<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

                  QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTER ENDED JUNE 30, 2004               COMMISSION FILE NO. 000-27308.

                        AAVID THERMAL TECHNOLOGIES, INC.
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

                DELAWARE                                02-0466826
    -------------------------------          -------------------------------
    (State or other jurisdiction of                  (I.R.S. Employer
     incorporation or organization)                Identification No.)

                 ONE EAGLE SQUARE, SUITE 509, CONCORD, NH 03301
--------------------------------------------------------------------------------
               (Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code: (603) 224-1117

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

      Yes [ ]       No [X](1)

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 126-2 of the Exchange Act).

      Yes [ ]       No [X]

      The number of outstanding shares of the registrant's Common Stock as of
July 30, 2004 was 1,018.87 shares of Class A, 1,078.87 shares of Class B and 40
shares of Class H, all of which are owned by Heat Holdings Corp. On February 2,
2000, a wholly-owned subsidiary of Heat Holdings Corp. was merged with and into
the Registrant with the Registrant becoming a wholly-owned subsidiary of Heat
Holdings Corp. and each share of Registrant's then outstanding common stock was
converted into $25.50 in cash. The Registrant's Common Stock is no longer
publicly traded.

------------
(1) Although the Company has not been subject to such filing requirements for
the past 90 days, it has filed all reports required to be filed by Section 15(d)
of the Securities Exchange Act of 1934 (the "Act") during the preceding twelve
months. Pursuant to Section 15(d) of the Act, the Company's duty to file reports
is automatically suspended as a result of having fewer than 300 holders of
record of its debt securities outstanding, as of January 1, 2003, but the
Company agreed under the terms of certain long-term debt covenants to continue
these filings.

<PAGE>

                        AAVID THERMAL TECHNOLOGIES, INC.
                               INDEX TO FORM 10-Q

<TABLE>
<CAPTION>
                                                                                                                        PAGE
                                                                                                                        ----
<S>                                                                                                                     <C>
Part I. Financial Information
Item 1. Financial Statements
      a.) Consolidated Balance Sheets as of June 30, 2004 and December 31, 2003.......................................    3
      b.) Consolidated Statements of Operations for the quarter and six months ended June 30, 2004 and June 28, 2003..    4
      c.) Consolidated Statements of Cash Flows for the six months ended June 30, 2004 and June 28, 2003..............    5
      d.) Notes to Consolidated Financial Statements..................................................................    6
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.........................   15
Item 4. Controls and Procedures.......................................................................................   20
Part II. Other Information
Item 1. Legal Proceedings.............................................................................................   21
Item 6. Exhibits and Reports on Form 8-K..............................................................................   21
</TABLE>

                                       2
<PAGE>

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                        AAVID THERMAL TECHNOLOGIES, INC.
                           CONSOLIDATED BALANCE SHEETS
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                                                       JUNE 30,
                                                                                                         2004      DECEMBER 31,
                                                                                                      (UNAUDITED)     2003
                                                                                                      -----------  ------------
<S>                                                                                                   <C>          <C>
ASSETS
Cash and cash equivalents...........................................................................   $  28,254    $  15,231
Accounts receivable-trade, less allowance for doubtful accounts.....................................      38,306       40,008
Inventories.........................................................................................       7,757        9,583
Refundable taxes....................................................................................         145          160
Deferred income taxes...............................................................................       1,390        1,172
Prepaid and other current assets....................................................................       6,325        6,033
                                                                                                       ---------    ---------
  Total current assets..............................................................................      82,177       72,187
Property, plant and equipment, net..................................................................      26,718       27,102
Goodwill............................................................................................      39,433       39,433
Developed technology, net...........................................................................       1,074        1,518
Deferred financing fees.............................................................................       2,970        3,480
Deferred income taxes...............................................................................         411          404
Other assets, net...................................................................................       1,655        1,569
                                                                                                       ---------    ---------
  Total assets......................................................................................   $ 154,438    $ 145,693
                                                                                                       =========    =========
LIABILITIES, MINORITY INTERESTS AND STOCKHOLDERS' DEFICIT
Accounts payable-trade..............................................................................   $  14,664    $  12,943
Current portion of long term debt obligations.......................................................       8,597        9,043
Income taxes payable................................................................................       4,708        3,789
Restructuring charges...............................................................................         209          215
Deferred revenue....................................................................................      42,566       37,657
Accrued expenses and other current liabilities......................................................      25,553       26,816
                                                                                                       ---------    ---------
  Total current liabilities.........................................................................      96,297       90,463
Long term debt obligations, net of current portion..................................................     129,731      129,767
Deferred income taxes...............................................................................         212          209
                                                                                                       ---------    ---------
  Total liabilities.................................................................................     226,240      220,439
                                                                                                       ---------    ---------
Minority interests in consolidated subsidiaries.....................................................         585          585
Stockholders' deficit:
Series A Preferred Stock, $.0001 par value; authorized 100 shares; 67.71 shares issued and
  outstanding (Liquidation value of $6,754 at June 30, 2004)........................................          --           --
Series B Preferred Stock, $.0001 par value; authorized 100 shares; 67.71 shares issued and
  outstanding (Liquidation value of $6,754 at June 30, 2004)........................................          --           --
Class A Common Stock, $.0001 par value; authorized 1,400 shares; 1,018.87 shares issued and
  outstanding.......................................................................................          --           --
Class B Common Stock, $.0001 par value; authorized 1,400 shares; 1,078.87 shares issued and
  outstanding.......................................................................................          --           --
Class H Common Stock, $.0001 par value; authorized 200 shares; 40 shares issued and outstanding.....          --           --
Warrants to purchase 49.52 shares of Class A common stock and 49.52 shares of Class H common
  stock.............................................................................................       3,764        3,764
Additional paid-in capital..........................................................................     188,007      188,007
Cumulative translation adjustment...................................................................      (1,606)      (1,105)
Accumulated deficit.................................................................................    (262,552)    (265,997)
                                                                                                       ---------    ---------
  Total stockholders' deficit.......................................................................     (72,387)     (75,331)
                                                                                                       ---------    ---------
  Total liabilities, minority interests and stockholders' deficit...................................   $ 154,438    $ 145,693
                                                                                                       =========    =========
</TABLE>

              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                       3
<PAGE>

                        AAVID THERMAL TECHNOLOGIES, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (IN THOUSANDS)
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                         QUARTER      QUARTER     SIX MONTHS   SIX MONTHS
                                                          ENDED        ENDED        ENDED         ENDED
                                                         JUNE 30,     JUNE 28,     JUNE 30,      JUNE 28,
                                                           2004         2003         2004         2003
                                                        ---------    ---------    ----------   ----------
<S>                                                     <C>          <C>          <C>          <C>
Net sales............................................   $  56,538    $  47,590    $ 112,155    $  91,421
Cost of goods sold...................................      28,622       25,461       56,410       47,914
                                                        ---------    ---------    ---------    ---------
  Gross profit.......................................      27,916       22,129       55,745       43,507
Selling, general and administrative expenses.........      15,751       14,339       32,800       29,519
Amortization of intangible assets....................         109          850          453        1,697
Research and development.............................       4,364        4,256        8,096        8,098
                                                        ---------    ---------    ---------    ---------
  Income from operations.............................       7,692        2,684       14,396        4,193
Interest expense, net................................      (4,524)      (4,540)      (9,060)      (9,128)
Other income (expense), net..........................        (309)       1,127          130        1,360
                                                        ---------    ---------    ---------    ---------
  Income (loss) from operations before income taxes..       2,859         (729)       5,466       (3,575)
Income tax expense...................................      (1,147)        (767)      (2,021)      (1,363)
                                                        ---------    ---------    ---------    ---------
Net income (loss)....................................   $   1,712    $  (1,496)   $   3,445    $  (4,938)
                                                        =========    =========    =========    =========
</TABLE>

              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                       4
<PAGE>

