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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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

                                     --or--

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


                       For the Quarter Ended June 30, 2003

                         Commission File Number: 0-16207

                        ALL AMERICAN SEMICONDUCTOR, INC.
             (Exact name of registrant as specified in its charter)


Delaware                                                              59-2814714
(State or other jurisdiction of                                 (I.R.S. Employer
incorporation or organization)                               Identification No.)

16115 Northwest 52nd Avenue, Miami, Florida                                33014
(Address of principal executive offices)                              (Zip Code)


       Registrant's telephone number, including area code: (305) 621-8282


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

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

As of August 8, 2003, 3,794,894 shares of the common stock of All American
Semiconductor, Inc. were outstanding.

================================================================================
<PAGE>
<TABLE>
<CAPTION>

ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

FORM 10-Q - INDEX

Part    Item                                                                            Page
No.     No.    Description                                                               No.
--------------------------------------------------------------------------------------------
<S>     <C>                                                                               <C>
I              FINANCIAL INFORMATION:

        1.     Financial Statements

               Consolidated Condensed Balance Sheets at June 30, 2003
                (Unaudited) and December 31, 2002.......................................   1

               Consolidated Condensed Statements of Income for the Quarters
                and Six Months Ended June 30, 2003 and 2002 (Unaudited).................   2

               Consolidated Condensed Statements of Cash Flows for the
                Six Months Ended June 30, 2003 and 2002 (Unaudited).....................   3

               Notes to Consolidated Condensed Financial Statements (Unaudited).........   4

        2.     Management's Discussion and Analysis of Financial Condition and
                Results of Operations...................................................   7

        3.     Quantitative and Qualitative Disclosures about Market Risk...............  11

        4.     Controls and Procedures..................................................  12


II             OTHER INFORMATION:

        2.     Changes in Securities and Use of Proceeds................................  12

        4.     Submission of Matters to a Vote of Security Holders......................  12

        6.     Exhibits and Reports on Form 8-K.........................................  13

               SIGNATURES...............................................................  13


</TABLE>

<PAGE>
<TABLE>
<CAPTION>

ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

CONSOLIDATED CONDENSED BALANCE SHEETS

                                                                      June 30      December 31
ASSETS                                                                   2003             2002
----------------------------------------------------------------------------------------------
                                                                  (Unaudited)
<S>                                                             <C>              <C>
Current assets:
  Cash ......................................................   $     635,000    $     644,000
  Accounts receivable, less allowances for doubtful
    accounts of $1,825,000 and $1,718,000 ...................      43,741,000       41,234,000
  Inventories ...............................................      50,075,000       52,762,000
  Other current assets ......................................       4,580,000        4,641,000
                                                                -------------    -------------
    Total current assets ....................................      99,031,000       99,281,000
Property, plant and equipment - net .........................       2,710,000        2,796,000
Deposits and other assets ...................................       3,452,000        2,501,000
                                                                -------------    -------------
                                                                $ 105,193,000    $ 104,578,000
                                                                =============    =============
LIABILITIES AND SHAREHOLDERS' EQUITY
----------------------------------------------------------------------------------------------
Current liabilities:
  Current portion of long-term debt .........................   $   5,198,000    $      78,000
  Accounts payable and accrued expenses .....................      40,642,000       44,336,000
  Other current liabilities .................................         210,000          197,000
                                                                -------------    -------------
    Total current liabilities ...............................      46,050,000       44,611,000
Long-term debt:
  Notes payable .............................................      38,267,000       34,013,000
  Subordinated debt .........................................         809,000        5,958,000
  Other long-term debt ......................................       1,177,000        1,171,000
                                                                -------------    -------------
                                                                   86,303,000       85,753,000
                                                                -------------    -------------
Commitments and contingencies

Shareholders' equity:
  Preferred stock, $.01 par value, 1,000,000 shares
    authorized, none issued .................................              --               --
  Common stock, $.01 par value, 40,000,000 shares authorized,
    3,794,894 and 3,820,954 shares issued and outstanding ...          38,000           38,000
  Capital in excess of par value ............................      25,253,000       25,312,000
  Accumulated deficit .......................................      (6,401,000)      (6,525,000)
                                                                -------------    -------------
                                                                   18,890,000       18,825,000
                                                                -------------    -------------
                                                                $ 105,193,000    $ 104,578,000
                                                                =============    =============
</TABLE>

See notes to consolidated condensed financial statements

                                       1
<PAGE>
<TABLE>
<CAPTION>

ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF INCOME (UNAUDITED)

                                               Quarters                        Six Months
PERIODS ENDED JUNE 30                      2003            2002            2003             2002
------------------------------------------------------------------------------------------------
<S>                               <C>             <C>             <C>              <C>
NET SALES ....................    $  71,932,000   $  87,397,000   $ 141,801,000    $ 169,539,000
Cost of sales ................      (57,967,000)    (71,867,000)   (113,954,000)    (138,368,000)
                                  -------------   -------------   -------------    -------------

