Aehr Test Systems
AEHR
#6390
Rank
A$1.15 B
Marketcap
A$37.60
Share price
14.74%
Change (1 day)
115.30%
Change (1 year)

Aehr Test Systems - 10-K annual report


Text size:
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549

FORM 10-K
(Mark One)
[X] Annual report pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934.
For the fiscal year ended May 31, 2004
or
[ ] Transition report pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934.
For the transition period from ________________ to ________________

Commission file number: 000-22893.

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

AEHR TEST SYSTEMS
(Exact name of Registrant as specified in its charter)

CALIFORNIA 94-2424084
(State or other jurisdiction of (IRS Employer Identification Number)
incorporation or organization)

400 KATO TERRACE, FREMONT, CA 94539
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code: (510) 623-9400

Securities registered pursuant to Section 12(b) of the Act: None
Securities registered pursuant to Section 12(g) of the Act:
Common Stock, $0.01 par value

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 if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of the Registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. [X]

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

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

The aggregate market value of the Registrant's Common Stock, par value
$0.01 per share, held by non-affiliates of the Registrant, based upon the
closing price of $2.70 on July 29, 2005, as reported on the Nasdaq National
Market, was approximately $16,452,000. For purposes of this disclosure,
shares of Common Stock held by persons who hold more than 5% of the
outstanding shares of Common Stock (other than such persons of whom the
Registrant became aware only through the filing of a Schedule 13G filed with
the Securities and Exchange Commission) and shares held by officers and
directors of the Registrant have been excluded because such persons may be
deemed to be affiliates. This determination of affiliate status is not
necessarily conclusive for other purposes.

The number of shares of Registrant's Common Stock, par value $0.01 per
share, outstanding at July 31, 2005 was 7,481,829.
Documents Incorporated By Reference

Certain information required by Items 10, 11, 12, 13 and 14 of this report
on Form 10-K is incorporated by reference from the Registrant's proxy
statement for the Annual Meeting of Shareholders to be held on October 27,
2005 (the "Proxy Statement"), which will be filed with the Securities and
Exchange Commission within 120 days after the close of the Registrant's fiscal
year ended May 31, 2005.


2
AEHR TEST SYSTEMS

FORM 10-K
FISCAL YEAR ENDED MAY 31, 2005

TABLE OF CONTENTS

PART I
Item 1. Business ............................................... 4
Item 2. Properties ............................................ 11
Item 3. Legal Proceedings ...................................... 12
Item 4. Submission of Matters to a Vote of Security Holders .... 12


PART II

Item 5. Market for the Registrant's Common Equity and Related
Shareholder Matters .................................. 12
Item 6. Selected Financial Data ................................ 13
Item 7. Management's Discussion and Analysis of Financial
Condition and Results of Operations .................. 13
Item 7A. Quantitative and Qualitative Disclosures about
Market Risks ......................................... 26
Item 8. Financial Statements and Supplementary Data ............ 28
Item 9. Changes in and Disagreements with Accountants on
Accounting and Financial Disclosure .................. 48
Item 9A. Controls and Procedures ................................ 48


PART III

Item 10. Directors and Executive Officers of the Registrant ..... 49
Item 11. Executive Compensation ................................. 49
Item 12. Security Ownership of Certain Beneficial Owners and
Management ........................................... 49
Item 13. Certain Relationships and Related Transactions ......... 49
Item 14. Principal Independent Registered Public Accounting
Firm's Fees and Services ............................. 49


PART IV

Item 15. Exhibits, Financial Statement Schedules and Reports on
Form 8-K ............................................. 49



Signatures ............................................. 51


3
This Annual Report on Form 10-K contains forward-looking statements with
respect to Aehr Test Systems ("Aehr Test" the "Company", "we", "us", and "our")
which involve risks and uncertainties. The Company's actual results may
differ materially from the results discussed in the forward-looking statements
due to a number of factors, including those described herein and the documents
incorporated herein by reference, and those factors described in Part II, Item
7 under "Factors that May Affect Future Results of Operations." These
statements typically may be identified by the use of forward-looking words or
phrases such as "believe," "expect," "intend," "anticipate," "should,"
"planned," "estimated," and "potential," among others. All forward-looking
statements included in this document are based on our current expectations,
and we assume no obligation to update any of these forward-looking statements.
The Private Securities Litigation Reform Act of 1995 provides a "safe harbor"
for these forward-looking statements. In order to comply with the terms of the
safe harbor, we note that a variety of factors could cause actual results and
experience to differ materially from the anticipated results or other
expectations expressed in these forward-looking statements. The risks and
uncertainties that may affect the operations, performance, development, and
results of our businesses include but are not limited to those factors that
might be described from time to time in periodic filings with the Securities
and Exchange Commission and include those set forth in this Annual Report on
Form 10-K as "Factors that May Affect Future Results of Operations," as well
as other factors beyond our control.

PART I

Item 1. Business

THE COMPANY

Aehr Test develops, manufactures and sells systems which are designed to
reduce the cost of testing dynamic random access memory ("DRAM"), flash and
other memory devices, perform reliability screening or burn-in of complex
logic and memory devices, simultaneously perform burn-in and parallel testing
of devices while they are still in wafer form, and enable integrated circuit
("IC") manufacturers to perform test and burn-in of bare die. Leveraging its
expertise as a long-time leading provider of burn-in equipment, with over
2,500 systems installed worldwide, the Company has developed and introduced
several innovative product families, including the FOXTM, MTX and MAX systems,
and the DiePakR carrier. The FOX system is a full wafer contact burn-in and
parallel test system designed to make contact with all pads of a wafer
simultaneously, thus enabling full wafer burn-in and parallel test. The MTX
system is a massively parallel test system designed to reduce the cost of
memory testing by performing both test and burn-in on thousands of devices
simultaneously. The MAX system can effectively burn-in and functionally test
complex devices, such as digital signal processors, microprocessors,
microcontrollers and systems-on-a-chip. The DiePak carrier is a reusable,
temporary package that enables IC manufacturers to perform cost-effective
final test and burn-in of bare die.

Aehr Test, was incorporated in the state of California on May 25, 1977.
The Company's headquarters and mailing address is 400 Kato Terrace, Fremont,
California, and the telephone number at that location is (510) 623-9400. The
Company's common stock trades on the Nasdaq SmallCap National Market under the
symbol "AEHR." The Company's website is www.aehr.com. The public may read
and copy materials filed with the Securities and Exchange Commission ("SEC"),
including the Company's periodic and current reports on Form 10-K, Form 10-Q
and Form 8-K, at the SEC's Public Reference Room at 450 Fifth Street, NW,
Washington DC 20549. Information about the SEC's Public Reference Room may be
obtained by calling the SEC at 1-800-SEC-0330. All reports and information
electronically filed by Aehr Test with the SEC may also be obtained on the
SEC's website (http://www.sec.gov).

INDUSTRY BACKGROUND

Semiconductor manufacturing is a complex, multi-step process and defects
or weaknesses that may result in the failure of an IC may be introduced at any
process step. Failures may occur immediately or at any time during the
operating life of an IC, sometimes after several months of normal use.
Semiconductor manufacturers rely on testing and reliability screening to
detect failures that occur during the manufacturing process.

Testing and reliability screening involves multiple steps. The first set
of tests is typically performed by IC manufacturers before the processed
semiconductor wafer is cut into individual die, to avoid the cost of packaging
defective die into their plastic or ceramic packages. After the die are
packaged and before they undergo reliability screening, a short test is
typically performed to detect packaging defects. Most leading-edge
microprocessors, microcontrollers, digital signal processors, and memory ICs
then undergo an extensive reliability screening and stress testing procedure
known as "burn-in." The burn-in process screens for early failures by
operating the IC at elevated voltages and temperatures, usually at 150 degrees
Celsius (302 degrees Fahrenheit), for periods typically ranging from 8 to 48
hours. A burn-in system can process thousands of ICs simultaneously. After
burn-in, the ICs undergo a final test process using automatic test equipment
("testers"). Traditional memory testers can test up to 256 ICs simultaneously
and perform a variety of tests at multiple temperatures.

4
PRODUCTS

The Company manufactures and markets massively parallel test systems,
dynamic and monitored burn-in systems, full wafer contact systems, die
carriers, test fixtures and related accessories.

All of the Company's systems are modular, allowing them to be configured
with optional features to meet customer requirements. Systems can be
configured for use in production applications, where capacity, throughput and
price are most important, or for reliability engineering and quality assurance
applications, where performance and flexibility, such as extended temperature
ranges, are essential.

DYNAMIC AND MONITORED BURN-IN SYSTEMS

The MAX system is designed for dynamic burn-in of memory and logic devices.
The production version of the MAX system holds 64 burn-in boards ("BIBs"),
each of which may hold up to 350 or more devices, resulting in a system
capacity of up to 22,400 or more devices. The MAX3 system, introduced in
fiscal 1999, has 96 channels, and handles the latest low voltage ICs. The
MAX3 also has extended stored test program capability for more complete
exercise and output monitoring of complex logic devices such as digital signal
processors. The output monitor feature allows the MAX3 to perform functional
tests of devices and it also supports built-in self-test ("BIST") or other
scan features. The MAX4 system was introduced in 2001. Like the MAX3, it
offers 96 channels and output monitoring; however, the MAX4 further extends
the capabilities of the MAX3. The MAX4 is targeted at devices which require
better voltage accuracy and higher current. It can provide up to 227 amps of
current per BIB position. All MAX systems feature multi-tasking Windows 2000-
based software which includes lot tracking and reporting software that are
needed for production and military applications. This dynamic and monitored
burn-in systems product category accounted for approximately 30%, 45% and 56%
of the Company's net sales in fiscal 2005, 2004 and 2003, respectively.

MASSIVELY PARALLEL TEST SYSTEM

The MTX massively parallel test system is designed to reduce the cost of
memory testing by processing thousands of memory devices simultaneously,
including DRAMs, flash memories, SDRAMs, DDR SDRAMs, DDR II SDRAMs, and SRAMs.
The MTX system can perform a significant number of tests usually performed by
traditional memory testers, including pattern sensitivity tests, functional
tests, data retention tests and refresh tests. The Company estimates that
transferring these tests from traditional memory testers to the MTX system can
reduce the time that a memory device must be tested by a traditional memory
tester by up to 70%, thereby reducing the required number of memory testers
and, consequently, reducing capital and operating costs.

The MTX system consists of several subsystems: pattern generation and test
electronics, control software, network interface and environmental chamber.
The MTX system has an algorithmic test pattern generator which allows it to
duplicate most of the tests performed by a traditional memory tester. Pin
electronics at each performance test board ("PTB") position are designed to
provide accurate signals to the memory ICs being tested and detect whether a
device is failing the test. An optional enhanced fault collection capability
allows the MTX to identify which cells in a memory IC are failing, resulting
in information for engineering characterization of new device types.

Devices being tested are placed on PTBs and loaded into environmental
chambers which typically operate at temperatures from 25 degrees Celsius (77
degrees Fahrenheit) up to 150 degrees Celsius (302 degrees Fahrenheit)
(optional chambers can produce temperatures as low as -55 degrees Celsius (-67
degrees Fahrenheit)). A single PTB can hold up to 416 DDR SDRAMs, and a
production chamber holds 30 PTBs, resulting in up to 12,480 DDR SDRAMs being
tested in a single system. This massively parallel test system product
category accounted for approximately 14%, 18% and 16% of the Company's net
sales in fiscal 2005, 2004 and 2003, respectively.