                        AAVID THERMAL TECHNOLOGIES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                              SIX MONTHS    SIX MONTHS
                                                                ENDED         ENDED
                                                               JUNE 30,      JUNE 28,
                                                                2004          2003
                                                              ----------    ----------
<S>                                                           <C>           <C>
Cash flows provided by operating activities:
  Net income (loss)........................................    $  3,445      $ (4,938)
Adjustments to reconcile net income (loss) to net
  cash provided by (used in) operating activities:
  Depreciation.............................................       3,502         3,936
  Amortization and accretion...............................       1,360         2,506
  (Gain) loss on sale of property, plant and equipment.....          (3)          170
  Deferred income taxes....................................        (255)         (308)
Changes in assets and liabilities:
  Accounts receivable - trade..............................       1,392          (843)
  Inventories..............................................       1,824           766
  Prepaid and other current assets.........................        (282)          171
  Notes receivable.........................................          --            82
  Other long term assets...................................        (105)          (18)
  Accounts payable - trade.................................       1,754         1,403
  Income taxes payable.....................................         931           217
  Deferred revenue.........................................       5,279         6,525
  Accrued expenses and other current liabilities...........      (1,108)           (9)
                                                               --------      --------
     Total adjustments.....................................      14,289        14,598
                                                               --------      --------
     Net cash provided by operating activities.............      17,734         9,660
Cash flows used in investing activities:
  Purchases of property, plant & equipment.................      (2,408)       (2,246)
  Proceeds from sale of property, plant and equipment......          13           160
                                                               --------      --------
     Net cash used in investing activities.................      (2,395)       (2,086)
Cash flows used in financing activities:
  Repayments on line of credit, net........................        (585)         (975)
  Principal payments under debt obligations................      (1,156)       (1,099)
                                                               --------      --------
     Net cash used in financing activities.................      (1,741)       (2,074)
Foreign exchange rate effect on cash and cash equivalents..        (575)       (1,867)
                                                               --------      --------
Net increase in cash and cash equivalents..................      13,023         3,633
Cash and cash equivalents, beginning of period.............      15,231        12,297
                                                               --------      --------
Cash and cash equivalents, end of period...................    $ 28,254      $ 15,930
                                                               ========      ========
Supplemental disclosure of cash flow information:
  Interest paid............................................    $  8,247      $  8,366
                                                               ========      ========
  Income taxes paid........................................    $    668      $  1,366
                                                               ========      ========
</TABLE>

              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                       5
<PAGE>

                        AAVID THERMAL TECHNOLOGIES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 (IN THOUSANDS, EXCEPT PER SHARE AND SHARE DATA)

      (1) BACKGROUND

      Aavid Thermal Technologies, Inc. (the "Company" or "Aavid") is a leading
global provider of thermal management solutions for electronic products and the
leading developer and marketer of computational fluid dynamics ("CFD") software.
Each of these businesses has an established reputation for high product quality,
service excellence and engineering innovation in its market. Aavid designs,
manufactures and distributes on a worldwide basis thermal management products
that dissipate unwanted heat, which can degrade system performance and
reliability, from microprocessors and industrial electronics products. Aavid's
products, which include heat sinks, interface materials and attachment
accessories, fans, heat spreaders and liquid cooling and phase change devices
that it configures to meet customer-specific needs, serve the critical function
of conducting, convecting and radiating away unwanted heat. CFD software is used
in complex computer-generated modeling of fluid flows, heat and mass transfer
and chemical reactions. Aavid's CFD software is used in a variety of industries,
including the automotive, aerospace, chemical processing, power generation,
material processing, electronics and HVAC industries.

      Overall, the Company services a highly diversified base of more than 3,500
national and international customers including OEMs, distributors, and contract
manufacturers through a highly integrated network of software, development,
manufacturing, sales and distribution locations throughout North America,
Europe, and the Far East.

      The Company has been privately held since February 2, 2000, when it was
acquired by Heat Holdings Corp., a corporation formed by Willis Stein & Partners
II, L.P and other investors. Heat Holdings II Corp., an affiliate of Heat
Holdings, owns 89% of the common equity of Aavid Thermalloy LLC, the thermal
management hardware business. The Company controls Aavid Thermalloy LLC through
a preferred equity interest and holds a 5% common equity interest and, thus,
consolidates Aavid Thermalloy LLC in its results within the accompanying
financial statements. The investment by Heat Holdings II Corp. has been recorded
as minority interest within the accompanying financial statements.

      (2) BASIS OF PRESENTATION

      The accompanying consolidated financial statements have been prepared in
accordance with generally accepted accounting principles for interim financial
information and with the instructions to Form 10-Q and Article 10 of Regulation
S-X. Accordingly, they do not include all of the information and footnotes
required by generally accepted accounting principles for complete financial
statements. In the opinion of management, all adjustments (consisting of normal
recurring accruals) considered necessary for a fair presentation have been
included. Operating results for the three and six month periods ending June 30,
2004 are not necessarily indicative of the results that may be expected for the
year ended December 31, 2004.

      The balance sheet at December 31, 2003 has been derived from the audited
financial statements at that date but does not include all of the footnotes
required by generally accepted accounting principles for complete financial
statements.

      For further information, refer to the consolidated financial statements
and footnotes thereto included in the Aavid Thermal Technologies, Inc. annual
report on Form 10-K for the year ended December 31, 2003.

      (3) ACCOUNTS RECEIVABLE

The components of accounts receivable at June 30, 2004 and December 31, 2003 are
as follows:

<TABLE>
<CAPTION>
                                        JUNE 30,      DECEMBER 31,
                                          2004            2003
                                       -----------    ------------
                                       (UNAUDITED)
<S>                                    <C>            <C>
Accounts receivable.................    $  40,775      $  42,209
Allowance for doubtful accounts.....       (2,469)        (2,201)
                                        ---------      ---------
Net accounts receivable.............    $  38,306      $  40,008
                                        =========      =========
</TABLE>

                                        6
<PAGE>

      (4) INVENTORIES

      Inventories are valued at the lower of cost or market (first-in,
first-out), and consist of materials, labor and overhead. The components of
inventories at June 30, 2004 and December 31, 2003 are as follows:

<TABLE>
<CAPTION>
                             JUNE 30,    DECEMBER 31,
                               2004          2003
                           -----------   ------------
                           (UNAUDITED)
<S>                        <C>           <C>
Raw materials..........     $   2,425      $  2,065
Work-in-process........         3,458         4,123
Finished goods.........         1,874         3,395
                            ---------      --------
                            $   7,757      $  9,583
                            =========      ========
</TABLE>

      (5) COMPREHENSIVE INCOME (LOSS)

      In June 1997, the Financial Accounting Standards Board issued SFAS No.
130, "Reporting Comprehensive Income," which specifies the presentation and
disclosure requirements for comprehensive income. The following details
comprehensive income (loss) for the periods reported herein:

<TABLE>
<CAPTION>
                                            QUARTER ENDED   QUARTER ENDED   SIX MONTHS ENDED   SIX MONTHS ENDED
                                               JUNE 30,        JUNE 28,         JUNE 30,           JUNE 28,
                                                 2004            2003             2004               2003
                                            -------------   -------------   ----------------   ----------------
                                             (UNAUDITED)     (UNAUDITED)       (UNAUDITED)        (UNAUDITED)
<S>                                         <C>             <C>             <C>                <C>
Net income (loss)........................      $ 1,712         $(1,496)          $ 3,445            $(4,938)
Foreign currency translation adjustment..         (142)           (539)             (501)              (805)
                                               -------         -------           -------            -------
Comprehensive income (loss)..............      $ 1,570         $(2,035)          $ 2,944            $(5,743)
                                               =======         =======           =======            =======
</TABLE>

      (6) RESTRUCTURING CHARGES AND RESERVES

      Approximately $2,130 of restructuring charges were recorded in connection
with the Company's October 1999 acquisition of Thermalloy, the thermal
management business of Bowthorpe plc. The restructuring plan included
initiatives to integrate the operations of the Company and Thermalloy and reduce
overhead. The primary components of these plans related to (a) the closure of
duplicative Thermalloy operations in Hong Kong and the United Kingdom, (b) the
elimination of duplicative selling, general and administration functions of
Thermalloy on a global basis and (c) the termination of certain contractual
obligations. During the year ended December 31, 2000, 136 individuals were
terminated under the restructuring plan. The following amounts have been charged
against the Thermalloy restructuring reserves during the quarter ended June 30,
2004:

<TABLE>
<CAPTION>
                                                                                 CHARGES AGAINST
                                                               RESTRUCTURING    RESERVES FOR THE     RESTRUCTURING
                                                             RESERVES BALANCE     QUARTER ENDED    RESERVES BALANCE
                                                               AT MARCH 31,         JUNE 30,          AT JUNE 30,
                                                                   2004               2004               2004
                                                             ----------------   ----------------   ----------------
<S>                                                          <C>                <C>                <C>
Lease terminations and leasehold improvements reserve.....        $    2              $ (2)             $   --
Employee separation.......................................           200                --                 200
Other.....................................................            13                (4)                  9
                                                                  ------              ----              ------
Total.....................................................        $  215              $ (6)             $  209
                                                                  ======              ====              ======
</TABLE>

      (7) SEGMENT REPORTING

      The Company consists of two distinct reportable segments: (1) thermal
management products and (2) computational fluid dynamics ("CFD") software.
Aavid's thermal management products consist of products and services that solve
problems associated with the dissipation of unwanted heat in electronic and
electrical components and systems. The Company develops and offers CFD software
for computer modeling and fluid flow analysis of products and processes that
reduce time and expense associated with physical models and the facilities to
test them.

      The accounting policies of the segments are the same as those described in
the summary of significant accounting policies as disclosed in the Company's
Form 10-K for the year ended December 31, 2003.

                                       7
<PAGE>

      The Company accounts for inter-segment sales and transfers as if the sales
or transfers were to third parties, that is, at current market prices.

      Aavid's reportable segments are strategic business units that offer
different products and services. They are managed separately because each
segment requires different marketing and sales strategies.

      The following summarizes the operations of each reportable segment for the
quarter and six months ending June 30, 2004 and June 28, 2003:

<TABLE>
<CAPTION>
                                          REVENUES         SEGMENT
                                            FROM        INCOME (LOSS)     ASSETS (NET OF
                                          EXTERNAL         BEFORE          INTERCOMPANY
                                          CUSTOMERS         TAXES            BALANCES)
                                          ---------     -------------    --------------
<S>                                       <C>           <C>              <C>
Quarter Ended June 30, 2004
  Thermal Products...................     $   30,907      $  (2,403)       $   54,257
  CFD Software.......................         25,631          5,196           110,493
  Corporate Office...................             --             66           (10,312)
                                          ----------      ---------        -----------
  Total..............................     $   56,538      $   2,859        $  154,438
                                          ==========      =========        ==========
Quarter Ended June 28, 2003
  Thermal Products...................     $   26,473      $  (2,509)       $   25,134
  CFD Software.......................         21,117          1,876            95,351
  Corporate Office...................             --            (96)           20,523
                                          ----------      ---------        ----------
  Total                                   $   47,590      $    (729)       $  141,008
                                          ==========      =========        ==========
</TABLE>

<TABLE>
<CAPTION>
                                          REVENUES         SEGMENT
                                            FROM        INCOME (LOSS)
                                          EXTERNAL         BEFORE
                                          CUSTOMERS         TAXES
                                          ---------     -------------
<S>                                       <C>           <C>
Six Months Ended June 30, 2004
  Thermal Products...................     $   61,260      $  (4,688)
  CFD Software.......................         50,895         10,010
  Corporate Office...................             --            144
                                          ----------      ---------
  Total..............................     $  112,155      $   5,466
                                          ==========      =========
Six Months Ended June 28, 2003
  Thermal Products...................     $   50,984      $  (5,692)
  CFD Software.......................         40,437          2,580
  Corporate Office...................             --           (463)
                                          ----------      ---------
  Total                                   $   91,421      $  (3,575)
                                          ==========      =========
</TABLE>

      The following table provides geographic information about the Company's
operations. Revenues are attributable to an operation based on the location the
product was shipped from. Long-lived assets are attributable to a location based
on physical location.

<TABLE>
<CAPTION>
                                                                    FOR THE SIX MONTHS ENDED      FOR THE SIX MONTHS ENDED
                                      FOR THE QUARTER ENDED               JUNE 30, 2004                 JUNE 28, 2003
                                  -----------------------------   ----------------------------   --------------------------
                                  JUNE 30, 2004   JUNE 28, 2003                   LONG-LIVED                    LONG-LIVED
                                                                                    ASSETS                        ASSETS
                                                                                 AS OF PERIOD                  AS OF PERIOD
                                    REVENUES        REVENUES        REVENUES          END         REVENUES          END
                                  -------------   -------------   ------------   -------------   -----------   ------------
<S>                               <C>             <C>             <C>            <C>             <C>           <C>
United States...............       $   28,864      $   26,245      $   56,237     $   60,479     $   50,945     $   65,458
Taiwan......................            4,667           3,485           9,393            582          5,818            586
China.......................            5,839           5,689          10,946            579         11,110          1,432
United Kingdom..............            6,053           5,483          12,679          2,340         11,191          2,214
Italy.......................            6,157           4,277          11,196          2,542          8,048          2,713
Mexico......................            2,548           2,215           4,875            427          4,657            739
Other International.........           16,607          13,370          33,671          5,670         25,277          4,327
Intercompany eliminations...          (14,197)        (13,174)        (26,842)          (358)       (25,625)          (358)
                                   ----------      ----------      ----------     ----------     ----------     ----------
Total.......................       $   56,538      $   47,590      $  112,155     $   72,261     $   91,421     $   77,111
                                   ==========      ==========      ==========     ==========     ==========     ==========
</TABLE>

                                       8
<PAGE>

      (8) SUBSEQUENT EVENT

      On July 23, 2004, the Company entered into a purchase and sale agreement
to acquire 100% of the outstanding stock of a small manufacturing company
located in Taiwan. The total purchase price of the acquired company is $4,800,
consisting of $3,000 cash paid upon closing and contingent consideration of
$1,800 payable within two years of the closing date upon the satisfaction of
certain conditions.

      (9) SELECTED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND
NON-GUARANTORS (UNAUDITED)

      The Company's wholly-owned domestic subsidiaries have jointly and
severally guaranteed, on a senior subordinated basis, the principal amount of
the Company's 12 3/4% Senior Subordinated Notes, due 2007. The guarantors
include the combined domestic operations of Aavid Thermalloy, LLC and Fluent,
Inc. and the Company's subsidiary Applied Thermal Technologies, Inc. The
non-guarantors include the combined foreign operations of Aavid Thermalloy, LLC
and Fluent, Inc. The consolidating condensed financial statements of the Company
depict Aavid Thermal Technologies, Inc., (the "Parent"), carrying its investment
in subsidiaries under the equity method and the guarantor and non-guarantor
subsidiaries are presented on a combined basis. Management believes that there
are no significant restrictions on the Parent's and guarantors' ability to
obtain funds from their subsidiaries by dividend or loan. The principal
elimination entries eliminate investment in subsidiaries and intercompany
balances and transactions.

