<PAGE>

================================================================================

                    U. S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 10-Q

(Mark One)

|X|      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

         For the quarterly period ended SEPTEMBER 30, 2005 or

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

         For the transition period from ______________ to ______________


                         Commission File Number 1-10346


                               EMRISE CORPORATION
             (Exact Name of Registrant as Specified in Its Charter)


          DELAWARE                                                 77-0226211
(State or Other Jurisdiction of                               (I.R.S. Employer
Incorporation or Organization)                               Identification No.)


                          9485 HAVEN AVENUE, SUITE 100
                       RANCHO CUCAMONGA, CALIFORNIA 91730
               (Address of Principal Executive Offices) (Zip Code)

                                 (909) 987-9220
              (Registrant's Telephone Number, Including Area Code)

                                 NOT APPLICABLE
              (Former Name, Former Address And Former Fiscal Year,
                         if Changed Since Last Report)

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

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

         Indicate by check mark whether the registrant is a shell company (as
defined in Rule 12b-2 of the Exchange Act). Yes | | No |X|

         As of November 11, 2005, there were 37,497,750 shares of the issuer's
common stock, $0.0033 par value, outstanding.

================================================================================



<PAGE>
<TABLE>
<S> <C>
                                                      PART I
                                               FINANCIAL INFORMATION

ITEM 1.     FINANCIAL STATEMENTS.

       Condensed Consolidated Balance Sheets (unaudited) as of September 30, 2005
             and December 31, 2004........................................................................    F-1

       Condensed Consolidated Statements of Operations
             (unaudited) for the Three and Nine Months Ended September 30, 2005 and 2004 .................    F-2

       Condensed Consolidated Statements of Comprehensive Income (Loss)
             (unaudited) for the Three and Nine Months Ended September 30, 2005...........................    F-3

       Condensed Consolidated Statements of Stockholders' Equity (unaudited) for the
             Nine Months Ended September 30, 2005 ........................................................    F-4

       Condensed Consolidated Statements of Cash Flows (unaudited) for the Nine Months
             Ended September 30, 2005 and 2004 ...........................................................    F-5

       Notes to Condensed Consolidated Financial Statements (unaudited)...................................    F-6

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

ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
            MARKET RISK...................................................................................     26

ITEM 4.     CONTROLS AND PROCEDURES.......................................................................     27

                                   PART II
                              OTHER INFORMATION

ITEM 1.     LEGAL PROCEEDINGS.............................................................................     28

ITEM 2.     UNREGISTERED SALES OF EQUITY SECURITIES AND
            USE OF PROCEEDS...............................................................................     28

ITEM 3.     DEFAULTS UPON SENIOR SECURITIES...............................................................     28

ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS...........................................     28

ITEM 5.     OTHER INFORMATION.............................................................................     28

ITEM 6.     EXHIBITS......................................................................................     29

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


                                                         1

<PAGE>


                         PART I - FINANCIAL INFORMATION

ITEM 1.       FINANCIAL STATEMENTS

                           EMRISE CORPORATION AND SUBSIDIARIES
                          CONDENSED CONSOLIDATED BALANCE SHEETS
                                       (UNAUDITED)
                    (IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)


                                                          September 30,     December 31,
ASSETS                                                         2005             2004
                                                          ------------      ------------
Current assets:
   Cash and cash equivalents                              $      3,398      $      1,057
   Accounts receivable, net of allowance for
     doubtful accounts of $248 and $153, respectively            8,982             5,796
   Inventories                                                  10,281             6,491
   Deferred tax assets                                           1,015               352
   Prepaid and other current assets                                719               417
                                                          ------------      ------------
Total current assets                                            24,395            14,113
Property, plant and equipment, net                               2,269               909
Goodwill                                                        13,683             5,881
Intangible assets, net of accumulated amortization
   of $174 and $40, respectively                                 3,018             3,560
Other assets                                                       563               623
                                                          ------------      ------------
                                                          $     43,928      $     25,086
                                                          ============      ============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Borrowings under lines of credit                       $      3,514      $        878
   Current portion of long-term debt                               530               211
   Notes payable to stockholders, current portion                  500               500
   Accounts payable                                              3,585             3,398
   Income taxes payable                                            249               572
   Accrued expenses                                              3,346             3,014
Total current liabilities                                       11,724             8,573
Long-term debt, less current portion                               891               985
Notes payable to stockholders, less current portion              1,875             2,250
Deferred income taxes                                            1,813             1,400
Other liabilities                                                  859               969
Total liabilities                                               17,162            14,177

Stockholders' equity:
   Common stock, $0.0033 par value
     Authorized 50,000,000 shares;
     issued and outstanding 37,498,000
     and 24,777,000, respectively                                  123                82
   Additional paid-in capital                                   42,837            26,746
   Accumulated deficit                                         (15,919)          (16,406)
   Accumulated other comprehensive income (loss)                  (275)              487
Total stockholders' equity                                      26,766            10,909
                                                          ------------      ------------
                                                          $     43,928      $     25,086
                                                          ============      ============


          See accompanying notes to condensed consolidated financial statements


                                           F-1

<PAGE>

                              EMRISE CORPORATION AND SUBSIDIARIES
                        CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                    THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2005 AND 2004
                                          (UNAUDITED)
                           (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


                                             Three Months Ended          Nine Months Ended
                                                September 30,              September 30,
                                           ----------------------      ----------------------
                                              2005         2004          2005          2004
                                           --------      --------      --------      --------
Net sales                                  $ 11,177      $  7,469      $ 28,438      $ 20,093
Cost of sales                                 6,311         4,239        16,497        11,217
                                           --------      --------      --------      --------
Gross profit                                  4,866         3,230        11,941         8,876
Operating expenses:
   Selling, general and administrative        3,292         2,465         9,570         6,749
   Engineering and product development          600           438         1,736         1,033
                                           --------      --------      --------      --------
Income from operations                          974           327           635         1,094
Other income (expense):
   Interest expense                            (106)         (115)         (302)         (305)
   Interest income                               27                         136
   Other income (expense)                       (91)          (28)           21           (64)
                                           --------      --------      --------      --------
Income before income taxes                      804           184           490           725
Income tax expense (benefit)                    (12)           26             3           128
                                           --------      --------      --------      --------
Net income                                 $    816      $    158      $    487      $    597
                                           ========      ========      ========      ========
Basic earnings per share                   $   0.02      $   0.01      $   0.01      $   0.03
                                           ========      ========      ========      ========
Diluted earnings per share                 $   0.02      $   0.01      $   0.01      $   0.02
                                           ========      ========      ========      ========


            See accompanying notes to condensed consolidated financial statements.


                                             F-2

<PAGE>

                              EMRISE CORPORATION AND SUBSIDIARIES
              CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME AND LOSS
                    THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2005 AND 2004
                                          (UNAUDITED)
                                        (IN THOUSANDS)


                                                  Three Months Ended     Nine Months Ended
                                                    September 30,          September 30,
                                                  ------------------     -----------------
                                                   2005        2004      2005        2004
                                                  -----        -----     -----       -----
Net income                                        $ 816        $ 158     $ 487       $ 597
Other comprehensive loss:
   Foreign currency translation adjustment           (6)           6      (762)        (58)
                                                  -----        -----     -----       -----
Comprehensive income (loss)                       $ 810        $ 164     $(275)      $ 539
                                                  =====        =====     =====       =====


            See accompanying notes to condensed consolidated financial statements.


                                             F-3

<PAGE>

                                                 EMRISE CORPORATION AND SUBSIDIARIES
                                      CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                                NINE MONTHS ENDED SEPTEMBER 30, 2005
                                                             (UNAUDITED)
                                                           (IN THOUSANDS)


                                                                                                        Accumulated
                                                 Common Stock          Additional                         Other
                                            ---------------------       Paid-In        Accumulated     Comprehensive
                                             Shares       Amount        Capital          Deficit        Income (Loss)       Total
                                            --------     --------     ------------     ------------      ------------      --------
Balance at December 31, 2004                  24,777     $     82     $     26,746     $    (16,406)     $        487      $ 10,909
Stock option exercises                           104           --               36               --                --            36
Warrant exercises                                113           --               14               --                --            14
Issuance of common stock and warrants         12,504           41           16,018               --                --        16,059
Foreign currency translation adjustment           --           --               --               --              (762)         (762)
Warrants issued for services                      --           --               23               --                --            23
Net income                                        --           --               --              487                --           487
                                            --------     --------     ------------     ------------      ------------      --------
Balance at September 30, 2005                 37,498     $    123     $     42,837     $    (15,919)     $       (275)     $ 26,766
                                            ========     ========     ============     ============      ============      ========


                               See accompanying notes to condensed consolidated financial statements.


                                                                F-4

<PAGE>

                                  EMRISE CORPORATION AND SUBSIDIARIES
                             NINE MONTHS ENDED SEPTEMBER 30, 2005 AND 2004
                            CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                              (UNAUDITED)
                                             (IN THOUSANDS)


                                                                                      Nine Months
                                                                                  Ended September 30,
                                                                                  2005          2004
                                                                                --------      --------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                      $    487      $    597
   Adjustments to reconcile net income to cash provided by (used in)
     operating activities:
       Depreciation and amortization                                                 616           180
       Provision for doubtful accounts                                               116             4
       Provision for inventory obsolescence                                        1,090           496
       Deferred taxes                                                               (643)          (45)
   Changes in operating assets and liabilities, net of businesses acquired:
     Accounts receivable                                                             840           709
     Inventories                                                                    (218)          323
     Prepaid and other assets                                                        199)          111
     Accounts payable and accrued expenses                                        (3,645)         (796)
                                                                                --------      --------
Cash provided by (used in) operating activities                                   (1,158)        1,579
                                                                                --------      --------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Net purchases of property, plant and equipment                                   (212)         (431)
   Cash paid for patents                                                             (58)           --
   Cash paid for acquisition of Pascall, net of cash acquired                     (9,509)           --
   Cash paid for acquisition of RO Associates, net of cash acquired               (4,605)           --
   Cash paid for acquisition of Larus, net of cash acquired                           --        (1,492)
   Disposal of property, plant and equipment                                           3            --
                                                                                --------      --------
Cash used in investing activities                                                (14,381)       (1,923)
                                                                                --------      --------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Net repayments of lines of credit                                               2,636          (447)
   Repayments of long-term debt                                                   (1,253)          (38)
   Proceeds from long-term debt                                                    1,052            97
   Net proceeds from issuance of common stock in offering                         16,059            --
   Proceeds from exercise of stock options and warrants                               50            15
                                                                                --------      --------
Cash provided by (used in) financing activities                                   18,544          (373)
                                                                                --------      --------

Effect of exchange rate changes on cash                                             (664)          (78)
Net increase (decrease) in cash and cash equivalents                               2,341          (795)
Cash and cash equivalents at beginning of period                                   1,057         1,174
                                                                                --------      --------
Cash and cash equivalents at end of period                                      $  3,398      $    379
                                                                                ========      ========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
   Cash paid during the period for:
     Interest                                                                   $    354      $    256
                                                                                ========      ========
     Income taxes                                                               $     89      $    427
                                                                                ========      ========


                  See accompanying notes to condensed consolidated financial statements.


                                                  F-5
</TABLE>

<PAGE>


                       EMRISE CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2005 AND 2004
                                   (UNAUDITED)


(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION AND BUSINESS

         Emrise Corporation (the "Company"), operates through three wholly-owned
subsidiaries: Emrise Electronics Corporation (formerly XET Corporation ("Emrise
Electronics")), CXR Larus Corporation ("CXR Larus"), and CXR-Anderson Jacobson
("CXR-AJ"). Emrise Electronics and its subsidiaries design, develop, manufacture
and market digital and rotary switches, power supplies, power conversion
products, radio frequency ("RF") and microwave components and subsystems, and
subsystem assemblies. CXR Larus designs, develops, manufactures and markets
network access and transmission products, communications test equipment, and
network timing and synchronization products. CXR-AJ designs, develops,
manufactures and markets network access and transmission products. The Company
conducts its operations out of various facilities in the United States, England,
France and Japan and organizes itself in two product line segments: electronic
components and communications equipment.

BASIS OF PRESENTATION

         The accompanying unaudited condensed consolidated financial statements
have been prepared in accordance with the rules and regulations of the
Securities and Exchange Commission and therefore do not include all information
and footnotes necessary for a complete presentation of financial position,
results of operations and cash flows in conformity with accounting principles
generally accepted in the United States of America.

         The unaudited condensed consolidated financial statements do, however,
reflect all adjustments, consisting of only normal recurring adjustments, which
are, in the opinion of management, necessary to state fairly the financial
position as of September 30, 2005 and December 31, 2004 and the results of
operations and cash flows for the related interim periods ended September 30,
2005 and 2004. However, these results are not necessarily indicative of results
for any other interim period or for the year. It is suggested that the
accompanying condensed consolidated financial statements be read in conjunction
with the Company's audited consolidated financial statements included in its
2004 annual report on Form 10-K.

STOCK-BASED COMPENSATION

         The Company applies Accounting Principles Bulletin ("APB") Opinion No.
25, "Accounting for Stock Issued to Employees" and related interpretations in
accounting for its employee stock-based compensation plans. Accordingly, no
compensation cost is recognized for its employee stock option plans unless the
exercise price of options granted is less than fair market value on the date of
grant. The Company has adopted the disclosure provisions of Statement of
Financial Accounting Standards ("SFAS") No. 123, "Accounting for Stock-Based
Compensation," as amended by SFAS No. 148 "Accounting for Stock-Based
Compensation-Transition and Disclosure."

         The following table sets forth the net income, net income available for
common stockholders and earnings per share amounts for the periods presented as
if the Company had elected the fair value method of accounting for stock options
for all periods presented:


                                      F-6

<PAGE>

<TABLE>
                                     EMRISE CORPORATION AND SUBSIDIARIES
                             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                         SEPTEMBER 30, 2005 AND 2004
                                                 (UNAUDITED)


                                                   Three Months Ended                 Nine Months Ended
                                                      September 30,                      September 30,
                                              ----------------------------      ----------------------------
                                                  2005             2004            2005              2004
                                              -----------      -----------      -----------      -----------
<S>                                           <C>              <C>              <C>              <C>
Net income (loss):
   As reported                                $   816,000      $   158,000      $   487,000      $   597,000
   Add:  Stock-based compensation expense
     included in reported net income, net
     of related tax effect
   Deduct:  Stock-based compensation
     expense determined under the fair
     value-based method                           (49,000)         (39,000)        (143,000)         (34,000)
                                              -----------      -----------      -----------      -----------

   Pro forma                                  $   767,000      $   119,000      $   344,000      $   563,000
                                              ===========      ===========      ===========      ===========

Basic earnings per share:
   As reported                                $      0.02      $      0.01      $      0.01      $      0.03
   Add: Stock-based compensation expense
     included in reported net income, net
     of related tax effect                             --               --               --               --
   Deduct: Stock-based compensation
     expense determined under the fair
     value-based method                                --               (0.01)           --               --
                                              -----------      -----------      -----------      -----------

   Pro forma                                  $      0.02      $      0.00      $      0.01      $      0.03
                                              ===========      ===========      ===========      ===========

Diluted earnings per share:
   As reported                                $      0.02      $      0.01      $      0.01      $      0.02

   Add: Stock based compensation expense
included in reported net income, net of
related tax effect                                     --               --               --               --
   Deduct: Stock-based compensation
     expensed determined under the fair
     value-based method                                --            (0.01)              --               --
                                              -----------      -----------      -----------      -----------
   Pro forma                                  $      0.02      $      0.00      $      0.01      $      0.02
                                              ===========      ===========      ===========      ===========

</TABLE>

         The above calculations include the effects of all grants in the periods
presented. Because options often vest over several years and additional awards
are made each year, the results shown above may not be representative of the
effects on net income or loss in future periods. The calculations were based on
a Black-Scholes pricing model with the following assumptions: no dividend yield;
expected volatility of 87% to 92%; risk-free interest rate of 3%; expected lives
of 7 years.

DERIVATIVE FINANCIAL INSTRUMENTS

         SFAS No. 133, "Accounting for Derivative Instruments and Hedging
Activities," as amended, establishes accounting and reporting standards
requiring that every derivative instrument be recorded in the balance sheet as
either an asset or a liability measured at its fair value. SFAS No. 133 also


                                       F-7

<PAGE>

                       EMRISE CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2005 AND 2004
                                   (UNAUDITED)


requires that changes in the derivative's fair value be recognized currently in
earnings unless specific hedge accounting criteria are met, and that a company
must formally document, designate and assess the effectiveness of transactions
that receive hedge accounting. The Company uses derivatives to manage foreign
currency rate risk.

         One of the Company's United Kingdom subsidiaries conducts business in
British pounds sterling and has a program that utilizes forward currency
contracts denominated in United States dollars to offset the risk associated
with the effects of currency exposure for sales in United States dollars. Under
this program, increases or decreases in the subsidiary's foreign currency
exposure are offset by gains or losses on the forward contracts, to minimize the
possibility of foreign currency transaction gains or losses. These forward
contracts generally have terms of 90 days or less. The Company does not use
these forward contracts for trading purposes. All outstanding foreign currency
forward contracts used in this program were valued at $3,100,000 as of September
30, 2005 and were marked to market at the end of the period with unrealized
gains and losses included in other income and expense.

         Emrise Electronics Ltd. in England also has a program that utilizes a
forward currency contract denominated in British pounds sterling to offset the
risk of intercompany loans to an English subsidiary. Under this program,
increases or decreases in the current portion of intercompany debt due to Emrise
Electronics are offset by gains or losses on the forward contract, to minimize
the possibility of foreign currency transaction gains or losses. The forward
contract expired in September 2005. The Company did not use this forward
contract for trading purposes. The forward contract used in this program was
marked to market at the end of the period with unrealized gains and losses
included in other income and expense.

         The Company's ultimate realized gain or loss with respect to currency
fluctuations will depend on the currency exchange rates and other factors in
effect as the contracts mature. Net foreign exchange transaction grains included
in the accompanying consolidated statements of operations totaled $30,000 for
the three month period ended September 30, 2005 and $38,000 for the nine months
ended September 30, 2005. There was no hedging in the year ended December 31,
2004 in which we reported $2,000 of losses due to currency exchange rates.