FULL WAFER CONTACT SYSTEM

The FOX-14 full wafer contact burn-in and parallel test system, introduced
in July 2001, is designed to make contact with all pads of a wafer
simultaneously, thus enabling full wafer burn-in and parallel test of up to 14
IC wafers at a time. One of the key features of the FOX system is the
patented WaferPakTM cartridge system. This unique design is intended to
accommodate a wide range of contactor technologies. Wafer-level burn-in and
test enables lower cost production of Known-Good Die ("KGD") for multichip
modules and systems-in-a-package.

The FOX-1 full wafer parallel test system, introduced in June 2005, is
designed for massively parallel test. The FOX-1 system is designed to make
electrical contact and test all of the die on a wafer at once. The Company
believes that this can significantly reduce the cost of testing IC wafers.

5
DIEPAK CARRIERS

The Company's DiePak product line includes a family of reusable, temporary
die carriers and associated sockets which enable the test and burn-in of bare
die using the same test and burn-in systems used for packaged ICs. DiePak
carriers offer cost-effective solutions for providing Known Good Die for most
types of ICs, including memory, microcontroller and microprocessor devices.
The DiePak carrier was introduced in fiscal 1995. The DiePak carrier consists
of an interconnect substrate, which provides an electrical connection between
the die pads and the socket contacts, and a mechanical support system. The
substrate is customized for each IC product. The DiePak carrier comes in
several different versions, designed to handle ICs ranging from 54 pin-count
memories up to 320 pin-count microprocessors. A new lower cost 54/66 pin
DiePak solution was introduced in July 2004.

TEST FIXTURES

The Company manufactures and sells, and licenses others to manufacture and
sell, custom-designed test fixtures for its systems. The test fixtures
include performance test boards for use with the MTX massively parallel test
system, burn-in boards for the MAX dynamic and monitored burn-in system, and
test contactors for the FOX full-wafer contact burn-in and parallel test
system. These test fixtures hold the devices undergoing test or burn-in and
electrically connect the devices under test to the system electronics. The
capacity of each test fixture depends on the type of device being tested or
burned-in, ranging from several hundred in memory production to as few as
eight for high pin-count complex ASIC or microprocessor devices. Test
fixtures are sold both with new Aehr Test systems and for use with the
Company's installed base of systems. Due to the challenge of making contact
with and testing all the die on a semiconductor wafer, the FOX test contactors
are the most complex of the test fixtures. In turn, PTBs are substantially
more complex than BIBs, due to the advanced test requirements of the MTX
system. The Company has received patents or applied for patents on certain
features of the PTB, FOX and MAX4 test fixtures. The Company has licensed or
authorized several other companies to provide PTBs and MAX4 BIBs from which
the Company receives royalties. Royalties were less than 5% of net sales in
fiscal 2005, 2004 and 2003. This test fixtures product category accounted for
approximately 16% of the Company's net sales in fiscal 2004.

CUSTOMERS

The Company markets and sells its products throughout the world to
semiconductor manufacturers, semiconductor contract assemblers, electronics
manufacturers and burn-in and test service companies.

Sales to the Company's five largest customers accounted for approximately
73.1%, 70.5% and 73.0% of its net sales in fiscal 2005, 2004 and 2003,
respectively. During fiscal 2005, Spansion Inc. (formerly FASL LLC.) and
Texas Instruments Incorporated accounted for 43.1% and 16.9% of the Company's
net sales, respectively. During fiscal 2004, Texas Instruments Incorporated
and FASL LLC. accounted for 33.8% and 17.8% of the Company's net sales,
respectively. During fiscal 2003, Texas Instruments Incorporated and First
International Computer, Inc. accounted for 45.3% and 10.7% of the Company's
net sales, respectively. No other customers represented more than 10% of the
Company's net sales for any of these periods. The Company expects that sales
of its products to a limited number of customers will continue to account for
a high percentage of net sales for the foreseeable future. In addition, sales
to particular customers may fluctuate significantly from quarter to quarter.
Such fluctuations may result in changes in utilization of the Company's
facilities and resources. The loss of or reduction or delay in orders from a
significant customer, or a delay in collecting or failure to collect accounts
receivable from a significant customer could adversely affect the Company's
business, financial condition and operating results.

MARKETING, SALES AND CUSTOMER SUPPORT

The Company has sales and service operations in the United States, Japan,
Germany and Taiwan, and has established a network of distributors and sales
representatives in certain key parts of the world. See "OVERVIEW" for a
further discussion of the Company's relationship with distributors, and its
effects on revenue recognition.

The Company's customer service and support program includes system
installation, system repair, applications engineering support, spare parts
inventories, customer training, and documentation. The Company has both
applications engineering and field service personnel located at the corporate
headquarters in Fremont, California and at the Company's subsidiaries in Japan,
Germany and Taiwan. The Company's distributors provide applications and field
service support in other parts of the world. The Company customarily provides
a warranty on its products. The Company offers service contracts on its
systems directly and through its subsidiaries, distributors, and
representatives.

6
BACKLOG

As of May 31, 2005 and 2004, the Company's backlog was $4.9 million and
$7.9 million, respectively. The decrease in backlog was primarily the result
of a decrease in orders of the Company's MTX massively parallel test products.
The Company's backlog consists of product orders for which confirmed purchase
orders have been received and which are scheduled for shipment within 12
months. At May 31, 2005, the Company's backlog also consisted of product
development orders and a prototype system totaling $1.1 million. At May 31,
2004, the Company's backlog consisted of product development orders and a
prototype system totaling $1.4 million. Most orders are subject to
rescheduling or cancellation by the customer with limited penalties. Because
of the possibility of customer changes in delivery schedules or cancellations
and potential delays in product shipments or development projects, the
Company's backlog as of a particular date may not be indicative of net sales
for any succeeding period.

RESEARCH AND PRODUCT DEVELOPMENT

The Company historically has devoted a significant portion of its
financial resources to research and development programs and expects to
continue to allocate significant resources to these efforts. The Company's
research and development expenses during fiscal 2005, 2004 and 2003 were
approximately $4.0 million, $4.6 million and $4.5 million, respectively.

The Company conducts ongoing research and development to design new
products and to support and enhance existing product lines. Building upon the
expertise gained in the development of its existing products, the Company has
developed the FOX family of systems for performing test and burn-in of entire
processed wafers, rather than individual die or packaged parts. The Company
is currently developing capability and performance enhancements to the MTX,
MAX and FOX systems for future generation ICs. The Company is also developing
DiePak carriers to accommodate additional types of devices.

MANUFACTURING

The Company assembles its products from components and parts manufactured
by others, including environmental chambers, power supplies, metal
fabrications, printed circuit assemblies, ICs, burn-in sockets and
interconnect substrates. Final assembly and testing are performed within the
Company's facilities. The Company's strategy is to use in-house manufacturing
only when necessary to protect a proprietary process or if a significant
improvement in quality, cost or lead time can be achieved. The Company's
principal manufacturing facility is located in Fremont, California. The
Company's Tokyo, Japan and Utting, Germany facilities provide limited
manufacturing and product customization.

The Company relies on subcontractors to manufacture many of the components
or subassemblies used in its products. The Company's MTX, MAX and FOX systems
and DiePak carriers contain several components, including environmental
chambers, power supplies, wafer contactors, signal distribution substrates and
certain ICs, which are currently supplied by only one or a limited number of
suppliers. The Company's reliance on subcontractors and single source
suppliers involves a number of significant risks, including the loss of
control over the manufacturing process, the potential absence of adequate
capacity and reduced control over delivery schedules, manufacturing yields,
quality and costs. In the event that any significant subcontractor or single
source supplier becomes unable or unwilling to continue to manufacture
subassemblies, components or parts in required volumes, the Company will have
to identify and qualify acceptable replacements. The process of qualifying
subcontractors and suppliers could be lengthy, and no assurance can be given
that any additional sources would be available to the Company on a timely
basis. Any delay, interruption or termination of a supplier relationship
could have a material adverse effect on the Company's business, financial
condition and operating results.

COMPETITION

The semiconductor equipment industry is intensely competitive.
Significant competitive factors in the semiconductor equipment market include
price, technical capabilities, quality, flexibility, automation, cost of
ownership, reliability, throughput, product availability and customer service.
In each of the markets it serves, the Company faces competition from
established competitors and potential new entrants, many of which have greater
financial, engineering, manufacturing and marketing resources than the Company.

The MTX system faces intense competition from burn-in system suppliers and
traditional memory tester suppliers because the Company's MTX system performs
burn-in and many of the functional tests performed by memory testers. The
market for burn-in systems is highly fragmented, with many domestic and
international suppliers. Some users of such systems, such as independent test
labs, build their own burn-in systems, while others, particularly large IC

7
manufacturers in Asia, acquire burn-in systems from captive or affiliated
suppliers. Competing suppliers of burn-in and functional test systems include
Advantest Corporation, Reliability Incorporated and Dong-Il Corporation.

The Company's MAX monitored and dynamic burn-in systems have faced and are
expected to continue to face increasingly severe competition, especially from
several regional, low-cost manufacturers and from systems manufacturers that
offer higher power dissipation per device under test.

The Company's FOX full wafer contact system is expected to face
competition from larger systems manufacturers that have sufficient
technological know-how and manufacturing capability. Competing suppliers of
full wafer contact systems include Matsushita Electric Industrial Co., Ltd.
and Delta V Instruments, Incorporated.

The Company expects that its DiePak products will face significant
competition. The Company believes that several companies have developed or
are developing products which are intended to enable burn-in and test of bare
die. As the bare die market develops, the Company expects that other
competitors will emerge. The DiePak products also face severe competition
from other alternative test solutions. The Company expects that the primary
competitive factors in this market will be cost, performance, reliability and
assured supply. Competing suppliers of DiePak products include Yamaichi
Electronics Co., Ltd.

The Company's test fixture products face numerous regional competitors.
There are limited barriers to entry into the burn-in board market, and as a
result, many companies design and manufacture burn-in boards, including BIBs
for use with the Company's MAX system. The Company has granted royalty-
bearing licenses to several companies to make performance test boards for use
with the Company's MTX systems, in order to assure customers of a second
source of supply, and the Company may grant additional licenses as well.
Sales of PTBs by licensees result in royalties to the Company.

The Company expects its competitors to continue to improve the performance
of their current products and to introduce new products with improved price
and performance characteristics. New product introductions by the Company's
competitors or by new market entrants could cause a decline in sales or loss
of market acceptance of the Company's products. The Company has observed
price competition in the systems market, particularly with respect to its less
advanced products. Increased competitive pressure could also lead to
intensified price-based competition, resulting in lower prices which could
adversely affect the Company's operating margins and results. The Company
believes that to remain competitive it must invest significant financial
resources in new product development and expand its customer service and
support worldwide. There can be no assurance that the Company will be able to
compete successfully in the future.

PROPRIETARY RIGHTS

The Company relies primarily on the technical and creative ability of its
personnel, its proprietary software, and trade secrets and copyright
protection, rather than on patents, to maintain its competitive position. The
Company's proprietary software is copyrighted and licensed to the Company's
customers. The Company currently holds sixteen issued United States patents
with expiration date ranges from 2012 to 2022 and has several additional
United States patent applications and foreign patent applications pending.
One issued patent covers the method used to connect performance test boards
with the MTX system; another covers the method used to connect burn-in boards
with the MAX4 system. The Company currently has one United States trademark
registration.