                                       9
<PAGE>

<TABLE>
<CAPTION>
                                           CONDENSED CONSOLIDATING BALANCE SHEET AS OF JUNE 30, 2004 (UNAUDITED)
                                         -------------------------------------------------------------------------
                                                      U.S. GUARANTOR   NON-GUARANTOR
                                           PARENT      SUBSIDIARIES     SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                                         ----------   --------------   -------------   ------------   ------------
<S>                                      <C>          <C>              <C>             <C>            <C>
ASSETS
Cash and cash equivalents.............   $     108      $   7,944        $  20,202     $       --      $  28,254
Accounts receivable-trade, net........          --         11,775           26,522              9         38,306
Inventories...........................          --          2,606            5,334           (183)         7,757
Due (to) from affiliate, net..........      84,378        (84,037)          21,240        (21,581)            --
Refundable taxes......................        (239)           228              (24)           180            145
Deferred income taxes.................         (27)         8,982            1,390         (8,955)         1,390
Prepaid and other current assets......         153          1,268            4,904             --          6,325
                                         ---------      ---------        ---------      ---------      ---------
Total current assets..................      84,373        (51,234)          79,568        (30,530)        82,177
Property, plant and equipment, net....           6         15,850           10,758            104         26,718
Investment in subsidiaries............     (27,908)            --               --         27,908             --
Deferred income taxes.................         282             --              411           (282)           411
Other assets, net.....................       3,107         41,038              971             16         45,132
                                         ---------      ---------        ---------      ---------      ---------
Total assets..........................   $  59,860      $   5,654        $  91,708      $  (2,784)     $ 154,438
                                         =========      =========        =========      =========      =========
LIABILITIES, MINORITY INTERESTS AND
  STOCKHOLDERS' DEFICIT
Accounts payable-trade................   $      10      $   2,074        $  12,617      $     (37)     $  14,664
Current portion of debt obligations...          --          6,278            2,319             --          8,597
Income taxes payable..................       1,724          1,750            2,352         (1,118)         4,708
Deferred revenue......................          --         19,642           22,924             --         42,566
Accrued expenses and other current
  liabilities.........................       7,315          8,289           10,145             13         25,762
                                         ---------      ---------        ---------      ---------      ---------
Total current liabilities.............       9,049         38,033           50,357         (1,142)        96,297
                                         ---------      ---------        ---------      ---------      ---------
Debt obligations, net of current
  portion.............................     121,373          7,985              373             --        129,731
Deferred income taxes.................       1,238          3,398              212         (4,636)           212
                                         ---------      ---------        ---------      ---------      ---------
Total liabilities.....................     131,660         49,416           50,942         (5,778)       226,240
                                         ---------      ---------        ---------      ---------      ---------
Minority interests....................         587             --               --             (2)           585
Stockholders' (deficit) equity:
Preferred stock, par value............          --         76,407            5,000        (81,407)            --
Common stock, par value...............          --              3            4,507         (4,510)            --
Warrants..............................       3,764             --               --             --          3,764
Additional paid-in capital............     188,007        126,192            7,307       (133,499)       188,007
Cumulative translation adjustment.....      (1,606)           738            5,561         (6,299)        (1,606)
Retained earnings (deficit)...........    (262,552)      (247,102)          18,391        228,711       (262,552)
                                         ---------      ---------        ---------      ---------      ---------
Total stockholders' (deficit) equity..     (72,387)       (43,762)          40,766          2,996        (72,387)
                                         ---------      ---------        ---------      ---------      ---------
Total liabilities, minority
  interests and stockholders'
  (deficit) equity....................   $  59,860      $   5,654        $  91,708      $  (2,784)     $ 154,438
                                         =========      =========        =========      =========      =========
</TABLE>

                                       10
<PAGE>

<TABLE>
<CAPTION>
                                                    CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2003
                                              -------------------------------------------------------------------------
                                                           U.S. GUARANTOR   NON-GUARANTOR
                                                PARENT      SUBSIDIARIES     SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                                              ----------   --------------   -------------   ------------   ------------
<S>                                           <C>          <C>              <C>             <C>            <C>
ASSETS
Cash and cash equivalents..................   $      97      $   5,081        $  10,053     $       --      $  15,231
Accounts receivable-trade, net.............          --         15,800           24,199              9         40,008
Inventories................................          --          5,098            4,548            (63)         9,583
Due (to) from affiliate, net...............      64,552        (63,135)          19,074        (20,491)            --
Refundable taxes...........................        (239)           228               (9)           180            160
Deferred income taxes......................        (263)         9,218            1,172         (8,955)         1,172
Prepaid and other current assets...........          96          1,390            4,547             --          6,033
                                              ---------      ---------        ---------      ---------      ---------
Total current assets.......................      64,243        (26,320)          63,584        (29,320)        72,187
Property, plant and equipment, net.........           5         16,286           10,707            104         27,102
Investment in subsidiaries.................     (30,402)            --               --         30,402             --
Deferred income taxes......................       1,384             --              404         (1,384)           404
Other assets, net..........................         586         44,459              939             16         46,000
                                              ---------      ---------        ---------      ---------      ---------
Total assets...............................   $  35,816      $  34,425        $  75,634      $    (182)     $ 145,693
                                              =========      =========        =========      =========      =========
LIABILITIES, MINORITY INTERESTS AND
  STOCKHOLDERS' DEFICIT
Accounts payable-trade.....................   $      88      $   1,833        $  11,022     $       --      $  12,943
Current portion of debt obligations........          --          6,993            2,050             --          9,043
Income taxes payable.......................        (534)         3,790            1,651         (1,118)         3,789
Deferred revenue...........................          --         19,313           18,344             --         37,657
Accrued expenses and other current
  liabilities..............................       7,450          9,437           10,114             30         27,031
                                              ---------      ---------        ---------      ---------      ---------
Total current liabilities..................       7,004         41,366           43,181         (1,088)        90,463
                                              ---------      ---------        ---------      ---------      ---------
Debt obligations, net of current portion...     120,977          8,443              347             --        129,767
Deferred income taxes......................     (17,422)        22,057              210         (4,636)           209
                                              ---------      ---------        ---------      ---------      ---------
Total liabilities..........................     110,559         71,866           43,738         (5,724)       220,439
                                              ---------      ---------        ---------      ---------      ---------
Minority interests.........................         588             --               --             (3)           585
Stockholders' (deficit) equity:
Preferred stock, par value.................          --         67,703            5,000        (72,703)            --
Common stock, par value....................          --             --            4,506         (4,506)            --
Warrants...................................       3,764             --               --             --          3,764
Additional paid-in capital.................     188,007        126,191            7,311       (133,502)       188,007
Cumulative translation adjustment..........      (1,105)           333            5,547         (5,880)        (1,105)
Retained earnings (deficit)................    (265,997)      (231,668)           9,532        222,136       (265,997)
                                              ---------      ---------        ---------      ---------      ---------
Total stockholders' (deficit) equity.......     (75,331)       (37,441)          31,896          5,545        (75,331)
                                              ---------      ---------        ---------      ---------      ---------
Total liabilities, minority interests
  and stockholders' (deficit) equity.......   $  35,816      $  34,425        $  75,634      $    (182)     $ 145,693
                                              =========      =========        =========      =========      =========
</TABLE>

                                       11
<PAGE>

<TABLE>
<CAPTION>
                                                               CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                                                               FOR THE QUARTER ENDED JUNE 30, 2004 (UNAUDITED)
                                                   -----------------------------------------------------------------------
                                                              U.S. GUARANTOR   NON-GUARANTOR
                                                    PARENT     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                                   --------   --------------   -------------   ------------   ------------
<S>                                                <C>        <C>              <C>             <C>            <C>
Net sales.......................................   $    --       $ 29,269        $ 41,872        $ (14,603)     $ 56,538
Cost of goods sold..............................        --         13,448          23,048           (7,874)       28,622
                                                   -------       --------        --------        ---------      --------
Gross profit....................................        --         15,821          18,824           (6,729)       27,916
Selling, general and administrative expenses....        (7)         9,006           9,051           (2,190)       15,860
Research and development........................        --          4,410           4,493           (4,539)        4,364
                                                   -------       --------        --------        ---------      --------
Income from operations..........................         7          2,405           5,280               --         7,692
Interest income (expense), net..................        60         (4,468)           (125)               9        (4,524)
Other income (expense), net.....................        (1)           132            (298)            (142)         (309)
Equity in income (loss) of subsidiaries.........       665             --              --             (665)           --
                                                   -------       --------        --------        ---------      --------
Income (loss) before income taxes...............       731         (1,931)          4,857             (798)        2,859
Income tax benefit (expense)....................       981         (1,360)           (768)              --        (1,147)
                                                   -------       --------        --------        ---------      --------
Net income (loss)...............................   $ 1,712       $ (3,291)       $  4,089        $    (798)     $  1,712
                                                   =======       ========        ========        =========      ========
</TABLE>