Gross profit .................       13,965,000      15,530,000      27,847,000       31,171,000
Selling, general and
  administrative expenses ....      (13,187,000)    (14,391,000)    (26,385,000)     (28,881,000)
                                  -------------   -------------   -------------    -------------

INCOME FROM OPERATIONS .......          778,000       1,139,000       1,462,000        2,290,000
Interest expense .............         (668,000)       (810,000)     (1,244,000)      (1,777,000)
                                  -------------   -------------   -------------    -------------

INCOME BEFORE INCOME TAXES ...          110,000         329,000         218,000          513,000
Income tax provision .........          (47,000)       (131,000)        (94,000)        (196,000)
                                  -------------   -------------   -------------    -------------

NET INCOME ...................    $      63,000   $     198,000   $     124,000    $     317,000
                                  =============   =============   =============    =============

EARNINGS PER SHARE:
Basic and diluted ............             $.02            $.05            $.03             $.08
                                           ====            ====            ====             ====
</TABLE>

See notes to consolidated condensed financial statements

                                       2
<PAGE>
<TABLE>
<CAPTION>

ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)

SIX MONTHS ENDED JUNE 30                                                     2003            2002
-------------------------------------------------------------------------------------------------
<S>                                                                  <C>             <C>
Cash Flows Provided By (Used For) Operating Activities ..........    $ (2,940,000)   $ 33,732,000
                                                                     ------------    ------------
Cash Flows From Investing Activities:
Acquisition of property and equipment ...........................        (319,000)        (66,000)
Decrease (increase) in other assets .............................        (915,000)        176,000
                                                                     ------------    ------------

    Cash flows provided by (used for) investing activities ......      (1,234,000)        110,000
                                                                     ------------    ------------
Cash Flows From Financing Activities:
Net borrowings (repayments) under line of credit agreement ......       4,254,000     (33,964,000)
Repayments of notes payable .....................................         (30,000)       (121,000)
Purchase of treasury shares .....................................         (59,000)              -
                                                                     ------------    ------------

    Cash flows provided by (used for) financing activities ......       4,165,000     (34,085,000)
                                                                     ------------    ------------

Decrease in cash ................................................          (9,000)       (243,000)
Cash, beginning of period .......................................         644,000         636,000
                                                                     ------------    ------------

Cash, end of period .............................................    $    635,000    $    393,000
                                                                     ============    ============

Supplemental Cash Flow Information:
Interest paid ...................................................    $  1,196,000    $  1,906,000
                                                                     ============    ============

Income taxes refunded - net .....................................    $    (46,000)   $ (9,395,000)
                                                                     ============    ============
</TABLE>

See notes to consolidated condensed financial statements

                                       3
<PAGE>

ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
================================================================================

1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation
---------------------

In the opinion of management, the accompanying unaudited Consolidated Condensed
Financial Statements include all adjustments (consisting of normal recurring
accruals or adjustments only) necessary to present fairly the financial position
at June 30, 2003, and the results of operations and the cash flows for all
periods presented. The results of operations for the interim periods are not
necessarily indicative of the results to be obtained in any future interim
period or for the entire year.

For a summary of significant accounting policies (which have not changed from
December 31, 2002) and additional financial information, see the Company's
Annual Report on Form 10-K for the year ended December 31, 2002, including the
consolidated financial statements and notes thereto which should be read in
conjunction with these financial statements.

The accompanying unaudited interim financial statements have been prepared in
accordance with instructions to Form 10-Q and, therefore, do not include all
information and footnotes required to be in conformity with accounting
principles generally accepted in the United States of America.

Stock-Based Compensation
------------------------

The Company applies Accounting Principles Board Opinion No. 25, "Accounting for
Stock Issued to Employees" and related Interpretations to account for the option
plans using the intrinsic value method. Accordingly, no compensation cost has
been recognized for the option plans. Had compensation cost for the option plans
been determined using the fair value based method, as defined in Statement of
Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation" ("SFAS 123"), the Company's net earnings and earnings per share
would have been adjusted to the pro forma amounts indicated below. The Company
adopted Statement of Financial Accounting Standards No. 148, "Accounting for
Stock-Based Compensation - Transition and Disclosure - an amendment of FASB
Statement No. 123" as of January 1, 2003, which amended SFAS 123. The effect of
the adoption of this statement was not material as the Company continues to use
the intrinsic value method allowed under SFAS 123.
<TABLE>
<CAPTION>

                                                             Quarters                        Six Months
Periods Ended June 30                                    2003         2002               2003          2002
-----------------------------------------------------------------------------------------------------------
<S>                                                <C>          <C>                <C>          <C>
Net earnings:
   As reported                                     $   63,000   $  198,000         $  124,000   $   317,000
   Pro forma                                           63,000      188,000             83,000       294,000

Basic and diluted earnings per share:
   As reported                                           $.02         $.05               $.03          $.08
   Pro forma                                              .02          .05                .02           .08
</TABLE>

The fair value of each option grant was estimated on the date of the grant using
the Black-Scholes option-pricing model with the following weighted-average
assumptions: expected volatility of 109% for the quarter and six months ended
June 30, 2003, compared to 108% for the same periods of 2002; risk-free interest
rate of 4.1% for the quarter and six months ended June 30, 2003, compared to
4.0% for the same periods of 2002; and expected lives of 2 to 5 years for all
periods presented.

