convertible at the holder's option into shares of the Company's common stock at a price of $18.00 per share. Richardson Electronics, Ltd. may redeem the new notes at par on or after December 19, 2006, except that from December 19, 2006 until December 19, 2007, the new notes are redeemable only if the trading price of the Company's common stock exceeds certain levels. Subsequent to the exchange, the Company has outstanding $4.8 million of 7¼% convertible debentures due December 2006, $17.5 million of 8¼% convertible senior subordinated debentures due June 2006 and $44.7 million of 7¾% convertible senior subordinated notes due December 2011.

Net cash provided by financing activities was $19.7 million during the first nine months of fiscal 2005. During the first quarter, the Company had an equity offering for 3 million shares of stock that contributed $27.8 million in proceeds that was used to reduce debt by $13.3 million and fund working capital requirements. For investing activities, the Company spent $6.5 million on capital projects during the first nine months of fiscal 2005, primarily related to PeopleSoft development costs and ongoing investments in information technology infrastructure. A $545 earn out payment was made in the first quarter of fiscal 2005 associated with the Pixelink acquisition as the business unit achieved certain operating performance criteria. The Company also made a net cash payment of $336 for the Evergreen Trading Company acqusition in the third quarter of fiscal 2005.

New Accounting Pronouncements

In December 2004, the FASB issued FASB Statement No. 123 (Revised 2004), Accounting for Stock-Based Compensation. This Statement establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities in exchange for goods or services that are based on the fair value of the entity's equity instruments or that may be settled by the issuance of those equity instruments. This Statement focuses primarily on accounting for transactions in which an entity obtains employee services in share-based payment transactions. Statement 123(R) is effective at the beginning of the next fiscal year that begins after June 15, 2005. The Company is evaluating the impact of the adoption of SFAS 123R on the financial statements.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

For a description of the Company’s market risks, see “Item 7 — Management’s Discussion and Analysis of Financial Condition and Results of Operations — Risk Management and Market Sensitive Financial Instruments” in the Company’s Annual Report on Form 10-K/A for the fiscal year ended May 29, 2004.

ITEM 4. CONTROLS AND PROCEDURES

The Company maintains a set of disclosure controls and procedures (as defined in Rules 13a-15(e) and 15(d)-15(e) under the Securities Act of 1934, as amended (the "Exchange Act")) designed to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms. Any controls and procedures, no matter how well designed and operated, can provide only a reasonable assurance of achieving the desired control objectives. As of May 16, 2005, an evaluation was carried out under the supervision and with the participation of the Company's management, including Chairman of the Board and Chief Executive Officer ("CEO") and Chief Financial Officer ("CFO"), of the effectiveness of the Company's disclosure controls and procedures. Based on that evaluation, the CEO and CFO have concluded that the Company's disclosure controls and procedures are effective in providing a reasonable assurance of achieving their objective.

During the fiscal third quarter the Company's independent auditors reported to management and to the audit committee on certain matters involving internal controls that they considered to be material weaknesses. As communicated by the Company's independent auditors, these internal controls related to (i) inappropriate application of certain provisions of Financial Accounting Standards Board Statement No. 52, Foreign Currency Translation, affecting previously issued consolidated financial statements and (ii) the origination and maintenance of contemporaneous documentation of the factual support or key judgments made in connection with the execution of several legal documents that represented important accounting events. The misapplication affected reported currency translation in previously issued consolidated financial statements for fiscal years ending 2002 and 2003, the four quarters of fiscal 2004 and the first two quarters of fiscal 2005.

Part II

Table of Contents

Also during the fiscal third quarter, the Company's independent auditors reported to management and to the audit committee on certain matters involving internal controls regarding income taxes that they considered to be material weaknesses, including (i) lack of appropriate quarterly analysis of the valuation of deferred tax assets in accordance with Financial Accounting Standards Board Statement No. 109, Accounting for Income Taxes, (ii) lack of consideration of Accounting Principle Board Opinion (APB) No. 23, Undistributed Earnings of Subsidiaries, and (iii) lack of appropriate quarterly analysis of tax liabilities.

The Company has begun remediating these weaknesses, including implementing the following measures:

-	The Company has engaged a third party provider to provide global compliance and reporting services, in order to improve the quarterly analysis of tax liabilities.
-	The Company is reviewing and will update its policy regarding inter company loan agreements, including the initiation, approval and maintenance of inter company loans.
-	The Company is reviewing and will update its policies and procedures surrounding the accounting for inter company transactions to ensure compliance with SFAS 52.
-	The Company has reviewed all inter company loans currently in existence to ensure loan documentation exists and supports the accounting treatment of the loans.
-	The Company performs a monthly variance analysis of foreign currency activity as part of its standard operating procedures.