<TABLE>
<CAPTION>
                                                               CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                                                               FOR THE QUARTER ENDED JUNE 28, 2003 (UNAUDITED)
                                                   -----------------------------------------------------------------------
                                                              U.S. GUARANTOR   NON-GUARANTOR
                                                    PARENT     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                                   --------   --------------   -------------   ------------   ------------
<S>                                                <C>        <C>              <C>             <C>            <C>
Net sales.......................................   $     --      $ 26,664        $ 34,519        $ (13,593)     $ 47,590
Cost of goods sold..............................         --        12,330          20,285           (7,154)       25,461
                                                   --------      --------        --------        ---------      --------
Gross profit....................................         --        14,334          14,234           (6,439)       22,129
Selling, general and administrative expenses....        (89)       10,086           7,894           (2,702)       15,189
Research and development........................         --         3,964           4,078           (3,786)        4,256
                                                   --------      --------        --------        ---------      --------
Income from operations..........................         89           284           2,262               49         2,684
Interest income (expense), net..................       (230)       (4,261)            (63)              14        (4,540)
Other income (expense), net.....................         45         1,960           2,597           (3,475)        1,127
Equity in income (loss) of subsidiaries.........     (2,598)           --              --            2,598            --
                                                   --------      --------        --------        ---------      --------
Income (loss) before income taxes...............     (2,694)       (2,017)          4,796             (814)         (729)
Income tax benefit (expense)....................      1,198        (1,576)           (389)              --          (767)
                                                   --------      --------        --------        ---------      --------
Net income (loss)...............................   $ (1,496)     $ (3,593)       $  4,407        $    (814)     $ (1,496)
                                                   ========      ========        ========        =========      ========
</TABLE>

                                       12
<PAGE>

<TABLE>
<CAPTION>
                                                                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                                                               FOR THE SIX MONTHDS ENDED JUNE 30, 2004 (UNAUDITED)
                                                   -----------------------------------------------------------------------
                                                              U.S. GUARANTOR   NON-GUARANTOR
                                                    PARENT     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                                   --------   --------------   -------------   ------------   ------------
<S>                                                <C>        <C>              <C>             <C>            <C>
Net sales.......................................   $     --      $ 56,905        $ 82,761        $ (27,511)     $112,155
Cost of goods sold..............................         --        26,799          45,185          (15,574)       56,410
                                                   --------      --------        --------        ---------      --------
Gross profit....................................         --        30,106          37,576          (11,937)       55,745
Selling, general and administrative expenses....         14        18,993          17,863           (3,617)       33,253
Research and development........................         --         8,003           8,370           (8,277)        8,096
                                                   --------      --------        --------        ---------      --------
Income (loss) from operations...................        (14)        3,110          11,343              (43)       14,396
Interest income (expense), net..................        159        (8,975)           (260)              16        (9,060)
Other income (expense), net.....................         (1)        1,151            (176)            (844)          130
Equity in income (loss) of subsidiaries.........      2,045            --              --           (2,045)           --
                                                   --------      --------        --------        ----------     --------
Income (loss) before income taxes...............      2,189        (4,714)         10,907           (2,916)        5,466
Income tax benefit (expense)....................      1,256        (2,027)         (1,250)              --        (2,021)
                                                   --------      --------        --------        ---------      --------
Net income (loss)...............................   $  3,445      $ (6,741)       $  9,657        $  (2,916)     $  3,445
                                                   ========      ========        ========        =========      ========
</TABLE>

<TABLE>
<CAPTION>
                                                                CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                                                               FOR THE SIX MONTHS ENDED JUNE 28, 2003 (UNAUDITED)
                                                   -----------------------------------------------------------------------
                                                              U.S. GUARANTOR   NON-GUARANTOR
                                                    PARENT     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                                   --------   --------------   -------------   ------------   ------------
<S>                                                <C>        <C>              <C>             <C>            <C>
Net sales.......................................   $     --      $ 51,650        $ 66,101        $ (26,330)     $ 91,421
Cost of goods sold..............................         --        23,242          38,522          (13,850)       47,914
                                                   --------      --------        --------        ---------      --------
Gross profit....................................         --        28,408          27,579          (12,480)       43,507
Selling, general and administrative expenses....        (99)       20,454          15,641           (4,780)       31,216
Research and development........................         --         7,694           8,202           (7,798)        8,098
                                                   --------      --------        --------        ---------      --------
Income from operations..........................         99           260           3,736               98         4,193
Interest income (expense), net..................       (602)       (8,441)            (96)              11        (9,128)
Other income (expense), net.....................         44         1,716           2,533           (2,933)        1,360
Equity in income (loss) of subsidiaries.........     (6,766)           --              --            6,766            --
                                                   --------      --------        --------        ---------      --------
Income (loss) before income taxes...............     (7,225)       (6,465)          6,173            3,942        (3,575)
Income tax benefit (expense)....................      2,287        (2,675)           (975)              --        (1,363)
                                                   --------      --------        --------        ---------      --------
Net income (loss)...............................   $ (4,938)     $ (9,140)       $  5,198        $   3,942      $ (4,938)
                                                   ========      ========        ========        =========      ========
</TABLE>

                                       13
<PAGE>

<TABLE>
<CAPTION>
                                                                CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                                                               FOR THE SIX MONTHS ENDED JUNE 30, 2004 (UNAUDITED)
                                                   -----------------------------------------------------------------------
                                                              U.S. GUARANTOR   NON-GUARANTOR
                                                    PARENT     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                                   --------   --------------   -------------   ------------   ------------
<S>                                                <C>        <C>              <C>             <C>            <C>
Net cash provided by operating activities.......    $  512        $ 5,113        $ 11,690         $  419        $ 17,734
Cash flows used in investing activities:
Purchases of property, plant and equipment......        --           (708)         (1,700)            --          (2,408)
Proceeds from sale of property, plant and
  equipment.....................................        --             10               3             --              13
                                                    ------        -------        --------         ------        --------
Net cash used in investing activities...........        --           (698)         (1,697)            --          (2,395)
Cash flows provided by (used in)
  financing activities:
Advances (repayments) on line of credit, net....        --           (907)            322             --            (585)
Principal payments under debt obligations.......        --         (1,050)           (106)            --          (1,156)
                                                    ------        -------        --------         ------        --------
Net cash provided by (used in) financing
  activities....................................        --         (1,957)            216             --          (1,741)
Foreign exchange effect on cash and cash
  equivalents...................................      (501)           405             (60)          (419)           (575)
                                                    ------        -------        --------         ------        --------
Net increase in cash and cash equivalents.......        11          2,863          10,149             --          13,023
Cash and cash equivalents, beginning of period..        97          5,081          10,053             --          15,231
                                                    ------        -------        --------         ------        --------
Cash and cash equivalents, end of period........    $  108        $ 7,944        $ 20,202         $   --        $ 28,254
                                                    ======        =======        ========         ======        ========
</TABLE>

<TABLE>
<CAPTION>
                                                                CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                                                               FOR THE SIX MONTHS ENDED JUNE 28, 2003 (UNAUDITED)
                                                   -----------------------------------------------------------------------
                                                              U.S. GUARANTOR   NON-GUARANTOR
                                                    PARENT     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                                   --------   --------------   -------------   ------------   ------------
<S>                                                <C>        <C>              <C>             <C>            <C>
Net cash provided by operating activities.......   $   630        $ 4,215         $  4,002        $  813        $  9,660
Cash flows used in investing activities:
Purchases of property, plant and equipment......        (2)          (814)          (1,430)           --          (2,246)
Proceeds from sale of property, plant and
  equipment.....................................        --             --              160            --             160
                                                   -------        -------         --------        ------        --------
Net cash used in investing activities...........        (2)          (814)          (1,270)           --          (2,086)
Cash flows provided by (used in) financing
  activities:
Advances (repayments) on line of credit, net....        --         (1,649)             674            --            (975)
Principal payments under debt obligations.......        --           (952)            (147)           --          (1,099)
                                                   -------        -------         --------        ------        --------
Net cash provided by (used in) financing
  activities....................................        --         (2,601)             527            --          (2,074)
Foreign exchange effect on cash and cash
  equivalents...................................      (805)           (61)            (188)         (813)         (1,867)
                                                   -------        -------         --------        ------        --------
Net (decrease) increase in cash and cash
  equivalents...................................      (177)           739            3,071            --           3,633
Cash and cash equivalents, beginning of period..     1,422          2,440            8,435            --          12,297
                                                   -------        -------         --------        ------        --------
Cash and cash equivalents, end of period........   $ 1,245        $ 3,179         $ 11,506        $   --        $ 15,930
                                                   =======        =======         ========        ======        ========
</TABLE>