                                       4
<PAGE>

ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
================================================================================

The effects of applying SFAS 123 in the above pro forma disclosures are not
indicative of future amounts as future amounts are likely to be affected by the
number of grants awarded and since additional awards are generally expected to
be made at varying prices.

Earnings Per Share
------------------

The following average shares were used for the computation of basic and diluted
earnings per share:

                                       Quarters                 Six Months
Periods Ended June 30              2003         2002         2003         2002
------------------------------------------------------------------------------
Basic ...................     3,808,448    3,856,904    3,814,106    3,856,904
Diluted .................     3,857,476    3,867,185    3,832,586    3,872,451

2.       LONG-TERM DEBT

On May 14, 2003, the Company entered into a $65 million credit facility (the
"Credit Facility") which expires May 14, 2006. Borrowings under the Credit
Facility bear interest at one of three pricing levels dependent on the Company's
debt service coverage ratio at the quarterly pricing date (as defined), and are
secured by all of the Company's assets including accounts receivable,
inventories and equipment. At the first pricing level, at the Company's option,
the rate will be either (a) .5% over the greater of the Federal funds rate plus
..5% and prime or (b) 2.75% over LIBOR. At the second level, at the Company's
option, the rate will be either (a) 1% over the greater of the Federal funds
rate plus .5% and prime or (b) 3.25% over LIBOR. At the third level, at the
Company's option, the rate will be either (a) 1.5% over the greater of the
Federal funds rate plus .5% and prime or (b) 3.75% over LIBOR. In accordance
with the Credit Facility, pricing will be at the third level until the Company's
June 30, 2003 financial statements are received by the Administrative Agent (the
first pricing date). In connection with the Credit Facility, the Company
recorded deferred financing fees aggregating $999,000. These fees are being
amortized over the term of the Credit Facility in interest expense. As with our
previous facility, the amounts that the Company may borrow under the Credit
Facility are based upon specified percentages of the Company's eligible accounts
receivable and inventories (as defined) and the Company is required to comply
with certain affirmative and negative covenants and certain financial ratios.
The covenants, among other things, place limitations and restrictions on the
Company's borrowings, investments, capital expenditures and transactions with
affiliates, prohibit dividends and acquisitions and prohibit stock redemptions
in excess of an aggregate cost of $2.0 million during the term of the Credit
Facility. The Credit Facility requires the Company to maintain certain minimum
levels of tangible net worth throughout the term of the agreement as well as a
minimum debt service coverage ratio and a minimum inventory turnover level, each
tested on a quarterly basis.

In connection with the Credit Facility, the Company repaid in May 2003 all
outstanding borrowings under the Company's previous $60 million facility.

At June 30, 2003, outstanding borrowings under the Company's Credit Facility
aggregated $38,267,000.

Included in long-term debt on the December 31, 2002 Consolidated Balance Sheet
is $5.1 million of subordinated debentures. This debt matures on June 13, 2004
and accordingly is reflected in the current portion of long-term debt on the
June 30, 2003 unaudited Consolidated Balance Sheet. The Company expects that its
cash flows from operations and additional borrowings available under its Credit
Facility will be sufficient to repay this obligation.

                                       5
<PAGE>

ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
================================================================================

3.       OPTIONS

During the quarter ended June 30, 2003, the Company granted an aggregate of
325,010 stock options to 135 individuals pursuant to the Employees', Officers',
Directors' Stock Option Plan, as previously amended and restated (the "Option
Plan"). These options have exercise prices ranging from $1.92 to $2.11 per share
(fair market value at date of grant), vest over a three-year period and are
exercisable over a four-year period. During the quarter ended June 30, 2003, a
total of 11,810 stock options previously granted pursuant to the Option Plan
expired or were canceled at exercise prices ranging from $1.92 to $9.55 per
share.

During the quarter ended March 31, 2003, no stock options were granted by the
Company pursuant to the Option Plan. During the quarter ended March 31, 2003, a
total of 29,710 stock options previously granted pursuant to the Option Plan
expired or were canceled at exercise prices ranging from $3.27 to $5.34 per
share.

During the quarter and six months ended June 30, 2003, the Company granted 1,500
stock options to one individual pursuant to the 2000 Nonemployee Director Stock
Option Plan, as amended. These options have an exercise price of $2.19 per share
(fair market value at date of grant), vest over a two-year period and are
exercisable over a ten-year period.