                                      F-8

<PAGE>

                       EMRISE CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2005 AND 2004
                                   (UNAUDITED)


(2) EARNINGS PER SHARE

         The following table illustrates the computation of basic and diluted
earnings per share (in thousands, except per share amounts):

<TABLE>
                                                 Three Months Ended      Nine Months Ended
                                                    September 30,          September 30,
                                                -------------------     -------------------
                                                  2005       2004         2005        2004
                                                -------     -------     -------     -------
<S>                                             <C>         <C>         <C>         <C>
NUMERATOR:
Net income                                      $   816     $   158     $   487     $   597
                                                -------     -------     -------     -------

 Income attributable to common stockholders     $   816     $   158     $   487     $   597
                                                =======     =======     =======     =======

DENOMINATOR:
 Weighted average number of common shares
    outstanding during the period                37,456      24,538      37,163      23,833

Incremental shares from assumed exercises
    of warrants and options                       1,040         556       1,195         766
                                                -------     -------     -------     -------

 Adjusted weighted average number of
    outstanding shares                           38,496      25,094      38,358      24,599
                                                =======     =======     =======     =======

Basic earnings per share                        $  0.02     $  0.01     $  0.01     $  0.03
                                                =======     =======     =======     =======

Diluted earnings per share                      $  0.02     $  0.01     $  0.01     $  0.02
                                                =======     =======     =======     =======


                                          F-9
</TABLE>

<PAGE>

                       EMRISE CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2005 AND 2004
                                   (UNAUDITED)


         The following options and warrants were excluded from the computation
of diluted earnings per share as a result of the exercise prices exceeding the
average market prices of the underlying shares of common stock (in thousands,
except per share amounts):


<TABLE>
                                                                     Three Months Ended
                                                                       September 30,
                                                                ------------------------------
                                                                     2005             2004
                                                                -------------    -------------
<S>                                                                 <C>              <C>
 Options and warrants to purchase shares of common stock            3,949            1,668
                                                                -------------    -------------

 Exercise prices                                                $1.55 - $3.44    $0.75 - $3.44
                                                                -------------    -------------

                                                                       Nine Months Ended
                                                                         September 30,
                                                                -------------------------------
                                                                     2005             2004
                                                                --------------    -------------

 Options and warrants to purchase shares of common stock            3,906             1,091
                                                                --------------    -------------

 Exercise prices                                                $1.55 - $3.44     $0.75 - $3.44
                                                                --------------    -------------

(3) INVENTORIES

         Inventories consist of the following (in thousands):

                                                            September 30, 2005     December 31, 2004
                                                            ------------------     -----------------

  Raw materials                                             $            5,095     $           3,222

  Work-in-process                                                        3,065                 1,280

  Finished goods                                                         2,121                 1,989
                                                            ------------------     -----------------
                                                            $           10,281     $           6,491
                                                            ==================     =================

</TABLE>

(4) REPORTABLE SEGMENTS

         The Company has two reportable segments: electronic components and
communications equipment. The electronic components segment operates in the
United States, European and Asian markets and designs, manufactures and markets
digital and rotary switches, electronic power supplies, power conversion
products, RF and microwave components and subsystems, and subsystem assemblies.
The communications equipment segment also operates in the United States,
European and Asian markets and designs, manufactures and distributes network
access and transmission products, communications test instruments and network
timing and synchronization products.

         The accounting policies of the segments are the same as those described
in the summary of significant accounting policies. The Company evaluates
performance based upon profit or loss from operations before income taxes
exclusive of nonrecurring gains and losses. The Company accounts for
intersegment sales at prices negotiated between the individual segments.


                                      F-10

<PAGE>

                       EMRISE CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2005 AND 2004
                                   (UNAUDITED)


         The Company's reportable segments are comprised of operating entities
offering the same or similar products to similar customers. Each segment is
managed separately because each business has different customers and different
design and manufacturing and marketing strategies.

         Each segment has business units or components as described in paragraph
30 of SFAS No. 142. Each component has discrete financial information and a
management structure. The following is a description of the Company's segment
and component structure as of September 30, 2005:

         Reporting Units Within Electronic Components Segment:
         -----------------------------------------------------

         o        Emrise Electronics - Rancho Cucamonga, California: Digitran
                  Division- digital and rotary switches, and electronic
                  subsystem assemblies for defense, aerospace and industrial
                  applications

         o        Emrise Electronics - Monrovia, California: EEL Circuits
                  Division - printed circuit boards mostly for intercompany use
                  but with a small base of outside customers

         o        EEL Japan Ltd. - Tokyo, Japan: Reseller of Digitran switches
                  and other third party electronic components

         o        Emrise Electronics Ltd. ("EEL") - Ashford, Kent, England/Isle
                  of Wight, England: Power supplies and radio frequency products
                  for defense and aerospace applications and for a broad range
                  of other commercial applications, including in-flight
                  entertainment systems; this reporting unit also includes XCEL
                  Power Systems, Ltd. ("XPS"), and Pascall Electronics Limited

         o        RO Associates Incorporated ("RO") - Sunnyvale, California:
                  Power conversion products for defense, aerospace and
                  industrial applications

         Reporting Units Within Communications Equipment Segment:
         --------------------------------------------------------

         o        CXR Larus - San Jose, California: Network timing and
                  synchronization devices and network access equipment

         o        CXR-AJ - Abondant, France: network access equipment and
                  transmission equipment.

         There were no differences in the basis of segmentation or in the basis
of measurement of segment profit or loss from the amounts disclosed in the
Company's audited consolidated financial statements included in its 2004 annual
report on Form 10-K except for the inclusion of Pascall sales in the electronic
components segment for the last 13 days of the three months ended March 31, 2005
and for the six months ended June 30, 2005 and the inclusion of RO sales in the
electronic components segment for the last 31 days of the quarter ended
September 30, 2005. Selected financial data for each of the Company's operating
segments is shown below (in thousands):


                                      F-11

<PAGE>

<TABLE>
                                        EMRISE CORPORATION AND SUBSIDIARIES
                               NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                            SEPTEMBER 30, 2005 AND 2004
                                                    (UNAUDITED)


                                        Three Months       Three Months         Nine Months         Nine Months
                                           Ended              Ended               Ended               Ended
                                      Sept. 30, 2005      Sept, 30, 2004      Sept. 30, 2005      Sept. 30, 2004
                                     ---------------     ---------------     ---------------      ---------------
<S>                                  <C>                 <C>                 <C>                  <C>
Sales to external customers:
----------------------------
      Electronic Components          $         7,262     $         3,843     $        17,488      $        11,703
      Communications Equipment                 3,915               3,626              10,950                8,390
                                     ---------------     ---------------     ---------------      ---------------
                                     $        11,177     $         7,469     $        28,438      $        20,093
                                     ===============     ===============     ===============      ===============

Segment pretax profits (losses):
--------------------------------
      Electronic Components          $         1,246     $           632     $         2,423      $         2,228
      Communications Equipment                   233                  75                 (57)                 206
                                     ---------------     ---------------     ---------------      ---------------
                                     $         1,479     $           707     $         2,366      $         2,434
                                     ===============     ===============     ===============      ===============


                                                                         September 30, 2005    December 31, 2004
                                                                         ------------------    -----------------
Segment assets:
---------------
      Electronic Components                                              $           26,156    $           8,435
      Communications Equipment                                                       15,753               16,313
                                                                         ------------------    -----------------
                                                                         $           41,909    $          24,748
                                                                         ==================    =================

         The following is a reconciliation of the reportable segment sales,
income or loss and assets to the Company's consolidated totals (in thousands):


                                           Three Months      Three Months        Nine Months        Nine Months
                                              Ended             Ended              Ended              Ended
                                         Sept. 30, 2005     Sept, 30, 2004     Sept. 30, 2005     Sept. 30, 2004
                                        ---------------    ---------------    ---------------     ---------------
Income before income taxes
--------------------------
 Total income for reportable segments   $         1,479    $           707    $         2,366     $         2,434
Unallocated amounts:
 General corporate expenses                         675                523              1,876               1,709
                                        ---------------    ---------------    ---------------     ---------------
Consolidated income before
      income taxes                      $           804    $           184    $           490     $           725
                                        ===============    ===============    ===============     ===============


                                                                          September 30, 2005      December 31, 2004
                                                                          ------------------      -----------------
Assets
------
    Total assets for reportable segments                                  $           41,909      $          24,748
    Other assets                                                                       2,066                    338
                                                                          ------------------      -----------------
 Total consolidated assets                                                $           43,975      $          25,086
                                                                          ==================      =================

</TABLE>

(5) NEW ACCOUNTING PRONOUNCEMENTS

         New accounting pronouncements are discussed under the heading "Impacts
of New Accounting Pronouncements" in Part I, Item 2 of this report.


                                      F-12

<PAGE>

                       EMRISE CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2005 AND 2004
                                   (UNAUDITED)


(6) INCOME TAXES

         The effective tax rate for the three and nine-month period ended
September 30, 2005 is different than the 34% United States statutory rate
primarily because of foreign taxes on foreign source income that cannot be
offset by domestic tax loss carryforwards. Also, the Company recorded a
reduction in its valuation allowance of $245,000 in the third quarter of 2005.
In assessing the realizability of deferred tax assets, management considers
whether it is more likely than not that some portion or all of the deferred tax
assets will not be realized. The ultimate realization of deferred tax assets is
dependent upon the generation of future taxable income during the periods in
which the net operating losses are available or when other temporary differences
become deductible. Management considers the scheduled reversal of deferred tax
liabilities and projected future taxable income in making this assessment. Based
upon projections for future taxable income, management believes it is more
likely than not that the Company will realize the benefits of the deferred tax
assets.

(7) CREDIT FACILITIES

         On August 25, 2005, the Company, together with two subsidiaries, CXR
Larus and Emrise Electronics, acting as guarantors, obtained a credit facility
from Wells Fargo Bank, N.A. for the Company's domestic operations. As
guarantors, each of CXR Telcom Corporation and Emrise Electronics is jointly and
severally liable with the Company for up to $9,000,000. This facility is to be
effective through September 1, 2006 and replaced the previous credit facility
the Company had with Wells Fargo Bank, N.A. The previous facility was to expire
July 1, 2005, but was informally extended for two months. The new credit
facility has no prepayment penalty and is subject to an unused commitment fee
equal to 0.25% per annum, payable quarterly based on the average daily unused
amount of the line of credit described in the following paragraph.

         The credit facility provides a $9,000,000 revolving line of credit
secured by accounts receivable, other rights to payment and general intangibles,
inventories and equipment. However, borrowings may not exceed $2,000,000 until
the bank has completed a collateral examination. Borrowings do not need to be
supported by specific receivables or inventory balances unless aggregate
borrowings under the line of credit exceed $2,000,000 at any time (a "conversion
event"). If a conversion event occurs, the line of credit will convert into a
formula-based line of credit until the borrowings are equal to or less than
$2,000,000. The formula generally provides that outstanding borrowings under the
line of credit may not exceed an aggregate of 80% of eligible accounts
receivable, plus 30% of the value of eligible finished goods inventory. The
interest rate is variable and is adjusted monthly based on the prime rate. The
prime rate at September 30, 2005 was 6.75%. Interest is payable monthly
commencing October 1, 2005.

         The credit facility is subject to various financial covenants on a
consolidated basis. The minimum debt service coverage ratio must be greater than
1.25:1.00 on a trailing four-quarter basis. "Debt service coverage ratio" is
defined as net profit after taxes, plus depreciation, plus amortization, plus or
minus net distributions, divided by the sum of the current portion of long-term
debt plus capitalized lease payments. The current ratio must be not less than
1.50:1.00, determined as of each fiscal quarter end. "Current ratio" is defined
as total current assets divided by total current liabilities. Annual net profit
after taxes must be greater than $500,000, determined as of each fiscal quarter
end on a rolling four-quarter basis; provided that the Company may not sustain
net loss after tax in any two consecutive fiscal quarters. Total liabilities
divided by tangible net worth of the Company must not at any time be greater
than 1.25:1.00, determined as of each fiscal quarter end. Tangible net worth of
the Company must not at any time be less than $14,250,000 measured at the end of
each quarter. "Total liabilities" is defined as current liabilities plus
non-current liabilities, minus subordinated debt. "Tangible net worth" is
defined as stockholders' equity plus subordinated debt, minus intangible assets.


                                      F-13

<PAGE>

                       EMRISE CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2005 AND 2004
                                   (UNAUDITED)


         As of September 30, 2005, the Company had no outstanding balance owing
under the revolving credit line, and the Company had $2,000,000 of availability
on the non-formula based portion of the credit line. As of September 30, 2005,
the Company was in compliance with each of the covenants of the credit facility
except for the tangible net worth covenant, as to which the Company received a
waiver. The bank informally has indicated that it intends to modify the tangible
net worth covenant.

         In the event of a default and continuation of a default, Wells Fargo
may accelerate the payment of the principal balance requiring the Company to pay
the entire indebtedness outstanding on that date. From and after the maturity
date of the note, or any earlier date that all principal owing under the note
becomes due and payable by acceleration or otherwise, the outstanding principal
balance will bear interest until paid in full at an increased rate per annum
equal to 4% above the rate of interest in effect from time to time under the
note.

         The credit facility also provides for a term loan of $150,000 secured
by equipment, amortizable over 36 months at a variable rate equal to the prime
rate plus 1.5%. The term loan portion of the facility had a balance of $88,000
at September 30, 2005.

         Wells Fargo Bank, N.A. has also provided the Company with credit for
the purchase of new capital equipment when needed, of which a balance of
$130,000 was outstanding at September 30, 2005. The interest rate is equal to
the 90-day London InterBank Offered Rate ("LIBOR") rate (4.055% at September 30,
2005) plus 3.75% per annum. Amounts borrowed under this arrangement are
amortized over 60 months from the respective dates of borrowing.

         As of September 30, 2005, the Company's foreign subsidiaries had credit
facilities, including lines of credit and term loans, with Lloyds TSB Bank PLC
("Lloyds PLC") and Lloyds TSB Commercial Finance Limited ("Lloyds") in England,
IFN Finance, a subsidiary of ABN AMRO Holdings, N.V., Banc National de Paris,
Societe Generale in France, and Sogelease and Johnan Shinkin Bank in Japan. At
September 30, 2005, the balances outstanding under the Company's United Kingdom,
France and Japan credit facilities were $3,781,000, $653,000 and $39,000,
respectively.

         On July 8, 2005, XPS and Pascall obtained a credit facility with
Lloyds. At the same time, the credit facility of Venture Finance PLC was
terminated, and all debt to Venture Finance PLC was paid off. The Lloyds
facility provides a revolving loan secured by receivables, with a maximum
availability of 2,100,000 British pounds sterling (approximately U.S. $3,701,000
based on the exchange rate in effect on September 30, 2005). The annual interest
rate on the revolving loan is 1.5% above the Lloyds TSB rate. The Lloyds TSB
rate was 4.5% at September 30, 2005. This credit facility covers a period of 24
months. The financial covenants include a 50% cap on combined export gross sales
of XPS and Pascall and debt turns of less than 65 days, and the funding balance
is capped at 125% of XPS and Pascall combined gross sales. In addition to the
revolving loan, on August 26, 2005 Lloyds also provided an unsecured cashflow
loan of $1,410,000 and a $264,000 term loan that is secured by equipment and
amortized over 36 months.

         On August 26, 2005, XCEL Power Systems, a United Kingdom-based
subsidiary of the Company, entered into two agreements with Lloyds for (1) an
unsecured cashflow loan of 300,000 British pounds sterling (approximately U.S.
$544,000 based on the exchange rate in effect on September 30, 2005) and (2) a
150,000 British pounds sterling (approximately U.S. $272,000 based on the


                                      F-14

<PAGE>

                       EMRISE CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2005 AND 2004
                                   (UNAUDITED)


exchange rate in effect on September 30, 2005) term loan, secured by equipment.
Both of these loans are structured as overadvances on the previously negotiated
2,100,000 British pounds sterling revolving loan with Lloyds, bringing the
maximum aggregate commitment on the revolving loan to 2,550,000 British pounds
sterling (approximately U.S. $4,622,000 based on the exchange rate in effect on
September 30, 2005).

         The unsecured cashflow loan of 300,000 British pounds sterling is
payable at a rate of 25,000 British pounds sterling per month, the first payment
falling due one month after initial drawdown on the revolving loan. The interest
rate is variable and is adjusted monthly based on the base rate of Lloyds PLC
plus 1.9%. The Lloyds PLC base rate at September 30, 2005 was 4.5%. Lloyds has
sole discretion to switch the details on this overadvance account if Lloyds
determines that the Company will have difficulty in meeting the specific
reductions in the overadvance account.

         The interest rate on the secured term loan of 150,000 British pounds
sterling is variable and is adjusted monthly based on the Lloyds PLC base rate
plus 1.9%. Valuations of plant and machinery securing the loan are to be
prepared by an independent valuer prior to drawdown and annually on the
anniversary of the loan.

         On August 26, 2005, EEL Corporation Limited ("EEL Corp"), a United
Kingdom-based subsidiary of the Company, entered into an agreement with Lloyds
PLC for an unsecured term loan for 500,000 British pounds sterling
(approximately U.S. $906,000 based on the exchange rate in effect on September
30, 2005). This loan is repayable in 36 consecutive monthly installments,
representing principal and interest. The interest rate is variable and is
adjusted daily based on the Lloyds PLC base rate plus 2.5%. The Lloyds PLC base
rate at September 30, 2005 was 4.5%. The loan also includes financial covenants.
EEL Corp must maintain consolidated profit before taxation and interest paid and
payable of no less than 500% of the consolidated interest paid and payable.
Additionally, EEL Corp must maintain consolidated profit before taxation,
depreciation, amortization of goodwill and other intangibles and interest paid
and payable of no less than 300% of the consolidated principal repayments and
the consolidated interest paid and payable.

         In the event of a default, Lloyds PLC may make the loan, including any
outstanding principal and interest which has accrued, repayable on demand. If
any amount payable is not paid when due, EEL Corp shall pay an increased
interest rate per annum equal to 3% above the rate of interest in effect from
time to time under the note.

         In April 2003, CXR-AJ obtained a credit facility from IFN Finance, a
subsidiary of ABN AMRO N.V. This credit facility is for a maximum of $1,445,000,
based on the exchange rate in effect at September 30, 2005 for the conversion of
euros into United States dollars. CXR-AJ also had $39,000 of term loans with
several French banks outstanding as of September 30, 2005. The IFN Finance
facility is secured by accounts receivable and carries an annual interest rate
of 1.6% above the French "T4M" rate. At August 31, 2005, the French T4M rate was
2.067%, and this facility had a balance of $616,000. This facility has no
financial performance covenants. In addition, CXR-AJ has term loans with other
banks with a balance of $37,000 as of September 30, 2005.


                                      F-15

<PAGE>

                       EMRISE CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2005 AND 2004
                                   (UNAUDITED)


         EEL Japan Ltd., or XJL, obtained a term loan on November 29, 2002 from
Johnan Shinkin Bank. The loan is amortized over five years, carries an annual
fixed interest rate of 3.25% and is secured by the assets of XJL. The balance of
the loan as of September 30, 2005 was $39,000 using the exchange rate in effect
at that date for conversion of Japanese yen into United States dollars. There
are no financial performance covenants applicable to this loan.

(8) RELATED PARTY TRANSACTIONS

         On July 13, 2004, the Company issued two promissory notes to the former
stockholders of Larus Corporation totaling $3,000,000, in addition to paying
cash and issuing shares of common stock (see Note 8), in exchange for 100% of
the outstanding capital stock of Larus. These notes are subordinated to the
Company's bank debt and are payable in 72 monthly equal payments of principal
totaling $41,667 per month plus interest at the 30-day LIBOR rate plus 5% with a
maximum interest rate of 7% during the first two years of the term of the notes,
8% during the third and fourth years and 9% thereafter. As of September 30,
2005, the 30-day LIBOR rate was 3.86%. The total balance of these promissory
notes as of September 30, 2005 was $2,375000.