                                       14
<PAGE>

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

      Statements in this Quarterly Report on Form 10-Q concerning the Company's
business outlook or future economic performance; anticipated profitability,
revenues, expenses or other financial items; introductions and advancements in
development of products, and plans and objectives related thereto; and
statements concerning assumptions made or expectations as to any future events,
conditions, performance or other matters, are "forward-looking statements" as
that term is defined under the Federal Securities Laws. Forward-looking
statements are subject to risks, uncertainties and other factors that could
cause actual results to differ materially from those stated in such statements.
Such risks, uncertainties and factors include, but are not limited to, changes
in the Company's markets, particularly the potentially volatile semiconductor
market, changes in and delays in product development plans and schedules,
customer acceptance of new products, changes in pricing or other actions by
competitors, patents owned by the Company and its competitors, risk of foreign
operations and markets, the Company's substantial indebtedness and general
economic conditions, as well as other risks detailed in the Company's filings
with the Securities and Exchange Commission, including the Company's Annual
Report on Form 10-K for the year ended December 31, 2003.

      The Company undertakes no obligation to update publicly any
forward-looking statements for any reason, even if new information becomes
available or other events occur in the future.

OVERVIEW

      We are a leading global provider of thermal management solutions for
electronic products and the leading developer and marketer of CFD software.
Prior to February 2, 2000 we were a publicly traded company, listed on the
NASDAQ National Market under the trading symbol "AATT". Since February 2, 2000,
we have been a privately held company, owned by Heat Holdings Corp., a
corporation formed by Willis Stein and other investors. Our acquisition by
Willis Stein was accounted for under the purchase method of accounting and was
financed through a combination of 12 3/4% senior subordinated notes and senior
bank debt.

      We are organized as two operating units: Aavid Thermalloy, LLC and Fluent,
Inc. Aavid Thermalloy designs, manufactures and distributes thermal management
products that dissipate unwanted heat from microprocessors and industrial
electronics products. Fluent develops and markets CFD software that is used in
complex computer-generated modeling of fluid flows, heat and mass transfer and
chemical reactions. These two business units, while complementary, are quite
different from each other and as a result, Aavid Thermalloy and Fluent will be
discussed separately when analyzing performance and industry trends.

      Aavid Thermalloy is a global manufacturing business. Revenues are
generated through the sale of fabricated and purchased thermal management
products and components. Our thermal management products are used in a wide
variety of computer, networking and industrial electronics applications,
including computer systems (desktops, laptops, disk drives, printers and
peripheral cards), network devices (servers, routers, set top boxes and local
area networks), telecommunications equipment (wireless base stations, satellite
stations and PBXs), instrumentation (semiconductor test equipment, medical
equipment and power supplies), transportation and motor drives (braking and
traction systems) and consumer electronics (stereo systems and video games). We
have manufacturing operations in the U.S., Canada, Mexico, U.K., Italy and
China. Additionally, we have several other sales offices throughout the world,
as well as engineering and design service centers in New Hampshire, California
and India.

      Fluent's CFD software is used for a wide variety of computer-based
analyses, including the design of electronic components and systems, automotive
design, combustion systems modeling and process plant troubleshooting. Fluent's
software is used in a variety of industries including, among others, the
automotive, aerospace, chemical processing, power generation, material
processing, electronics and HVAC industries. Fluent develops and markets their
CFD software products worldwide and currently maintains sales, support and
design centers in North America, Europe and Asia.

                                       15
<PAGE>

RESULTS OF OPERATIONS

      For The Quarter and Six Months Ended June 30, 2004 Compared With The
Quarter and Six Months Ended June 28, 2003:

<TABLE>
<CAPTION>
                                                     FOR THE THREE MONTHS ENDED       FOR THE SIX MONTHS ENDED
                                                    ----------------------------   -----------------------------
                                                    JUNE 30,   JUNE 28,             JUNE 30,   JUNE 28,
         SALES (DOLLARS IN MILLIONS)                  2004       2003     CHANGE      2004       2003     CHANGE
-------------------------------------------------   --------   --------   ------   ---------   --------   ------
<S>                                                 <C>        <C>        <C>      <C>         <C>        <C>
Computer, networking and industrial electronics..   $  30.6    $  26.2     16.8%   $  60.7     $  50.5     20.2%
Consulting and design services (Applied).........       0.3        0.3      0.0%       0.6         0.5     20.0%
                                                    -------    -------     ----    -------     -------     ----
Total Aavid Thermalloy...........................      30.9       26.5     16.7%      61.3        51.0     20.2%
Total Fluent.....................................      25.6       21.1     21.4%      50.9        40.4     25.9%
                                                    -------    -------     ----    -------     -------     ----
Total Company....................................   $  56.5    $  47.6     18.8%   $ 112.2     $  91.4     22.7%
                                                    =======    =======     ====    =======     =======     ====
</TABLE>

      Aavid's sales in the second quarter of 2004 were $56.5 million, an
increase of $8.9 million, or 18.8%, from the comparable period of 2003. Aavid's
sales in the first six months of 2004 were $112.2 million, an increase of $20.7
million, or 22.7%, from the comparable period of 2003. The overall increase in
sales is a combination of an improvement in Aavid Thermalloy, driven by an
increase in market share and a moderate improvement experienced by the
semi-conductor and electronics industries, combined with an increase in revenues
experienced by Fluent.

      Fluent software sales of $25.6 million in the second quarter of 2004 were
$4.5 million, or 21.4%, higher than the second quarter of 2003. Fluent's sales
in the first six months of 2004 were $50.9 million, an increase of $10.5
million, or 25.9%, from the comparable period of 2003. The increase was spread
among all product offerings due to overall growth in the market for
computational fluid dynamics design software, as well as the continued success
of application specific products, such as "Icepak" and "Airpak".

      Aavid Thermalloy's sales were $30.9 million in the second quarter of 2004,
an increase of $4.4 million, or 16.7%, over the second quarter of 2003. Aavid
Thermalloy's sales in the first six months of 2004 were $61.3 million, an
increase of $10.3 million, or 20.2%, from the comparable period of 2003. As
discussed above, this was the result of both an increase in market share and a
moderate improvement in the overall industry in which Aavid Thermalloy's
customers operate. Based on the current booking activity, management expects to
see moderately lower revenues in the third quarter of 2004 when compared with
the second quarter of 2004.

      The Company's international sales (which include U.S. exports) increased
to 56.0% of sales for the second quarter of 2004 compared with 54.0% in the
second quarter of 2003.

      No customer generated greater than 10% of the Company's revenues in the
second quarter or first six months of 2004 or 2003.

      The Company's gross profit for the second quarter of 2004 was $27.9
million compared with $22.1 million in the comparable period from 2003. Gross
margin as a percentage of sales was 49.4% and 49.7%, respectively, for the
second quarter and first six months of 2004. This compares with 46.5% and 47.6%,
respectively, for the second quarter and first six months of 2003. Aavid
Thermalloy's gross margin was 22.4% and 22.5%, respectively, for the second
quarter and first six months of 2004, compared to 20.6% and 22.6% for the
comparable periods of 2003. Gross margin at Fluent was 82.0% and 82.6%,
respectively, for the second quarter and first six months of 2004. This compares
with 79.3% and 79.5%, respectively, for the second quarter and first six months
of 2003.