4.       STOCK REPURCHASE PROGRAM

In connection with the Company's stock repurchase program, which provides for
the repurchase of up to $2.0 million in purchase price of the Company's common
stock, the Company repurchased 18,915 shares of its common stock at an average
price of $2.35 per share, or an aggregate price of $44,000, during the quarter
ended June 30, 2003. Including previous purchases, the Company has repurchased
209,196 shares at an aggregate price of $626,000 under this program. Shares
purchased under this program are immediately retired.

                                       6
<PAGE>

ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

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

Management's Discussion and Analysis of Financial Condition and Results of
--------------------------------------------------------------------------
Operations
----------

All American Semiconductor, Inc. and its subsidiaries (the "Company") is a
distributor of electronic components manufactured by others. The Company
distributes a full range of semiconductors (active components), including
transistors, diodes, memory devices, microprocessors, microcontrollers and other
integrated circuits, as well as passive components, such as capacitors,
resistors, inductors and electromechanical products, including cable, switches,
connectors, filters and sockets. These products are sold primarily to original
equipment manufacturers in a diverse and growing range of industries, including
manufacturers of computers and computer-related products; home office and
portable equipment; networking, satellite, wireless and other communications
products; Internet infrastructure equipment and appliances; automobiles;
consumer goods; voting and gaming machines; point-of-sale equipment; robotics
and industrial equipment; defense and aerospace equipment; and medical
instrumentation. The Company also sells products to contract electronics
manufacturers, or electronics manufacturing services, or EMS, providers who
manufacture products for companies in all electronics industry segments. Through
the Aved Memory Products division of its subsidiary, Aved Industries, Inc., the
Company also designs and has manufactured under the label of its subsidiary's
division certain memory modules which are sold to original equipment
manufacturers.

Critical Accounting Policies and Estimates
------------------------------------------

The preparation of financial statements and related disclosures in conformity
with accounting principles generally accepted in the United States requires
management to make estimates and assumptions that affect the amounts reported in
the unaudited Consolidated Condensed Financial Statements and accompanying
notes. Estimates are used for, but not limited to, the accounting for the
allowance for doubtful accounts, inventories, income taxes, a postretirement
benefit obligation and loss contingencies. Management bases its estimates on
historical experience and on various other assumptions that are believed to be
reasonable under the circumstances. Actual results could differ from these
estimates under different assumptions or conditions.

The Company believes the following critical accounting policies, among others,
may be impacted significantly by judgement, assumptions and estimates used in
the preparation of the unaudited Consolidated Condensed Financial Statements:

The Company recognizes revenue in accordance with Securities and Exchange
Commission Staff Accounting Bulletin No. 101, "Revenue Recognition in Financial
Statements" ("SAB 101"). Under SAB 101, revenue is recognized at the point of
passage to the customer of title and risk of loss, and when there is persuasive
evidence of an arrangement, the sales price is determinable, and collection of
the resulting receivable is reasonably assured. The Company generally recognizes
revenue at the time of shipment. Sales are reflected net of discounts and
returns.

The allowance for doubtful accounts is maintained to provide for losses arising
from customers' inability to make required payments. If there is a deterioration
of our customers' credit worthiness and/or there is an increase in the length of
time that the receivables are past due greater than the historical assumptions
used, additional allowances may be required.

Inventories are stated at the lower of cost (determined on an average cost
basis) or market. Based on our assumptions about future demand and market
conditions as well as the Company's distribution agreements with its suppliers,
which generally provide for price protection and obsolescence credits,
inventories are written-down to market value. If our assumptions about future
demand change, and/or actual market conditions are less favorable than those
projected, additional write-downs of inventories may be required.

Deferred tax assets are recorded based on the Company's projected future taxable
income and the resulting utilization of the deferred tax assets. To the extent
that the Company would not be able to realize

                                       7
<PAGE>

ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

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

all or part of its deferred tax assets in the future, an adjustment to the
deferred tax assets would be necessary and charged to income.

The Company calculates a postretirement benefit obligation using actuarial life
expectancy tables and an assumed discount rate. If the assumptions used in this
calculation change, an adjustment to the postretirement benefit obligation may
be required.

Loss contingencies arise in the ordinary course of business. In determining loss
contingencies, we evaluate the likelihood of the loss or impairment of an asset
or the incurrence of a liability, as well as our ability to reasonably estimate
the amount of such loss. We accrue for an estimated loss contingency when it is
probable that a liability has been incurred or an asset has been impaired and
the amount of the loss can be reasonably estimated.