During fiscal 2005, the Company has made significant progress on remediating the material weaknesses previously described in the Company's Annual Report on Form 10-K/A for the year ended May 29, 2004, including implementation of the following measures:

-	The Company developed formal procedures for financial statement variance analysis and balance sheet reconciliations. The monthly closing schedule was formally communicated to all subsidiaries. The procedures were put in place during the second quarter of fiscal 2005 and are currently being tested as part of the Sarbanes-Oxley assessment process this quarter.
-	The Company improved documentation of management review and reconciliation performance through policies, education and re-enforcement, a balance sheet listing of account owners and approvers, and the implementation of Financial Services Manager, Accounting Manager, Corporate Controller and CFO checklists. These measures were put in place during the second and third quarters of fiscal 2005 and will be tested as part of the Sarbanes-Oxley assessment process this fiscal year.
-	Improvements to the reconciliation process during the migration from local accounting systems to PeopleSoft financials have been made and are expected to continue throughout fiscal 2005 in conjunction with the Company's Sarbanes-Oxley compliance plan.
-	The Information Systems group is in the process of installing several software packages which the Company believes will remediate the internal control issues regarding change management and system monitoring. These remediation efforts are expected to be completed before the end of fiscal 2005 in conjunction with the Company's Sarbanes-Oxley compliance plan. Except as noted above, there have been no other changes in the Company's internal control over financial reporting during the period covered by this report that have materially affected, or are reasonably likely to materially affect the Company's internal control over financial reporting.

PART II – OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS (in thousands, except where indicated)

No material developments have occurred in the matters reported under the category "Legal Proceedings" in the Registrant's Report on Form 10-K/A for the fiscal year ended May 29, 2004, except that (i) the claim of one of the two customers of the Company's German subsidiary who made a claim in fiscal year 2003 in connection with heterojunction field effect transistors was settled on August 17, 2004 without any admission of liability on the part of the Company and without any material consideration from the Company, the settlement amount being paid by the Company's insurance carrier, and the Company was released from any liability with respect to the claim; (ii) the Company settled a dispute with Microsemi Corporation on May 2, 2005, against whom the Company filed a complaint to recover damages in excess of $814 for breach of contract (in the Circuit Court of the Sixteenth Judicial Circuit, Kane County, Illinois, Case No. 04LK71), and who thereafter filed a complaint against the Company (in the U.S. District Court, Central District of California, Case No. CV04-6108 GHK (JWJx)) claiming trademark infringement and unfair competition, resulting in no admission of liability by either party and a payment by Microsemi to the Company of $225; and (iii) the Company entered into a settlement agreement in February 2005 with Enron Corp. in connection with the Company's proof of claim filed against Enron Corp. in the bankruptcy proceeding pending in the U.S. Bankruptcy Court, Southern District of New York, Case No. 01-16034, arising out of unpaid invoices for products sold to Enron Corp. and alleged preferential payments, resulting in payment of $300 to Enron Corp.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Not applicable.

Signatures

Table of Contents

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

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

Not applicable.

ITEM 5. OTHER INFORMATION

On April 4, 2005, the Company announced that Kelly Phillips has been appointed Chief Financial Officer on an interim basis replacing Dario Sacomani who has taken an medical leave of absence from the Company. Ms. Phillips has been Controller since joining Richardson Electronics in 2003. Prior to joining Richardson Electronics, Ms. Phillips was Director of Accounting, Global Financial Shared Services for Motorola since 1998. Prior to that she was employed by Motorola as Controller, Cellular Infrastructure Group from 1996 to 1998 and held various financial positions with Motorola since 1985.

ITEM 6. EXHIBITS

See Exhibit Index.

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

RICHARDSON ELECTRONICS, LTD.

Date:	May 18, 2005	By:	/s/ KELLY PHILLIPS


		Name:	Kelly Phillips

		Title:	Chief Financial Officer

		(on behalf of the Registrant and as Principal financial and accounting officer)