      In the second quarter of 2004, the Company's operating income of $7.7
million compares with operating income of $2.7 million in the second quarter of
2003. Operating income for the first six months of 2004 was $14.4 million,
compared with operating income of $4.2 million from the comparable period of
2003. Aavid Thermalloy saw improvements of $1.4 million and $2.2 million,
respectively, in operating income from the second quarter and first six months
of 2003 to the second quarter and first six months of 2004. Fluent's operating
income improved $3.6 million and $8.0 million, respectively, in the second
quarter and first six months of 2004 as compared to the comparable periods in
the prior year, with higher gross profit partially offset by higher operating
expenses. Corporate headquarters experienced a decline in operating income of
$0.1 million for the quarter and six months ended June 30, 2004, compared to the
second quarter and first six months of 2003.

      Net interest charges, including cash interest expense and income, deferred
financing fee amortization and bond discount amortization, for the Company were
$4.5 million and $9.1 million, respectively, in the second quarter and first six
months of 2004 which compares with $4.5 million and $9.1 million for the
comparable periods of 2003.

                                       16
<PAGE>

      The Company incurred a tax provision for the second quarter and first six
months of 2004 despite having operating losses in the United States because of
state tax provisions on applicable state components of U.S. income and foreign
tax provisions on foreign earnings. The Company incurred significant losses in
the United States and the Company only benefits the U.S. losses to the extent of
foreign earnings, which are expected to be repatriated in the United States.
Because the Company is in a net operating loss position for U.S. tax purposes,
the Company will not receive any tax benefit from foreign tax credits.
Accordingly, there is no net benefit recorded for the United States losses,
resulting in an overall tax provision for foreign taxes.

      The Company's net income was $1.7 million and $3.4 million, respectively,
for the quarter and six months ended June 30, 2004, compared to net losses of
$1.5 million and $4.9 million for the comparable periods of 2003. The primary
reasons for the improvement in net income (loss) from 2003 to 2004 include Aavid
Thermalloy's revenue growth and significant improvements in manufacturing
efficiency through plant shut-downs and other cost savings initiatives.

      The Company's EBITDA, as defined in the Loan and Security Agreement with
the Company's senior lenders, was $10.6 million and $23.5 million, respectively,
for the second quarter and first six months of 2004, compared with $9.7 million
and $18.8 million for the comparable period in 2003. A reconciliation of net
income (loss) to EBITDA is as follows:

<TABLE>
<CAPTION>
                                                        FOR THE THREE          FOR THE SIX
                                                        MONTHS ENDED           MONTHS ENDED
                                                     -------------------   -------------------
                                                     JUNE 30,   JUNE 28,   JUNE 30,   JUNE 28,
             (DOLLARS IN MILLIONS)                     2004       2003       2004       2003
-------------------------------------------------    --------   --------   --------   --------
<S>                                                  <C>        <C>        <C>        <C>
Net income (loss)................................    $   1.7    $  (1.5)   $   3.4    $  (4.9)
Cash interest expense............................        4.1        4.2        8.3        8.4
Bond discount amortization.......................        0.2        0.2        0.4        0.3
Deferred financing fee amortization..............        0.3        0.2        0.5        0.5
Provision for income taxes.......................        1.1        0.8        2.0        1.4
Depreciation.....................................        1.7        2.0        3.5        3.9
Intangible asset amortization....................        0.1        0.8        0.5        1.7
Deferred revenue change during period(1).........        1.4        3.0        4.9        7.3
Loss on disposal of fixed assets.................         --         --         --        0.2
                                                     -------    -------    -------    -------
EBITDA...........................................    $  10.6    $   9.7    $  23.5    $  18.8
                                                     =======    =======    =======    =======
</TABLE>

LIQUIDITY AND CAPITAL RESOURCES

      Historically, the Company used internally generated funds and proceeds
from financing activities to meet its working capital and capital expenditure
requirements. As a result of the Merger, the Company has significant cash
requirements for debt service relating to its senior subordinated notes and its
bank debt. The Company currently uses amounts available under its Loan and
Security Agreement, debt and equity financings and internally generated funds to
finance its working capital requirements, capital expenditures and potential
acquisitions.

      During the first six months of 2004, the Company generated $17.7 million
of cash from operations, versus $9.7 million of cash from operations generated
in the first half of 2003. During the first six months of 2004, the Company used
$2.4 million of cash in connection with investing activities versus using $2.1
million in the comparable period of 2003. The Company used $2.4 million for
capital expenditures in the first six months of 2004 versus $2.2 million in the
comparable period of 2003. The Company used $1.7 million of cash in connection
with financing activities for the first half of 2004, compared with using $2.1
million of cash from financing activities for the comparable period in 2003.

------------
(1) Change in deferred revenue as defined in the Loan and Security Agreement
represents the net change in deferred revenue found on the Company's balance
sheet from the beginning of the applicable reporting period to the end of the
applicable reporting period. An increase in deferred revenue during the period
will create an addition to EBITDA. A decrease in deferred revenue during the
period creates a subtraction from EBITDA, as defined.

                                       17
<PAGE>

      The Company's current bank credit facility (the "Loan and Security
Agreement") is a $27.5 million asset based facility. The facility consists of a
term loan component secured by certain United States real estate and machinery
and equipment and requires quarterly principal payments of $0.4 million
commencing November 1, 2002. The Loan and Security Agreement also consists of a
revolving line of credit component secured by inventory in the United States and
accounts receivable in the United States and the United Kingdom. Availability
under the line of credit component is determined by a borrowing base of 85% of
eligible accounts receivable and 50% of eligible inventory, as defined in the
Loan and Security Agreement. Debt outstanding under the Loan and Security
Agreement bears interest at a rate equal to, at the Company's option, either (1)
in the case of LIBOR rate loans, the sum of the offered rate for deposits in
United states dollars for a period equal to such interest period as it appears
on Telerate page 3750 as of 11:00 am London time and a margin of between 2.5%
and 2.85% or (2) the sum of LaSalle Business Credit's prime rate plus a margin
of between .25% and .50%. At June 30, 2004, the interest rates on the Loan and
Security Agreement ranged from 3.80% to 4.50%. Availability under the revolving
line of credit was $14.6 million at June 30, 2004, of which $6.4 million had
been drawn.

      Debt classified as long term in the accompanying balance sheet as of June
30, 2004, consists of the long term portion of the term loan component of the
Loan and Security Agreement, long term portion of capital leases, long term
portion of foreign debt obligations and all of the 12 3/4% senior subordinated
notes.

      The Company has obligations to purchase minimum quantities of raw
materials from two of its key suppliers. The Company believes that purchasing
these raw materials from a few key suppliers is necessary to achieve
consistently low tolerances, design, delivery flexibility, and price stability.
Under the terms of these agreements the Company has agreed to purchase certain
minimum quantities which approximate $0.6 million at June 30, 2004.

      The Company has entered into various long-term debt, capital lease and
operating lease arrangements. The future payments required by these arrangements
at June 30, 2004, are as follows:

<TABLE>
<CAPTION>
                                               PAYMENTS DUE BY PERIOD ($ IN THOUSANDS)
                                         ---------------------------------------------------
                                                      1 YR
                                           TOTAL     OR LESS    1-3 YRS    4-5 YRS   5+ YRS
                                         ---------  --------   ---------   -------   -------
<S>                                      <C>        <C>        <C>         <C>       <C>
Long-term debt and capital leases....    $ 138,328  $  8,597   $ 129,585   $    55   $    91
Operating leases.....................       20,071     5,459       7,245     3,702     3,665
                                         ---------  --------   ---------   -------   -------
  Total contractual obligations          $ 158,399  $ 14,056   $ 136,830   $ 3,757   $ 3,756
                                         =========  ========   =========   =======   =======
</TABLE>

      During the second quarter of 2004, inventory turns were 11.9, which
compares to 12.1 during the second quarter of 2003.

      At June 30, 2004, accounts receivable days sales outstanding ("DSO") were
60 days, which compares with 64 days at December 31, 2003.