The Company's ability to compete successfully is dependent in part upon
its ability to protect its proprietary technology and information. Although
the Company attempts to protect its proprietary technology through patents,
copyrights, trade secrets and other measures, there can be no assurance that
these measures will be adequate or that competitors will not be able to
develop similar technology independently. Further, there can be no assurance
that claims allowed on any patent issued to the Company will be sufficiently
broad to protect the Company's technology, that any patent will issue from any
pending application or that foreign intellectual property laws will protect
the Company's intellectual property. Litigation may be necessary to enforce
or determine the validity and scope of the Company's proprietary rights, and
there can be no assurance that the Company's intellectual property rights, if
challenged, will be upheld as valid. Any such litigation could result in
substantial costs and diversion of resources and could have a material adverse
effect on the Company's business, financial condition and operating results,
regardless of the outcome of the litigation. In addition, there can be no
assurance that any of the patents issued to the Company will not be challenged,
invalidated or circumvented or that the rights granted thereunder will provide
competitive advantages to the Company. Also, there can be no assurance that
the Company will have the financial resources to defend the patents from
infringement or claims of invalidity.

8
There are currently no pending claims against the Company regarding
infringement of any patents or other intellectual property rights of others.
However, the Company may receive, in the future, communications from third
parties asserting intellectual property claims against the Company. Such
claims could include assertions that the Company's products infringe, or may
infringe, the proprietary rights of third parties, requests for
indemnification against such infringement or suggest the Company may be
interested in acquiring a license from such third parties. There can be no
assurance that any such claim made in the future will not result in litigation,
which could involve significant expense to the Company, and, if the Company is
required or deems it appropriate to obtain a license relating to one or more
products or technologies, there can be no assurance that the Company would be
able to do so on commercially reasonable terms, or at all.

EMPLOYEES

As of July 31, 2005, the Company, its two foreign subsidiaries and one
branch office employed 91 persons collectively, on a full-time basis, of whom
26 were engaged in research, development, and related engineering, 25 were
engaged in manufacturing, 27 were engaged in marketing, sales, and customer
support, and 13 were engaged in general administration and finance functions.
In addition, the Company from time to time employs a number of part-time
employees and contractors, particularly in manufacturing. The Company's
success is in part dependent on its ability to attract and retain highly
skilled workers, who are in high demand. None of the Company's employees are
represented by a union and the Company has never experienced a work stoppage.
Management considers its relations with its employees to be good.

GEOGRAPHIC AREAS

The Company operates in several geographic areas. Selected financial
information is included in Part II, Item 8, Note 13 "Segment Information" and
certain risks related to such operations are discussed in Part II, Item 7,
under the heading "Dependence on International Sales and Operations."

MANAGEMENT

EXECUTIVE OFFICERS AND DIRECTORS OF THE COMPANY

The directors of the Company are elected annually. The executive officers
of the Company serve with no specific term of office. The executive officers
and directors of the Company are as follows:

Name of Executive Officer Age Positions with the Company
- ---------------------------- ---- -----------------------------------
Rhea J. Posedel............... 63 Chief Executive Officer and
Chairman of the Board of Directors

Gary L. Larson................ 55 Vice President of Finance and Chief
Financial Officer

Carl N. Buck.................. 53 Vice President of Contactor Business Group

David S. Hendrickson.......... 48 Vice President of Engineering

Gregory M. Perkins............ 51 Vice President of Worldwide Sales
and Service

Kunio Sano.................... 49 President, Aehr Test Systems Japan K.K.

Robert R. Anderson (1)(2)..... 67 Director

William W. R. Elder (1)(2)(3). 66 Director

Mukesh Patel (1)(3)........... 47 Director

Mario M. Rosati............... 59 Director and Secretary

- ------------------------
(1) Member of the Audit Committee.

9
(2) Member of the Compensation Committee.

(3) Member of the Nominating and Governance Committee.

RHEA J. POSEDEL is a founder of the Company and has served as Chief
Executive Officer and Chairman of the Board of Directors since its inception
in 1977. From the Company's inception through May 2000, Mr. Posedel also
served as President. Prior to founding the Company, Mr. Posedel held various
project engineering and engineering managerial positions at Lockheed Martin
Corporation (formerly Lockheed Missile & Space Corporation), Ampex Corporation,
and Cohu, Inc. He received a B.S. in Electrical Engineering from the
University of California, Berkeley, an M.S. in Electrical Engineering from San
Jose State University and an M.B.A. from Golden Gate University.

GARY L. LARSON joined the Company in April 1991 as Chief Financial Officer
and was elected Vice President of Finance in February 1992. From 1986 to 1990,
he served as Chief Financial Officer, and from 1988 to 1990 also as President
and Chief Operating Officer, of Nanometrics Incorporated, a manufacturer of
measurement and inspection equipment for the semiconductor industry. Mr.
Larson received a B.S. in Mathematics/Finance from Harvey Mudd College.

CARL N. BUCK joined the Company as a Product Marketing Manager in 1983 and
held various positions until he was elected Vice President of Engineering in
November 1992, Vice President of Research and Development Engineering in
November 1996, Vice President of Marketing in September 1997 and Vice
President of Contactor Business Group in May 2002. From 1978 to 1983, Mr.
Buck served as Product Marketing Manager at Intel Corporation, an integrated
circuit and microprocessor company. Mr. Buck received a B.S.E.E. from
Princeton University, an M.S. in Electrical Engineering from the University of
Maryland and an M.B.A. from Stanford University.

DAVID S. HENDRICKSON joined the Company as Vice President of Engineering
in October 2000. From 1999 to 2000, Mr. Hendrickson served as Platform
General Manager, and from 1998 to 1999 as Engineering Director and Software
Director, of Siemens Medical (formerly Acuson Corporation), a medical
ultrasound products company. From 1990 to 1995, Mr. Hendrickson served as
Director of Engineering and Director of Software of Teradyne Inc. (formerly
Megatest Corporation), a manufacturer of semiconductor capital equipment. Mr.
Hendrickson received a B.S. in Computer Science from Illinois Institute of
Technology.

GREGORY M. PERKINS joined the Company as Vice President of Worldwide Sales
and Service in June 2004. From 2001 to 2003, Mr. Perkins served as Vice
President of North America Customer Operations and then Vice President of
North American and European Sales, for Electroglas Corporation, a producer of
semiconductor wafer probers. From 1999 to 2001, he served as Vice President
of Sales at Advantest America, Inc., a semiconductor tester company, and from
1997 to 1999 as Vice President of Worldwide Sales and Field Operations at LTX
Corporation, a semiconductor tester company. From 1978 to 1997, Mr. Perkins
held multiple management positions over 19 years with General Electric Company
including Senior Vice President of Marketing and Business Development for GE
Capital Computer Leasing. Mr. Perkins received a B.S. in Environmental Health
Technologies from Quinnipiac University.

KUNIO SANO joined the Company as Vice President, Aehr Test Systems Japan
K.K., the Company's subsidiary in Japan, in June 1998 and was elected
President, Aehr Test Systems Japan K.K. in January 2001. From 1991 to 1998,
he served as Manager of Development Engineering Department at Tokyo Electron
Yamanashi Limited, a leading worldwide semiconductor equipment manufacturer.
Mr. Sano received a B.S.E.E. from Sagami Institute of Technology in Kanagawa,
Japan.

ROBERT R. ANDERSON was appointed to the Company's Board of Directors in
October 2000. Mr. Anderson is a private investor. From January 1994 to
January 2001, he was Chairman of Silicon Valley Research, Inc., a
semiconductor design automation software company, and its Chief Executive
Officer from December 1996 to August 1998, and from April 1994 to July 1995.
He also served as Chairman of Yield Dynamics, Inc., a private semiconductor
process control software company, from October 1998 to October 2000, and as
Chief Executive Officer from October 1998 to April 2001. Mr. Anderson co-
founded KLA Instruments Corporation, now KLA-Tencor Corporation, a supplier of
semiconductor process control systems, in 1975 and served in various
capacities including Chief Operating Officer, Chief Financial Officer, Vice
Chairman and Chairman before he retired from that company in 1994. Mr.
Anderson is a director of MKS Instruments, Inc. and Trikon Technologies, Inc.,
both of which are semiconductor equipment companies. He also serves as a
director for two private companies.

WILLIAM W. R. ELDER has been a director of the Company since 1989. Dr.
Elder was the Chief Executive Officer of Genus, Inc. ("Genus"), a
semiconductor equipment company, which was recently acquired by AIXTRON AG,
and he now currently serves as the Chairman of the Silicon Semiconductor
Technologies Group ("SSTS"). Dr. Elder also

10
serves as a Board Member of Trikon Technologies, Inc., a semiconductor
equipment company, in the United Kingdom and Maskless Lithography Inc., a
capital equipment start-up based in San Jose, California. Dr. Elder holds a
B.S.I.E. and an honorary Doctorate Degree from the University of Paisley in
Scotland.

MUKESH PATEL was appointed to the Company's Board of Directors in June
1999. Mr. Patel is a leading entrepreneur in the Silicon Valley who founded
Sparkolor Corporation, acquired by Intel Corporation in late 2002, and co-
founded SMART Modular Technologies, Inc., a high value added memory products
company, acquired by Solectron Corporation in late 1999. Mr. Patel holds a
B.S. degree in Engineering with an emphasis in digital electronics from Bombay
University, India. Mr. Patel also serves as a Board member for several
privately-held companies.

MARIO M. ROSATI has been a director of the Company since 1977. He is a
member of the law firm Wilson Sonsini Goodrich & Rosati, Professional
Corporation which he joined in 1971. Mr. Rosati holds a B.A. from the
University of California, Los Angeles and a J.D. from the University of
California, Berkeley, Boalt Hall School of Law. Mr. Rosati is a director of
Sanmina-SCI Corporation, an electronics manufacturing services company, Symyx
Technologies, Inc., a combinatorial materials science company, and Vivus Inc.,
a specialty pharmaceutical company, all publicly held companies, as well as
several privately-held companies.

DIRECTORS' COMPENSATION AND OTHER ARRANGEMENTS

Rhea J. Posedel, the only inside director of the Company, does not receive
any cash compensation for his services as a member of the Board of Directors.
Each outside director receives (1) an annual retainer of $10,000, (2) $1,250
for each regular board meeting he attends, and (3) $750 for each committee
meeting he attends if not held in conjunction with a regular board meeting, in
addition to being reimbursed for certain expenses incurred in attending Board
and committee meetings. Prior to each annual meeting of shareholders, each
outside director may elect to receive an additional stock option grant in lieu
of any cash payments throughout the year. An inside director is a director
who is a regular employee of the Company, whereas an outside director is not
an employee of the Company. Directors are eligible to participate in the
Company's stock option plans. In fiscal 2003, outside directors Robert
Anderson, William Elder, Mukesh Patel and Mario Rosati were each granted
options to purchase 5,000 shares at $2.70 per share. In fiscal 2004, outside
directors Robert Anderson, William Elder, Mukesh Patel and Mario Rosati were
each granted options to purchase 5,000 shares at $3.79 per share.
Additionally, Robert Anderson and Mukesh Patel were each granted 9,499 shares
at $3.79 per share pursuant to an agreement to take these shares of stock in
lieu of cash payments throughout the fiscal year. In fiscal 2005, outside
directors Robert Anderson, William Elder, Mukesh Patel and Mario Rosati were
each granted options to purchase 5,000 shares at $2.89 per share.
Additionally, Robert Anderson and Mukesh Patel were each granted 12,676 shares
at $2.84 per share pursuant to an agreement to take these shares of stock in
lieu of cash payments throughout the fiscal year.