Exhibit Index

Table of Contents

EXHIBIT INDEX
	3(b)	By‑laws of the Company, as amended, incorporated by reference to Exhibit 3(b) to the Company’s Annual Report on Form 10-K for the fiscal year ended May 31, 1997.
	4(a)	Restated Certificate of Incorporation of the Company, incorporated by reference to Appendix B to the Proxy Statement / Prospectus dated November 13, 1986, incorporated by reference to the Company’s Registration Statement on Form S‑4, Commission File No. 33‑8696.
	4(e)	Indenture dated February 14, 2005 between the Company and J.P. Morgan Trust Company, as Trustee, for 7¾% Convertible Senior Subordinated Notes due 2011 (including form of 7¾% Convertible Senior Subordinated Notes due 2011), incorporated by reference to Exhibit 10 of the Company’s Report on From 8-K dated February 15, 2005.
	10 (af)	Amended and Restated Revolving Credit Agreement, dated October 29, 2004, by and among the Company, Burtek Systems, Inc., Richardson Electronics Canada, Ltd., Richardson Electronics Limited, RESA, SNC, Richardson Electronique sNC, Richardson Electronics Iberica, S.A., Richardson Electronics GmbH, Richardson Electronics Benelux B.V., Richardson Sweden Holding AB, Richardson Electronics KK, Bank One, NA, London Branch, Bank One, NA, Canada Branch, Bank One, NA, Tokyo Branch and Bank One, NA, incorporated by reference to the Company’s Reports on Form 8-K dated November 1, 2004 and on Form 8-K dated November 5, 2004.
	10 (g)(1)	Form of Additional Option Agreement issued under Company's 1996 Stock Option Plan for Non-Employee Directors
	10 (k)(1)	Form of Incentive Stock Option issued under Company's Employees 1998 Incentive Compensation Plan
	10 (k)(2)	Form of Restricted Stock Award issued under Company's Employees 1998 Incentive Compensation Plan
	31.1	Certification of Edward J. Richardson pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
	31.2	Certification of Kelly Phillips pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
	32	Certification of Edward J. Richardson and Kelly Phillips pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

RELL FORM 10-Q/A (2) FY05Q3

RELL FORM 10-Q/A (2) FY05Q3	File:20050518-FY05Q3

Cover Page

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q/A

(Mark One)
[	X	]	Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
			For the quarterly period ended :	*February 26, 2005*


[		]	Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
			For the transition period from :		to

RICHARDSON ELECTRONICS, LTD.

(Exact name of registrant as specified in its charter)

*Delaware*	*0-12906*	*36-2096643*

(State or other jurisdiction	(Commission	(IRS Employer
of incorporation)	File Number)	Identification No.)

*40W267 Keslinger Road, P.O. Box 393, LaFox, Illinois*		*60147-0393*

(Address of principal executive offices)		(Zip Code)

Registrant's telephone number, including area code:		*(630) 208-2200*




(Former name or former address, if changed since last report.)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that 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

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

[ X ] Yes [ ] No

As of May 13, 2005, there were outstanding 17,324,822 shares of Common Stock, $.05 par value, inclusive of 3,119,902 shares of Class B Common Stock, $.05 par value, which are convertible into Common Stock of the registrant on a share for share basis.

Table of Contents

Top of Page

RICHARDSON ELECTRONICS, LTD.
FORM 10-Q/A
TABLE OF CONTENTS

INDEX	PAGE



PART I - FINANCIAL INFORMATION
Item 1. Financial Statements		3
Condensed Consolidated Balance Sheets as of February 26, 2005 and May 29, 2004		3
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) for the Three-Month and Nine-Month Periods Ended February 26, 2005 and February 28, 2004 (as restated)		4
Condensed Consolidated Statements of Cash Flows for the Nine-Month Periods Ended February 26, 2005 and February 28, 2004 (as restated)		5
Notes to Condensed Consolidated Financial Statements		6
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		13
Item 3. Quantitative and Qualitative Disclosures About Market Risk		17
Item 4. Controls and Procedures		17

PART II - OTHER INFORMATION
Item 1. Legal Proceedings		18
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds		18
Item 3. Defaults upon Senior Securities		19
Item 4. Submission of Matters to a Vote of Security Holders		19
Item 5. Other Information		19
Item 6. Exhibits		19

Signature		19

Exhibit Index		20


Download FORM 10-Q/A in PDF format
EXPLANATORY NOTE Richardson Electronics, Ltd. (the "Company") is filing this Amendment No. 2 to its Quarterly Report on Form 10-Q for the fiscal quarter ended February 26, 2005, which was filed with the Securities and Exchange Commission (the "SEC") on May 16, 2005 (the "original filing date"), to file new Exhibits 31.1 and 31.2 that conform to the form of certification required pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. This Form 10-Q/A speaks as of the original filing date and has not been updated to reflect events occurring subsequent to the original filing date.

Part I

Table of Contents

				As of

				February 26,		May 29,
(in thousands, except per share amounts)				2005		2004

				(unaudited)
ASSETS
Current Assets
	Cash		$	22,737		$	16,927
	Receivables, less allowance of $2,280 and $2,516			109,920			106,130
	Inventories, net			107,116			92,297
	Prepaid expenses			5,236			3,817
	Deferred income taxes, net			2,386			15,922

	Total current assets			247,395			235,093

Property, plant and equipment, net				33,541			30,589
Goodwill				5,996			5,613
Deferred income taxes, net				3,708			6,733
Other assets				5,631			4,917


Total assets			$	296,271		$	282,945




LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities
	Accounts payable		$	37,439		$	33,473
	Accrued liabilities			20,904			23,224
	Current portion of long-term debt			12			4,027