         Future maturities of notes payable to stockholders are as follows

                 Year Ending               Dollars in
                 December 31,               Thousands
               ---------------             ----------
               2005 (3 months)             $    125
                    2006                        500
                    2007                        500
                    2008                        500
                    2009                        500
                 Thereafter                     250
                                           ----------
                                           $  2,375
                                           ==========

         Total interest paid on these notes for the nine months ended September
30, 2005 was $167,000.

         The Company entered into an above-market real property lease with the
former stockholders of Larus Corporation. This lease represents an obligation
that exceeds the fair market value by approximately $756,000. The lease term is
for 7 years and expires on June 30, 2011. It is renewable for a 5-year term
priced under market conditions. The base rent is based on a minimum rent of
$0.90 per square foot per month, which is $27,000 monthly or $324,000 per year,
subject to monthly adjustments of the interest rate based on the Federal Reserve
Discount Rate that match the lessor's variable interest rate mortgage payments
on the building. The maximum increase in any year is 1.5%, with a cumulative
maximum increase of 8% over the life of the lease. The increases apply to that
portion of the rent that corresponds to the interest portion of the lessor's
mortgage. Lease payments paid to the related parties during the nine months
ended September 30, 2005 totaled $184,000.

(9) JANUARY 2005 PRIVATE PLACEMENT

         On January 5, 2005, the Company issued to 17 accredited record holders
in a private offering an aggregate of 12,503,500 shares of common stock at a
purchase price of $1.44 per share and five-year investor warrants to purchase up
to an additional 3,125,875 shares of our common stock at an exercise price of
$1.73 per share, for total proceeds of approximately $18,005,000. The Company


                                      F-16

<PAGE>

                       EMRISE CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2005 AND 2004
                                   (UNAUDITED)


paid cash placement agent fees and expenses of approximately $961,000, and
issued five-year placement warrants to purchase up to an aggregate of 650,310
shares of common stock at an exercise price of $1.73 per share in connection
with the offering. The total warrants issued, representing 3,776,185 shares of
the Company's common stock, have an estimated value of $4,400,000. Additional
costs related to the financing include legal, accounting and consulting fees
that totaled approximately $546,000 through September 30, 2005 and liquidated
damages of $480,000. The Company used a portion of the proceeds from this
financing to fund the acquisition of Pascall described in Note 10. The Company
intends to use the remaining proceeds from this financing for additional
acquisitions and for investments in new products and enhancements to existing
products.

         The Company agreed to register for resale the shares of common stock
issued to investors and the shares of common stock issuable upon exercise of the
investor warrants and placement warrants. The registration obligations require,
among other things, that a registration statement be declared effective no later
than June 4, 2005. The Company was unable to timely meet this obligation and
therefore paid to each investor liquidated damages equal to 1% of the amount
paid by the investor to the Company in the offering, which damage payments
totaled an aggregate of approximately $180,000. The Company also paid to the
investors liquidated damages totaling $300,000 for the period from June 5, 2005
through June 30, 2005, the date the registration statement was declared
effective. These damages were charged directly to equity as a return of capital
against the gross proceeds of the financing. The Company also will be required
to pay to each investor liquidated damages for any future periods in which the
Company is unable to maintain the effectiveness of the registration in
accordance with the requirements contained in the registration rights agreement
the Company entered into with the investors. These liquidated damages would be,
and the liquidated damages paid for the period from June 5, 2005 through June
30, 2005 were, equal to 2% of the amount paid by each investor for the common
shares still owned by the investor on each monthly anniversary of the date of
the default that occurs prior to the cure of the default, pro rated on a daily
basis for periods of default shorter than one month. The maximum aggregate
liquidated damages payable to any investor will be equal to 10% of the aggregate
amount paid by the investor for the shares of the Company's common stock.
Accordingly, the maximum aggregate penalty that the Company would be required to
pay under this provision is 10% of the $18,005,000 initial purchase price of the
common stock, which would be approximately $1,801,000. Although the Company
anticipates that it will be able to meet its future registration obligations, it
also anticipates that it will have sufficient cash available to pay the maximum
penalties if required.

(10) ACQUISITIONS

LARUS CORPORATION ACQUISITION

         Pursuant to the terms of a stock purchase agreement executed on July
13, 2004, the Company acquired all of the issued and outstanding common stock of
Larus Corporation. Larus Corporation was based in San Jose, California and
engaged in the manufacturing and sale of telecommunications products. Larus
Corporation had one wholly-owned subsidiary, Vista Labs, Incorporated ("Vista"),
which provided engineering services to Larus Corporation. Assets held by Larus
Corporation included intellectual property, cash, accounts receivable and
inventories owned by each of Larus Corporation and Vista.


                                      F-17

<PAGE>

                       EMRISE CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2005 AND 2004
                                   (UNAUDITED)


         The purchase price for the acquisition totaled $6,539,500 and consisted
of $1,000,000 in cash, the issuance of 1,213,592 shares of the Company's common
stock with a fair value of $1,000,000, $887,500 in the form of two short-term,
zero interest promissory notes that were repaid in 2004, $3,000,000 in the form
of two subordinated secured promissory notes, warrants to purchase up to an
aggregate of 150,000 shares of the Company's common stock at $1.30 per share,
and approximately $580,000 of acquisition costs. The number of shares of the
Company's common stock issued as part of the purchase price was calculated based
on the $0.824 per share average closing price of the Company's common stock for
the five trading days preceding the transaction. The warrants to purchase
150,000 shares of common stock were valued at $72,000 using a Black-Scholes
formula that included a volatility of 107.19%, an interest rate of 3.25%, a life
of three years and no assumed dividend.

         In addition, the Company assumed $245,000 in accounts payable and
accrued expenses and entered into an above-market real property lease with the
sellers. This lease represents an obligation that exceeds the fair market value
by approximately $756,000 and is part of the acquisition accounting. The cash
portion of the acquisition purchase price was funded with proceeds from the
Company's credit facility with Wells Fargo Bank, N.A. and cash on-hand.

         In determining the purchase price for Larus Corporation, the Company
took into account the historical and expected earnings and cash flow of Larus
Corporation, as well as the value of companies of a size and in an industry
similar to Larus Corporation, comparable transactions and the market for such
companies generally. The purchase price represented a significant premium over
the $1,800,000 recorded net worth of Larus Corporation's assets. In determining
this premium, the Company considered the Company's potential ability to refine
various Larus Corporation products and to use the Company's marketing resources
and status as a qualified supplier to qualify and market those products for sale
to large telecommunications companies. The Company believes that large
telecommunications companies desired to have an additional choice of suppliers
for those products and would be willing to purchase Larus Corporation's products
following some refinements. The Company also believes that if Larus Corporation
had remained independent, it was unlikely that it would have been able to
qualify to sell its products to the large telecommunications companies due to
its small size and lack of history selling to such companies. Therefore, Larus
Corporation had a range of value separate from the net worth it had recorded on
its books.

         In conjunction with the acquisition of Larus Corporation, the Company
commissioned a valuation firm to determine what portion of the purchase price
should be allocated to identifiable intangible assets. The valuation analysis is
complete. Accordingly, the Company has recorded the Larus Corporation trade name
and trademark at $750,000, the technology at $1,150,000, and customer
relationships at $200,000. Goodwill associated with the Larus Corporation
acquisition totals $4,944,000. The Larus Corporation trade name and trademark
were determined to have indefinite lives and therefore are not being amortized
but rather are being periodically tested for impairment. The technology and
customer relationships were both estimated to have ten-year lives and, as a
result, $40,000 and $129,000 of amortization expenses were recorded and charged
to administrative expense during the year ended December 31, 2004 and the nine
months ended September 30, 2005, respectively. Previously, management had
estimated the intangibles of Larus Corporation to be $2,800,000 for trademark
and trade name, $500,000 for technology, and $300,000 for customer
relationships. As a result, the balances were adjusted and $50,000 of
amortization expense was recorded to adjust the accumulated amortization to the
revised intangible balances.


                                      F-18

<PAGE>

                       EMRISE CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2005 AND 2004
                                   (UNAUDITED)


         The following table summarizes the unaudited assets acquired and
liabilities assumed in connection with this acquisition:

                                                                  Dollars
                                                                in Thousands
                                                                -----------
         Current assets                                         $     2,460
         Property, plant and equipment                                   90
         Intangible assets other than goodwill                        2,100
         Goodwill                                                     4,709
                                                                -----------
         Total assets acquired                                        9,359
         Current liabilities                                           (531)
         Deferred income taxes                                       (1,400)
         Unfavorable lease obligation and other liabilities            (888)
                                                                -----------
         Total liabilities assumed                                   (2,819)
                                                                -----------
         Net assets acquired                                    $     6,540
                                                                ===========

         The intangible assets other than goodwill consist of non-amortizable
trade names with a carrying value of $750,000, and technology and customer
relationships with carrying values of $1,150,000 and $200,000, respectively,
that are amortizable over ten years. Amortization for the intangibles subject to
amortization as of September 30, 2005 is anticipated to be approximately
$129,000 per year for each of the next five years.

PASCALL ACQUISITION

         On March 1, 2005, the Company and EEL Corporation Limited, a
second-tier wholly-owned subsidiary of the Company ("EEL"), entered into an
agreement ("Purchase Agreement") for EEL to acquire all of the issued and
outstanding capital stock of Pascall Electronic (Holdings) Limited ("PEHL"). The
closing of the purchase occurred on March 18, 2005. The Company loaned to EEL
the funds that EEL used to purchase PEHL. PEHL has one wholly-owned subsidiary,
Pascall Electronics Limited ("Pascall"), which produces, designs, develops,
manufactures and sells power supplies and RF products for a broad range of
applications, including in-flight entertainment systems and military programs.

         Under the Purchase Agreement, EEL purchased all of the outstanding
capital stock of PEHL, using funds loaned to EEL by the Company. The purchase
price for the acquisition initially totaled $9,669,000, subject to adjustments
as described below, and included a $5,972,000 cash payment to PEHL's former
parent, a $3,082,000 loan to PEHL and Pascall and approximately $615,000 in
acquisition costs, as described below.

         The initial portion of the purchase price was 3,100,000 British pounds
sterling (approximately U.S. $5,972,000 based on the exchange rate in effect on
March 18, 2005). The initial portion of the purchase price was paid in cash at
the closing and was subject to upward or downward adjustment on a pound for
pound basis to the extent that the value of the net assets of Pascall as of the
closing date was greater or less than 2,520,000 British pounds sterling.


                                      F-19

<PAGE>

                       EMRISE CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2005 AND 2004
                                   (UNAUDITED)


         On May 6, 2005, the Company submitted to Intelek Properties Limited
(which is a subsidiary of Intelek PLC, a London Stock Exchange public limited
company, and is the former parent of PEHL), the Company's calculation of the
value of the net assets of Pascall as of the closing date, which the Company
believed slightly exceeded 2,520,000 British pounds sterling. Ultimately, the
parties determined that the value of the net assets of Pascall at the closing
date was 2,650,000 British pounds sterling. As a result, the Company paid to
Intelek Properties Limited 130,000 British pounds sterling (approximately U.S.
$236,000 based on the exchange rate in effect at June 30, 2005) on August 1,
2005 to satisfy this obligation. The purchase price is also subject to downward
adjustments for any payments that may be made to EEL under indemnity, tax or
warranty provisions of the Purchase Agreement.

         EEL loaned to PEHL and Pascall at the closing 1,600,000 British pounds
sterling (approximately U.S. $3,082,000 based on the exchange rate in effect on
March 18, 2005) in accordance with the terms of a Loan Agreement entered into by
those entities at the closing. The loaned funds were used to immediately repay
outstanding intercompany debt owed by PEHL and Pascall to the seller.

         The Company and Intelek PLC have agreed to guarantee payment when due
of all amounts payable by EEL and Intelek Properties Limited, respectively,
under the Purchase Agreement. The Company and EEL agreed to seek to replace the
guaranty that Intelek Properties Limited has given to Pascall's landlord with a
guaranty by the Company, and EEL has agreed to indemnify Intelek Properties
Limited and its affiliates for damages they suffer as a result of any failure to
obtain the release of the guarantee of the 17-year lease that commenced in May
1999. The leased property is a 30,000 square foot administration, engineering
and manufacturing facility located off the south coast of England.

         Intelek Properties Limited has agreed to various restrictive covenants
that apply for various periods following the closing. The covenants include
non-competition with Pascall's business, non-interference with Pascall's
customers and suppliers, and non-solicitation of Pascall's employees. In
conjunction with the closing, Intelek Properties Limited, Intelek PLC, EEL, and
the Company entered into a Supplemental Agreement dated March 18, 2005. The
Supplemental Agreement provides, among other things, that an interest-free
bridge loan of 200,000 British pounds sterling (approximately U.S. $385,000
based on the exchange rate in effect on March 17, 2005) that was made by the
seller to Pascall on March 17, 2005 would be repaid by Pascall by March 31,
2005. EEL agreed to ensure that Pascall had sufficient funds to repay the bridge
loan. The bridge loan was repaid in full by Pascall on the March 31, 2005 due
date.


                                      F-20

<PAGE>

                       EMRISE CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2005 AND 2004
                                   (UNAUDITED)


         The following table summarizes the unaudited assets acquired and
liabilities assumed in connection with this acquisition, including $615,000 in
acquisition costs:

                                                            Dollars
                                                          in Thousands
                                                          ------------

        Current assets...............................       $  6,196
        Property, plant and equipment................          1,367
        Intangibles, including goodwill..............          5,348
        Total assets acquired........................         12,911
        Current liabilities..........................         (2,875)
        Other liabilities............................            (80)
        Total liabilities assumed....................         (2,955)
        Net assets acquired..........................       $  9,956

         The purchase price represented a significant premium over the recorded
net worth of Pascall's assets. In determining to pay this premium, we considered
various factors, including the opportunities that Pascall presented for us to
add RF components and RF subsystem assemblies to our product offerings, the
marketing resources of Pascall in the United States power supplies market, and
expected synergies between Pascall's business and our existing power supply
business.

         In conjunction with the acquisition of Pascall, the Company has
selected a valuation firm to determine what portion of the purchase price should
be allocated to identifiable intangible assets. The Company has considered
whether the acquisition included various types of identifiable intangible
assets, including trade names, trademarks, patents, covenants not to compete,
customers, workforce, technology and software. The Company has estimated that
the Pascall trade name and trademark are valued at $50,000. The Company has
estimated that the covenants not to compete that were obtained from Pascall's
former affiliates are valued at $100,000 in light of public statements made by
those affiliates indicating that they were, for strategic reasons, exiting the
power supply business, which the Company believes result in a low probability
that they would return to the power supply business absent the covenants not to
compete. The Company believes that no other identifiable intangible assets of
value were acquired. No patents were acquired. The Company has not ascribed any
value to Pascall's customer base because the Company's United Kingdom
subsidiary, XCEL Power Systems, Ltd., already sells to Pascall's key customers.
Pascall's workforce does not hold any special skills that are not readily
available from other sources. The Company did not identify any valuable
completed technology that was acquired, because Pascall utilizes non-proprietary
technology to produce custom power supplies pursuant to customer specifications.
Pascall does not develop or design software and does not own software of any
material value.

         Accordingly, the Company has estimated that the goodwill associated
with the Pascall acquisition totaled $5,298,000 as compared to the initial
goodwill of $4,571,000. The Pascall trade name and trademark were determined to
have indefinite lives and therefore are not being amortized but rather are being
periodically tested for impairment. The covenants not to compete will be
amortized over their three-year duration. The valuation of the identified
intangible assets is expected to be completed by December 31, 2005 and could
result in changes to the value of these identified intangible assets and
corresponding changes to the value of goodwill. However, the Company does not
believe these changes will be material to its financial position or results of
operations.


                                      F-21

<PAGE>

                       EMRISE CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2005 AND 2004
                                   (UNAUDITED)


RO ASSOCIATES ACQUISITION

         On September 2, 2005, Emrise Electronics entered into a stock purchase
agreement dated effective as of August 31, 2005 to acquire RO Associates
Incorporated, a California corporation ("RO"). Effective September 28, 2005,
Emrise Electronics entered into an amendment to the stock purchase agreement.

         Pursuant to the terms of the stock purchase agreement, as amended,
Emrise Electronics acquired all of the issued and outstanding shares of common
stock of RO. Prior to the acquisition, all of the common stock of RO was owned
by Robert H. Okada, as Trustee of the Robert H. Okada Trust Agreement dated
February 11, 1992, and Sharon Vavro, an individual.

         RO is based in Sunnyvale, California and designs and manufactures power
conversion products for telecom, industrial, commercial, and military
applications. As a result of the acquisition, Emrise Electronics acquired all of
the assets and liabilities of RO, including the intellectual property, cash,
accounts receivable and inventories owned by RO. Emrise Electronics intends to
use these acquired assets for the same purpose for which they were used by RO.

         The purchase price consisted of $2,400,000 in cash paid at closing and
an additional $600,000 in cash payable in two equal installments on October 6,
2005 and March 31, 2006. The acquisition purchase price was funded with cash
on-hand. The purchase price is subject to adjustment based on the value of the
shareholders' equity, accounts receivable, accounts payable, cash on hand and
net inventory of RO, as determined by the consolidated, unaudited balance sheet
as of August 31, 2005, prepared in accordance with accounting principles
generally accepted in the United States of America. In addition, concurrently
with the closing of the acquisition of RO, Emrise Electronics paid in full all
then existing credit facilities of RO in the aggregate amount of $1,602,000.

         In determining the purchase price for RO, Emrise Electronics considered
the historical and expected earnings and cash flow of RO, as well as the value
of companies of a size and in an industry similar to RO, comparable transactions
and the market for such companies generally. The purchase price represented a
premium of approximately $2,275,000 over the $2,340,000 recorded net worth of
the assets of RO. In determining this premium, Emrise Electronics considered the
synergistic and strategic advantages provided by having a United States-based
power conversion manufacturer and the value of the goodwill, customer
relationships and technology of RO. Goodwill associated with the RO acquisition
totaled approximately $1,291,000. Emrise intends to commission a valuation firm
to determine what portion of the purchase price should be allocated to
identifiable intangible assets. Emrise has estimated that RO's technology is
valued at approximately $484,000, its trademarks are valued at $300,000 and its
customer relationships are valued at $200,000. The valuation of the identified
intangible assets is expected to be completed in December 2005 and could result
in changes to the value of these identified intangible assets and corresponding
changes to the value of goodwill. However, Emrise does not believe these changes
will be material to Emrise's consolidated financial position or results of
operations.