Results of Operations
---------------------

Net sales for the quarter and six months ended June 30, 2003 were $71.9 million
and $141.8 million, respectively, representing a 17.7% and 16.4% decrease from
net sales of $87.4 million and $169.5 million for the same periods of 2002. The
decreases were primarily attributable to a continuation of the industry downturn
that began during the fourth quarter of 2000. Net sales were also negatively
impacted by a weakness in demand for electronic components, a trend of
electronics manufacturing to move offshore as well as the general weakness in
the overall economy which has been further compounded by the recent geopolitical
events. Management expects that the weakness in market conditions may continue
through the remainder of 2003. Additionally, management expects that the trend
for electronics manufacturing to move offshore, where the Company currently has
very limited sales presence, will continue. In an effort to increase its
offshore presence, the Company has recently established operations in the U.K.
to support the European market and in South Korea to support the Asian market.

Gross profit was $14.0 million and $27.8 million for the second quarter and
first six months of 2003, down 10.1% and 10.7% from $15.5 million and $31.2
million for the same periods of 2002. The decreases in gross profit were
primarily due to the decreases in net sales which were partially offset by an
improvement in gross profit margins. Gross profit margins as a percentage of net
sales were 19.4% and 19.6% for the second quarter and first six months of 2003
compared to 17.8% and 18.4% for the second quarter and first six months of 2002.
The improvement in gross profit margins reflects a fewer number of low margin,
large volume transactions. Notwithstanding this improvement, there is continued
pressure on gross profit margins reflecting the continued weakness in demand for
electronic components, excess product availability as well as a change in our
product mix, including an increase in sales of flat panel displays which
generally sell at lower gross margins. In addition, we continue to develop
long-term strategic relationships with accounts that require aggressive pricing
programs and we expect a greater number of low margin, large volume
transactions. Management therefore expects that downward pressure on gross
profit margins may continue and may result in a decrease in our gross profit
margins as a percentage of net sales.

Selling, general and administrative expenses ("SG&A") decreased to $13.2 million
for the second quarter of 2003 from $14.4 million for the second quarter of
2002. SG&A decreased to $26.4 million for the first six months of 2003 from
$28.9 million for the same period of 2002. The improvements in SG&A reflect in
large part a reduction in variable expenses associated with the decline in sales
and gross profit dollars. In addition, the improvements reflect reductions in
operating lease expenses as well as reductions in payroll costs and
discretionary expenditures.

SG&A as a percentage of net sales was 18.3% and 18.6% for the quarter and six
months ended June 30, 2003, compared to 16.5% and 17.0% for the same periods of
2002. The increases in SG&A as a percentage of net sales reflect the decline in
sales which more than offset the reductions in SG&A.

                                       8
<PAGE>

ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

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

Income from operations was $778,000 and $1.5 million for the second quarter and
first six months of 2003 compared to $1.1 million and $2.3 million for the
second quarter and first six months of 2002. The decreases in income from
operations were due to the decline in sales and gross profit dollars as
discussed previously, which decreases were partially offset by the improvements
in SG&A described above.

Interest expense decreased to $668,000 and $1.2 million for the second quarter
and first six months of 2003, from $810,000 and $1.8 million for the same
periods of 2002. The decrease in interest expense resulted from significant
decreases in our average borrowings and decreases in overall interest rates. Our
average borrowings decreased by $5 million for the second quarter of 2003 as
compared to the same period of 2002 and by $16 million when comparing the
year-to-date periods of 2003 and 2002. The decrease in average borrowings was
due to decreases in our inventory and accounts receivable. In addition, a refund
of income taxes receivable contributed to the decrease in average borrowings. In
connection with the Credit Facility (see "Liquidity and Capital Resources" below
and Note 2 to Notes to Consolidated Condensed Financial Statements (Unaudited)),
interest expense for the second quarter of 2003 included $41,000 in noncash
amortization of deferred financing fees and beginning in the third quarter of
2003 will reflect $84,000 per quarter for an aggregate of $999,000 over the term
of the Credit Facility.

Net income was $63,000 or $.02 per share (diluted) and $124,000 or $.03 per
share (diluted) for the quarter and six months ended June 30, 2003, compared to
$198,000 or $.05 per share (diluted) and $317,000 or $.08 per share (diluted)
for the same periods of 2002.

Liquidity and Capital Resources
-------------------------------

Working capital at June 30, 2003 decreased to $53.0 million from working capital
of $54.7 million at December 31, 2002. The current ratio was 2.15:1 at June 30,
2003 compared to 2.23:1 at December 31, 2002. The decrease in working capital
was primarily due to a decrease in inventory and an increase in the current
portion of long-term debt. These changes to working capital were partially
offset by an increase in accounts receivable and a decrease in accounts payable
and accrued expenses. Accounts receivable levels at June 30, 2003 were $43.7
million compared to $41.2 million at December 31, 2002. The increase in accounts
receivable reflects an increase in the level of sales towards the latter part of
the second quarter of 2003 compared to the latter part of 2002. Inventory levels
were $50.1 million at June 30, 2003, down from $52.8 million at December 31,
2002. Accounts payable and accrued expenses decreased to $40.6 million at June
30, 2003 compared to $44.3 million at December 31, 2002. The decreases in
inventory and accounts payable and accrued expenses were due to a reduction in
inventory purchases as we continue our effort to maintain inventory positions
which are in line with our current and expected level of sales. The current
portion of long-term debt was $5.2 million at June 30, 2003 compared to $78,000
at December 31, 2002. The change in the current portion of long-term debt was
due to a reclassification from long-term debt of $5.1 million of subordinated
debentures which matures on June 13, 2004. The Company expects that its cash
flows from operations and additional borrowings available under its Credit
Facility will be sufficient to repay this obligation.