The Board of Directors has a Compensation Committee, an Audit Committee
and a Nominating and Governance Committee. The Compensation Committee makes
recommendations to the Board of Directors regarding executive compensation
matters, including decisions relating to salary and bonus and grants of stock
options. The Audit Committee approves the appointment of the Company's
independent auditors, reviews the results and scope of annual audits and other
accounting related services, and reviews and evaluates the Company's internal
control functions. The Nominating and Governance Committee reviews and makes
recommendations to the Board of Directors regarding matters concerning
corporate governance; reviews the composition and evaluate the performance of
the Board of Directors; selects, or recommends for the selection of the Board
of Directors, director nominees; and evaluate director compensation; reviews
the composition of committees of the Board of Directors and recommends persons
to be members of such committee; and reviews conflicts of interest of members
of the Board of Directors and corporate officers.

The information required by this item relating to the audit committee
expert is incorporated by reference to the section entitled "Audit Committee"
of the Proxy Statement.

The information required by this item relating to Code of Ethics is
incorporated by reference to the section entitled "Code of Ethics" of the
Proxy Statement.

Item 2. Properties

The Company's principal administrative and production facilities are
located in Fremont, California, in a 51,289 square foot building. The lease
on this building expires in December 2009; the Company has an option to extend
the lease of its headquarters building for an additional five year period at
rates to be determined. The Company's Japan facility is located in Tokyo in a
4,294 square foot building under a lease which expires in 2007. The Company
leases a sales and support office on a month-to-month basis in Utting, Germany.
The Company leases a sales and support office

11
in Hsinchu, Taiwan under a lease which expires in 2006.  The Company's and its
subsidiaries' annual rental payments currently aggregate approximately
$891,000. The Company periodically evaluates its global operations and
facilities to bring its capacity in line with demand and to provide cost
efficient services for its customers. In prior years, through this process,
the Company has moved from certain facilities that exceeded the capacity
required to satisfy its needs. The Company believes that its existing
facilities are adequate to meet its current and reasonably foreseeable
requirements. The Company regularly evaluates its expected future facilities
requirements and believes that alternate facilities would be available if
needed.

Item 3. Legal Proceedings

None.

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

None.

PART II

Item 5. Market for the Registrant's Common Equity and Related Shareholder
Matters

The Company's Common Stock has been publicly traded on the Nasdaq National
Market under the symbol "AEHR" since the Company's initial public offering
("IPO") on August 15, 1997. The initial public offering price was $12.00 per
share. The following table sets forth, for the periods indicated, the high
and low sale prices for the Common Stock on such market.

<TABLE>
<CAPTION>
High Low
--------- ---------
<S> <C> <C>
Fiscal 2005:
First quarter ended August 31, 2004................ $4.59 $2.90
Second quarter ended November 30, 2004............. 4.28 2.18
Third quarter ended February 28, 2005.............. 4.45 2.18
Fourth quarter ended May 31, 2005.................. 3.65 2.36

Fiscal 2004:
First quarter ended August 31, 2003................ $4.25 $2.61
Second quarter ended November 30, 2003............. 4.66 3.40
Third quarter ended February 29, 2004.............. 6.91 3.04
Fourth quarter ended May 31, 2004.................. 5.15 3.17
</TABLE>

At August 11, 2005, the Company had 134 holders of record of its Common
Stock. The Company estimates the number of beneficial owners of the Company's
Common Stock at August 11, 2005 to be 848.

The market price of the Company's Common Stock has been volatile. For a
discussion of the factors affecting the Company's stock price, see "Factors
that may affect future results of operations -- possible volatility of stock
price."

The Company has not paid cash dividends on its Common Stock or other
securities. The Company currently anticipates that it will retain its future
earnings, if any, for use in the expansion and operation of its business and
does not anticipate paying any cash dividends on its Common Stock in the
foreseeable future.

The Company has not repurchased any of its common stock during the fiscal
year ended May 31, 2005.

EQUITY COMPENSATION PLAN INFORMATION

The information required by this item is incorporated by reference to the
information under the caption "Security Ownership of Certain Beneficial Owners,
Directors and Management" of the Proxy Statement and Part III, Item 12 of this
Annual Report on Form 10-K.

12
Item 6.   Selected Financial Data (in thousands except per share data):
<TABLE>
<CAPTION>
Fiscal Year Ended May 31,
------------------------------------------------------
2005 2004 2003 2002 2001
---------- ---------- ---------- ---------- ----------
<S> <C> <C> <C> <C> <C>
CONSOLIDATED STATEMENTS OF OPERATIONS:
Net sales..................................... $16,080 $15,800 $15,092 $12,568 $31,039
Cost of sales................................. 11,817 10,092 9,354 6,488 17,923
---------- ---------- ---------- ---------- ----------
Gross profit.................................. 4,263 5,708 5,738 6,080 13,116
---------- ---------- ---------- ---------- ----------
Operating expenses:
Selling, general and administrative......... 5,215 5,572 5,919 6,547 7,262
Research and development.................... 4,023 4,645 4,543 4,036 4,982
Research and development cost
reimbursement--DARPA ..................... - - - - (600)
---------- ---------- ---------- ---------- ----------
Total operating expenses.................. 9,238 10,217 10,462 10,583 11,644
---------- ---------- ---------- ---------- ----------
Income (loss) from operations................. (4,975) (4,509) (4,724) (4,503) 1,472

Interest income............................... 155 333 252 520 971
Interest expense.............................. - - - - (7)
Other income (expense), net................... 86 293 (146) (43) 98
---------- ---------- ---------- ---------- ----------
Income (loss) before income taxes............. (4,734) (3,883) (4,618) (4,026) 2,534

Income tax expense (benefit).................. 136 76 (74) 1,241 1,046
---------- ---------- ---------- ---------- ----------
Income (loss) before cumulative effect
of change in accounting principle........... (4,870) (3,959) (4,544) (5,267) 1,488

Cumulative effect of change in accounting
principle - net of tax...................... - - - - (1,629)
---------- ---------- ---------- ---------- ----------
Net loss...................................... $(4,870) $(3,959) $(4,544) $(5,267) $ (141)
========== ========== ========== ========== ==========
Income (loss) per share before cumulative
effect of change in accounting principle:
Basic and diluted........................... $ (0.66) $ (0.55) $ (0.63) $ (0.74) $ 0.21

Net loss per share:
Basic and diluted........................... $ (0.66) $ (0.55) $ (0.63) $ (0.74) $ (0.02)

Shares used in per share calculation
Basic....................................... 7,420 7,248 7,161 7,151 7,074
Diluted..................................... 7,420 7,248 7,161 7,151 7,179
</TABLE>

<TABLE>
<CAPTION>
May 31,
------------------------------------------------------
2005 2004 2003 2002 2001
---------- ---------- ---------- ---------- ----------
<S> <C> <C> <C> <C> <C>
CONSOLIDATED BALANCE SHEETS:
Cash and cash equivalents..................... $ 4,952 $ 4,041 $ 5,712 $ 5,435 $ 7,541
Working capital............................... 15,342 18,944 21,974 25,952 28,752
Total assets.................................. 21,469 26,812 28,247 33,818 39,592
Long-term obligations, less current portion... 332 333 309 259 185
Total shareholders' equity.................... 17,452 22,204 25,345 29,885 34,807
</TABLE>

Note: In fiscal 2001, the Company completed its wafer-level burn-in test
development project with the Defense Advanced Research Project Agency
("DARPA").

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

The following discussion and analysis of the financial condition and
results of operations of the Company should be read in conjunction with
"Selected Consolidated Financial Data" and the Consolidated Financial
Statements and the related notes included elsewhere in this Annual Report on
Form 10-K.

This Management's Discussion and Analysis section and other parts of this
Annual Report on Form 10-K contain forward-looking statements that involve
risks and uncertainties, as well as assumptions that, if they never
materialize or prove incorrect, could cause the results of the Company to
differ materially from those expressed or implied by such forward-looking
statements. These statements typically may be identified by the use of
forward-looking words or phrases such as "believe," "expect," "intend,"
"anticipate," "should," "planned," "estimated," and "potential," among others.
All forward-looking statements included in this document are based on our
current expectations, and we assume no obligation to update any such forward-
looking statements. All statements other than statements of historical fact
are statements that could be deemed forward-looking statements, including any
projections of earnings, revenues or other financial items; any statements of
the plans, strategies and objectives of management for future operations; any

13
statements concerning proposed new products, services or developments; any
statements regarding future economic conditions or performance; any statements
of belief; and any statement of assumptions underlying any of the foregoing.
The Private Securities Litigation Reform Act of 1995 provides a "safe harbor"
for such forward-looking statements. In order to comply with the terms of the
safe harbor, we note that a variety of factors could cause actual results and
experience to differ materially from the anticipated results or other
expectations expressed in such forward-looking statements. The risks,
uncertainties and assumptions referred to above include, but are not limited
to, the ability of the Company to retain and motivate key employees; the
timely development, production and acceptance of products and services and
their feature sets; the challenge of managing asset levels, including
inventory; the flow of products into third-party distribution channels;
marketing efforts; levels of competition; the difficulty of keeping expense
growth at modest levels while increasing revenues; operating and capital
requirements; and other risks that are described from time to time in the
Company's Securities and Exchange Commission reports, including but not
limited to this annual report on Form 10-K for the fiscal year ended May 31,
2005 and subsequently filed reports.

OVERVIEW

The Company was founded in 1977 to develop and manufacture burn-in and
test equipment for the semiconductor industry. Since its inception, the
Company has sold more than 2,500 systems to semiconductor manufacturers,
semiconductor contract assemblers and burn-in and test service companies
worldwide. The Company's principal products currently are the MTX massively
parallel test system, the MAX burn-in system and the FOX full wafer contact
burn-in and parallel test system, the DiePak carrier and test fixtures.

The Company's net sales consist primarily of sales of systems, die
carriers, test fixtures, upgrades and spare parts and revenues from service
contracts. The Company's selling arrangements may include contractual
customer acceptance provisions and installation of the product occurs after
shipment and transfer of title.

As a result, effective June 1, 2000, to comply with the provisions of SAB
101, the Company recognizes revenue upon shipment and defers recognition of
revenue for any amounts subject to acceptance until such acceptance occurs.
The amount of revenue deferred is the greater of the fair value of the
undelivered element or the contractual agreed to amounts. In accordance with
this revenue recognition policy, when multiple elements or deliverables exist,
the Company allocates the purchase price based on vendor specific objective
evidence or third-party evidence of fair value and defers revenue recognition
on the undelivered portions or elements. Historically, these multiple
deliverables have included items such as extended support provisions, training
to be supplied after delivery of the systems, and test programs specific to
customers' routine applications. Test programs can be written either by the
customer, other firms or by the Company. The amount of revenue deferred in
connection with an undelivered element is the greater of the fair value of the
undelivered element or the contractually agreed to amount.

Royalty revenue related to licensing income from performance test boards
and burn-in boards is recognized when paid by a licensee. This income is
recorded in net sales. Provisions for the estimated future cost of warranty
and installation are recorded at the time the products are shipped.