                                      F-22

<PAGE>

                       EMRISE CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2005 AND 2004
                                   (UNAUDITED)


         In connection with the execution of the stock purchase agreement,
Emrise Electronics executed a lease agreement with Caspian Associates for the
lease of 25,700 square feet of a 30,700 square feet building located at 246
Caspian Drive, Sunnyvale, California. The lease provides for a two-year term,
commencing on September 1, 2005 and ending on August 31, 2007, at a base rent of
$9,210 per month. Additionally, the lease provides for an extension of the lease
term for an additional three years, to August 31, 2010, if RO achieves net sales
of at least $14,500,000 and cumulative gross profit of at least $3,987,500. If
RO achieves the net sales and cumulative gross profit targets, the monthly base
rent for the facility will be increased to the fair market value as of the first
day of the next calendar month. The facility will continue to be used for the
design, manufacture and sale of power conversion products.

         In connection with the stock purchase agreement, Emrise Electronics
also executed an employment agreement with Richard Okada, effective as of
September 1, 2005, to serve as president of RO. Mr. Okada will receive an annual
base salary of $115,000 for the two-year term of the employment agreement. In
addition, Mr. Okada is entitled to receive an incentive bonus based upon
performance criteria to be determined in the future. In connection with Mr.
Okada's employment agreement, Emrise granted Mr. Okada an incentive stock option
under Emrise's 2000 Stock Option Plan to purchase up to 50,000 shares of
Emrise's common stock at an exercise price of $1.35 per share. This option vests
50% on September 1, 2006 and 50% on September 1, 2007. The option expires on
August 31, 2015.

         The following table summarizes the unaudited assets and liabilities
assumed in connection with this acquisition, including $48,000 in acquisition
costs:

                                                                DOLLARS
                                                              IN THOUSANDS
                                                            --------------

         Current assets                                     $        3,269
         Property, plant and equipment                                 329
         Intangibles, including goodwill                             2,275
         Other assets                                                   66
                                                            --------------
         Total assets acquired                                       5,939
         Current liabilities                                          (931)
         Other liabilities                                            (393)
                                                            --------------
         Total liabilities assumed                                  (1,324)
                                                            --------------
         Net assets acquired                                $        4,615
                                                            ==============

PRO FORMA RESULTS OF OPERATIONS

         The following table summarizes, on an unaudited pro forma basis, the
combined results of operations of the Company, Larus Corporation, Pascall and
RO, as though the Larus Corporation, Pascall and RO acquisitions occurred as of
January 1, 2004. The pro forma amounts give effect to appropriate adjustments
for interest expense and income taxes. The pro forma amounts presented are not
necessarily indicative of future operating results (in thousands, except per
share amounts).


                                      F-23

<PAGE>

<TABLE>
                                      EMRISE CORPORATION AND SUBSIDIARIES
                              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                          SEPTEMBER 30, 2005 AND 2004
                                                  (UNAUDITED)


                                                         Three Months                      Nine Months
                                                      Ended September 30,              Ended September 30,
                                                -----------------------------    -----------------------------
                                                     2005             2004            2005             2004
                                                ------------     ------------    ------------     ------------
<S>                                             <C>              <C>             <C>              <C>
Revenues                                        $     11,887     $     12,098    $     35,043     $     33,834
Net income                                      $        691     $        586    $        431     $        910
Earnings per share of common stock
   Basic                                        $       0.02     $       0.02    $       0.01     $       0.02
                                                ============     ============    ============     ============
   Diluted                                      $       0.02     $       0.02    $       0.01     $       0.02
                                                ============     ============    ============     ============

(11) ACCRUED EXPENSES

         Accrued expenses were as follows (in thousands):

                                                  September 30, 2005     December 31, 2004
                                                  ------------------     -----------------
 Accrued salaries                                 $        720           $         805
 Accrued payroll taxes and benefits                        692                     491
 Advance payments from customers                            50                      77
 Other accrued expenses                                  1,884                   1,641
                                                  ------------------     -----------------
 Total accrued expenses                           $      3,346           $       3,014
                                                  ==================     =================


                                                     F-25
</TABLE>

<PAGE>

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

         The following discussion and analysis should be read in conjunction
with our condensed consolidated financial statements and notes to financial
statements included elsewhere in this document. This report and our condensed
consolidated financial statements and notes to financial statements contain
forward-looking statements, which generally include the plans and objectives of
management for future operations, including plans and objectives relating to our
future economic performance and our current beliefs regarding revenues we might
earn if we are successful in implementing our business strategies. The
forward-looking statements and associated risks may include, relate to or be
qualified by other important factors, including, without limitation:

         o        the projected growth or contraction in the electronic
                  components and communications equipment markets in which we
                  operate;

         o        our business strategy for expanding, maintaining or
                  contracting our presence in these markets;

         o        our ability to efficiently and effectively integrate and
                  operate the businesses of our newly-acquired subsidiaries,
                  Pascall Electronics Limited ("Pascall") and RO Associates
                  Incorporated ("RO");

         o        our ability to identify, fund and integrate additional
                  businesses;

         o        anticipated trends in our financial condition and results of
                  operations; and

         o        our ability to distinguish ourselves from our current and
                  future competitors.

         We do not undertake to update, revise or correct any forward-looking
statements.

         The information contained in this document is not a complete
description of our business or the risks associated with an investment in our
common stock. Before deciding to buy or maintain a position in our common stock,
you should carefully review and consider the various disclosures we made in this
report, and in our other materials filed with the Securities and Exchange
Commission that discuss our business in greater detail and that disclose various
risks, uncertainties and other factors that may affect our business, results of
operations or financial condition. In particular, you should review our annual
report on Form 10-K for the year ended December 31, 2004, and the "Risk Factors"
we included in that report.

         Any of the factors described above could cause our financial results,
including our net income or loss or growth in net income or loss to differ
materially from prior results, which in turn could, among other things, cause
the price of our common stock to fluctuate substantially.


                                       2

<PAGE>

OVERVIEW

         Through our three wholly-owned operating subsidiaries, Emrise
Electronics Corporation ("Emrise Electronics"), CXR Larus Corporation ("CXR
Larus") and CXR-Anderson Jacobson ("CXR-AJ"), and through the divisions and
subsidiaries of those subsidiaries, we design, develop, manufacture, assemble,
and market products and services in the following two material business
segments:

         o        Electronic Components

                  --       digital and rotary switches

                  --       electronic power supplies

                  --       subsystem assemblies

                  --       radio frequency ("RF") components and subsystem
                           assemblies

         o        Communications Equipment

                  --       network access and transmission products

                  --       network timing and synchronization products

                  --       communications test instruments

         Sales to customers in the electronic components segment, primarily to
aerospace customers, defense contractors and industrial customers, were 61.5%
and 58.5% of our total net sales during the nine months ended September 30, 2005
and 2004, respectively. Sales of communications equipment and related services,
primarily to private customer premises and public carrier customers, were 38.5%
and 41.5% of our total net sales during the nine months ended September 30, 2005
and 2004, respectively.

         Sales of our electronic components segment increased $5,785,000 (49.4%)
for the nine months ended September 30, 2005 as compared to the nine months
ended September 30, 2004. Excluding sales of $8,209,000 from our new
subsidiaries, Pascall and RO, which we acquired as of March 18, 2005 and August
31, 2005, respectively, our electronic components segment sales declined
$2,424,000 (20.7%) for the nine months ended September 30, 2005 as compared to
the nine months ended September 30, 2004, primarily due to a $2,239,000 (32.2%)
decrease in net sales of power supplies manufactured by our XCEL Power Systems,
Ltd. subsidiary that was primarily due to the customer's delay of delivery
requirements for the Eurofighter Typhoon aircraft.

         We achieved a $2,560,000 (30.5%) sales increase in our communications
equipment segment for the nine months ended September 30, 2005 as compared to
the nine months ended September 30, 2004. This was primarily due to increased
demand for our test equipment, network access equipment and synchronous timing
devices. However, sales of our European network access products declined to
$3,848,000 during the nine months ended September 30, 2005 from $4,391,000
during the prior nine-month period, which decline partially offset the total
increases in sales of this segment. The decline primarily was due to lower sales
volume caused by delay in the award of contracts by the French military for
products under previous contracts.


                                       3

<PAGE>

         We have reduced costs at CXR Larus by increasing our sourcing of test
equipment from offshore manufacturers that produce for lower prices than the
previous cost incurred to manufacture in-house. Outsourcing of manufacturing to
Asia was a primary reason we were able to increase our gross margin from 34% in
2002 to 67% in 2004 in our CXR Larus test equipment business, which resulted in
an annual cost reduction of approximately $1,372,000 during 2004. During the
nine months ended September 30, 2005, we began working toward establishing a
similar arrangement for the manufacture of our network timing and
synchronization products, which we anticipate will result in further
improvements in our gross margin. We also reduced costs elsewhere in our
communications equipment segment and lowered the breakeven point both in our
United States and France operations through various cost-cutting methods, such
as using offshore contract manufacturers, reducing facility rent expense by
approximately $150,000 on an annual basis as compared to the nine months ended
September 30, 2004, and downsizing our administrative office in Paris, France.
At the end of 2004, we merged Larus Corporation with and into CXR Telcom
Corporation to form CXR Larus Corporation, and we integrated their operations.

         As described in our annual report on Form 10-K for the year ended
December 31, 2004, we paid $6,539,500 to acquire the outstanding common stock of
Larus Corporation on July 13, 2004 and have consolidated the results of
operations of Larus Corporation beginning from the date of acquisition, July 13,
2004. We are beginning to now benefit from increased sales of our French
subsidiary's products in the United States market as a result of sales and
marketing support for the French products by CXR Larus' United States-based
sales and marketing staff, which has resulted in the securing of relationships
with two new major United States-based distributors during 2005. We consolidated
our CXR Larus subsidiary's operations into Larus Corporation's facility, which
resulted in annual savings in rent and facilities expense of approximately
$250,000 beginning in the third quarter of 2004. During the three months ended
June 30, 2005, we implemented further administrative, engineering and sales cost
savings through staffing reductions of approximately $750,000 on an annual
basis. These staffing reductions related to eliminating redundancies in
personnel, including ten sales, marketing and administrative positions and one
engineering director and the former President of CXR Telcom Corporation.

         On March 18, 2005, Emrise Electronics Ltd. ("EEL") purchased all of the
outstanding capital stock of Pascall Electronic (Holdings) Limited ("PEHL"), the
parent holding company of Pascall, using funds loaned to EEL by Emrise. The
purchase price for the acquisition initially totaled $9,669,000, subject to
adjustments as described below, and included a $5,972,000 cash payment to PEHL's
former parent, a $3,082,000 loan from EEL to PEHL and Pascall, and approximately
$615,000 in acquisition costs.

         The initial portion of the purchase price was 3,100,000 British pounds
sterling (approximately U.S. $5,972,000 based on the exchange rate in effect on
March 18, 2005). The initial portion of the purchase price was paid in cash at
the closing and was subject to upward or downward adjustment on a pound for
pound basis to the extent that the value of the net assets of Pascall as of the
closing date was greater or less than 2,520,000 British pounds sterling.

         On May 6, 2005, we submitted to Intelek Properties Limited (which is a
subsidiary of Intelek PLC, a London Stock Exchange public limited company, and
is the former parent of PEHL), our calculation of the value of the net assets of
Pascall as of the closing date, which we believed slightly exceeded 2,520,000
British pounds sterling. Ultimately, the parties determined that the value of
the net assets of Pascall at the closing date was 2,650,000 British pounds
sterling. As a result, we paid to Intelek Properties Limited 130,000 British
pounds sterling (approximately U.S. $236,000 based on the exchange rate in
effect at June 30, 2005) on August 1, 2005 to satisfy this obligation. The
purchase price is also subject to downward adjustments for any payments that may
be made to EEL under indemnity, tax or warranty provisions of the purchase
agreement.


                                       4

<PAGE>

         EEL loaned to Pascall and PEHL at the closing 1,600,000 British pounds
sterling (approximately U.S. $3,082,000 based on the exchange rate in effect on
March 18, 2005) in accordance with the terms of a loan agreement entered into by
those entities at the closing. The loaned funds were used to immediately repay
outstanding intercompany debt owed by Pascall and PEHL to Intelek Properties
Limited.

         We and Intelek PLC have agreed to guarantee payment when due of all
amounts payable by EEL and Intelek Properties Limited, respectively, under the
PEHL purchase agreement. Emrise and EEL have agreed to seek to replace the
guaranty that Intelek Properties Limited has given to Pascall's landlord with a
guaranty from us, and EEL has agreed to indemnify Intelek Properties Limited and
its affiliates for damages they suffer as a result of any failure to obtain the
release of the guarantee of the 17-year lease that commenced in May 1999. The
leased property is a 30,000 square-foot administration, engineering and
manufacturing facility located off the south coast of England.

         Intelek Properties Limited has agreed to various restrictive covenants
that apply for various periods following the closing. The covenants include
non-competition with Pascall's business, non-interference with Pascall's
customers and suppliers, and non-solicitation of Pascall's employees. In
conjunction with the closing, Intelek Properties Limited, EEL, Intelek PLC and
we entered into a Supplemental Agreement dated March 18, 2005. The Supplemental
Agreement provides, among other things, that an interest-free bridge loan of
200,000 British pounds sterling (approximately U.S. $385,400 based on the
exchange rate in effect on March 17, 2005) that was made by Intelek Properties
Limited to Pascall on March 17, 2005 would be repaid by Pascall by March 31,
2005. EEL agreed to ensure that Pascall has sufficient funds to repay the bridge
loan. The bridge loan was repaid in full by Pascall to the seller on the March
31, 2005 due date.

         We have consolidated the results of operations of Pascall beginning
from the date of acquisition, March 18, 2005. Based on current sales
projections, we anticipate that the Pascall acquisition will be accretive to our
earnings per share despite the associated expenses relating both to the payment
of the purchase price and the operation and integration of the Pascall business.
We expect to increase Pascall's sales to its existing customers in the United
States and to sell Pascall's products to Emrise's existing customers as a result
of our local presence and enhanced support from our United States-based sales
and marketing staff. We have consolidated a number of administrative functions
of our two United Kingdom-based subsidiary's operations into the Pascall
facility, which we anticipate will result in significant administrative and
facilities cost savings.

         The following table summarizes the unaudited assets acquired and
liabilities assumed in connection with this acquisition, including $615,000 in
acquisition costs:

                                                            Dollars
                                                          in Thousands
                                                          ------------
        Current assets...............................     $      6,196
        Property, plant and equipment................            1,367
        Intangibles, including goodwill                          5,348
                                                          ------------
        Total assets acquired........................           12,911
        Current liabilities..........................           (2,875)
        Other liabilities............................              (80)
                                                          ------------
        Total liabilities assumed....................           (2,955)
                                                          ------------
        Net assets acquired..........................     $      9,956
                                                          ============


                                       5

<PAGE>

         The purchase price represented a significant premium over the recorded
net worth of Pascall's assets. In determining to pay this premium, we considered
various factors, including the opportunities that Pascall presented for us to
add RF components and RF subsystem assemblies to our product offerings, the
marketing resources of Pascall in the United States power supplies market, and
expected synergies between Pascall's business and our existing power supplies
business.

         On September 2, 2005, we entered into a stock purchase agreement dated
effective as of August 31, 2005 to acquire RO. We amended the agreement on
September 28, 2005.

         Pursuant to the terms of the stock purchase agreement, as amended, we
acquired all of the issues and outstanding shares of common stock of RO. Prior
to the acquisition, all of the common stock of RO was owned by Robert H. Okada,
as Trustee of the Robert H. Okada Trust Agreement dated February 11, 1992, and
Sharon Vavro, an individual.

         RO is based in Sunnyvale, California and designs and manufactures power
conversion products for telecom, industrial, commercial and military
applications. As a result of the acquisition, we acquired all of the assets and
liabilities of RO, including the intellectual property, cash, accounts
receivable and inventories owned by RO. We intend to use these acquired assets
for the same purpose for which they were used by RO.

         The purchase price consisted of $2,400,000 in cash paid at closing and
an additional $600,000 in cash payable in two equal installments on October 6,
2005 and March 31, 2006. The acquisition purchase price was funded with cash
on-hand. The purchase price is subject to adjustment based on the value of the
shareholders' equity, accounts receivable, accounts payable, cash on hand and
net inventory of RO, as determined by the consolidated, unaudited balance sheet
as of August 31, 2005, prepared in accordance with accounting principles
generally accepted in the United States of America. In addition, concurrently
with the closing of the acquisition of RO, we paid in full all then existing
credit facilities of RO in the aggregate amount of $1,602,060.

         In determining the purchase price for RO, we considered the historical
and expected earnings and cash flow of RO, as well as the value of companies of
a size and in an industry similar to RO, comparable transactions and the market
for such companies generally. The purchase price represented a premium of
approximately $2,275,000 over the $2,340,000 net worth of the assets of RO. In
determining this premium, Emrise Electronics considered the synergistic and
strategic advantages provided by having a United States-based power converted
manufacturer and the value of the goodwill, customer relationships and
technology of RO. Goodwill associated with the RO acquisition totaled
approximately $1,291,000. We intend to commission a valuation firm to determine
what portion of the purchase price should be allocated to identifiable
intangible assets. We have estimated that RO's technology is valued at
approximately $484,000, its trademarks are valued at $300,000 and its customer
relationships are valued at $200,000. The valuation of the identified intangible
assets is expected to be completed in December 2005 and could result in changes
to the value of these identified intangible assets and corresponding changes to
the value of goodwill. However, we do not believe these changes will be material
to our consolidated financial position or results of operations.

         In connection with the execution of the stock purchase agreement, we
executed a lease agreement with Caspian Associates for the lease of 25,700
square feet of a 30,700 square feet building located at 245 Caspian Drive,
Sunnyvale, California. The lease provides for a two-year term, commencing on
September 1, 2005 and ending on August 31, 2007, at a base rent of $9,210 per
month. Additionally, the lease provides for an extension of the lease term for
an additional three years, to August 31, 2010 if RO achieves net sales of at


                                       6

<PAGE>

least $14,500,000 and cumulative gross profit of at least $3,987,500. If RO
achieves the net sale and cumulative gross profit targets, the monthly base rent
for the facility will be increased to the fair market value as of the first day
of the next calendar month. The facility will continue to be used for the
design, manufacture and sale of power conversion products.

         In connection with the stock purchase agreement, we also executed an
employment agreement with Richard Okada, effective as of September 1, 2005, to
serve as president of RO. Mr. Okada will receive an annual base salary of
$115,000 for the two-year term of the employment agreement. In addition, Mr.
Okada is entitled to receive an incentive bonus based upon performance criteria
to be determined in the future. In connection with Mr. Okada's employment
agreement, Emrise granted Mr. Okada an incentive stock option under Emrise's
2000 Stock Option Plan to purchase up to 50,000 shares of Emrise's common stock
at an exercise price of $1.35 per share. This option vests 50% on September 1,
2006 and 50% on September 1, 2007. The option expires on August 31, 2015.

         The following table summarizes the unaudited assets and liabilities
assumed in connection with the acquisition, including $48,000 in acquisition
costs.