		Total current liabilities		58,355			60,724

Long-term debt, less current portion				134,042			133,813
Non-current liabilities				1,117			241

		Total liabilities		193,514			194,778

Stockholders’ Equity
	Common stock ($.05 par value; issued 15,594 shares at February 26, 2005 and 12,524 shares at May 29, 2004)			780			626
	Class B common stock, convertible ($.05 par value; issued 3,120 shares at February 26, 2005 and 3,168 shares at May 29, 2004)			156			158
	Preferred stock ($1.00 par value; no shares issued)			-			-
	Additional paid-in capital			122,130			93,877
	Common stock in treasury, at cost (1,399 shares at February 26, 2005 and 1,437 shares at May 29, 2004)			(8,291	)		(8,515	)
	Retained earnings (accumulated deficit)			(12,444	)		3,408
	Accumulated other comprehensive income (loss)			426			(1,387	)

		Total stockholders’ equity		102,757			88,167


Total liabilities and stockholders' equity			$	296,271		$	282,945




See notes to condensed consolidated financial statements.


		Three months ended						Nine months ended

(unaudited, in thousands, except per share amounts)		February 26, 2005			February 28, 2004			February 26, 2005			February 28, 2004

						(as restated)						(as restated)
Net sales		$	141,700		$	127,267		$	431,421		$	374,523
Cost of products sold			108,033			95,802			327,271			283,102

	Gross margin		33,667			31,465			104,150			91,421

Selling, general and administrative expenses			34,009			27,030			95,273			78,269

	Operating (loss) income		(342	)		4,435			8,877			13,152
Other expense
	Interest expense		2,234			2,577			6,675			7,682
	Other, net		(451	)		(416	)		(2,927	)		483

	Total other expense		1,783			2,161			3,748			8,165

	(Loss) Income before income taxes		(2,125	)		2,274			5,129			4,987

Income tax provision			16,540			790			18,943			1,533

	Net (loss) income	$	(18,665	)	$	1,484		$	(13,814	)	$	3,454




Net (loss) income per share - basic:
	Net (loss) income per share	$	(1.08	)	$	0.11		$	(0.82	)	$	0.25



	Average shares outstanding		17,299			14,102			16,818			14,002




Net (loss) income per share - diluted:
	Net (loss) income per share	$	(1.08	)	$	0.10		$	(0.82	)	$	0.24



	Average shares outstanding		17,299			14,560			16,818			14,374




Dividends per common share		$	0.04		$	0.04		$	0.12		$	0.12




Statement of comprehensive (loss) income:
	Net (loss) income	$	(18,665	)	$	1,484		$	(13,814	)	$	3,454

	Currency translation		(650	)		904			1,038			2,115
	Fair value adjustment to market appreciation on investment,
	net of income tax effect		40			125			99			256
	Cash flow hedges,
	net of income tax effect		-			108			41			322

	Comprehensive (loss) income	$	(19,275	)	$	2,621		$	(12,636	)	$	6,147




See notes to condensed consolidated financial statements.

(unaudited, in thousands)		Nine months ended

		February 26, 2005			February 28, 2004

OPERATING ACTIVITIES						(as restated)
Net income (loss)		$	(13,814	)	$	3,454
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
	Depreciation		3,693			3,788
	Amortization of intangibles and financing costs		280			225
	Deferred income taxes		18,920			1,533
	Other non-cash items in net income		(3,318	)		896
	Other non-current liabilities		782			1,753
	Receivables		886			(8,864	)
	Inventories		(11,577	)		4,324
	Other current assets		(1,259	)		(511	)
	Accounts payable		(2,454	)		7,593


Net cash provided by (used in) operating activities			(7,861	)		14,191


FINANCING ACTIVITIES
	Proceeds from borrowings		100,122			29,105
	Payments on debt		(106,134	)		(36,713	)
	Net proceeds from stock issuance		28,375			1,537
	Cash dividends		(2,039	)		(1,651	)
	Loan restructuring fees		(605	)		-


Net cash provided by (used in) financing activities			19,719			(7,722	)


INVESTING ACTIVITIES
	Capital expenditures		(6,493	)		(3,861	)
	Earnout payment and business acquisitions		(881	)		(1,008	)
	Proceeds from sales of available-for-sale securities		2,608			3,369
	Purchases of available-for-sale securities		(2,608	)		(3,369	)



Net cash used in investing activities			(7,374	)		(4,869	)


	Effect of exchange rate changes on cash		1,326			1,253
Net increase in cash			5,810			2,853
	Cash at beginning of period		16,927			16,874


Cash at end of period		$	22,737		$	19,727




See notes to condensed consolidated financial statements.