A substantial portion of the Company's net sales is derived from the sale
of products for overseas markets. Consequently, an increase in the value of
the U.S. Dollar relative to foreign currencies would increase the cost of the
Company's products compared to products sold by companies using the local
currency in such markets. Although most sales to European customers are
denominated in U.S. Dollars, substantially all sales to Japanese customers are
denominated in Yen. Since the price is determined at the time a purchase
order is accepted, the Company is exposed to the risks of fluctuations in the
Yen-U.S. Dollar exchange rate during the lengthy period from purchase order to
ultimate payment. The length of time between receipt of order and ultimate
payment typically ranges from six to twelve months. The exchange rate risk is
partially offset to the extent the Company's Japanese subsidiary incurs
expenses payable in Yen. To date, the Company has not invested in instruments
designed to hedge these or other currency risks, but it may do so in the
future. The Company's Japanese subsidiary typically carries debt or other
obligations due to the Company that may be denominated in either Yen or U.S.
Dollars.

The Company's terms of sale with distributors are FOB shipping point with
payment due within 60 days. The only right of return is if the equipment does
not meet the published specifications. All products go through in-house
testing and verification of specifications before shipment. Apart from
warranty reserves, credits issued have not been material as a percentage of
net sales. The Company's distributors do not carry inventories of our
products. Instead, the distributors place orders with the Company at or about
the time they receive orders from their customers. The Company's shipment
terms to our distributors do not provide for credits or right of return.
Because the Company's distributors do not carry inventories of our products,
they do not have rights to price protection or to return products. At the
time the Company ships products to the distributors the price is fixed.
Subsequent to the issuance of the invoice, there are no discounts or special
terms. Paragraph 6 of FAS 48 is not applicable because the Company does not
give the

14
buyer the right to return the product or to receive future price concessions.
The Company's arrangements do not include vendor consideration as described in
EITF 01-09.

In accordance with SFAS 86, the Company capitalizes its systems software
development costs incurred after a system achieves technological feasibility
and before first commercial shipment. Such costs typically represent a small
portion of total research and development costs. No system software
development costs were capitalized or amortized in fiscal 2005, 2004 and 2003.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The Company's discussion and analysis of its financial condition and
results of operations are based upon the Company's consolidated financial
statements, which have been prepared in accordance with accounting principles
generally accepted in the United States of America. The preparation of these
financial statements requires the Company to make estimates and judgments that
affect the reported amounts of assets, liabilities, revenues and expenses, and
related disclosure of contingent assets and liabilities. On an ongoing basis,
the Company evaluates its estimates, including those related to customer
programs and incentives, product returns, bad debts, inventories, investments,
intangible assets, income taxes, financing operations, warranty obligations,
long-term service contracts, and contingencies and litigation. The Company
bases its estimates on historical experience and on various other assumptions
that are believed to be reasonable under the circumstances, the results of
which form the basis for making judgments about the carrying values of assets
and liabilities that are not readily apparent from other sources. Actual
results may differ from these estimates under different assumptions or
conditions.

The Company believes the following critical accounting policies affect its
more significant judgments and estimates used in the preparation of its
consolidated financial statements.

REVENUE RECOGNITION

The Company follows very specific and detailed guidelines in measuring
revenue in accordance with SAB 104; however, certain judgments affect the
application of the policy. For example, the Company's revenue recognition
policy is affected by estimated reductions to revenue for special pricing
agreements, price protection, promotions and other volume-based incentives.
The Company maintains allowances for doubtful accounts for estimated losses
resulting from the inability of its customers to make required payments. If
the financial conditions of the Company's customers deteriorate, resulting in
an impairment of their ability to make payments, additional allowances may be
required.

WARRANTY OBLIGATIONS

The Company provides and records the estimated cost of product warranties
at the time products are shipped. While the Company engages in extensive
product quality programs and processes, including actively monitoring and
evaluating the quality of its component suppliers, the Company's warranty
obligation is affected by product failure rates, material usage and service
delivery costs incurred in correcting a product failure. The Company's
estimate of warranty reserve is based on management assessment of future
warranty obligations and on historical warranty obligations. Should actual
product failure rates, material usage or service delivery costs differ from
the Company's estimates, revisions to the estimated warranty liability would
be required, which could affect how the Company accounts for expenses.

INVENTORY OBSOLESCENCE

In each of the last three fiscal years, the Company has written down its
inventory for estimated obsolescence or unmarketable inventory by an amount
equal to the difference between the cost of inventory and the estimated market
value based upon assumptions about future demand and market conditions. If
future market conditions are less favorable than those projected by management,
additional inventory write-downs may be required.

INVESTMENT IMPAIRMENT

The Company records an investment impairment charge when it believes an
investment has experienced a decline in value that is other than temporary.
In each of the last three fiscal years, the Company has recorded investment
impairments when it believed that the investment had experienced a decline in
value that was other than temporary. Future adverse changes in market
conditions or poor operating results of underlying investments could result in
losses or an inability to recover the carrying value of the investments that
may not be reflected in an investment's current carrying value, thereby
possibly requiring an impairment charge in the future.

15
DEFERRED TAX ASSETS

The Company records a valuation allowance to reduce its deferred tax
assets to the amount that is more likely than not to be realized. While the
Company has considered future taxable income and ongoing prudent and feasible
tax planning strategies in assessing the need for the valuation allowance, in
the event the Company determines that it would be able to realize its deferred
tax assets in the future in excess of its net recorded amount, an adjustment
to the deferred tax asset would increase income in the period such
determination is made. Likewise, should the Company determine that it would
not be able to realize all or part of its net deferred tax asset in the future,
an adjustment to the deferred tax asset would be charged to income in the
period such determination is made.

RESULTS OF OPERATIONS

The following table sets forth statements of operations data as a
percentage of net sales for the periods indicated.
<TABLE>
<CAPTION>
Year Ended May 31,
----------------------------
2005 2004 2003
--------- --------- --------
<S> <C> <C> <C>
Net sales ................................ 100.0 % 100.0 % 100.0 %
Cost of sales ............................ 73.5 63.9 62.0
--------- --------- --------
Gross profit ............................. 26.5 36.1 38.0

Operating expenses:
Selling, general and administrative..... 32.4 35.3 39.2
Research and development................ 25.0 29.4 30.1
--------- --------- --------
Total operating expenses.............. 57.4 64.7 69.3
--------- --------- --------
Loss from operations.................. (30.9) (28.6) (31.3)

Interest income........................... 1.0 2.1 1.7
Other income (expense), net............... 0.5 1.9 (1.0)
--------- --------- --------
Loss before income taxes.............. (29.4) (24.6) (30.6)

Income tax expense (benefit).............. 0.9 0.5 (0.5)
--------- --------- --------
Net loss.................................. (30.3)% (25.1)% (30.1)%
========= ========= ========
</TABLE>

FISCAL YEAR ENDED MAY 31, 2005 COMPARED TO FISCAL YEAR ENDED MAY 31, 2004

NET SALES. Net sales consist primarily of sales of systems, die carriers,
test fixtures, upgrades and spare parts and revenues from service contracts.
Net sales increased to $16.1 million in the fiscal year ended May 31, 2005
from $15.8 million in the fiscal year ended May 31, 2004, an increase of 1.8%.
The increase in net sales in fiscal 2005 resulted primarily from an increase
in net sales of the Company's MTX products, partially offset by decreases in
net sales of the Company's dynamic burn-in products and wafer/die level
products. Net sales of the Company's MTX products in fiscal 2005 were $6.6
million, and increased approximately $3.2 million from fiscal 2004. Net sales
of the Company's dynamic burn-in products in fiscal 2005 were $8.8 million,
and decreased approximately $2.0 million from fiscal 2004. Net sales of the
Company's wafer/die level products in fiscal 2005 were $662,000, and decreased
approximately $839,000 from fiscal 2004.

GROSS PROFIT. Gross profit consists of net sales less cost of sales.
Cost of sales consists primarily of the cost of materials, assembly and test
costs, and overhead from operations. Gross profit decreased to $4.3 million
in the fiscal year ended May 31, 2005 from $5.7 million in the fiscal year
ended May 31, 2004, a decrease of 25.3%. Gross profit margin decreased to
26.5% in the fiscal year ended May 31, 2005 from 36.1% in the fiscal year
ended May 31, 2004. Approximately 70% of the decrease in gross profit margin
was the result of the underabsorption of labor and overhead resulting from
lower production levels, and approximately 30% of the decrease in gross profit
margin was the result of very low gross profit margins related to MTX pass-
through products, discussed below. Beginning in January 2004, the Company
received turnkey MTX system orders from a single customer, which included
certain very low margin

16
products not typically sold directly by the Company which are used in
conjunction with the Company's systems. At the customer's request, these
products were included as part of the order. These products were priced at or
near the Company's cost and are referred to here as "MTX pass-through"
products. There was an increase in net sales of MTX pass-through products of
$1.8 million from fiscal 2004 to fiscal 2005. Since the Company does not
typically accept orders for pass-through products, it has requested that,
going forward, the customer purchase these pass-through products directly
through the vendors that currently manufacture such products. The customer
has already ordered some of these products directly from the vendors. The
customer has not advised the Company of its intent to purchase any additional
pass-through products from the Company.

SELLING, GENERAL AND ADMINISTRATIVE. Selling, general and administrative
("SG&A") expenses consist primarily of salaries and related costs of employees,
customer support costs, commission expenses to independent sales
representatives, product promotion and other professional services. SG&A
expenses decreased to $5.2 million in the fiscal year ended May 31, 2005 from
$5.6 million in the fiscal year ended May 31, 2004, a decrease of 6.4%. The
decrease in SG&A expenses was primarily due to a decrease in employment
related expenses. As a percentage of net sales, SG&A expenses decreased to
32.4% in the fiscal year ended May 31, 2005 from 35.3% in the fiscal year
ended May 31, 2004.

RESEARCH AND DEVELOPMENT. Research and development ("R&D") expenses
consist primarily of salaries and related costs of employees engaged in
ongoing research, design and development activities, costs of engineering
materials and supplies, and professional consulting expenses. R&D expenses
decreased to $4.0 million in the fiscal year ended May 31, 2005 from $4.6
million in the fiscal year ended May 31, 2004, a decrease of 13.4%. The
decrease in R&D expenses was primarily due to a decrease in project material
expenses which resulted because the Company's wafer-level burn-in project is
approaching the end of the project development cycle. As a percentage of net
sales, R&D expenses decreased to 25.0% in the fiscal year ended May 31, 2005
from 29.4% in the fiscal year ended May 31, 2004. The Company does not
anticipate significant declines in R&D expenses in the first quarter of fiscal
2006 as the Company continues to perform wafer-level contactor evaluations for
potential customers.

INTEREST INCOME. Interest income decreased to $155,000 in the fiscal year
ended May 31, 2005 from $333,000 in the fiscal year ended May 31, 2004, a
decrease of 53.5%. The interest income received in the fiscal year ended May
31, 2004 was primarily related to income tax refunds relating to prior years.
No such tax refund related interest income was received in the fiscal year
ended May 31, 2005.

OTHER INCOME (EXPENSE), NET. Other income, net decreased to $86,000 in
the fiscal years ended May 31, 2005 from $293,000 in the fiscal year ended May
31, 2004. The decrease in other income, net was primarily due to reduced
income generated by the Company's investment in ESA Electronics Pte. Ltd., a
Singapore company.

INCOME TAX EXPENSE (BENEFIT). Income tax expense increased to $136,000 in
the fiscal year ended May 31, 2005, from $76,000 in the fiscal year ended May
31, 2004. The income tax expense in the fiscal year ended May 31, 2005 and in
the fiscal year ended May 31, 2004 related primarily to the tax expense
recorded as a result of increased income earned in the Company's German
subsidiary. The Company's U.S. operations and its Japanese subsidiary have
experienced significant cumulative losses and thus generated certain net
operating losses available to offset future taxes payable in the U.S. and
Japan. As a result of the cumulative operating losses in the Company's U.S.
operations and its Japanese subsidiary, a valuation allowance was established
for the full amount of its net deferred tax assets for both its U.S.
operations and its Japanese subsidiary.