      On July 23, 2004, the Company entered into a purchase and sale agreement
to acquire 100% of the outstanding stock of a small manufacturing company
located in Taiwan. The total purchase price of the acquired company is $4.8
million, consisting of $3.0 million cash paid upon closing and contingent
consideration of $1.8 million payable within two years of the closing date upon
the satisfaction of certain conditions.

REVENUE RECOGNITION AND SALES RETURNS AND ALLOWANCES

Thermal Products

      Revenue is recognized when products are shipped. We offer certain
distributors limited rights of return and stock rotation rights. Due to these
return rights, we continuously monitor and track product returns and we record a
provision for the estimated future amount of such future returns, based on
historical experience and any notification we receive of pending returns. While
such returns have historically been within our expectations and provisions
established, we cannot guarantee that we will continue to experience the same
return rates that we have in the past. Any significant decrease in product
demand experienced by our distributor customers and the resulting credit returns
could have a material adverse impact on our operating results for the period or
periods in which such returns materialize.

                                       18
<PAGE>

Software

      The Company recognizes revenue on its software license and maintenance
arrangements in accordance with Statement of Position ("SOP") 97-2, "Software
Revenue Recognition", and related pronouncements. The pronouncements provide
specific industry guidance and stipulate that revenue recognized from software
arrangements is to be allocated to each element of the arrangement based on
relative fair values of the elements, such as software products, upgrades,
enhancements, post-contract customer support ("PCS"), installation and training.

      The Company licenses its software products under both perpetual and annual
license arrangements.

      For perpetual license arrangements, software license revenue is recognized
upon the execution of the license arrangement and shipment of the product,
provided that no significant vendor post-contract support obligations remain
outstanding and collection of the resulting receivable is deemed probable. The
Company recognizes revenue from post-contract support, which consists of
telephone support and the right to software upgrades, ratably over the period of
the PCS arrangement.

For annual license arrangements, with unbundled PCS, since vendor specific
objective evidence ("VSOE") of value for the PCS does not exist, the Company
recognizes revenue for both the software license and the PCS ratably over the
12-month term of the license.

Training and consulting revenues are recognized upon completion of services or,
in certain instances, on the percentage-of-completion method. Provisions for
estimated losses on uncompleted contracts are made in the period in which such
losses are determined.

ACCOUNTS RECEIVABLE

We perform ongoing credit evaluations of our customers and adjust credit limits
based on payment history and the customer's current credit worthiness, as
determined by our review of their current credit information. We continuously
monitor collections and payments from our customers and maintain a provision for
estimated credit losses based on our historical experience and any specific
customer collection issues we have identified. While such credit losses have
historically been within our expectations and the provisions established, we
cannot guarantee that we will continue to experience the same credit loss rates
we have in the past. In the event that economic or other conditions cause a
change in liquidity or financial condition in multiple customers, there could be
a material adverse effect on our collection of receivables and future results of
operations.

INVENTORIES

      We value our inventory, which consists of materials, labor and overhead,
at the lower of the actual cost to purchase and/or manufacture the inventory or
the current estimated market value of the inventory. 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 demand for the next twelve months. As demonstrated in 2003 and 2002,
demand for our products can fluctuate significantly. A significant increase in
demand for our products could result in a short-term increase in the cost of
inventory purchases and production costs while a significant decrease in demand
could result in an increase in the amount of excess inventory quantities on
hand. In addition, our 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.
Additionally, 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 or 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 determination. Likewise, if our inventory is determined to
be undervalued, we may have over-reported our cost of sales in previous periods
and would be required to recognize such 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 reported operating results.

                                       19
<PAGE>

VALUATION OF GOODWILL AND OTHER INTANGIBLE ASSETS

      We review goodwill and other intangible assets for impairment annually and
whenever events or changes in circumstances indicate the carrying value of an
asset may not be recoverable in accordance with the Statement of Financial
Accounting Standards ("SFAS") No. 142, "Goodwill and Other Intangible Assets."
The provisions of SFAS No. 142 require that a two-step impairment test be
performed on goodwill. In the first step, we compare the fair value of each
reporting unit to its carrying value. Our reporting units are consistent with
the reportable segments identified in Note (7) of the Consolidated Financial
Statements. We determine the fair value of our reporting units using a
combination of the income approach and the market approach. Under the income
approach, we calculate the fair value of a reporting unit based on the present
value of estimated future cash flows. Under the market approach, we estimate the
fair value based on market multiples of revenues or earnings for comparable
companies. If the fair value of the reporting unit exceeds the carrying value of
the net assets assigned to that unit, goodwill is not impaired and we are not
required to perform further testing. If the carrying value of the net assets
assigned to the reporting unit exceeds the fair value of the reporting unit,
then we must perform the second step in order to determine the implied fair
value of the reporting unit's goodwill and compare it to the carrying value of
the reporting unit's goodwill. If the carrying value of a reporting unit's
goodwill exceeds its implied fair value, then we must record an impairment loss
equal to the difference. SFAS No. 142 also requires that the fair value of the
purchased intangible assets with indefinite lives be estimated and compared to
the carrying value. We estimate the fair value of these intangible assets using
the income approach. We recognize an impairment loss when the estimated fair
value of the intangible asset is less than the carrying value.

      The income approach, which we use to estimate the fair value of our
reporting units and purchased intangible assets, is dependent on a number of
factors including estimates of future market growth and trends, forecasted
revenue and costs, expected periods the assets will be utilized, appropriate
discount rates and other variables. We base our fair value estimates on
assumptions we believe to be reasonable, but which are unpredictable and
inherently uncertain. Actual future results may differ from those estimates. In
addition, we make certain judgments about the selection of comparable companies
used in the market approach in valuing our reporting units, as well as certain
assumptions to allocate shared assets and liabilities to calculate the carrying
values for each of our reporting units.

REGULATORY REPORTING

      Although the Company has not been subject to the filing requirements of a
reporting company to the Securities and Exchange Commission for the past 90
days, it has filed all reports required to be filed by Section 15(d) of the
Securities Exchange Act (the "Act") of 1934 during the preceding twelve months.
Pursuant to Section 15(d) of the Act, the Company's duty to file reports is
automatically suspended as a result of having fewer than 300 holders of record
of each class of its debt securities outstanding, as of January 1, 2003, but the
Company agreed under the terms of certain long-term debt covenants to continue
these filings.

ITEM 4. CONTROLS AND PROCEDURES

      As of June 30, 2004, an evaluation was performed under the supervision and
with the participation of the Company's management, including the CEO and CFO,
of the effectiveness of the design and operation of the Company's disclosure
controls and procedures. Based on that evaluation, the Company's management,
including the CEO and CFO, concluded that the Company's disclosure controls and
procedures were effective as of June 30, 2004, in ensuring that material
information relating to the Company is made known to the CEO and CFO by others
within the Company during the period in which the report was being prepared.
There have been no significant changes in the Company's internal controls or in
other factors that could significantly affect internal controls subsequent to
June 30, 2004.

                                       20
<PAGE>

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

      The Company is involved in various legal proceedings that are incidental
to the conduct of the Company's business, none of which the Company believes
could reasonably be expected to have a materially adverse effect on the
Company's financial condition.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

      (a) Exhibits

      31.1  Certification of CEO Pursuant to Section 302 of the Sarbanes-Oxley
            Act of 2002

      31.2  Certification of CFO Pursuant to Section 302 of the Sarbanes-Oxley
            Act of 2002

      32.1  Certification of CEO Pursuant to Section 906 of the Sarbanes-Oxley
            Act of 2002

      32.2  Certification of CFO Pursuant to Section 906 of the Sarbanes-Oxley
            Act of 2002

      (b) Reports on Form 8-K

      None.

                                  SIGNATURES

DATE: August 10, 2004             AAVID THERMAL TECHNOLOGIES, INC.

                                  By: /s/ Brian A. Byrne
                                      ------------------------------------------
                                      Vice President and Chief Financial Officer
                                      (Principal Financial Officer)

                                       21