The Company’s investments are primarily equity securities, all of which are classified as available-for-sale and are carried at their fair value based on the quoted market prices. Proceeds from the sale of the securities were $2,608 and $3,369 during the first nine-month periods of fiscal 2005 and 2004, respectively, all of which were subsequently reinvested and presented in the Condensed Consolidated Balance Sheets under Other Assets. Gross realized gains on those sales were $338 in the first nine months of fiscal 2005 and $287 in the first nine months of fiscal 2004. Gross realized losses on those sales were $90 and $37 in the first nine-month periods of fiscal 2005 and 2004, respectively. A net unrealized holding gain of $160 and a net unrealized holding gain of $413 have been included in accumulated other comprehensive income as of February 26, 2005 and February 28, 2004, respectively. The following table is the disclosure under SFAS No. 115 for investments in marketable equity securities:

Description of	Marketable security holding length				Total

Securities	Less than 12 months		More than 12 months

Period ended on	Fair Value	Unrealized losses	Fair Value	Unrealized losses		Fair Value	Unrealized losses


February 26, 2005
Common Stock	$ 1,912	$ 16	$ 1,050	$ -		$ 2,962	$ 16

May 29, 2004
Common Stock	$ 1,979	$ 63	$ 370	$ 7		$ 2,349	$ 70

As a result of the Company's fiscal 2005 restructuring initiative, a restructuring charge, including severance and lease termination costs of $2,152, was recorded in selling, general and administrative expenses for the quarter ended February 26, 2005. Severance costs of $249 were paid in the third quarter of fiscal 2005. The remaining balance payable in fiscal 2005 and 2006 has been included in accrued liabilities. Terminations affected over 60 employees across various business functions, operating units and geographic regions. As of February 26, 2005, the following table depicts the amounts associated with the activity related to the restructuring balance by reportable segments which include RF & Wireless Communications Group (RFWC), Industrial Power Group (IPG), Security Systems Division (SSD), and Display Systems Group (DSG):

Restructuring liability
as of	By Business Unit

February 26, 2005	RFWC		IPG		SSD		DSG		Other		Total


Employee severance and related costs	$	805	$	239	$	87	$	409	$	329	$	1,869
Lease termination costs		-		-		35		-		-		35

Total	$	805	$	239	$	122	$	409	$	329	$	1,904

On December 17, 2004, the Company acquired certain assets and assumed liabilities from Evergreen Trading Company, a leading distributor of power components in China, for a net cash payment of $336. The table below provides changes in the carrying values of goodwill and intangible assets not subject to amortization by reportable segment:

	Goodwill and intangible assets not subject to amortization

			RFWC		IPG		SSD		DSG		Total

Balance at May 29, 2004		$	-	$	876	$	1,739	$	3,420	$	6,035
Additions			-		220		-		-		220
Modification of earnout payment			-		-		-		26		26
Foreign currency translation			-		10		168		-		178

Balance at February 26, 2005		$	-	$	1,106	$	1,907	$	3,446	$	6,459

Intangible assets subject to amortization are presented in the Condensed Consolidated Balance Sheets under Other assets. The balance as of February 26, 2005 and May 29, 2004 are as follows:

	February 26, 2005				May 29, 2004

		Gross		Accumulated		Gross		Accumulated
		Amount		Amortization		Amount		Amortization

Intangible assets subject to amortization:
Deferred financing costs	$	2,935	$	2,209	$	2,192	$	1,935
Patents, trademarks and customer lists		478		471		478		461

Total	$	3,413	$	2,680	$	2,670	$	2,396

Amortization expense for the three-month and nine-month periods ended February 26, 2005 and February 28, 2004 is as follows:

	Amortization expense for the

	Third Quarter				Nine Months


		FY 2005		FY 2004		FY 2005		FY 2004

Intangible assets subject to amortization:
Deferred financing costs	$	100	$	71	$	271	$	215
Patents and trademarks		3		4		10		10

Total	$	103	$	75	$	281	$	225

     The Company offers warranties for specific products it manufactures. The Company also provides extended warranties for some products it sells, which are manufactured by others, that lengthen the period of coverage specified in the manufacturer's original warranty. Terms generally range from one to three years.
     The Company estimates the cost to perform under its warranty obligation and recognizes this estimated cost at the time of the related product sale. The Company reports this expense as an element of cost of products sold in its statement of operations. Each quarter, the Company assesses actual warranty costs incurred, on a product-by-product basis, as compared to its estimated obligation. The estimates with respect to products under extended warranty are based generally on knowledge of the manufacturers’ experience and are extrapolated to reflect the extended warranty period, and are refined each quarter as better information with respect to warranty experience becomes known.
     Warranty reserves are established for costs that are expected to be incurred after the sale and delivery of products under warranty. The warranty reserves are determined based on known product failures, historical experience, and other currently available evidence.
     Changes in the warranty reserve for the nine months ended February 26, 2005 were as follows:

		Warranty Reserve


Balance at May 29, 2004	$	802
Accruals for products sold		1,018
Utilization		(455	)

Balance at February 26, 2005	$	1,365

      As of February 26, 2005, domestic net operating loss carryforwards (NOL) amount to approximately $19.5 million. These NOLs expire in 2024. Foreign net operating loss carryforwards total approximately $15.3 million. In the second quarter of fiscal 2005, the Company recorded a valuation allowance of approximately $.6 million primarily relating to certain foreign subsidiaries recording deferred tax assets on net operating losses.
      Net domestic deferred tax assets, including the domestic NOL, are approximately $14.5 million at February 26, 2005. Due to changes in the level of certainty regarding realization, a valuation allowance of approximately $12.2 million was established in the third quarter of fiscal 2005 to offset certain domestic deferred tax assets and domestic net operating loss carryforwards.
     At the end of fiscal 2004, all of the positive earnings of the Company's foreign subsidiaries were considered permanently reinvested pursuant to Accounting Principal Board Opinion (APB) No. 23, Accounting for Income Taxes-Special Areas. As such, U.S. taxes were not provided on these amounts. In the third quarter of fiscal 2005, the Company determined that approximately $12.4 million of its subsidiaries' earnings may be distributed in future years. Upon distribution of those earnings in the form of dividends or otherwise, the Company would be subject to both U.S. income tax and foreign withholding taxes. As such, the Company has established a deferred tax liability of approximately $4.8 million.
     The effective income tax rates for the nine-month periods ended February 26, 2005 and February 28, 2004 were 38.0% and 30.7%, respectively, excluding the establishment of the domestic valuation allowance and deferred tax liabilities in the third quarter of fiscal 2005. The difference between the effective tax rate and the U.S. statutory rate of 34% primarily results from the Company's geographic distribution of taxable income and losses and certain non-tax deductible charges, and certain foreign tax exposures and assessments.

Basic earnings per share is calculated by dividing net (loss) income by the weighted average number of Common and Class B Common shares outstanding. Diluted earnings per share is calculated by dividing net (loss) income, adjusted for interest savings, net of tax, on assumed bond conversions, by the actual shares outstanding and share equivalents that would arise from the exercise of stock options, certain restricted stock awards and the assumed conversion of convertible bonds when dilutive. The Company’s 8¼%, 7¾% and 7¼% convertible debentures are excluded from the calculation in fiscal 2005 and the Company’s 8¼% and 7¼% convertible debentures are excluded from the calculation in fiscal 2004, as assumed conversion and the effect of interest savings would be anti-dilutive. The per share amounts presented in the Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) are based on the following amounts:

	Third Quarter					Nine Months

		FY 2005			FY 2004		FY 2005			FY 2004

				(as restated)					(as restated)
Numerator for basic and diluted EPS:
Net (loss) income	$	(18,665	)	$	1,484	$	(13,814	)	$	3,454

Denominator:
Denominator for basic EPS
Weighted average common shares outstanding		17,299			14,102		16,818			14,002
Effect of dilutive securities:
Unvested restricted stock awards		-			31		-			35
Dilutive stock options		-			427		-			337

Shares applicable to diluted income (loss) per common share		17,299			14,560		16,818			14,374

The Company has stock-based compensation plans under which stock options are granted to key managers at the market price of the common stock on the date of grant. Most of these new grants are fully exercisable after five years and have a ten-year life. Two stock awards totaling 7,882 restricted shares and 288,279 stock options were granted during the nine months ended February 26, 2005.
The Company applies the intrinsic value-based method of accounting prescribed by Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations including FASB interpretation No. 44, Accounting for Certain Transactions Involving Stock Compensation, an interpretation of APB Opinion 25, issued in March 2000, to account for its stock options. Under this method, compensation expense is recorded on the date of grant only if the current market price of the underlying stock exceeds the exercise price. Statement of Financial Accounting Standard ("SFAS") No. 123, Accounting for Stock-Based Compensation, established accounting and disclosure requirements using a fair value-based method of accounting for stock-based employee compensation plans. As allowed by SFAS No.123, the Company has elected to continue to apply the intrinsic value-based method of accounting described above, and has adopted only the disclosure requirements of SFAS No.123. The following table illustrates the pro-forma effect on net income if the fair value-based method had been applied to all outstanding and unvested awards and option grants in each period.