In connection with the Company's stock repurchase program, which provides for
the repurchase of up to $2.0 million in purchase price of the Company's common
stock, the Company repurchased 18,915 shares of its common stock at an average
price of $2.35 per share, or an aggregate price of $44,000, during the quarter
ended June 30, 2003. Including previous purchases, the Company has repurchased
209,196 shares at an aggregate price of $626,000 under this program.

On May 14, 2003, the Company entered into a $65 million credit facility (the
"Credit Facility") which expires May 14, 2006. Borrowings under the Credit
Facility bear interest at one of three pricing levels dependent on the Company's
debt service coverage ratio at the quarterly pricing date (as defined), and are
secured by all of the Company's assets including accounts receivable,
inventories and equipment. At the first pricing level, at the Company's option,
the rate will be either (a) .5% over the greater of the

                                        9
<PAGE>

ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

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

Federal funds rate plus .5% and prime or (b) 2.75% over LIBOR. At the second
level, at the Company's option, the rate will be either (a) 1% over the greater
of the Federal funds rate plus .5% and prime or (b) 3.25% over LIBOR. At the
third level, at the Company's option, the rate will be either (a) 1.5% over the
greater of the Federal funds rate plus .5% and prime or (b) 3.75% over LIBOR. In
accordance with the Credit Facility, pricing will be at the third level until
the Company's June 30, 2003 financial statements are received by the
Administrative Agent (the first pricing date). In connection with the Credit
Facility, the Company recorded deferred financing fees aggregating $999,000.
These fees are being amortized over the term of the Credit Facility in interest
expense. As with our previous facility, the amounts that the Company may borrow
under the Credit Facility are based upon specified percentages of the Company's
eligible accounts receivable and inventories (as defined) and the Company is
required to comply with certain affirmative and negative covenants and certain
financial ratios. The covenants, among other things, place limitations and
restrictions on the Company's borrowings, investments, capital expenditures and
transactions with affiliates, prohibit dividends and acquisitions and prohibit
stock redemptions in excess of an aggregate cost of $2.0 million during the term
of the Credit Facility. The Credit Facility requires the Company to maintain
certain minimum levels of tangible net worth throughout the term of the
agreement as well as a minimum debt service coverage ratio and a minimum
inventory turnover level, each tested on a quarterly basis. At June 30, 2003,
outstanding borrowings under the Company's Credit Facility aggregated
$38,267,000.

Long-term debt, operating leases and other long-term obligations as of June 30,
2003 mature as follows:
<TABLE>
<CAPTION>

                                                                         Payments Due by Period
                                                     --------------------------------------------------------------
                                                          Less than                                       More than
Obligations                                   Total          1 year       1-3 years       4-5 years         5 years
-------------------------------------------------------------------------------------------------------------------
<S>            <C>                   <C>             <C>             <C>             <C>             <C>
Long-term debt (1).................. $   44,274,000  $    5,198,000  $   38,469,000  $      158,000  $      449,000
Operating leases....................     13,700,000       3,400,000       6,800,000       1,300,000       2,200,000
Other long-term obligations (2).....      1,177,000               -           6,000               -       1,171,000
                                     --------------  --------------  --------------  --------------  --------------
Total obligations................... $   59,151,000  $    8,598,000  $   45,275,000  $    1,458,000  $    3,820,000
                                     ==============  ==============  ==============  ==============  ==============
</TABLE>

---------

(1)  Reflected on the unaudited Consolidated Condensed Balance Sheet as of June
     30, 2003 and includes $38,267,000 under the Company's $65 million credit
     facility which matures on May 14, 2006 and $5,150,000 of subordinated
     debentures which matures on June 13, 2004.
(2)  Reflected on the unaudited Consolidated Condensed Balance Sheet as of June
     30, 2003 and includes a postretirement benefit obligation of $1,171,000.

The Company currently expects that its cash flows from operations and additional
borrowings available under its Credit Facility will be sufficient to meet the
Company's current financial requirements over the next twelve months.

Off-Balance Sheet Arrangements
------------------------------

The Company continues to guarantee the future payment to a third party of
certain leases which were previously pledged to the Company as collateral for
the payment of outstanding receivables which were owed by a customer. This
guaranty was made when the leases were sold to this third party who paid to the
Company in 2001 the net present value of the future payments of the leases. The
maximum exposure under this guaranty, which continues through the latest lease
expiration date of March 31, 2006, was $739,000 with a net present value of
$605,000 at June 30, 2003.