                                                            Dollars
                                                          in Thousands
                                                        --------------
        Current assets...............................   $      3,269
        Property, plant and equipment................            329
        Intangibles, including goodwill                        2,275
        Other assets                                              66
        Total assets acquired........................          5,939
        Current liabilities..........................           (931)
        Other liabilities............................           (393)
        Total liabilities assumed....................         (1,324)
        Net assets acquired..........................   $      4,615

         The following table summarizes, on an unaudited pro forma basis, the
combined results of operations of Emrise, Larus Corporation, Pascall and RO, as
though the Laurus Corporation, Pascall and RO acquisitions occurred as of
January 1, 2004. The pro forma amounts give effect to appropriate adjustments
for interest expense and income taxes. The pro forma amounts presented are not
necessarily indicative of future operating results (in thousands, except per
share amounts).

<TABLE>
                                                         Three Months                      Six Months
                                                      Ended September 30,              Ended September 30,
                                                -----------------------------    -----------------------------
                                                     2005             2004            2005             2004
                                                ------------     ------------    ------------     ------------
<S>                                             <C>              <C>             <C>              <C>
Revenues                                        $     11,887     $     12,098    $     35,043     $     33,834
Net income                                      $        691     $        586    $        431     $        910
Earnings per share of common stock
   Basic                                        $       0.02     $       0.02    $       0.01     $       0.02
                                                ============     ============    ============     ============
   Diluted                                      $       0.02     $       0.02    $       0.01     $       0.02
                                                ============     ============    ============     ============

</TABLE>

CRITICAL ACCOUNTING POLICIES

         Our discussion and analysis of our financial condition and results of
operations are based upon our consolidated financial statements, which have been
prepared in accordance with accounting principles generally accepted in the
United States. The preparation of these financial statements requires us to make


                                       7

<PAGE>

estimates and judgments that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amount of net sales and expenses for
each period. The following represents a summary of our critical accounting
policies, defined as those policies that we believe are the most important to
the portrayal of our financial condition and results of operations and that
require management's most difficult, subjective or complex judgments, often as a
result of the need to make estimates about the effects of matters that are
inherently uncertain.

     REVENUE RECOGNITION

         We derive revenues from sales of electronic components and
communications equipment products and services. Our sales are based upon written
agreements or purchase orders that identify the type and quantity of the item
being purchased and the purchase price. We recognize revenues when delivery of
products has occurred or services have been rendered, no significant obligations
remain on our part, and collectibility is reasonably assured based on our credit
and collections practices and policies.

         We recognize revenues from domestic sales of our electronic components
and communications equipment at the point of shipment of those products. Product
returns are infrequent and require prior authorization because our sales are
final and we quality test our products prior to shipment to ensure they meet the
specifications of the binding purchase orders under which they are shipped.
Normally, when a customer requests and receives authorization to return a
product, the request is accompanied by a purchase order for a replacement
product.

         Revenue recognition for products and services provided by our United
Kingdom subsidiaries depends upon the type of contract involved.
Engineering/design services contracts generally entail design and production of
a prototype over a term of up to several years, with all revenue deferred until
all services under the contracts have been completed. Production contracts
provide for a specific quantity of products to be produced over a specific
period of time. Customers issue binding purchase orders for each suborder to be
produced. At the time each suborder is shipped to the customer, we recognize
revenue relating to the products included in that suborder. Returns are
infrequent and permitted only with prior authorization because these products
are custom made to order based on binding purchase orders and are quality tested
prior to shipment. Generally, these products carry a one-year limited parts and
labor warranty. We do not offer customer discounts, rebates or price protection
on these products.

         We recognize revenues for products sold by our French subsidiary at the
point of shipment. Customer discounts are included in the product price list
provided to the customer. Returns are infrequent and permitted only with prior
authorization because these products are shipped based on binding purchase
orders and are quality tested prior to shipment. Generally, these products carry
a two-year limited parts and labor warranty.

         Generally, our electronic components, network access and transmission
products and network timing and synchronization products carry a one-year
limited parts and labor warranty and our communications test instruments and
European network access and transmission products carry a two-year limited parts
and labor warranty. Products returned under warranty are tested and repaired or
replaced at our option. Historically, warranty repairs have not been material.
Product returns during 2004 were less than $1,000. We do not offer customer
discounts, rebates or price protection on these products.


                                       8

<PAGE>

         Revenues from services such as repairs and modifications are recognized
when the service has been completed and invoiced. For repairs that involve
shipment of a repaired product, we recognize repair revenues when the product is
shipped back to the customer. Service revenues represented 1.8% and 5.7% of net
sales during the nine months ended September 30, 2005 and the year ended
December 31, 2004, respectively.

         RO generates a portion of its revenue from royalties. Royalty income is
recognized when the technology rights have transferred to the licensee. For
agreements that provide the licensees the right to manufacture and sell our
proprietary products, we recognize initial license fee revenue upon delivery of
the product technology. We recognize guaranteed minimum license royalties as
revenue as they become due. Per unit royalties that exceed the guaranteed
minimum are recognized as earned when reported.

     INVENTORY VALUATION

         Our finished goods electronic components inventories generally are
built to order. Our communications equipment inventories generally are built to
forecast, which requires us to produce a larger amount of finished goods in our
communications equipment business so that our customers can promptly be served.
Our products consist of numerous electronic and other parts, which necessitates
that we exercise detailed inventory management. We value our inventory at the
lower of the actual cost to purchase or manufacture the inventory (first-in,
first-out) or the current estimated market value of the inventory (net
realizable value). We perform physical inventories at least once a year. We
regularly review inventory quantities on hand and record a provision for excess
and obsolete inventory based primarily on our estimated forecast of product
demand and production requirements for the next twelve months. Additionally, to
determine inventory write-down provisions, we review product line inventory
levels and individual items as necessary and periodically review assumptions
about forecasted demand and market conditions. Any parts or finished goods that
we determine are obsolete, either in connection with the physical count or at
other times of observation, are reserved for and subsequently discarded and
written-off. Demand for our products can fluctuate significantly. A significant
increase in the demand for our products could result in a short-term increase in
the cost of inventory purchases, while a significant decrease in demand could
result in an increase in the amount of excess inventory quantities on hand.

         In addition, the communications equipment industry is characterized by
rapid technological change, frequent new product development, and rapid product
obsolescence that could result in an increase in the amount of obsolete
inventory quantities on hand. Also, our estimates of future product demand may
prove to be inaccurate, in which case we may have understated or overstated the
provision required for excess and obsolete inventory. In the future, if our
inventory is determined to be overvalued, we would be required to recognize such
costs in our cost of goods sold at the time of such determination. Likewise, if
our inventory is determined to be undervalued, we may have over-reported our
costs of goods sold in previous periods and would be required to recognize
additional operating income at the time of sale. Therefore, although we make
every effort to ensure the accuracy of our forecasts of future product demand,
any significant unanticipated changes in demand or technological developments
could have a significant impact on the value of our inventory and our reported
operating results.

     FOREIGN CURRENCY TRANSLATION

         We have foreign subsidiaries that together accounted for 57.3% of our
net revenues, 46.0% of our assets and 39.0% of our total liabilities as of and
for the year ended December 31, 2004, and 61.0% of our net revenues, 50.3% of
our assets and 53.2% of our total liabilities as of and for the nine months
ended September 30, 2005. In preparing our consolidated financial statements, we


                                       9

<PAGE>

are required to translate the financial statements of our foreign subsidiaries
from the currencies in which they keep their accounting records into United
States dollars. This process results in exchange gains and losses which, under
relevant accounting guidance, are either included within our statement of
operations or as a separate part of our net equity under the caption
"accumulated other comprehensive income (loss)."

         Under relevant accounting guidance, the treatment of these translation
gains or losses depends upon our management's determination of the functional
currency of each subsidiary. This determination involves consideration of
relevant economic facts and circumstances affecting the subsidiary. Generally,
the currency in which the subsidiary transacts a majority of its transactions,
including billings, financing, payroll and other expenditures, would be
considered the functional currency. However, management must also consider any
dependency of the subsidiary upon the parent and the nature of the subsidiary's
operations.

         If management deems any subsidiary's functional currency to be its
local currency, then any gain or loss associated with the translation of that
subsidiary's financial statements is included as a separate component of
stockholders' equity in accumulated other comprehensive income (loss). However,
if management deems the functional currency to be United States dollars, then
any gain or loss associated with the translation of these financial statements
would be included within our statement of operations.

         If we dispose of any of our subsidiaries, any cumulative translation
gains or losses would be realized into our statement of operations. If we
determine that there has been a change in the functional currency of a
subsidiary to United States dollars, then any translation gains or losses
arising after the date of the change would be included within our statement of
operations.

         Based on our assessment of the factors discussed above, we consider the
functional currency of each of our international subsidiaries as each
subsidiary's local currency. Accordingly, we had a cumulative translation loss
of $275,000 and gain of $487,000 that were included as part of accumulated other
comprehensive income (loss) within our balance sheet at September 30, 2005 and
December 31, 2004, respectively. During the nine months ended September 30, 2005
and the year ended December 31, 2004, we included translation adjustments of
losses of approximately $762,000 and $379,000, respectively, under accumulated
other comprehensive income (loss).

         If we had determined that the functional currency of our subsidiaries
was United States dollars, these gains or losses would have decreased or
increased our loss for these periods. The magnitude of these gains or losses
depends upon movements in the exchange rates of the foreign currencies in which
we transact business as compared to the value of the United States dollar. These
currencies include the euro, the British pound sterling and the Japanese yen.
Any future translation gains or losses could be significantly higher or lower
than those we recorded for these periods.

     INTANGIBLES, INCLUDING GOODWILL

         We periodically evaluate our intangibles, including goodwill, for
potential impairment. Our judgments regarding the existence of impairment are
based on legal factors, market conditions and operational performance of our
acquired businesses.

         In assessing potential impairment of goodwill, we consider these
factors as well as forecasted financial performance of the acquired businesses.
If forecasts are not met, we may have to record additional impairment charges
not previously recognized. In assessing the recoverability of our goodwill and
other intangibles, we must make assumptions regarding estimated future cash


                                       10

<PAGE>

flows and other factors to determine the fair value of those respective assets.
If these estimates or their related assumptions change in the future, we may be
required to record impairment charges for these assets that were not previously
recorded. If that were the case, we would have to record an expense in order to
reduce the carrying value of our goodwill. On January 1, 2002, we adopted
Statement of Financial Accounting Standards ("SFAS") No. 142, "Goodwill and
Other Intangible Assets," and were required to analyze our goodwill for
impairment issues by June 30, 2002, and then at least annually after that date
or more frequently if an event occurs or circumstances change that would more
likely than not reduce the fair value of a reporting unit below its carrying
amount. At September 30, 2005 and December 31, 2004, the reported goodwill
totaled $13,683,000 and $5,881,000, respectively (net of accumulated
amortization of $1,073,000 and $1,084,000, respectively). During the nine months
ended September 30, 2005 and the year ended December 31, 2004, we did not record
any impairment losses related to goodwill and other intangible assets.

         In conjunction with our July 2004 acquisition of Larus Corporation, we
commissioned a valuation firm to determine what portion of the purchase price
should be allocated to identifiable intangible assets. As a result of the
valuation, we determined that the Larus trade name and trademark are valued at
$750,000, the technology is valued at $1,150,000 and customer relationships are
valued at $200,000. Goodwill associated with the Larus Corporation acquisition
totaled $4,944,000. The Larus trade name and trademark were determined to have
indefinite lives and therefore are not being amortized but rather are being
periodically tested for impairment. The technology and customer relationships
were both estimated to have ten-year lives and, as a result, $40,000 and
$129,000 of amortization expenses were recorded and charged to administrative
expense during the year ended December 31, 2004 and the nine months ended
September 30, 2005, respectively. Previously, management had estimated the
intangibles of Larus Corporation to be $2,800,000 for trademark and trade name,
$500,000 for technology, and $300,000 for customer relationships. As a result,
the balances were adjusted and $50,000 of amortization expense was recorded to
adjust the accumulated amortization to the revised intangible balances.

         In conjunction with our March 2005 acquisition of Pascall, we have
selected a valuation firm to determine what portion of the purchase price should
be allocated to identifiable intangible assets. We have considered whether the
acquisition included various types of identifiable intangible assets, including
trade names, trademarks, covenants not to compete, patents, customers,
workforce, technology and software. We have estimated that the Pascall trade
name and trademark are valued at $50,000. We have estimated that the covenants
not to compete that were obtained from Pascall's former affiliates are valued at
$100,000 in light of public statements made by those affiliates indicating that
they were, for strategic reasons, exiting the power supply business, which we
believe results in a low probability that they would return to the power supply
business absent the covenants not to compete. We believe that no other
identifiable intangible assets of value were acquired. No patents were acquired.
We have not ascribed any value to Pascall's customer base because our United
Kingdom subsidiary, XCEL Power Systems, Ltd., already sells to Pascall's key
customers. Pascall's workforce does not hold any special skills that are not
readily available from other sources. We did not identify any valuable completed
technology that was acquired, because Pascall utilizes non-proprietary
technology to produce custom power supplies pursuant to customer specifications.
Pascall does not develop or design software and does not own software of any
material value.

         Accordingly, we have estimated that the goodwill associated with the
Pascall acquisition totaled $5,298,000 as compared to the initial goodwill of
$4,571,000. The Pascall trade name and trademark were determined to have
indefinite lives and therefore are not being amortized but rather are being
periodically tested for impairment. The covenants not to compete will be
amortized over their three-year duration. The valuation of the identified
intangible assets is expected to be completed during the quarter ending December
31, 2005 and could result in changes to the value of these identified intangible
assets and corresponding changes to the value of goodwill. However, we do not
believe these changes will be material to our financial position or results of
operations.


                                       11

<PAGE>

         Our Emrise Electronics subsidiary acquired RO Associates Incorporated
effective August 31, 2005. In determining the purchase price for RO, Emrise
Electronics considered the historical and expected earnings and cash flow of RO,
as well as the value of companies of a size and in an industry similar to RO,
comparable transactions and the market for such companies generally. The
purchase price represented a premium of approximately $2,275,000 over the
$2,340,000 net worth of the assets of RO. In determining this premium, Emrise
Electronics considered the synergistic and strategic advantages provided by
having a United States-based power converted manufacturer and the value of the
goodwill, customer relationships and technology of RO. Goodwill associated with
the RO acquisition totaled approximately $1,290,000. We intend to commission a
valuation firm to determine what portion of the purchase price should be
allocated to identifiable intangible assets. We have estimated that RO's
technology is valued at approximately $484,000, its trademarks are valued at
$300,000 and its customer relationships are valued at $200,000. The valuation of
the identified intangible assets is expected to be completed in December 2005
and could result in changes to the value of these identified intangible assets
and corresponding changes to the value of goodwill. However, we do not believe
these changes will be material to our consolidated financial position or results
of operations.

RESULTS OF OPERATIONS

         The tables presented below, which compare our results of operations for
the three and nine months ended September 30, 2005 to our results of operations
for the three and nine months ended September 30, 2004, present the results for
each period, the changes in those results from one period to another in both
dollars and percentage change, and the results for each period as a percentage
of net sales. The columns present the following:

         o        The first two data columns show the absolute results for each
                  period presented.

         o        The columns entitled "Dollar Variance" and "Percentage
                  Variance" show the change in results, both in dollars and
                  percentages. These two columns show favorable changes as a
                  positive and unfavorable changes as negative. For example,
                  when our net sales increase from one period to the next, that
                  change is shown as a positive number in both columns.
                  Conversely, when expenses increase from one period to the
                  next, that change is shown as a negative in both columns.

         o        The last two columns show the results for each period as a
                  percentage of net sales.


                                       12

<PAGE>

<TABLE>
                     THREE MONTHS ENDED SEPTEMBER 30, 2005 COMPARED TO THREE MONTHS ENDED SEPTEMBER 30, 2004


                                                                                                         RESULTS AS A PERCENTAGE
                                                                             DOLLAR          PERCENTAGE    OF NET SALES FOR THE
                                               THREE MONTHS ENDED           VARIANCE          VARIANCE     THREE MONTHS ENDED
                                                  September 30,          ------------      ------------        SEPTEMBER 30,
                                             ----------------------        FAVORABLE         FAVORABLE     -------------------
                                               2005          2004        (UNFAVORABLE)     (UNFAVORABLE)    2005        2004
                                             --------      --------      ------------      ------------    --------   --------
                                                   (DOLLARS IN THOUSANDS)
<S>                                          <C>           <C>           <C>                      <C>         <C>        <C>
Net sales
    Electronic components ..............     $  7,262      $  3,843      $      3,419             89.0%       65.0%      51.5%
    Communications equipment ...........        3,915         3,626               289              8.0%       35.0%      48.5%
                                             --------      --------      ------------      ------------    --------   --------
    Total net sales ....................       11,177         7,469             3,708             49.6%      100.0%     100.0%
                                             --------      --------      ------------      ------------    --------   --------
Cost of sales
    Electronic components ..............        4,183         2,284            (1,899)           (83.1%)      37.4%      30.6%
    Communications equipment ...........        2,128         1,955              (173)            (8.8%)      19.0%      26.2%
                                             --------      --------      ------------      ------------    --------   --------
    Total cost of sales ................        6,311         4,239            (2,072)           (48.9%)      56.5%      56.8%
                                             --------      --------      ------------      ------------    --------   --------
Gross profit
    Electronic components ..............        3,079         1,559             1,520             97.5%       27.5%      20.9%
    Communications equipment ...........        1,787         1,671               116              6.9%       16.0%      22.4%
                                             --------      --------      ------------      ------------    --------   --------
    Total gross profit .................        4,866         3,230             1,636             50.7%       43.5%      43.2%
                                             --------      --------      ------------      ------------    --------   --------
Selling, general and administrative
   expenses ............................        3,292         2,465              (827)           (33.5%)      29.5%      33.0%
Engineering and product development.....          600           438              (162)           (37.0%)       5.4%       5.9%
Operating income .......................          974           327               647            197.9%        8.7%       4.4%
                                             --------      --------      ------------      ------------    --------   --------
Interest expense .......................         (106)         (115)                9              7.8%        0.9%       1.5%
Interest income ........................           27            --                27             --           0.2%       0.0%
Other expense ..........................          (91)          (28)              (63)          (225.0%)       0.8%       0.4%
                                             --------      --------      ------------      ------------    --------   --------
Income before income tax expense .......          804           184               620            337.0%        7.2%       2.5%
                                             --------      --------      ------------      ------------    --------   --------
Income tax expense (benefit) ...........          (12)           26                38            146.2%        0.1%       0.3%
                                             --------      --------      ------------      ------------    --------   --------
Net income .............................     $    816      $    158      $        658            416.5%        7.3%       2.1%
                                             ========      ========      ============      ============    ========   ========

</TABLE>

         NET SALES. The $3,708,000 (49.6%) increase in total net sales for the
three months ended September 30, 2005 as compared to the three months ended
September 30, 2004 resulted from the combination of a $3,419,000 (89.0%)
increase in net sales of our electronic components and a $289,000 (8.0%)
increase in net sales of our communications equipment products and services.