	Third Quarter						Nine Months

		FY 2005			FY 2004			FY 2005			FY 2004

					(as restated)						(as restated)
Net (loss) income, as reported	$	(18,665	)	$	1,484		$	(13,814	)	$	3,454
Add: Stock-based compensation expense included in reported net (loss) income, net of tax		55			74			157			193
Deduct: Stock-based compensation expense determined under fair value-based method for all awards, net of taxes		(220	)		(286	)		(651	)		(830	)

Pro-forma net (loss) income	$	(18,830	)	$	1,272		$	(14,308	)	$	2,817




Net (loss) income per share, basic:
Reported net (loss) income	$	(1.08	)	$	0.11		$	(0.82	)	$	0.25
Pro-forma compensation expense, net of taxes		(0.01	)		(0.02	)		(0.03	)		(0.05	)

Pro-forma net (loss) income per share	$	(1.09	)	$	0.09		$	(0.85	)	$	0.20



Net (loss) income per share, diluted:
Reported net income	$	(1.08	)	$	0.10		$	(0.82	)	$	0.24
Pro-forma compensation expense, net of taxes		(0.01	)		(0.01	)		(0.03	)		(0.04	)

Pro-forma net (loss) income per share	$	(1.09	)	$	0.09		$	(0.85	)	$	0.20

		Sales		Gross	Direct Operating				Assets	Goodwill and
		Sales		Margin		Contribution			Assets	Intangibles


	Third Quarter							As of

FY 2005								February 26, 2005

RFWC	$	65,268	$	13,533		$	5,330	$	96,241	$	-
IPG		29,657		8,891			5,440		54,087		1,106
SSD		25,607		6,260			2,275		37,357		1,907
DSG		19,498		4,097			1,319		24,614		3,446

Total	$	140,030	$	32,781		$	14,364	$	212,299	$	6,459




	Third Quarter							As of

FY 2004								May 29, 2004

RFWC	$	55,973	$	13,162		$	6,787	$	87,097	$	-
IPG		27,514		8,383			5,872		50,403		876
SSD		25,260		6,394			3,495		33,257		1,739
DSG		16,813		4,146			2,294		23,358		3,420

Total	$	125,560	$	32,085		$	18,448	$	194,115	$	6,035




	Nine Months

FY 2005

RFWC	$	197,053	$	43,864		$	21,767
IPG		90,608		27,525			17,887
SSD		78,728		20,062			10,095
DSG		60,040		13,528			5,927

Total	$	426,429	$	104,979		$	55,676




	Nine Months

FY 2004

RFWC	$	163,493	$	37,190		$	19,514
IPG		81,232		24,730			17,570
SSD		76,541		19,419			10,829
DSG		47,756		12,132			6,648

Total	$	369,022	$	93,471		$	54,561

	Third Quarter						Nine Months

		FY 2005			FY 2004			FY 2005			FY 2004


Sales - segments total	$	140,030		$	125,560		$	426,429		$	369,022
Other sales		1,670			1,707			4,992			5,501

Sales	$	141,700		$	127,267		$	431,421		$	374,523




Gross margin - segments total	$	32,781		$	32,085		$	104,979		$	93,471
Gross margin on other sales		886			(620	)		(829	)		(2,050	)

Gross margin	$	33,667		$	31,465		$	104,150		$	91,421




Segment direct operating contribution	$	14,364		$	18,448		$	55,676		$	54,561
Gross margin on other sales		886			(620	)		(829	)		(2,050	)
Regional selling expenses		(4,817	)		(4,622	)		(14,063	)		(13,452	)
Administrative expenses		(10,775	)		(8,771	)		(31,907	)		(25,907	)

Operating income (loss)	$	(342	)	$	4,435		$	8,877		$	13,152




		As of

	February 26,				May 29,
	2005				2004


Segment assets	$	212,299		$	194,115
Cash		22,737			16,927
Other current assets		29,461			30,086
Net property		33,541			30,589
Other assets		(1,767	)		11,228

Total assets	$	296,271		$	282,945

By Geographic Area:
	SALES				GROSS MARGIN


		FY 2005		FY 2004		FY 2005			FY 2004

Third Quarter
North America	$	73,443	$	68,392	$	19,047		$	17,681
Europe		31,118		29,124		9,425			8,480
Asia/Pacific		30,652		23,630		7,104			5,640
Latin America		5,544		5,428		1,458			1,243
Corporate		943		693		(3,367	)		(1,579	)

Total	$	141,700	$	127,267	$	33,667		$	31,465




Nine Months
North America	$	227,548	$	199,468	$	58,783		$	52,244
Europe		94,284		86,025		27,047			24,825
Asia/Pacific		91,217		71,120		21,560			16,227
Latin America		15,392		15,102		4,184			3,541
Corporate		2,980		2,808		(7,424	)		(5,416	)