FISCAL YEAR ENDED MAY 31, 2004 COMPARED TO FISCAL YEAR ENDED MAY 31, 2003

NET SALES. Net sales increased to $15.8 million in the fiscal year ended
May 31, 2004 from $15.1 million in the fiscal year ended May 31, 2003, an
increase of 4.7%. The increase in net sales in fiscal 2004 resulted primarily
from an increase in net sales of the Company's MTX products.

GROSS PROFIT. Gross profit remained unchanged at $5.7 million in the
fiscal year ended May 31, 2004 and in the fiscal year ended May 31, 2003.
Gross profit margin decreased to 36.1% in the fiscal year ended May 31, 2004
from 38.0% in the fiscal year ended May 31, 2003. The decrease in gross
profit margin was primarily the result of an increase in net sales of $1.0
million of MTX pass-through products which have a very low gross profit margin.

SELLING, GENERAL AND ADMINISTRATIVE. SG&A expenses decreased to $5.6
million in the fiscal year ended May 31, 2004 from $5.9 million in the fiscal
year ended May 31, 2003, a decrease of 5.9%. As a percentage of net sales,
SG&A expenses decreased to 35.3% in the fiscal year ended May 31, 2004 from
39.2% in the fiscal year ended May 31, 2003. The decrease in SG&A expenses
was primarily due to a decrease in the commissions accrued to outside sales
representatives of approximately $215,000. The decrease in commissions to
outside sales representatives in the

17
fiscal year ended May 31, 2004 was primarily due to a lower level of
commissionable sales to territories in which sales representatives are
utilized.

RESEARCH AND DEVELOPMENT. R&D expenses increased to $4.6 million in the
fiscal year ended May 31, 2004 from $4.5 million in the fiscal year ended May
31, 2003, an increase of 2.2%. The increase in R&D expenses was primarily due
to an increase in employment related expenses. As a percentage of net sales,
R&D expenses decreased to 29.4% in the fiscal year ended May 31, 2004 from
30.1% in the fiscal year ended May 31, 2003, reflecting higher net sales.

INTEREST INCOME. Interest income increased to $333,000 in the fiscal year
ended May 31, 2004 from $252,000 in the fiscal year ended May 31, 2003, an
increase of 32.1%. The increase in interest income was primarily related to
interest income received in the first quarter of fiscal 2004 in connection
with income tax refunds relating to prior years.

OTHER INCOME (EXPENSE), NET. Other income, net was $293,000 in the fiscal
year ended May 31, 2004, compared with other expense, net of $146,000 in the
fiscal year ended May 31, 2003. The increase in other income (expense), net
was primarily due to the profit generated from the sale of a portion of the
Company's shareholdings in ESA Electronics Pte Ltd., a Singapore company, in
the fiscal year ended May 31, 2004. In the fiscal year ended May 31, 2003,
there was a non-cash impairment charge of $365,000 of an investment to record
an other-than-temporary decline in the fair value of the investment.

INCOME TAX EXPENSE (BENEFIT). Income tax expense was $76,000 in the
fiscal year ended May 31, 2004, compared with income tax benefit of $74,000 in
the fiscal year ended May 31, 2003. The income tax expense in the fiscal year
ended May 31, 2004 related primarily to the tax expense recorded as a result
of income earned in the Company's German subsidiary. The income tax benefit
in the fiscal year ended May 31, 2003 was primarily related to foreign
operations. The Company's U.S. operations and its Japanese subsidiary have
experienced significant cumulative losses and thus generated certain net
operating losses available to offset future taxes payable in the U.S. and
Japan. As a result of the cumulative operating losses in the Company's U.S.
operations and its Japanese subsidiary, a valuation allowance was established
for the full amount of its net deferred tax assets in the fourth quarter of
fiscal 2002 for both its U.S. operations and its Japanese subsidiary. The
Company's effective income tax rate did not approximate the statutory tax
rates of the jurisdictions in which the Company operates primarily because no
tax benefit was recorded for losses in either the Company's U.S. operations or
its Japanese subsidiary.

LIQUIDITY AND CAPITAL RESOURCES

The Company's primary source of liquidity has been generated from the
Company's August 1997 initial public offering, which resulted in net proceeds
to the Company of approximately $26.8 million. As of May 31, 2005, the
Company had $8.8 million in cash and short-term investments.

Net cash used in operating activities was approximately $2.5 million for
the fiscal year ended May 31, 2005 and $800,000 for the fiscal year ended May
31, 2004. For the fiscal year ended May 31, 2005, net cash used in operating
activities was due primarily to the net loss of $4.9 million and an $864,000
reduction in accounts payable related to older MTX pass-through purchases,
partially offset by decreases in accounts receivable of $1.7 million related
to collections from multiple international locations of one major MTX system
customer and inventories of $849,000 primarily related to MAX and MTX system
product shipments. For the fiscal year ended May 31, 2004, net cash used in
operating activities was primarily due to the net loss of $4.0 million and an
increase in accounts receivable of $1.3 million primarily related to slow
collections from international customers, partially offset by decreases in
inventories of $1.3 million primarily related to MAX and MTX system shipments,
other current assets related to the receipt of income tax refunds of $1.1
million and an increase of $852,000 in accounts payable related to MTX pass-
through products.

Net cash provided by investing activities was approximately $3.3 million
for the fiscal year ended May 31, 2005 and net cash used in investing
activities was approximately $1.9 million for the fiscal year ended May 31,
2004. Net cash provided by investing activities during the fiscal year ended
May 31, 2005 was primarily due to the net proceeds from sales and maturity of
investments of $20.9 million, partially offset by purchase of investments of
$17.3 million. Net cash used in investing activities for the fiscal year
ended May 31, 2004 was primarily due to the purchase of investments of $35.1
million, partially offset by the net proceeds from sales and maturity of
investments of $33.0 million.

Financing activities provided cash of approximately $247,000 in the fiscal
year ended May 31, 2005 and $960,000 in the fiscal year ended May 31, 2004.
Net cash provided by financing activities during the fiscal years ended May 31,
2005 and May 31, 2004 was primarily due to proceeds from issuance of common
stock and exercise of stock options.

As of May 31, 2005, the Company had working capital of $15.3 million.
Working capital consists of cash and cash equivalents, short-term investments,
accounts receivable, inventory and other current assets, less current
liabilities.

18
The Company announced in August 1998 that its board of directors had
authorized the repurchase of up to 1,000,000 shares of its outstanding common
shares. The Company may repurchase the shares in the open market or in
privately negotiated transactions, from time to time, subject to market
conditions. The number of shares of common stock actually acquired by the
Company will depend on subsequent developments and corporate needs, and the
repurchase program may be interrupted or discontinued at any time. Any such
repurchase of shares, if consummated, may use a portion of the Company's
working capital. As of May 31, 2005, the Company had repurchased 523,700
shares at an average price of $3.95. Shares repurchased by the Company are
cancelled.

The Company leases most of its manufacturing and office space under
operating leases. The Company entered into a non-cancelable operating lease
agreement for its United States manufacturing and office facilities, which
commenced in December 1999 and expires in December 2009. Under the lease
agreement, the Company is responsible for payments of utilities, taxes and
insurance.

From time to time, the Company evaluates potential acquisitions of
businesses, products or technologies that complement the Company's business.
Any such transactions, if consummated, may use a portion of the Company's
working capital or require the issuance of equity. The Company has no present
understandings, commitments or agreements with respect to any material
acquisitions.

The Company anticipates that the existing cash balance together with cash
provided by operations, if any, are adequate to meet its working capital and
capital equipment requirements through calendar year 2006. After calendar
year 2006, depending on its rate of growth and profitability, the Company may
require additional equity or debt financing to meet its working capital
requirements or capital equipment needs. There can be no assurance that
additional financing will be available when required, or if available, that
such financing can be obtained on terms satisfactory to the Company.

OFF BALANCE SHEET FINANCING

The Company has not entered into any off-balance sheet financing
arrangements and has not established any special purpose entities.

OVERVIEW OF CONTRACTUAL OBLIGATIONS

The following table provides a summary of such arrangements, or
contractual obligations.
<TABLE>
<CAPTION>
Payments Due by Period (in thousands)
---------------------------------------------------------
Less than 1-3 3-5 5
Total 1 year years years years
--------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C>
Operating Leases............. $4,065 $ 927 $1,787 $1,351 --
Purchases(1)................. 918 918 -- -- --
--------- ----------- ----------- ----------- -----------
Total........................ $4,983 $1,845 $1,787 $1,351 --
</TABLE>

(1) Shown above are the Company's binding purchase obligations. The large
majority of the Company's purchase orders are cancelable by either party,
which if canceled may result in a negotiation with the vendor to determine if
there shall be any restocking or cancellation fees payable to the vendor.

In the normal course of business to facilitate sales of its products, the
Company indemnifies other parties, including customers, with respect to
certain matters. The Company has agreed to hold the other party harmless
against losses arising from a breach of representations or covenants, or from
intellectual property infringement or other claims. These agreements may
limit the time period within which an indemnification claim can be made and
the amount of the claim. In addition, the Company has entered into
indemnification agreements with its officers and directors, and the Company's
bylaws contain similar indemnification obligations to the Company's agents.

It is not possible to determine the maximum potential amount under these
indemnification agreements due to the limited history of prior indemnification
claims and the unique facts and circumstances involved in each particular
agreement. To date, payments made by the Company under these agreements have
not had a material impact on the Company's operating results, financial
position or cash flows.

19
RELATED PARTY TRANSACTIONS

The Company has entered into transactions with ESA Electronics Pte Ltd.
("ESA") in which the Company owned 12.5% of interest at May 31, 2005. ESA
purchased goods from the Company of approximately $142,000, $105,000 and
$163,000 during fiscal 2005, 2004 and 2003, respectively. In addition, the
Company purchased goods from ESA of approximately $2.0 million and $1.0
million in fiscal 2005 and 2004, respectively and none in fiscal 2003. At May
31, 2005 and May 31, 2004, the Company had amounts payable to ESA of
approximately $11,000 and $935,000, respectively and none at May 31, 2003.

Mario M. Rosati, one of the Company's directors, is also a member of
Wilson Sonsini Goodrich & Rosati, Professional Corporation, which has served
as the Company's outside corporate counsel and has received compensation at
normal commercial rates for these services.

RECENT ACCOUNTING PRONOUNCEMENTS

In March 2004, the EITF reached consensus on Issue 03-01, "The Meaning of
Other-Than-Temporary Impairment and Its Application to Certain Investments."
EITF No. 03-01 includes new guidance for evaluating and recording impairment
losses on debt and equity investments, as well as new disclosure requirements
for investments that are deemed to be temporarily impaired. The disclosure
requirements are effective for fiscal years ending after June 15, 2004. The
Company has adopted the disclosure requirements in fiscal 2005 accordingly and
incorporated such disclosures in note 1 to consolidated financial statements
included in its Annual Report on Form 10-K for the fiscal year ended May 31,
2005. The accounting guidance of EITF No. 03-01 is applicable for reporting
periods after June 15, 2004. However, the effective date of such guidance has
been delayed until the FASB issues a Staff Interpretation on this matter. The
delay does not have a specified date. Until an effective date is determined,
existing guidance continues to apply in determining if an impairment is other
than temporary. The Company will evaluate the impact of EITF No. 03-01 once
final guidance is issued.