         ELECTRONIC COMPONENTS. The increase in net sales of our electronic
components segment resulted from a $2,743,000 (146.0%) increase in net sales of
power supplies primarily due to the inclusion of $3,442,000 of power supplies
and RF components sold by Pascall and $344,000 sold by RO, which subsidiaries we
acquired on March 18, 2005 and August 31, 2005, respectively. Without Pascall
and RO, sales of power supplies by XCEL Power Systems, Ltd. would have declined
by $818,000, primarily due to the delay of delivery requirements for the
Eurofighter Typhoon aircraft. We had $718,000 of sales of RF components and RF
subsystems assemblies for the three months ended September 30, 2005 as compared
to none in the prior year period due to the acquisition of Pascall in March
2005. Sales of switches decreased $165,000 (11.4%) to $1,281,000 for the three
months ended September 30, 2005 from $1,446,000 for the prior year period due to
a deferral of certain orders to the fourth quarter and lower orders for spares
by the defense supply agency.

         COMMUNICATIONS EQUIPMENT. The $289,000 (8.0%) increase in net sales of
our communications equipment segment resulted primarily from an increase of
$394,000 (73.2%) of net sales of test instruments and a $317,000 (62.2%)
increase in sales of synchronous timing devices due to an increased number of
units sold. These increases were partially offset by a $473,000 (19.9%) decline


                                       13

<PAGE>

in net sales of network access equipment and transmission products due to lower
unit sales volume. Sales of network access products produced by CXR-AJ in France
held steady with no change. However, we anticipate that sales of our network
access products both in France and, more importantly, in the United States will
grow as new sales channels and our stronger marketing presence becomes effective
and we work to utilize our two new United States-based distributors with whom we
established relationships during 2005. We also anticipate that sales of our
network timing and synchronization products will show growth as we build our
business with telecommunications carrier companies during the remainder of 2005
and beyond.

         GROSS PROFIT. Gross profit as a percentage of total net sales increased
to 43.5% for the three months ended September 30, 2005 from 43.2% for the prior
year period. In dollar terms, gross profit increased by $1,636,000 (50.7%) to
$4,866,000 for the three months ended September 30, 2005 as compared to
$3,230,000 for the prior year period.

         Electronic Components. The $1,520,000 (97.5%) increase in gross profit
for our electronic components segment was primarily due to the inclusion of
Pascall's results, which contributed $1,103,000 in gross profit for the three
months ended September 30, 2005, and the inclusion of $633,000 of gross profit
contributed by RO primarily as a result of $550,000 of licensing revenue. Gross
profit for our switch sales declined by $209,000 (26.1%) to $592,000 for the
three months ended September 30, 2005 as compared to $801,000 for the prior year
period due to lower sales volume, changes in product mix and delays of
production into the fourth quarter.

         Communications Equipment. The $116,000 (6.9%) increase in gross profit
for our communications equipment segment was primarily due to the increased
sales of test instruments during the three months ended September 30, 2005.
Gross profit for test instruments increased $206,000 (55.0%) to $579,000 as
compared to $373,000 in the prior year period. This increase was slightly
reduced by minor decreases in gross profit on network access equipment and
network timing devices.

         SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. The $827,000 (33.5%)
increase in selling, general and administrative expenses for the three months
ended September 30, 2005 as compared to the three months ended September 30,
2004 primarily was due to:

         o        a $114,000 (70.8%) increase in sales commissions primarily due
                  to the inclusion of sales commissions due to the RO and
                  Pascall acquisitions;

         o        a $329,000 (150.2%) increase in other selling and marketing
                  expenses primarily due to the inclusion of selling expenses as
                  a result of the Pascall acquisition;

         o        a $379,000 (24.4%) increase in administrative expenses
                  primarily due to the inclusion of $218,000 and $43,000 of
                  administrative costs for Pascall and RO, respectively, and an
                  increase of $54,000 in corporate legal expenses and a $77,000
                  increase in accounting and auditing expenses at our United
                  States operations to $96,000 and $132,000, respectively.

Despite the increase in selling, general and administrative expenses in dollar
terms, our selling general and administrative expenses declined to 29.5% of our
net sales for the three months ended September 30, 2005 as compared to 33.0% of
our net sales for the prior year period due to our overall increase in net
sales.

         We anticipate that selling, general and administrative expenses for the
remainder of 2005 will remain at levels higher than those we experienced last
year due to the Larus Corporation, Pascall and RO acquisitions, increased
investments in new products, sales and marketing expenses for our new low
profile rotary and digital switches, activity in searching for and analyzing


                                       14

<PAGE>

potential acquisitions, expansion of our investor relations program and
increased corporate governance activities in response to the Sarbanes-Oxley Act
of 2002 and recently adopted rules and regulations of the Securities and
Exchange Commission. However we continue to seek efficiency and cost savings at
all operations and anticipate we will further reduce our selling, general and
administrative expenses by an estimated $625,000 on an annual basis over the
current levels as a result of sales, marketing and administrative staffing
reductions implemented in our communications equipment segment during the three
months ended June 30, 2005.

         ENGINEERING AND PRODUCT DEVELOPMENT EXPENSES. Engineering and product
development expenses consist primarily of new product development activities.
The $162,000 (37.0%) increase in these expenses resulted primarily from an
increase of $43,000 in expenses attributable to CXR Larus network timing
devices, a $95,000 increase in engineering expenses related to new products for
our Pascall acquisition and a $31,000 increase attributable to our RO
acquisition. We expect this higher level of expense to continue throughout the
remainder of 2005 as we continue to develop our new family of rotary switches,
pursue long-term opportunities in the timing and synchronization market and
continue to develop our power supply and RF component products.

         INTEREST EXPENSE AND OTHER INCOME. Interest expense of $106,000
declined slightly for the three months ended September 30, 2005. We recorded
reduced interest expenses related to our Wells Fargo Bank loan due to the zero
balance on the revolving credit line. In addition, we recorded $27,000 of
interest income in the three months ended September 30, 2005, which was earned
on the remaining proceeds of the January 2005 private placement. We did not have
interest income during the three months ended September 30, 2004. Other expense
of $91,000 for the three months ended September 30, 2005 included a United
States-based currency hedging loss of $87,000.

         INCOME TAX EXPENSE. Income tax benefit for the three months ended
September 30, 2005 was $12,000, compared to an expense of $26,000 for the three
months ended September 30, 2004. We have net tax loss carryforwards for United
States income tax purposes and relieved $245,000 of our tax asset valuation
allowance. This was partially offset with foreign tax provisions of $233,000.

         NET INCOME. The net income for the three months ended September 30,
2005 increased by $658,000 (416.5%) to $816,000 as compared to net income of
$158,000 for the three months ended September 30, 2004. The increase was
primarily due to $313,000 of net income from Pascall and $439,000 of net income
from RO that included $550,000 of royalty revenue. Improved sales of test
instruments at CXR Larus provided a $277,000 increase in operating income. We
continue to closely monitor costs throughout our operations and have reduced
costs through staffing reductions in our communications equipment operations in
the United States as indicated above.


                                       15

<PAGE>

<TABLE>
                      NINE MONTHS ENDED SEPTEMBER 30, 2005 COMPARED TO NINE MONTHS ENDED SEPTEMBER 30, 2004

                                                                                                         RESULTS AS A PERCENTAGE
                                                                             DOLLAR          PERCENTAGE    OF NET SALES FOR THE
                                                NINE MONTHS ENDED           VARIANCE          VARIANCE     THREE MONTHS ENDED
                                                  September 30,          ------------      ------------        SEPTEMBER 30,
                                             ----------------------        FAVORABLE         FAVORABLE     -------------------
                                               2005          2004        (UNFAVORABLE)     (UNFAVORABLE)    2005        2004
                                             --------      --------      ------------      ------------    --------   --------
                                                      (DOLLARS IN THOUSANDS)
<S>                                          <C>           <C>           <C>                      <C>         <C>        <C>
Net sales
    Electronic components ...............    $ 17,488      $ 11,703      $      5,785             49.4%       61.5%      58.2%
    Communications equipment ............      10,950         8,390             2,560             30.5%       38.5%      41.8%
                                             --------      --------      ------------      ------------    --------   --------
    Total net sales .....................      28,438        20,093             8,345             41.5%      100.0%     100.0%
Cost of sales
    Electronic components ...............      10,634         6,809            (3,825)           (56.2%)      37.4%      33.9%
    Communications equipment ............       5,863         4,408            (1,455)           (33.0%)      20.6%      21.9%
    Total cost of sales .................      16,497        11,217            (5,280)           (47.1%)      58.0%      55.8%
Gross profit
    Electronic components ...............       6,854         4,894             1,960             40.0%       24.1%      24.4%
    Communications equipment ............       5,087         3,982             1,105             27.7%       17.9%      19.8%
    Total gross profit ..................      11,941         8,876             3,065             34.5%       42.0%      44.2%
Selling, general and administrative
   expenses .............................       9,570         6,749            (2,821)           (41.8%)      33.7%      33.6%
Engineering and product development
   expenses .............................       1,736         1,033              (703)           (68.1%)       6.1%       5.1%
Operating income ........................         635         1,094              (459)           (42.0%)       2.2%       5.4%
Interest expense ........................        (302)         (305)                3              1.0%        1.1%       1.5%
Interest income .........................         136            --               136               --         0.5%         --
Other income and expense ................          21           (64)               85            132.8%        0.1%       0.3%
Income before income tax expense ........         490           725              (235)           (32.4%)       1.7%       3.6%
Income tax expense ......................           3           128               125             97.7%        0.0%       0.6%
Net income ..............................    $    487      $    597              (110)           (18.4%)       1.7%       3.0%
                                             ========      ========      ============      ============    ========   ========

</TABLE>

         NET SALES. The $8,345.000 (41.5%) increase in total net sales for the
nine months ended September 30, 2005 as compared to the nine months ended
September 30, 2004 resulted from the combination of a $5,785,000 (49.4%)
increase in net sales of our electronic components and a $2,560,000 (30.5%)
increase in net sales of our communications equipment products and services.

         ELECTRONIC COMPONENTS. The increase in net sales of our electronic
components segment resulted primarily from the inclusion in our results for the
nine months ended September 30, 2005 of Pascall's $7,314,000 sales of power
supplies and RF components and RO's $894,000 sales of power conversion products
and licensing. This increase was offset by a $2,239,000 (32.2%) decrease in
sales at XCEL Power Systems, Ltd., which decrease was primarily related to
reduced sales of power supplies primarily due to the delay of deliveries for the
Eurofighter Typhoon aircraft. Sales of switches increased $135,000 (1.9%) to
$4,629,000 for the nine months ended September 30, 2005 from $4,541,000 for the
prior year period due to slightly higher sales volume.

         We first reported sales of RF components during the three months ended
March 31, 2005 due to the Pascall acquisition. We acquired RO on August 31,
2005. Excluding sales by Pascall from March 18, 2005 through September 30, 2005
and sales by RO for September 2005, our electronic components segment sales
declined by $2,424,000 or (20.7%) for the nine months ended September 30, 2005


                                       16

<PAGE>

as compared to the nine months ended September 30, 2004. We currently anticipate
that our sales of electronic components will increase in the fourth quarter of
2005, and throughout 2006 based upon informal indications we have received from
various customers and based upon recent increases in our backlog.

         COMMUNICATIONS EQUIPMENT. The $2,560,000 increase in net sales of our
communications equipment segment resulted primarily from the inclusion in our
results for the nine months ended September 30, 2005 of $4,418,000 of net sales
of network timing and synchronization products attributable to our acquisition
of Larus Corporation that occurred on July 13, 2004 as compared to such sales of
$1,468,000 for the period from July 13, 2004 to September 30, 2004. This
increase was partially offset by a $543,000 (12.4%) decline in net sales of
network access equipment and transmission products manufactured by CXR-AJ, which
was primarily due to delays in French military communications infrastructure
programs that utilize our products. Communications test equipment net sales
increased $257,000 (14.6%) to $2,012,000 for the nine months ended September 30,
2005 as compared to $1,755,000 for the prior year period, primarily due to
increased sales to an agency of the Homeland Defense Department. We anticipate
that sales of our communications test equipment will continue to improve
throughout the remainder of 2005. We also anticipate that sales of our network
access products both in France and more importantly in the United States will
grow as new sales channels and our stronger marketing presence becomes effective
and we work to utilize our two new United States-based distributors we
established relationships with during the three months ended March 31, 2005. We
also anticipate that sales of our network timing and synchronization products
will show further growth as we build our business with telecommunications
carrier companies.

         GROSS PROFIT. Gross profit as a percentage of total net sales decreased
to 42.0% from 44.2% for the prior year period. In dollar terms, gross profit
increased by $3,065,000 (34.5%) to $11,941,000 for the nine months ended
September 30, 2005 as compared to $8,876,000 for the prior year period.

         ELECTRONIC COMPONENTS. The $1,960,000 (40.0%) increase in gross profit
for our electronic components segment was primarily due to the inclusion in our
results for the nine months ended September 30, 2005 of $2,136,000 of gross
profit from Pascall and $633,000 of gross profit from RO. Partially offsetting
these increases was a $535,000 reduction in gross profit from switches primarily
due to product mix and reduced sales volume and a $340,000 decrease in gross
profit on power supplies produced by XCEL Power Systems, Ltd. as a direct result
of reduced sales volume due to contract delivery delays. We expect overall sales
of power supplies in 2005 to exceed overall sales of power supplies in 2004 and
to grow further in 2006 based upon informal indications we have received from
various customers and increased backlog. EEL Japan Ltd. increased its gross
profit by $160,000 (40.2%) to $558,000 from $398,000 in the prior year due to
increased sales of higher margin switches.

         COMMUNICATIONS EQUIPMENT. The $1,105,000 (27.7%) increase in gross
profit for our communications equipment segment was primarily due to the
inclusion of CXR Larus' $1,866,000 of gross profit during the nine months ended
September 30, 2005 attributable to net sales of network access and network
timing and synchronization products as compared to $595,000 in the period from
July 13, 2004 to September 30, 2004. Gross profit for test instruments virtually
remained unchanged at $1,253,000.

         The 1.0 percentage point decrease in this segment's gross profit as a
percentage of total net sales was primarily the result of the larger sales
contribution of the lower margin CXR Larus network timing and synchronization
products and CXR-AJ network access products as compared to the higher margin
test equipment. We plan to have our timing and other network access products
built for us under a signed contract with Hitachi OMD and thereby increase gross
margins over our in-house manufacturing.


                                       17

<PAGE>

         SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. The $2,821,000 (41.8%)
increase in selling, general and administrative expenses for the nine months
September 30, 2005 as compared to the nine months ended September 30, 2004 was
primarily due to:

         o        a $284,000 (78.2%) increase in sales commissions primarily due
                  to the inclusion of $126,000, $119,000 and $42,000 of sales
                  commission expenses of CXR Larus, Pascall and RO,
                  respectively;

         o        a $1,340,000 (62.8%) increase in other selling and marketing
                  expenses primarily due to an increase of $737,000 and
                  inclusion of $664,000 of selling expenses of our Larus
                  division and Pascall, respectively, attendance at tradeshows
                  and increased advertising and marketing of our electronic
                  components;

         o        a $1,198,000 (28.2%) increase in administrative expenses
                  primarily due to the inclusion of $376,000 and $472,000 of
                  administrative costs for our Larus division and Pascall,
                  respectively;

         o        $74,000 in severance costs we recorded to administrative
                  expense to reflect a consolidation of CXR Larus' operations;

         o        a $55,000 expense we recorded for a repair provision for the
                  building in Wales that we vacated to combine our coil winding
                  business with XCEL Power Systems, Ltd. in Ashford, England;
                  and

         o        an increase of $149,000 in United States corporate legal
                  expenses and a $168,000 increase in our domestic accounting
                  and auditing expenses.

         We anticipate that selling, general and administrative expenses for the
remainder of 2005 will remain at levels higher than those we experienced last
year due to the Larus Corporation, Pascall and RO acquisitions, increased
investments in new products, sales and marketing expenses for our new low
profile rotary and digital switches, increased activity in searching for and
analyzing potential acquisitions, expansion of our investor relations program
and increased corporate governance activities in response to the Sarbanes-Oxley
Act of 2002 and rules and regulations of the Securities and Exchange Commission.
However we continue to seek efficiencies and cost savings at all operations and
anticipate we will further reduce our selling, general and administrative
expenses by an estimated $625,000 on an annual basis over the current levels as
a result of sales, marketing and administrative staffing reductions implemented
in our communications equipment segment. Our selling, general and administrative
expenses remained almost constant as a percentage of net sales at 33.7% as
compared to 33.6% in the prior period.

         ENGINEERING AND PRODUCT DEVELOPMENT EXPENSES. Engineering and product
development expenses consist primarily of new product development engineering
activities. The $703,000 (68.1%) increase in these expenses resulted primarily
from the inclusion of $381,000 of expenses attributable to our Larus division
and a $194,000 increase in engineering expenses attributable to Pascall. Also,
expenses related to development of our new low profile rotary switches increased
$70,000 (19.9%) to $422,000 for the nine months ended September 30, 2005 as
compared to $352,000 for the prior year period. We expect this higher level of
expense to continue throughout the remainder of 2005 as we continue to develop
our new family of rotary switches and pursue long term opportunities in the
timing and synchronization market. During the nine months ended September 30,
2005, we eliminated one of our two engineering directors at CXR Larus, which we
anticipate will offset approximately $75,000 of our increased engineering
expenses on an annual basis.


                                       18

<PAGE>

         INTEREST EXPENSE AND OTHER INCOME. Interest expense decreased slightly
by $3,000 (1.0%) to $302,000 for the nine months ended September 30, 2005 as
compared to $305,000 for the nine months ended September 30, 2004. In addition,
we recorded $136,000 of interest income in the nine months ended September 30,
2005, which was earned on the proceeds of the January 2005 private placement. We
did not have interest income during the nine months ended September 30, 2004.
Other income of $21,000 for the nine months ended September 30, 2005 primarily
resulted from a $100,000 gain due to the sale of our T-Com product line. The
T-Com technology and tangible assets had no carrying value.

         INCOME TAX EXPENSE. Income tax expense for the nine months ended
September 30, 2005 was $3,000, compared to $128,000 for the nine months ended
September 30, 2004 due to lower pretax income. We relieved our tax asset
valuation allowance by $245,000, which was offset by our foreign tax provision
of $248,000.

         NET INCOME (LOSS). Net income for the nine months ended September 30,
2005 decreased by $110,000 to $487,000 as compared to $597,000 for the nine
months ended September 30, 2004. The decrease was primarily due to the impact of
planned increased sales and marketing expenses to launch new products and
improve the marketing and sales efforts in promoting our existing products and
the addition of similar expenses of CXR Larus designed to increase future
revenue and net income together with the substantial increase in product
development engineering associated primarily with our network timing and
synchronization products. We continue to closely monitor costs throughout our
operations and have reduced costs through staffing reductions in our
communications equipment operations in the United States and France as indicated
above.