                                       10
<PAGE>

ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

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

Forward-Looking Statements; Business Risks and Uncertainties
------------------------------------------------------------

This Form 10-Q contains forward-looking statements (within the meaning of
Section 21E. of the Securities Exchange Act of 1934, as amended), representing
the Company's current expectations and beliefs relating to the Company's or
industry's future performance, its future operating results, its sales,
products, services, markets and industry, market conditions and/or future events
relating to or effecting the Company and its business and operations, including
All American's attainment of new customers and success with new business
opportunities and global expansion. If and when used in this Form 10-Q, the
words "believes," "estimates," "plans," "expects," "attempts," "intends,"
"anticipates," "could," "may," "explore" and similar expressions as they relate
to the Company or its management are intended to identify forward-looking
statements. The actual performance, results or achievements of the Company could
differ materially from those indicated by the forward-looking statements because
of various risks and uncertainties. Factors that could adversely affect the
Company's future results, performance or achievements include, without
limitation: the continuance of the broad-based industry downturn resulting in
the decline in demand for electronic components and further excess customer
inventory; continuing or worsening in the overall economic weakness; the
continuance of a trend for electronics manufacturing to move offshore; the level
of effectiveness of the Company's business and marketing strategies, including
those outside North America; an increase in the allowance for doubtful accounts
receivable and bad debts or further write-offs of accounts receivable as a
result of the weakened and/or further weakening financial condition of certain
of the Company's customers; further write-offs of inventory arising from
customers returning additional inventory and further canceling orders or the
devaluation of inventory as a result of adverse market conditions; a reduction
in the Company's development of new customers, existing customer demand as well
as the level of demand for products of its customers; deterioration in the
relationships with existing suppliers, particularly one of our largest
suppliers; price erosion in and price competition for products sold by the
Company; difficulty in the management and control of expenses; the inability of
the Company to generate revenue commensurate with the level of personnel and
size of its infrastructure; price decreases on inventory that is not price
protected; decreases in gross profit margins, including decreasing margins
resulting from the Company being required to have aggressive pricing programs,
an increasing number of low-margin, large volume transactions and increased
availability of the supply for certain products; increased competition from
third party logistics and fulfillment companies, e-brokers and other Internet
providers through the use of the Internet as well as from its traditional
competitors; insufficient funds from operations, from the Company's credit
facility, including the borrowing base formula under the Credit Facility not
permitting the Company to borrow the maximum amount under the facility, and from
other sources (debt and/or equity) to support the Company's operations and to
repay the Company's subordinate debentures at maturity; problems with
telecommunication, computer and information systems; the inability of the
Company to expand its product offerings or obtain product during periods of
allocation; the inability of the Company to continue to enhance its service
capabilities and the timing and cost thereof; the failure to achieve acceptance
of or to grow in all or some of the new technologies that have been or are being
supported by the Company; an increase in interest rates; the adverse impact of
any product liability or warranty claims or intellectual property claims; the
impact from changes in accounting rules; the adverse impact of war and terrorism
on the economy; and the other risks and factors detailed in this Form 10-Q and
in the Company's Form 10-K for the fiscal year ended December 31, 2002 and other
filings with the Securities and Exchange Commission and in its press releases.
These risks and uncertainties are beyond the ability of the Company to control.
In many cases, the Company cannot predict the risks and uncertainties that could
cause actual results to differ materially from those indicated by the
forward-looking statements. The Company undertakes no obligation to update
publicly or revise any forward-looking statements, business risks and/or
uncertainties.

Quantitative and Qualitative Disclosures about Market Risk
----------------------------------------------------------

The Company's Credit Facility bears interest based on interest rates tied to the
Federal funds rate, prime or LIBOR, any of which may fluctuate over time based
on economic conditions. As a result, the Company is subject to market risk for
changes in interest rates and could be subjected to increased or decreased
interest payments if market interest rates fluctuate. If market interest rates
increase, the impact may have a material adverse effect on the Company's
financial results.

                                       11
<PAGE>

ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

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

Controls and Procedures
-----------------------

Evaluation of Disclosure Controls and Procedures
------------------------------------------------

As of the end of the period covered by this report, we evaluated, under the
supervision and with the participation of our management, including our chief
executive officer and the chief financial officer, the effectiveness of the
design and operation of our "disclosure controls and procedures" (as defined in
the Securities Exchange Act of 1934, Rules 13a - 15(e) and 15d - 15(e)). Based
on this evaluation, our chief executive officer and chief financial officer have
concluded that as of the date of the evaluation our disclosure controls and
procedures are effective to ensure that all material information required to be
filed in this report has been made known to them.

Changes In Internal Controls Over Financial Reporting
-----------------------------------------------------

There have been no changes in internal controls over financial reporting that
occurred during the most recent fiscal quarter that have materially affected, or
are reasonably likely to materially affect, our internal controls over financial
reporting.