In November 2004, the FASB issued SFAS No. 151, "Inventory Costs - an
Amendment of ARB No. 43, Chapter 4". This statement clarifies the accounting
for abnormal amounts of idle facility expense, freight, handling costs, and
wasted materials (spoilage) to require them to be recognized as current-period
charges and to require the allocation of fixed production overhead to
inventory based on the normal capacity of a production facility. This
statement is effective for inventory costs incurred during fiscal years
beginning after June 15, 2005. Earlier application is permitted. The
adoption of this statement is not expected to have a material impact on the
Company's financial position, results of operations or cash flows.

In December 2004, the FASB issued SFAS No. 153, "Exchanges of Nonmonetary
Assets - an amendment of APB Opinion No. 29." This statement amends APB
Opinion No. 29 to eliminate the exception for nonmonetary exchanges of similar
productive assets and replaces it with a general exception for exchanges of
nonmonetary assets that do not have commercial substance. This statement is
effective for nonmonetary asset exchanges occurring in fiscal periods
beginning after June 15, 2005. Earlier application is permitted. The
adoption of this standard is not expected to have a material impact on the
Company's financial position, results of operations or cash flows.

In December 2004, the FASB issued FASB Staff Position No. FAS 109-2,
"Accounting and Disclosure Guidance for the Foreign Earnings Repatriation
Provision within the American Jobs Creation Act of 2004" ("FSP FAS 109-2").
The American Jobs Creation Act introduces a special one-time dividends
received deduction on the repatriation of certain foreign earnings to a U.S.
taxpayer (repatriation provision), provided certain criteria are met. FSP FAS
109-2 provides accounting and disclosure guidance for the repatriation
provision. The deduction is subject to a number of limitations and, as of
today, uncertainty remains as to how to interpret numerous provisions in the
Act. As such, we are not yet in a position to decide on whether, and to what
extent, we might repatriate foreign earnings that have not yet been remitted
to the U.S. and cannot reasonably estimate the income tax effect of the
Foreign Earnings Repatriation Provision. The Company has yet to complete its
evaluation of the Foreign Earnings Repatriation Provision within the Act and
plans to complete its evaluation in the first half of fiscal 2006.

In December 2004, the FASB issued SFAS No. 123 (Revised 2004), "Share-
Based Payment" ("SFAS 123R"), which is a revision SFAS 123 and supersedes APB
25. Generally, the approach in SFAS 123R is similar to the approach described
in SFAS 123. However, SFAS 123R requires all share-based payments to
employees, including grants of employee stock options, to be recognized in the
income statement based on their grant-date fair values. Pro forma disclosure
is no longer an alternative. In April 2005, the Securities and Exchange
Commission delayed the effective date of SFAS 123R, which is now effective for
the annual reporting period that begins after June 15, 2005. The Company will
apply SFAS 123 beginning in the Company's first quarter of fiscal 2007. We
are currently evaluating the impact of

20
adopting this statement on our financial position and results of operations.
The impact on our financial statements will be dependent on the transition
method, the option pricing model used to compute fair value and the inputs to
that model such as volatility and expected life. The pro forma disclosures of
the impact of SFAS 123 provided earlier in Note 2 may not be representative of
the impact of adopting this statement. The Company expects that the adoption
of SFAS 123R will have an adverse impact on the Company's consolidated
statements of operations.

On March 29, 2005, the SEC staff issued Staff Accounting Bulletin (SAB) No.
107, "Share-Based Payment" to express the views of the staff regarding the
interaction between SFAS No. 123R and certain SEC rules and regulations and to
provide the staff's views regarding the valuation of share-based payment
arrangements for public companies. The Company is currently in the process of
implementing SFAS No. 123R, effective as of June 1, 2007, and will take into
consideration the additional guidance provided by SAB No. 107 in connection
with the implementation of SFAS No. 123R.

In June 2005, the FASB issued SFAS No. 154, Accounting Changes and Error
Corrections (SFAS No. 154), a replacement of APB Opinion No. 20, Accounting
Changes (APB 20), and FASB SFAS No. 3, Reporting Accounting Changes in Interim
Financial Statements (SFAS No. 3). SFAS No. 154 applies to all voluntary
changes in accounting principle, and changes the requirements for accounting
for and reporting of a change in accounting principle. SFAS No. 154 requires
retrospective application to prior periods financial statements of a voluntary
change in accounting principle unless it is impracticable. SFAS No. 154 also
requires that a change in method of depreciation, amortization, or depletion
for long-lived, non-financial assets be accounted for as a change in
accounting estimate that is affected by a change in accounting principle.
SFAS No. 154 is effective for accounting changes and corrections of errors
made in fiscal years beginning after December 15, 2005. Earlier application
is permitted for accounting changes and corrections of errors made occurring
in fiscal years beginning after June 1, 2005. SFAS No. 154 does not change
the transition provisions of any existing accounting pronouncements, including
those that are in a transition phase as of the effective date of this
Statement. The Company does not believe the adoption of SFAS No. 154 will
have a material impact on its financial statements.

FACTORS THAT MAY AFFECT FUTURE RESULTS OF OPERATIONS

You should carefully consider the risks described below before making an
investment decision. The Company believes that the risks and uncertainties
described below are the principal material risks facing Aehr Test as of the
date of this Form 10-K. In the future, the Company may become subject to
additional risks that are not currently known to the Company. If any of the
following risks actually occur, the Company's business, financial condition
and operating results could be seriously harmed. As a result, the trading
price of the Company's common stock could decline, and you could lose all or
part of the value of your investment.

FLUCTUATIONS IN OPERATING RESULTS. The Company has experienced and
expects to continue to experience significant fluctuations in its quarterly
and annual operating results. During fiscal 2005, 2004 and 2003, quarterly
net sales have been as low as $2.1 million and as high as $5.9 million, and
gross margins for quarterly sales have fluctuated between 18.0% and 44.4%.
The Company's future operating results will depend upon a variety of factors,
including sales volume, the timing of significant orders, the mix of products
sold, changes in pricing by the Company, its competitors, customers or
suppliers, the length of sales cycles for the Company's products, timing of
new product announcements and releases by the Company and its competitors,
market acceptance of new products and enhanced versions of the Company's
products, capital spending patterns by customers, manufacturing inefficiencies
associated with new product introductions by the Company, the Company's
ability to produce systems and products in volume and meet customer
requirements, product returns and customer acceptance of product shipments,
volatility in the Company's targeted markets, political and economic
instability, natural disasters, regulatory changes, possible disruptions
caused by expanding existing facilities or moving into new facilities,
expenses associated with acquisitions and alliances, and various competitive
factors, including price-based competition, competition from vendors employing
other technologies, and the amount of products sold under volume purchase
arrangements, which tend to have lower selling prices. Accordingly, past
performance may not be indicative of future performance.

DEPENDENCE ON TIMING AND SIZE OF SALES ORDERS AND SHIPMENT. The Company
derives a substantial portion of its revenues from the sale of a relatively
small number of systems which typically range in purchase price from
approximately $200,000 to over $1 million per system. As a result, the loss
or deferral of a limited number of system sales could have a material adverse
effect on the Company's net sales and operating results in a particular period.
All customer purchase orders are subject to cancellation or rescheduling by
the customer with limited penalties, and, therefore, backlog at any particular
date is not necessarily indicative of actual sales for any succeeding period.
From time to time, cancellations and rescheduling of customer orders have
occurred, and delays by the Company's suppliers in providing components or
subassemblies to the Company have caused delays in the Company's shipments of
its own products. There can be no assurance that the Company will not be
materially adversely affected by future cancellations

21
and rescheduling.  A substantial portion of net sales typically are realized
near the end of each quarter. A delay or reduction in shipments near the end
of a particular quarter, due, for example, to unanticipated shipment
rescheduling, cancellations or deferrals by customers, customer credit issues,
unexpected manufacturing difficulties experienced by the Company, or delays in
deliveries by suppliers, could cause net sales in a particular quarter to fall
significantly below the Company's expectations. As the Company incurs
expenses in anticipation of future sales levels, the Company's results of
operations may be adversely affected if such sales levels are not achieved.

RECENT OPERATING LOSSES. Although the Company reported operating income
in fiscal 2001 as a whole, beginning in the second half of fiscal 2001, the
Company experienced the result of a sharp and severe industry downturn and
recorded operating losses of $4.7 million, $4.5 million and $5.0 million in
fiscal 2003, 2004 and 2005, respectively. There can be no assurance that the
Company's net sales and operating results will not continue to be further
impacted by any prolonged downturn in the semiconductor equipment market and
global economy. Failure to become profitable may further depress the market
price of the Company's common stock and its ability to raise capital, if
necessary.

DEPENDENCE ON MARKET ACCEPTANCE OF FOX SYSTEM. One element of the
Company's business strategy is to capture an increasing share of the test
equipment market through sales of its FOX wafer-level burn-in and test system.
The FOX system is newly designed to simultaneously burn-in and functionally
test all of the die on a wafer. The market for the FOX systems is in the very
early stages of development. The FOX-14 full wafer contact burn-in and
parallel test system was introduced in July 2001 and the FOX-1 full wafer
parallel test system was introduced in June 2005. The Company's strategy
depends, in part, upon its ability to persuade potential customers that the
FOX system can successfully contact and functionally test all of the die on a
wafer simultaneously, and that this method of testing is cost-effective for
the customer. There can be no assurance that the Company's strategy will be
successful. The failure of the FOX system to achieve market acceptance would
have a material adverse effect on the Company's future operating results and
long-term prospects. The Company's stock price may also decline.

Market acceptance of the FOX system is subject to a number of risks. The
Company must complete development of the FOX system and the manufacturing
processes used to build it. Before a customer will incorporate the FOX system
into a production line, lengthy qualification and correlation tests must be
performed. The Company anticipates that potential customers may be reluctant
to change their procedures in order to transfer burn-in and test functions to
the FOX system. Initial purchases are expected to be limited to systems used
for these qualifications and for engineering studies. Market acceptance of
the FOX system also may be affected by a reluctance of IC manufacturers to
rely on relatively small suppliers such as the Company. As is common with new
complex products incorporating leading-edge technologies, the Company may
encounter reliability, design and manufacturing issues as it begins volume
production and initial installations of FOX systems at customer sites. While
the Company places a high priority on addressing these issues as they arise,
there can be no assurance that they can be resolved to the customer's
satisfaction or that the resolution of such problems will not cause the
Company to incur significant development costs or warranty expenses or to lose
significant sales opportunities.

DEPENDENCE ON MARKET ACCEPTANCE OF MTX SYSTEM. A principal element of the
Company's business strategy is to capture an increasing share of the memory
test equipment market through sales of the MTX massively parallel test system.
The MTX is designed to perform both burn-in and many of the final test
functions currently performed by high-cost memory testers. The Company's
strategy depends, in part, upon its ability to persuade potential customers
that the MTX system can successfully perform a significant portion of such
final test functions and that transferring such tests to MTX systems will
reduce their overall capital and test costs. There can be no assurance that
the Company's strategy will be successful. The failure of the MTX system to
achieve market acceptance would have a material adverse effect on the
Company's business, financial condition and operating results.