Total	$	431,421	$	374,523	$	104,150		$	91,421

     The Company filed Form 12b-25, Notification of Late Filing, with the Securities and Exchange Commission on April 8, 2005, notifying of a delay in filing of the Company's third quarter Form 10-Q for the period ended February 26, 2005.
     In connection with our independent registered public accounting firm's review of the Company's Form 10-Q for the third quarter of fiscal 2005, an error was identified that occurred in the application of Financial Accounting Standards Board Statement No. 52, Foreign Currency Translation, on intercompany indebtedness with its subsidiaries, which affected previously reported foreign currency translation. The consolidated financial statements for fiscal 2002 and 2003, the selected quarterly financial data for fiscal 2003 and 2004, and the first two quarters of fiscal 2005 have been restated to correct this error. The restatement increased diluted earnings per share to $0.10 for the third quarter of fiscal 2004 versus the $0.07 previously reported and decreased diluted earnings per share to $0.24 for the nine month period of fiscal 2004 versus the $0.25 previously reported. The Company filed Form 10-K/A for fiscal 2004 on May 16, 2005 to reflect these changes.
     A reconciliation of reported net income to restated net income, including the impact of the currency translation adjustment for the three and nine months ended February 28, 2004, is provided in the following table:

	Three Months Ended		Nine Months Ended


	February 28, 2004			February 28, 2004


Previously reported net income (loss)	$	1,000		$	3,597
Currency Translation Adjustment		484			(143	)

Restated net income	$	1,484		$	3,454




Previously reported basic income (loss) per share	$	0.07		$	0.26
Currency Translation Adjustment		0.04			(0.01	)

Restated basic net income (loss) per share	$	0.11		$	0.25




Previously reported diluted income (loss) per share	$	0.07		$	0.25
Currency Translation Adjustment		0.03			(0.01	)

Restated basic net income (loss) per share	$	0.10		$	0.24

The Company was in compliance with all debt covenants as of February 26, 2005. Subsequently, the Company's late filing of its third quarter Form 10-Q (see Note K) and restatement of prior fiscal periods resulted in defaults of the Company's credit agreement with respect to timely and correct financial statements and Form 10-Q reports. The Company has received a waiver from its lending group for the defaults and, with the filing of this Form 10-Q and amended Form 10-K and Form 10-Q reports for the affected prior periods, has satisfied the conditions of the waiver.
On April 19, 2005, the Company received a Nasdaq Staff Determination Letter indicating that the Company is subject to potential delisting from the Nasdaq National Market as it is not in compliance with Nasdaq Marketplace Rule 4310(c)(14) as a result of the Company's inability to timely file its Form 10-Q for the quarter ended February 26, 2005. The Company has requested a hearing before a Nasdaq Listing Qualifications Panel to appeal the Nasdaq staff's notification and request continued listing, which stays the delisting until the appeal has been heard and the panel has rendered its decision. The Company's hearing is scheduled for May 26, 2005. Until a decision is made on the appeal the Company's trading symbol will be "RELLE".

-	The Company has had significant operating and net losses in the past and may have future losses.
-	The Company maintains a significant investment in inventory and has incurred significant charges for inventory obsolescence and overstock, and may incur similar charges in the future.
-	If the Company does not maintain effective internal controls over financial reporting, it could be unable to provide timely and reliable financial information.
-	Because the Company derives a significant portion of its revenue by distributing products designed and manufactured by third parties, it may be unable to anticipate changes in the marketplace and, as a result, could lose market share.
-	The Company has exposure to economic downturns and operates in cyclical markets.
-	The Company has significant debt, which could limit its financial resources and ability to compete and may make it more vulnerable to adverse economic events.
-	The Company’s ability to service its debt and meet its other obligations depends on a number of factors beyond its control.
-	The Company’s success depends on its executive officers and other key personnel.
-	The Company’s credit agreement and the indentures for its outstanding debentures impose restrictions with respect to various business matters.
-	Potential changes in accounting standards regarding stock option plans could limit the desirability of granting stock options, which could harm the Company’s ability to attract and retain employees, and could also negatively impact its results of operations.
-	The Company faces intense competition in the markets it serves and, if it does not compete effectively, it could significantly harm its operating results.
-	The Company may not be able to continue to make the acquisitions necessary for it to realize its growth strategy or integrate acquisitions successfully.
-	If the Company does not continue to reduce its costs, it may not be able to compete effectively in its markets.
-	The Company’s Industrial Power Group is dependent on a limited number of vendors to supply it with essential products.
-	Economic, political and other risks associated with international sales and operations could adversely affect the Company’s business.
-	The Company is exposed to foreign currency risk.
-	Because the Company generally does not have long-term contracts with its vendors, it may experience shortages of products that could harm its business and customer relationships.
-	The outbreak of severe acute respiratory syndrome, or SARS, or any other disease epidemic, may adversely affect the Company’s business, financial condition and results of operations.

FORM 10-Q/A

Segment assets