PART II. OTHER INFORMATION

ITEM 2.  Changes In Securities and Use of Proceeds
-------  -----------------------------------------

(c)  Sales of Unregistered Securities
     --------------------------------

     During the quarter ended June 30, 2003, the Company did not issue or sell
     any unregistered securities, although, pursuant to the Option Plan, the
     Company granted options to 135 individuals during the quarter ended June
     30, 2003, to purchase an aggregate of 325,010 shares of the Company's
     common stock at exercise prices ranging from $1.92 to $2.11 per share.
     Pursuant to the Company's 2000 Nonemployee Director Stock Option Plan, as
     amended, the Company granted stock options to one individual during the
     quarter ended June 30, 2003 to purchase 1,500 shares of the Company's
     common stock at an exercise price of $2.19 per share. The stock options
     relating to the Option Plan vest over a three-year period and are
     exercisable over a four-year period and the stock options relating to the
     2000 Nonemployee Director Stock Option Plan, as amended, vest over a
     two-year period and are exercisable over a ten-year period. All of the
     stock options were granted by the Company in reliance upon the exemption
     from registration available under Section 4(2) of the Securities Act of
     1933, as amended. See Note 3 to Notes to Consolidated Condensed Financial
     Statements (unaudited).

ITEM 4.  Submission of Matters to a Vote of Security Holders
-------  ---------------------------------------------------

(a)   On July 24, 2003, the Company held its 2003 annual meeting of shareholders
     (the "Annual Meeting").

(b)  One matter voted on at the Annual Meeting was the election of three
     directors of the Company. The three nominees, who were existing directors
     of the Company and nominees of the Company's Board of Directors, were
     re-elected at the Annual Meeting as directors of the Company, receiving the
     number and percentage of votes for election and abstentions as set forth
     next to their respective names below:
<TABLE>
<CAPTION>

     Nominee for Director               For                         Abstain
     --------------------               ---------                   -------
<S>                                     <C>               <C>       <C>              <C>
     Paul Goldberg                      3,511,032         95.9%     149,613          4.1%
     Rick Gordon                        3,511,052         95.9%     149,593          4.1%
     Robin L. Crandell                  3,491,432         95.4%     169,213          4.6%
</TABLE>

     The other directors whose term of office as directors continued after the
     Annual Meeting are Bruce M. Goldberg, Howard L. Flanders, Michael W.
     Forman, Howard M. Pinsley and Richard E. Siegel.

                                       12
<PAGE>

ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

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

(c)  The following additional matter was separately voted upon at the Annual
     Meeting and received the votes of the holders of the number of shares of
     Common Stock and the percentage of total votes cast by holders represented
     in person or by proxy at the Annual Meeting as indicated below:

     Proposal to ratify the selection of Lazar Levine & Felix LLP as the
     Company's independent public accountants for the year ending December 31,
     2003

     For                                    3,562,375       97.3%
     Against                                   54,890        1.5%
     Abstain                                   43,380        1.2%

(d)  Not applicable.

ITEM 6.  Exhibits and Reports on Form 8-K
-------  --------------------------------

(a)      Exhibits
         --------

         10.1    Amendment No. 1 to the All American Semiconductor, Inc.
                 Deferred Compensation Plan for Executives.
         11.1    Statement Re: Computation of Per Share Earnings (Unaudited).
         31.1    Certification of Chief Executive Officer Pursuant to Rules
                 13a-14(a) and 15d-14(a) promulgated under the Securities
                 Exchange Act of 1934, as amended.
         31.2    Certification of Chief Financial Officer Pursuant to Rules
                 13a-14(a) and 15d-14(a) promulgated under the Securities
                 Exchange Act of 1934, as amended.
         32.1    Certification of Chief Executive Officer Pursuant to 18
                 U.S.C.ss.1350.
         32.2    Certification of Chief Financial Officer Pursuant to 18
                 U.S.C.ss.1350.

(b)      Reports on Form 8-K
         -------------------

         A Current Report on Form 8-K dated May 14, 2003 was filed on May 15,
         2003 reporting in Item 9 (Item 12) the issuance of a press release
         announcing the Company's first quarter results for the period ended
         March 31, 2003 and the entering into on May 14, 2003 of the $65
         million three year secured revolving credit facility.

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

                                   SIGNATURES

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

                                    All American Semiconductor, Inc.
                                    --------------------------------------------
                                    (Registrant)

Date:  August 12, 2003              /s/ Bruce M. Goldberg
                                    --------------------------------------------
                                    Bruce M. Goldberg, President and
                                    Chief Executive Officer
                                    (Duly Authorized Officer)

Date:  August 12, 2003              /s/ Howard L. Flanders
                                    --------------------------------------------
                                    Howard L. Flanders, Executive Vice President
                                    and Chief Financial Officer
                                    (Principal Financial and Accounting Officer)

                                       13