LIQUIDITY AND CAPITAL RESOURCES

         During the nine months ended September 30, 2005, we funded our
operations primarily through revenue generated from our operations and through
our existing and previous lines of credit with Wells Fargo Bank, N.A. and
various foreign banks. During the nine months ended September 30, 2005, we
continued to rely on our foreign credit facilities. In addition, we raised
approximately $16,018,000 in net proceeds through a private placement of equity
securities in January 2005 as described below to support our acquisition
program.  As of September 30, 2005, we had working capital of $12,671,000,
which represented a $7,131,000 (128.7%) increase from working capital of
$5,540,000 at December 31, 2004, primarily due to the proceeds from the private
placement and the addition of the working capital of Pascall and RO. At
September 30, 2005 and December 31, 2004, we had accumulated deficits of
$15,919,000 and $16,406,000, respectively, and cash and cash equivalents of
$3,398,000 and $1,057,000, respectively.

         Accounts receivable increased $3,186,000 (55.0%) during the nine months
ended September 30, 2005 from $5,796,000 as of December 31, 2004 to $9,297,000
as of September 30, 2005. Sales attributable to the Pascall and RO acquisitions
contributed $2,303,000 and $793,000, respectively, to accounts receivable at
September 30, 2005. Without the acquisition of Pascall, our receivables would
have increased by $90,000 (1.6%) during the nine months ended September 30,
2005, primarily due to increased receivables from higher test instrument sales.
Days sales outstanding, which is a measure of our average accounts receivable
collection period, decreased from 69 days for the year ended December 31, 2004
to 64 days for the nine months ended September 30, 2005. Our customers include
many Fortune 100 companies in the United States and similarly large companies in
Europe and Asia. Because of the financial strength of our customer base, we have
virtually eliminated our bad debt reserves.


                                       19

<PAGE>

         Inventory balances increased $3,790,000 (58.4%) during the nine months
ended September 30, 2005, from $6,491,000 at December 31, 2004 to $10,281,000 at
September 30, 2005. Inventory represented 23.4% and 25.9% of our total assets as
of September 30, 2005 and December 31, 2004, respectively. Included in the
September 30, 2005 amount is $2,015,000 and $2,221,000 of inventory attributable
to Pascall and RO, respectively. Excluding the effect of this inclusion,
inventory would have decreased by $446,000 (6.9%) and would have represented
19.6% of total assets (excluding the $6,929,000 and $6,250,000 000 of total
assets related to Pascall and RO, respectively) at September 30, 2005. Inventory
turnover, which is a ratio that indicates how many times our inventory is sold
and replaced over a specified period, decreased to 2.14 times (excluding Pascall
and RO, turnover would have increased to 2.44 times) for the nine months ended
September 30, 2005 as compared to 2.48 times for the year ended December 31,
2004.

         We took various actions to reduce costs in 2004. These actions were
intended to reduce the cash outlays of our communications equipment segment to
match its revenue rate, which was negatively impacted by the telecommunications
downturn of 2002 and 2003. We also have contracted with offshore manufacturers
for production of test equipment at lower prices than our previous cost for
in-house manufacturing. We have also contracted with Hitachi to outsource the
manufacture of our network timing devices beginning approximately in the second
quarter of 2006. We merged Larus Corporation with and into CXR Telcom
Corporation at the end of 2004 and integrated their operations.

         Cash used in our operating activities totaled $1,158,000 for the nine
months ended September 30, 2005 as compared to cash provided by operating
activities of $1,579,000 for the nine months ended September 30, 2004. This
$2,737,000 decrease in operating cash flows primarily resulted from payments
made as planned reductions of accounts payable and accrued expenses.

         Cash used in our investing activities totaled $14,381,000 for the nine
months ended September 30, 2005 as compared to $1,923,000 for the nine months
ended September 30, 2004. Included in the results for the nine months ended
September 30, 2005 are net cash of $9,509,000 and $4,605,000 used to acquire
Pascall and RO, respectively. Also we acquired $212,000 of property, plant and
equipment purchases for production equipment and computer equipment.

         Cash provided by our financing activities totaled $18,544,000 for the
nine months ended September 30, 2005 as compared to $373,000 of cash used in our
financing activities for the nine months ended September 30, 2004. The change is
primarily due to the net proceeds of $16,059,000 from the issuance of common
stock in the January 2005 private placement.

         On September 1, 2005, we obtained a credit facility from Wells Fargo
Bank, N.A. for our domestic operations which replaced the prior credit facility
entered into on June 1, 2004 with Wells Fargo Bank, N.A. The new credit facility
has no prepayment penalty and is subject to an unused commitment fee equal to
0.25% per annum, payable quarterly based on the average daily unused amount of
the line of credit described in the following paragraph.

         The credit facility provides a $9,000,000 revolving line of credit
secured by accounts receivable, other rights to payment and general intangibles,
inventories and equipment. Borrowings do not need to be supported by specific
receivables or inventory balances unless aggregate borrowings under the line of
credit and the term loan described in the following paragraph exceed $2,000,000
for 30 consecutive days (a "conversion event"). If a conversion event occurs,
the line of credit will convert into a formula-based line of credit until the
borrowings are equal to or less than $2,000,000 for 30 consecutive days. The
formula generally provides that outstanding borrowings under the line of credit
may not exceed an aggregate of 80% of eligible accounts receivable, plus 30% of
the value of eligible finished goods inventory. The interest rate is variable
and is adjusted monthly based on the prime rate plus 0.5%. The prime rate at
September 30, 2005 was 6.75%.


                                       20

<PAGE>

         The credit facility also provides for a term loan of $150,000 secured
by equipment, amortizable over 36 months at a variable rate equal to the prime
rate plus 1.5%. The term loan portion of the facility had a balance of $88,000
at September 30, 2005.

         Wells Fargo Bank, N.A. has also provided us with credit for the
purchase of new capital equipment when needed, of which a balance of $130,000
was outstanding at September 30, 2005. The interest rate is equal to the 90-day
London InterBank Offered Rate ("LIBOR") rate (4.055% at September 30, 2005) plus
3.75% per annum. Amounts borrowed under this arrangement are amortized over 60
months from the respective dates of borrowing.

         As of September 30, 2005, we had no outstanding balance owing under the
revolving credit line, and we had $2,000,000 of availability on the non-formula
based portion of the credit line. The credit facility is subject to various
financial covenants. As of September 30, 2005, we were in compliance with each
of those covenants except for the tangible net worth covenant, as to which we
received a waiver The bank has informally indicated it intends to modify the
tangible net worth covenant. The credit facility is subject to various financial
covenants. The minimum debt service coverage ratio of the Company must be not
less than 1.25:1.00 on a rolling four-quarter basis. "Debt service coverage
ratio" is defined as net profit after taxes plus depreciation, plus or minus net
distributions divided by the sum of the current portion of long term debt plus
capitalized lease payments. The current ration of the Company must be not less
than 1.50:1.00, determined as of each fiscal quarter end. "Current ratio" is
defined as total current assets divided by total current liabilities. Net profit
after taxes as of the Company must be not less than $500,000, determined as of
each fiscal quarter end on a rolling four quarter basis; provided that we may
not sustain net loss after tax in any two consecutive fiscal quarters. Total
liabilities divided by tangible net worth of the Company must not at any time be
greater than 1.25:1.00, determined as for each fiscal quarter end. Tangible net
worth of the Company must not at any time be less than $14,250,000 measured at
the end of each quarter. "Total liabilities" is defined as current liabilities
plus no-current liabilities, minus subordinated debt. "Tangible net worth" is
defined as stockholders' equity plus subordinated debt, minus intangible assets.

         In the event of a default and continuation of a default, Wells Fargo
may accelerate the payment of the principal balance requiring us to pay the
entire indebtedness outstanding on that date. From and after the maturity date
of the note, or any earlier date that all principal owing under the note becomes
due and payable by acceleration or otherwise, the outstanding principal balance
will bear interest until paid in full at an increased rate per annum equal to 4%
above the rate of interest in effect from time to time under the note. Events of
default that would give rise to automatic acceleration of payment of the
principal balance and an increase in annual interest rate on unpaid principal
balance include:

         The credit facility will expire on September 1, 2006.

         As of September 30, 2005, our foreign subsidiaries had credit
facilities, including lines of credit and term loans, with Lloyds TSB Bank and
Lloyds TSB Commercial Finance, in England, IFN Finance, a subsidiary of ABN AMRO
Holdings, N.V., Banc National de Paris, Societe Generale in France and Sogelease
and Johnan Shinkin Bank in Japan. At September 30, 2005, the balances
outstanding under our United Kingdom, France and Japan credit facilities were
$3,781,000, $653,000 and $39,000, respectively.


                                       21

<PAGE>

         On June 28, 2005, XPS and Pascall obtained a credit facility with
Lloyds TSB Commercial Finance Limited ("Lloyds"). At the same time, the credit
facility of Venture Finance PLC was terminated, and all debt to Venture Finance
PLC was paid off. The Lloyds facility provides a revolving loan secured by
receivables, with a maximum availability of 2,100,000 British pounds sterling
(approximately U.S. $3,701,000 based on the exchange rate in effect on September
30, 2005). The annual interest rate on the revolving loan is 1.5% above the
Lloyds TSB rate. The Lloyds TSB rate was 4.5% at September 30, 2005. This credit
facility covers a period of 24 months. The financial covenants include a 50% cap
on combined export gross sales of XPS and Pascall and debt turns of less than 65
days, and the funding balance is capped at 125% of XPS and Pascall combined
gross sales. In addition to the revolving loan, on August 26, 2005 Lloyds also
provided an unsecured cashflow loan of $1,410,000 and a $264,000 term loan that
is secured by equipment and amortized over 36 months.

         In the event of a default, Lloyds PLC may make the loan, including any
outstanding principal and interest which has accrued, repayable on demand. If
any amount payable is not paid when due, EEL Corp shall pay an increased
interest rate per annum equal to 3% above the rate of interest in effect from
time to time under the note.

         In April 2003, CXR-AJ obtained a credit facility from IFN Finance, a
subsidiary of ABN AMRO N.V. This credit facility is for a maximum of $1,445,000,
based on the exchange rate in effect at September 30, 2005 for the conversion of
euros into United States dollars. CSR-AJ also had $39,000 of term loans with
several French banks outstanding at of June 30, 2005. The IFN Finance facility
is secured by accounts receivable and carries an annual interest rate of 1.6%
above the French "T4M" rate. At August 31, 2005, the French T4M rate was 2.067%
and this facility had a balance of $616,000. This facility has no financial
performance covenants. In addition, CXR-AJ has term loans with other banks with
a balance of $37,000 as of September 320, 2005.

         EEL Japan Ltd., or XJL, obtained a term loan on November 29, 2002 from
Johnan Shinkin Bank. The loan is amortized over five years, carries an annual
fixed interest rate of 3.25% and is secured by the assets of XJL. The balance of
the loan as of September 30, 2005 was $39,000 using the exchange rate in effect
at that date for conversion of Japanese yen into United States dollars. There
are no financial performance covenants applicable to this loan.

         Our backlog was $25,098,000 as of September 30, 2005 as compared to
$7,307,000 as of September 30, 2004. The increase in backlog was primarily due
to the addition of $8,840,000 of backlog for Pascall and $613,000 for RO.
Without Pascall and RO, our backlog as of September 30, 2005 would have been
$15.6 million, representing a $10.7 million (139%) increase. Our backlog as of
September 30, 2005 was 96.3% related to our electronic components business,
which business tends to provide us with long lead-times for our manufacturing
processes due to the custom nature of the products, and 3.7% related to our
communications equipment business, which business tends to deliver standard
products from stock as orders are received. The amount of backlog orders
represents revenue that we anticipate recognizing in the future, as evidenced by
purchase orders and other purchase commitments received from customers, but on
which work has not yet been initiated or with respect to which work is currently
in progress. However, there can be no assurance that we will be successful in
fulfilling such orders and commitments in a timely manner or that we will
ultimately recognize as revenue the amounts reflected as backlog.

         As described above under the heading "Overview," we acquired Larus
Corporation and Vista in July 2004. As a result of the acquisition, we acquired
all of the assets and liabilities of Larus Corporation, including the
intellectual property, cash, accounts receivable and inventories owned by each
of Larus Corporation and Vista. The $6,539,500 purchase price consisted of


                                       22

<PAGE>

$1,000,000 in cash, the issuance of 1,213,592 shares of our common stock with a
fair value of $1,000,000, $887,500 in the form of two short-term, zero interest
promissory notes that were repaid in 2004, $3,000,000 in the form of two
subordinated secured promissory notes, warrants to purchase up to an aggregate
of 150,000 shares of our common stock at $1.30 per share, and approximately
$580,000 of acquisition costs. In addition, we assumed $245,000 worth of
accounts payable and accrued expenses and entered into an above-market
seven-year real property lease with the sellers. This lease represents an
obligation that exceeds the fair market value by approximately $756,000 and is
part of the acquisition accounting. We funded the cash portion of the purchase
price using proceeds from our credit facility with Wells Fargo Bank, N.A. and
our cash on-hand.

         On January 5, 2005, we issued to 17 accredited record holders in a
private offering an aggregate of 12,503,500 shares of common stock at a purchase
price of $1.44 per share and five-year investor warrants to purchase up to an
additional 3,125,875 shares of our common stock at an exercise price of $1.73
per share, for a total purchase price of $18,005,000. We paid cash placement
agent fees and expenses of approximately $961,000, and issued five-year
placement warrants to purchase up to an aggregate of 650,310 shares of common
stock at an exercise price of $1.73 per share in connection with the offering.
Additional costs related to the financing include registration rights-related
liquidated damages and legal, accounting and consulting fees that totaled
$1,026,000 through September 30, 2005 and continue to be incurred in connection
with the resale registration described below.

         We agreed to register for resale the shares of common stock issued to
investors and the shares of common stock issuable upon exercise of the investor
warrants and placement warrants. The registration obligations require, among
other things, that a registration statement be declared effective no later than
June 4, 2005. We were unable to meet this obligation and therefore paid to each
investor liquidated damages equal to 1% of the amount paid by the investor to us
in the offering, which damage payments totaled an aggregate of approximately
$180,000. We also paid to the investors liquidated damages totaling $300,000 for
the period from June 5, 2005 through June 30, 2005, the date the registration
statement was declared effective. We also will be required to pay to each
investor liquidated damages for any future periods in which we are unable to
maintain the effectiveness of the registration in accordance with the
requirements contained in the registration rights agreement we entered into with
the investors. These liquidated damages will be, and the liquidated damages paid
for the period from June 5, 2005 through June 30, 2005 were, equal to 2% of the
amount paid by each investor for the common shares still owned by the investor
on each monthly anniversary of the date of the default that occurs prior to the
cure of the default, pro rated on a daily basis for periods of default shorter
than one month. The maximum aggregate liquidated damages payable to any investor
will be equal to 10% of the aggregate amount paid by the investor for the shares
of our common stock. Accordingly, the maximum aggregate penalty that we would be
required to pay under this provision is 10% of the $18,005,000 initial purchase
price of the common stock, which would be $1,801,000. Although we anticipate
that we will be able to meet our future registration obligations, we also
anticipate that we will have sufficient cash available to pay the maximum
penalties if required.

         We used a portion of the proceeds from the January 2005 private
placement to fund the acquisition of Pascall described above under the heading
"Overview." In connection with the Pascall acquisition, we loaned to Emrise
Electronics Ltd. approximately $10,100,000 in cash that was used to acquire
Pascall and to repay Pascall's existing intercompany debt. As described above,
the Pascall purchase price is subject to upward or downward adjustment, and
accordingly we paid $237,000 to Intelek on August 1, 2005 to compensate for an
upward adjustment of Pascall's net worth. We have guaranteed obligations of
Emrise Electronics Ltd. in connection with the Pascall acquisition and have
agreed to indemnify Pascall's former parent in connection with obligations under
Pascall's facilities lease.


                                       23

<PAGE>

         We used another portion of the proceeds from the January 2005 private
placement to partially fund the acquisition of RO described above under the
heading "Overview." We used $4,002,000 of cash to acquire RO including paying
down RO's bank debt of $1,602,000. In addition, we agreed to make two deferred
payments of $300,000 each, the first of which we paid in October 2005, and the
second of which is due in March 2006. Offsetting these amounts was $35,000
received from the former RO shareholders to compensate for balance sheet
adjustments.

         We included in our annual report on Form 10-K for the year ended
December 31, 2004 a contractual obligations table that outlines payments due
from us or our subsidiaries under our lines of credit and other significant
contractual obligations through 2009, exclusive of interest.

         We intend to grow our business through both internal growth and through
further acquisitions that we identify as being potentially both synergistic and
accretive of our earnings. Any additional acquisitions would likely be funded
through the use of cash and/or a combination of cash, notes and our limited use
of our common stock.

         We believe that current and future available capital resources,
revenues generated from operations, and other existing sources of liquidity,
including the credit facilities we have and the remaining proceeds we have from
the January 2005 private placement, will be adequate to meet our anticipated
working capital and capital expenditure requirements for at least the next
twelve months. If, however, our capital requirements or cash flow vary
materially from our current projections, if unforeseen circumstances occur, or
if we require a significant amount of cash to fund future acquisitions, we may
require additional financing. Our failure to raise capital, if needed, could
restrict our growth, limit our development of new products or hinder our ability
to compete.

EFFECTS OF INFLATION

         The impact of inflation and changing prices has not been significant on
the financial condition or results of operations of either our company or our
operating subsidiaries.

IMPACTS OF NEW ACCOUNTING PRONOUNCEMENTS

         In November 2004, the Financial Accounting Standards Board ("FASB")
issued SFAS No. 151, "Inventory Costs, an amendment of ARB No. 43, Chapter 4,"
SFAS No. 151 clarifies that abnormal inventory costs such as costs of idle
facilities, excess freight and handling costs, and wasted materials (spoilage)
are required to be recognized as current period costs. The provisions of SFAS
No. 151 are effective for our fiscal 2006. We are currently evaluating the
provisions of SFAS No. 151 and do not expect that adoption will have a material
effect on our financial position, results of operations or cash flows.

         On December 16, 2004, the FASB issued SFAS No. 123 (revised 2004),
"Share-Based Payment," which is a revision of SFAS No. 123. SFAS No. 123(R)
supersedes APB Opinion No. 25, and amends SFAS No. 95, "Statement of Cash
Flows." Generally, the approach in SFAS No. 123(R) is similar to the approach
described in SFAS 123. However, SFAS 123(R) generally requires share-based
payments to employees, including grants of employee stock options and purchases
under employee stock purchase plans, to be recognized in the statement of
operations based on their fair values. Pro forma disclosure of fair value
recognition will no longer be an alternative. SFAS No. 123(R) permits public
companies to adopt its requirements using one of two methods:


                                       24

<PAGE>

         o        Modified prospective method: Compensation cost is recognized
                  beginning with the effective date of adoption (a) based on the
                  requirements of SFAS No. 123(R) for all share-based payments
                  granted after the effective date of adoption and (b) based on
                  the requirements of SFAS No. 123 for all awards granted to
                  employees prior to the effective date of adoption that remain
                  unvested on the date of adoption.

         o        Modified retrospective method: Includes the requirements of
                  the modified prospective method described above, but also
                  permits restatement using amounts previously disclosed under
                  the pro forma provisions of SFAS No. 123 either for (a) all
                  prior periods presented or (b) prior interim periods of the
                  year of adoption.

         On April 14, 2005, the Commission announced that the SFAS No. 123(R)
effective transition date will be extended to annual periods beginning after
June 15, 2005. We are required to adopt this new standard on June 1, 2006, with
early adoption permitted.

         SFAS No. 123(R) also requires the benefits of tax deductions in excess
of recognized compensation expense to be reported as a financing cash flow,
rather than as an operating cash flow as prescribed under current accounting
rules. This requirement will reduce net operating cash flows and increase net
financing cash flows in periods after adoption. Total cash flow will remain
unchanged from what would have been reported under prior accounting rules.

         As permitted by SFAS No. 123, we currently account for share-based
payments to employees using APB Opinion No. 25's intrinsic value method. As a
consequence, we generally recognize no compensation cost for employee stock
options under our employee stock option plans. Although the adoption of SFAS No.
123(R)'s fair value method will have no adverse effect on our balance sheet or
total cash flows, it will affect our net income and diluted earnings per share.
The actual effects of adopting SFAS No. 123(R) will depend on numerous factors,
including the amounts of share-based payments granted in the future, the
valuation model we use to value future share-based payments to employees and
estimated forfeiture rates. See Note 1 to our condensed consolidated financial
statements for the effect on reported net income and earnings per share that
would have occurred if we had accounted for our employee stock options using the
fair value recognition provisions of SFAS No. 123.

         On December 16, 2004, the FASB issued SFAS No. 153, "Exchanges of
Nonmonetary Assets, an Amendment of APB Opinion No. 29, Accounting for
Nonmonetary Transactions." SFAS No. 153 addresses the measurement of exchanges
of nonmonetary assets and redefines the scope of transactions that should be
measured based on the fair value of the assets exchanged. SFAS No. 153 is
effective for nonmonetary asset exchanges beginning in our second quarter of
fiscal 2006. We do not believe our adoption of SFAS No. 153 will have a material
effect on our consolidated financial position, results of operations or cash
flows.

         On June 7, 2005, the FASB issued SFAS No. 154, "Accounting Changes and
Error Corrections," a replacement of APB Opinion No. 20, "Accounting Changes,"
and SFAS No. 3, "Reporting Accounting Changes in Interim Financial Statements."
SFAS No. 154 changes the requirements for the accounting for and reporting of a
change in accounting principle. Previously, most voluntary changes in accounting
principles required recognition of a cumulative effect adjustment within net
income of the period of the change. SFAS No. 154 requires retrospective
application to prior periods' financial statements, unless it is impracticable
to determine either the period-specific effects or the cumulative effect of the
change. SFAS No. 154 is effective for accounting changes made in fiscal years
beginning after December 15, 2005. However, SFAS No. 154 does not change the
transition provisions of any existing accounting pronouncements. We do not
believe our adoption of SFAS No. 154 will have a material effect on our
consolidated financial position, results of operations or cash flows.


                                       25

<PAGE>

         On June 29, 2005, the FASB ratified the EITF's Issue No. 05-06,
"Determining the Amortization Period for Leasehold Improvements." Issue No.
05-06 provides that the amortization period used for leasehold improvements
acquired in a business combination or purchased after the inception of a lease
shall be the shorter of (a) the useful life of the assets or (b) a term that
includes required lease periods and renewals that are reasonably assured upon
the acquisition or the purchase. The provisions of Issue No. 05-06 are effective
on a prospective basis for leasehold improvements purchased or acquired
beginning in our second quarter of fiscal 2006. We do not believe the adoption
of Issue No. 05-06 will have a material effect on our consolidated financial
position, results of operations or cash flows.

         On March 3, 2005, the FASB issued Financial Interpretation No. ("FIN")
46(R), "Implicit Variable Interests under FASB Interpretation No. 46 (revised
December 2003) Variable Interest Entities an Interpretation of ARB No. 51." FIN
46(R) requires us to consolidate variable interest entities if we are designated
as the primary beneficiary of that entity, even if we do not own a majority of
voting interests. A variable interest entity is generally defined as an entity
that has insufficient equity to finance its activities or the owners of the
entity lack the risks and rewards of ownership. The provisions of FIN 46(R) had
no impact on our results of operations or financial position.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

         We have established and acquired international subsidiaries that
prepare their balance sheets in the relevant foreign currency. In order to be
included in our consolidated financial statements, these balance sheets are
converted, at the then current exchange rate, into United States dollars, and
the statements of operations are converted using weighted average exchange rates
for the applicable period. Accordingly, fluctuations of the foreign currencies
relative to the United States dollar could have an effect on our consolidated
financial statements. Our exposure to fluctuations in currency exchange rates
has increased as a result of the acquisition of Pascall located in England.

         SFAS No. 133, "Accounting for Derivative Instruments and Hedging
Activities," as amended, establishes accounting and reporting standards
requiring that every derivative instrument be recorded in the balance sheet as
either an asset or a liability measured at its fair value. SFAS No. 133 also
requires that changes in the derivative's fair value be recognized currently in
earnings unless specific hedge accounting criteria are met, and that a company
must formally document, designate and assess the effectiveness of transactions
that receive hedge accounting. We currently use derivatives to manage foreign
currency rate risk.

         One of our United Kingdom subsidiaries conducts business in British
pounds sterling and has a program that utilizes forward currency contracts
denominated in United States dollars to offset the risk associated with the
effects of currency exposure for sales in United States dollars. Under this
program, increases or decreases in the subsidiary's foreign currency exposure
are offset by gains or losses on the forward contracts, to mitigate the
possibility of foreign currency transaction gains or losses. These forward
contracts generally have terms of 90 days or less. We do not use these forward
contracts for trading purposes. All outstanding foreign currency forward
contracts used in this program are marked to market at the end of the period
with unrealized gains and losses included in other income and expense.

         Emrise Electronics Ltd. also has a program that utilizes a forward
currency contract denominated in British pounds sterling to offset the risk of
intercompany loans to an English subsidiary. Under this program, increases or
decreases in the current portion of intercompany debt due to Emrise Electronics


                                       26

<PAGE>

Ltd. are offset by gains or losses on the forward contract, to mitigate the
possibility of foreign currency transaction gains or losses. The forward
contract expired in September 2005. We do not use this forward contract for
trading purposes. The forward contract used in this program was marked to market
at the end of the period with unrealized gains and losses included in other
income and expense.

         Our ultimate realized gain or loss with respect to currency
fluctuations will depend on the currency exchange rates and other factors in
effect as the contracts mature. Net foreign exchange transaction losses included
in other income and expense in the accompanying consolidated statements of
operations totaled $115,000 for the nine months ended September 30, 2005. There
was no hedging in the year ended December 31, 2004.

         A substantial portion of our notes payable and long-term debt have
variable interest rates based on the prime interest rate and/or the lender's
base rate, which exposes us to risk of earnings loss due to changes in such
interest rates. Our annual report on Form 10-K for the year ended December 31,
2004 contains information about our debt obligations that are sensitive to
changes in interest rates under "Item 7A. Quantitative and Qualitative
Disclosures About Market Risk." There were no material changes in those market
risks during the nine months ended September 30, 2005.

ITEM 4.    CONTROLS AND PROCEDURES.

         On August 15, 2005, in connection with its review of our condensed
consolidated financial statements for the quarter ended June 30, 2005, Grant
Thornton LLP, our independent registered public accounting firm, advised our
management of a matter that Grant Thornton LLP considered to be a "material
weakness" as that term is defined under standards established by the Public
Company Accounting Oversight Board (United States).

         Grant Thornton LLP noted that we recorded revenue in our Pascall
division for certain items previously recorded as "bill and hold" inventory. We
had shipped the items to the customer on June 30, 2005, the customer took title
to the items and paid for the items. However, the customer requested that
Pascall modify the items and returned the items to Pascall on July 7, 2005 under
a separate contract. The return of the items by the customer subsequent to June
30, 2005 resulted in the transaction not meeting the revenue recognition
criteria under Staff Accounting Bulletin ("SAB") No. 104. The recording of these
items as sales in the quarter ended June 30, 2005 resulted in an adjusting
journal entry to reduce revenue by $841,000 and to reduce net income by $314,000
($0.01 per share). Grant Thornton LLP met with our audit committee on August 18,
2005 and recommended that we review the control procedures over bill and hold
arrangements to determine adherence to SAB 104. Our audit committee and
management have undertaken an extensive review of SAB 104. We have sought and
plan to continue to seek guidance from our financial consultants, who are
certified public accountants with the requisite background and experience, to
assist us in our future compliance with SAB 104 as it relates to control
procedures over bill and hold matters and believe we have therefore corrected
the material weakness.

         As of September 30, 2005 the products included in the bill and hold
matter were no longer at our facility as they had all been processed and shipped
back to the customer. Therefore, we recognized in the third quarter the revenue
and income we had deferred during the second quarter.

         Our Chief Executive Officer and Chief Financial Officer (our principal
executive officer and principal financial officer, respectively) have concluded,
based on their evaluation as of September 30, 2005, that the design and
operation of our "disclosure controls and procedures" (as defined in
Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended ("Exchange
Act")) are effective to ensure that information required to be disclosed by us


                                       27

<PAGE>

in the reports filed or submitted by us under the Exchange Act is recorded,
processed, summarized and reported, within the time periods specified in the
Securities and Exchange Commission's rules and forms, including to ensure that
Information required to be disclosed by us in the reports we file or submit
under the Exchange Act is accumulated and communicated to our management,
including our Chief Executive Officer and Chief Financial Officer, as
appropriate, to allow timely decisions regarding whether or not disclosure is
required.

         During the quarter ended September 30, 2005, except as described above
with regard to our review of SAB 104, there were no changes in our "internal
controls over financial reporting" (as defined in Rule 13a-15(f) under the
Exchange Act) that materially affected, or are reasonably likely to materially
affect, our internal controls over financial reporting.

                                     PART II
                                OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

         We are not a party to any material pending legal proceedings.

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

     DIVIDENDS

         We have not declared or paid any cash dividends on our capital stock in
the past, and we do not anticipate declaring or paying cash dividends on our
common stock in the foreseeable future. In addition, our credit facility with
Wells Fargo Bank, N.A., described in "Management's Discussion and Analysis of
Financial Condition and Results of Operations -- Liquidity and Capital
Resources," restricts the payment of dividends without the bank's consent.

         We will pay dividends on our common stock only if and when declared by
our board of directors. Our board of directors' ability to declare a dividend is
subject to restrictions imposed by Delaware law. In determining whether to
declare dividends, the board of directors will consider these restrictions as
well as our financial condition, results of operations, working capital
requirements, future prospects and other factors it considers relevant.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES.

         None.

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

         None.

ITEM 5.  OTHER INFORMATION.

         None.


                                       28

<PAGE>

ITEM 6.  EXHIBITS.

Exhibit
Number            Description
------            -----------

2.1               Stock Purchase Agreement dated September 2, 2005 between
                  Emrise Electronics Corporation, a New Jersey corporation,
                  Robert H. Okada, as Trustee of the Robert H. Okada Trust
                  Agreement dated February 11, 1992, and Sharon Vavro, an
                  individual (1)

2.2               Amendment No. 1 dated effective as of September 28, 2005 to
                  Stock Purchase Agreement dated September 2, 2005 between
                  Emrise Electronics Corporation, a New Jersey corporation,
                  Robert H. Okada, as Trustee of the Robert H. Okada Trust
                  Agreement dated February 11, 1992, and Sharon Vavro, an
                  individual (2)

10.1              Credit Agreement between Emrise Corporation and Wells Fargo
                  Bank, National Association dated as of August 25, 2005 (3)

10.2              Revolving Line of Credit Note between Emrise Corporation and
                  Wells Fargo Bank, National Association dated as of August 25,
                  2005 (3)

10.3              Security Agreement between Emrise Corporation and Wells Fargo
                  Bank, National Association dated as of August 25, 2005 (3)

10.4              Continuing Security Agreement between Emrise Corporation and
                  Wells Fargo Bank, National Association dated as of August 25,
                  2005 (3)

10.5              Continuing Guaranty between CXR Telcom Corporation and Wells
                  Fargo Bank, National Association dated as of August 25, 2005
                  (3)

10.6              Continuing Guaranty between Emrise Electronics Corporation and
                  Wells Fargo Bank, National Association dated as of August 25,
                  2005 (3)

10.7              Agreement and Acknowledgment of Security Interest by and among
                  Wells Fargo Bank, National Association, Emrise Corporation and
                  Noel C. McDermott and Warren P. Yost dated as of August 25,
                  2005 (3)

10.8              Debt Purchase Agreement between Lloyds TSB Commercial Finance
                  Limited and Pascall Electronics Limited dated June 28, 2005(3)

10.9              Debt Purchase Agreement between Lloyds TSB Commercial Finance
                  Limited and XCEL Power Systems Limited dated June 28, 2005 (3)

10.10             Loan Agreement between Lloyds TSB Commercial Finance Limited
                  and XCEL Power Systems Limited dated June 28, 2005 (3)

10.11             Business Loan Agreement between Lloyds TSB Bank PLC and XCEL
                  Corporation Limited dated June 30, 2005 (3)

10.12             Guaranty and Indemnity between XCEL Power Systems Limited,
                  Pascall Electronics Limited, Pascall Electronic (Holdings)
                  Limited, Belix Wound Components Limited and Lloyds TSB
                  Commercial Finance Limited dated June 21, 2005 (3)


                                       29

<PAGE>

Exhibit
Number            Description
------            -----------

10.13             Deed of Guaranty and Indemnity between XCEL Corporation
                  Limited and Lloyds TSB Commercial Finance Limited dated
                  June 21, 2005 (3)

10.14             Deed of Guarantee and Indemnity between Pascall Electronics
                  Limited and Lloyds TSB Commercial Finance Limited dated June
                  21, 2005

10.15             Deed of Guarantee and Indemnity between XCEL Corporation
                  Limited and Lloyds TSB Commercial Finance Limited dated June
                  21, 2005

10.16             Deed of Priorities between Lloyds TSB Commercial Finance
                  Limited and Lloyds TSB Bank PLC and Pascall Electronics
                  Limited dated June 28, 2005

10.17             Deed of Priorities between Lloyds TSB Commercial Finance
                  Limited and Lloyds TSB Bank PLC and XCEL Power Systems Limited
                  dated June 28, 2005 (3)

10.18             All Assets Debenture given by XCEL Power Systems Limited in
                  favor of Lloyds TSB Commercial Finance Limited dated
                  June 28, 2005 (3)

31                Certifications Required by Rule 13a-14(a) of the Securities
                  Exchange Act of 1934, as amended, as Adopted Pursuant to
                  Section 302 of the Sarbanes-Oxley Act of 2002 (3)

32                Certification of Chief Executive Officer and Acting Chief
                  Financial Officer Pursuant to 18 U.S.C. Section 350, as
                  Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
                  2002 (3)

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

         (1)      Filed as an exhibit to our Form 8-K for September 2, 2005 and
                  incorporated herein by reference.

         (2)      Filed as an exhibit to Amendment No. 1 to the our current
                  report on Form 8-K for September 2, 2005 and incorporated
                  herein by reference.

         (3)      Filed with this report.


                                       30

<PAGE>

                                   SIGNATURES

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

                                EMRISE CORPORATION

Dated: November 14, 2005        By: /S/ CARMINE T. OLIVA
                                   --------------------------------------------
                                   Carmine T. Oliva, Chairman of the Board,
                                   Chief Executive Officer (principal executive
                                   officer) and President

                                By: /S/ RANDOLPH D. FOOTE
                                   --------------------------------------------
                                   Randolph D. Foote, Chief Financial Officer
                                   (principal financial and accounting officer)


                                       31

<PAGE>

                        EXHIBITS ATTACHED TO THIS REPORT

Exhibit
Number           Description
------           -----------

10.1              Credit Agreement between Emrise Corporation and Wells Fargo
                  Bank, National Association dated as of August 25, 2005

10.2              Revolving Line of Credit Note between Emrise Corporation and
                  Wells Fargo Bank, National Association dated as of August 25,
                  2005

10.3              Security Agreement between Emrise Corporation and Wells Fargo
                  Bank, National Association dated as of August 25, 2005

10.4              Continuing Security Agreement between Emrise Corporation and
                  Wells Fargo Bank, National Association dated as of August 25,
                  2005

10.5              Continuing Guaranty between CXR Telcom Corporation and Wells
                  Fargo Bank, National Association dated as of August 25, 2005

10.6              Continuing Guaranty between Emrise Electronics Corporation and
                  Wells Fargo Bank, National Association dated as of August 25,
                  2005

10.7              Agreement and Acknowledgment of Security Interest by and among
                  Wells Fargo Bank, National Association, Emrise Corporation and
                  Noel C. McDermott and Warren P. Yost dated as of August 25,
                  2005

10.8              Debt Purchase Agreement between Lloyds TSB Commercial Finance
                  Limited and Pascall Electronics Limited dated June 28, 2005

10.9              Debt Purchase Agreement between Lloyds TSB Commercial Finance
                  Limited and XCEL Power Systems Limited dated June 28, 2005

10.10             Loan Agreement between Lloyds TSB Commercial Finance Limited
                  and XCEL Power Systems Limited dated June 28, 2005

10.11             Business Loan Agreement between Lloyds TSB Bank PLC and XCEL
                  Corporation Limited dated June 30, 2005 (3)

10.12             Guaranty and Indemnity between XCEL Power Systems Limited,
                  Pascall Electronics Limited, Pascall Electronic (Holdings)
                  Limited, Belix Wound Components Limited and Lloyds TSB
                  Commercial Finance Limited dated June 21, 2005

10.13             Deed of Guaranty and Indemnity between XCEL Corporation
                  Limited and Lloyds TSB Commercial Finance Limited dated
                  June 21, 2005

10.14             Deed of Guarantee and Indemnity between Pascall Electronics
                  Limited and Lloyds TSB Commercial Finance Limited dated
                  June 28, 2005


                                       32

<PAGE>

Exhibit
Number            Description
------            -----------

10.15             Deed of Guarantee and Indemnity between XCEL Corporation
                  Limited and Lloyds TSB Commercial Finance Limited dated
                  June 28, 2005

10.16             Deed of Priorities between Lloyds TSB Commercial Finance
                  Limited and Lloyds TSB Bank PLC and Pascall Electronics
                  Limited dated June 28, 2005

10.17             Deed of Priorities between Lloyds TSB Commercial Finance
                  Limited and Lloyds TSB Bank PLC and XCEL Power Systems Limited
                  dated June 28, 2005

10.18             All Assets Debenture given by XCEL Power Systems Limited in
                  favor of Lloyds TSB Commercial Finance Limited dated
                  June 28, 2005

31                Certifications Required by Rule 13a-14(a) of the Securities
                  Exchange Act of 1934, as amended, as Adopted Pursuant to
                  Section 302 of the Sarbanes-Oxley Act of 2002

32                Certification of Chief Executive Officer and Acting Chief
                  Financial Officer Pursuant to 18 U.S.C. Section 350, as
                  Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
                  2002


                                       33