Market acceptance of the MTX system is subject to a number of risks.
Through the end of fiscal 2005, several companies purchased evaluation units
of the MTX system, but only four customers have purchased production
quantities. There are no long-term volume purchase commitments with any of
these customers. There can be no assurance that these customers will continue
to purchase MTX systems for their production facilities. Since most potential
customers have successfully relied on memory testers for many years and their
personnel understand the use and maintenance of such systems, the Company
anticipates that they may be reluctant to change their procedures in order to
transfer test functions to the MTX system. Before a customer will transfer
test functions to the MTX, the test programs must be translated for use with
the MTX system and lengthy correlation tests must be performed. Correlation
testing may take up to six months or more. Furthermore, MTX system sales are
expected to be primarily limited to new facilities and to existing facilities
being upgraded to accommodate new product generations, such as the transition
to new memory technologies, including the Double Data Rate DRAMs, DDR II DRAMs
and newer generation flash memories. Construction of new facilities and
upgrades of existing facilities have in some cases been delayed or canceled
during periodic semiconductor industry downturns. Other companies have
purchased MTX systems which are being used only

22
in quality assurance and engineering applications.  Market acceptance of the
MTX system may also be affected by a reluctance of IC manufacturers to rely on
relatively small suppliers such as the Company.

LIMITED MARKET FOR BURN-IN SYSTEMS. Historically, a substantial portion
of the Company's net sales were derived from the sale of dynamic burn-in
systems. The management believes that the market for burn-in systems is
mature and does not expect to have significant long-term growth. In general,
process control improvements in the semiconductor industry have tended to
reduce burn-in times. In addition, as a given IC product generation matures
and yields increase, the required burn-in time may be reduced or eliminated.
IC manufacturers, which historically have been the Company's primary customer
base, increasingly outsource test and burn-in to independent test labs which
often build their own systems. There can be no assurance that the market for
burn-in systems will grow, and sales of the Company's burn-in products could
decline.

LENGTHY SALES CYCLE. Sales of the Company's systems depend, in
significant part, upon the decision of a prospective customer to increase
manufacturing capacity or to restructure current manufacturing facilities,
either of which typically involve a significant commitment of capital. In
addition, the approval process for MTX and FOX system and DiePak carrier sales
may require lengthy qualification and correlation testing. In view of the
significant investment or strategic issues that may be involved in a decision
to purchase MTX and FOX systems or DiePak carriers, the Company may experience
delays following initial qualification of the Company's systems as a result of
delays in a customer's approval process. For these reasons, the Company's
systems typically have a lengthy sales cycle during which the Company may
expend substantial funds and management effort in securing a sale. Lengthy
sales cycles subject the Company to a number of significant risks, including
inventory obsolescence and fluctuations in operating results, over which the
Company has little or no control. The loss of individual orders due to the
lengthy sales and evaluation cycle, or delays in the sale of even a limited
number of systems could have a material adverse effect on the Company's
business, operating results and financial condition and, in particular, could
contribute to significant fluctuations in operating results on a quarterly
basis.

DEPENDENCE ON INTERNATIONAL SALES AND OPERATIONS. Approximately 81.2%,
84.5% and 73.0% of the Company's net sales for fiscal 2005, 2004 and 2003,
respectively, were attributable to sales to customers for delivery outside of
the United States. The Company operates sales, service and limited
manufacturing organizations in Japan and Germany and a sales and support
organization in Taiwan. The Company expects that sales of products for
delivery outside of the United States will continue to represent a substantial
portion of its future revenues. The future performance of the Company will
depend, in significant part, upon its ability to continue to compete in
foreign markets which in turn will depend, in part, upon a continuation of
current trade relations between the United States and foreign countries in
which semiconductor manufacturers or assemblers have operations. A change
toward more protectionist trade legislation in either the United States or
such foreign countries, such as a change in the current tariff structures,
export compliance or other trade policies, could adversely affect the
Company's ability to sell its products in foreign markets. In addition, the
Company is subject to other risks associated with doing business
internationally, including longer receivable collection periods and greater
difficulty in accounts receivable collection, the burden of complying with a
variety of foreign laws, difficulty in staffing and managing global operations,
risks of civil disturbance or other events which may limit or disrupt markets,
international exchange restrictions, changing political conditions and
monetary policies of foreign governments.

A substantial portion of the Company's sales has been in Asia. Turmoil in
the Asian financial markets has resulted, and may result in the future, in
dramatic currency devaluations, stock market declines, restriction of
available credit and general financial weakness. In addition, DRAM, and other
memory device, prices in Asia have on occasion declined dramatically, and will
likely do so again in the future. These developments may affect the Company
in several ways. The Company believes that many international semiconductor
manufacturers limited their capital spending (including the purchase of MTXs)
in fiscal years 2003 and 2002, and that the uncertainty of the memory market
may cause some manufacturers in the future to again delay capital spending
plans. The economic conditions in Asia may also affect the ability of the
Company's customers to meet their payment obligations, resulting in
cancellations or deferrals of existing orders and the limitation of additional
orders. In addition, Asian governments have subsidized some portion of
fabrication construction. Financial turmoil may reduce these governments'
willingness to continue such subsidies. Such developments could have a
material adverse affect on the Company's business, financial condition and
results of operations.

Because a substantial portion of the Company's net sales is from sales of
products for delivery outside the United States, an increase in the value of
the U.S. Dollar relative to foreign currencies would increase the cost of the
Company's products compared to products sold by local companies in such
markets. Approximately 87.2%, 4.4% and 8.4% of the Company's net sales for
fiscal 2005 were denominated in U.S. Dollars, Japanese Yen and Euros.
Although a large percentage of sales to European customers is denominated in
U.S. Dollars, substantially all sales to Japanese customers are denominated in
Yen. Since the price is determined at the time a purchase order is accepted,
the Company is exposed

23
to the risks of fluctuations in the Yen-U.S. Dollar exchange rate during the
lengthy period from the date a purchase order is received until payment is
made. This exchange rate risk is partially offset to the extent the Company's
Japanese subsidiary incurs expenses payable in Yen. To date, the Company has
not invested in instruments designed to hedge currency risks. In addition,
the Company's Japanese subsidiary typically carries debt or other obligations
due to the Company that may be denominated in either Yen or U.S. Dollars.

A substantial portion of the world's manufacturers of memory devices are
in Korea, Japan, Taiwan and China and growth in the Company's net sales
depends in large part upon its ability to penetrate these markets. Both the
Korean and Japanese markets are difficult for foreign companies to penetrate.
The Company has served the Japanese market through its Japanese subsidiary,
which has experienced limited success and has incurred operating losses in
recent years. Sales into Korea have not been significant in recent years.
Taiwan and China represent an increasingly important portion of the memory
manufacturer market. The Company established a support organization in Taiwan
in fiscal 2001 and subsequently added a sales function. The lack of local
manufacturing may impede the Company's efforts to develop the Japanese, Korean,
Taiwanese and Chinese markets. There can be no assurance that the Company's
efforts in Japan, Korea, Taiwan or China will be successful or that the
Company will be able to achieve and sustain significant sales to, or be able
to successfully compete in, these markets.

RAPID TECHNOLOGICAL CHANGE; IMPORTANCE OF TIMELY PRODUCT INTRODUCTION.
The semiconductor equipment industry is subject to rapid technological change
and new product introductions and enhancements. The Company's ability to
remain competitive will depend in part upon its ability to develop new
products and to introduce these products at competitive prices and on a timely
and cost-effective basis. The Company's success in developing new and
enhanced products depends upon a variety of factors, including product
selection, timely and efficient completion of product design, timely and
efficient implementation of manufacturing and assembly processes, product
performance in the field and effective sales and marketing. Because new
product development commitments must be made well in advance of sales, new
product decisions must anticipate both future demand and the technology that
will be available to supply that demand. Furthermore, introductions of new
and complex products typically involve a period in which design, engineering
and reliability issues are identified and addressed by the Company and its
suppliers. This process in the past required and in the future is likely to
require the Company to incur unreimbursed engineering expenses, and from time
to time to experience warranty claims or product returns. There can be no
assurance that the Company will be successful in selecting, developing,
manufacturing and marketing new products that satisfy market demand. Any such
failure would materially and adversely affect the Company's business,
financial condition and results of operations.

Because of the complexity of the Company's products, significant delays
can occur between a product's introduction and the commencement of volume
production of such product. The Company has experienced, from time to time,
significant delays in the introduction of, and technical and manufacturing
difficulties with, certain of its products and may experience delays and
technical and manufacturing difficulties in future introductions or volume
production of new products. The Company's inability to complete new product
development, or to manufacture and ship products in volume and in time to meet
customer requirements would materially adversely affect the Company's business,
financial condition and results of operations.

As is common with new complex and software-intensive products, the Company
has encountered reliability, design and manufacturing issues as it began
volume production and initial installations of certain products at customer
sites. The Company places a high priority on addressing these issues as they
arise. Certain of these issues in the past have been related to components
and subsystems supplied to the Company by third parties which have in some
cases limited the ability of the Company to address such issues promptly. In
the early stages of product development, there can be no assurance that
reliability, design and manufacturing issues will not be discovered or, that
if such issues arise, they can be resolved to the customers' satisfaction or
that the resolution of such problems will not cause the Company to incur
significant development costs or warranty expenses or to lose significant
sales opportunities.

Future improvements in semiconductor design and manufacturing technology
may reduce or eliminate the need for the Company's products. For example, the
introduction of viable wafer-level burn-in and test systems, improvements in
BIST technology, and improvements in conventional test systems, such as
reduced cost or increased throughput, may significantly reduce or eliminate
the market for one or more of the Company's products. If the Company is not
able to improve its products or develop new products or technologies quickly
enough to maintain a competitive position in its markets, the Company may not
be able to grow its business.

CYCLICALITY OF SEMICONDUCTOR INDUSTRY AND CUSTOMER PURCHASES; RISK OF
CANCELLATIONS AND RESCHEDULINGS. The Company's operating results depend
primarily upon the capital expenditures of semiconductor manufacturers,
semiconductor contract assemblers and burn-in and test service companies
worldwide, which in turn depend on the current and anticipated market demand
for ICs and products

24
utilizing ICs.  The semiconductor and semiconductor equipment industries in
general, and the market for DRAMs and other memory devices in particular,
historically have been highly volatile and have experienced periodic downturns
and slowdowns, which have had severe negative effects on the semiconductor
industry's demand for semiconductor capital equipment, including test and
burn-in systems manufactured and marketed by the Company. These downturns and
slowdowns have adversely affected the Company's operating results in the past.
In addition, the purchasing patterns of the Company's customers are also
highly cyclical because most customers purchase the Company's products for use
in new production facilities or for upgrading existing test lines for the
introduction of next generation products. Construction of new facilities and
upgrades of existing facilities have in some cases been delayed or canceled
during the most recent semiconductor industry downturn. A large portion of
the Company's net sales are attributable to a few customers and therefore a
reduction in purchases by one or more customers could materially adversely
affect the Company's financial results. There can be no assurance that the
semiconductor industry will grow in the future at the same rates as it has
grown historically. Any downturn or slowdown in the semiconductor industry
would have a material adverse effect on the Company's business, financial
condition and operating results. In addition, the need to maintain investment
in research and development and to maintain customer service and support will
limit the Company's ability to reduce its expenses in response to any such
downturn or slowdown period.

The semiconductor equipment manufacturing industry has historically been
subject to a relatively high rate of purchase order cancellation by customers
as compared to other high technology industry sectors. Manufacturing
companies that are the customers of semiconductor equipment companies
frequently revise, postpone and cancel capital facility expansion plans. In
such cases, semiconductor equipment companies may experience a significant
rate of cancellations and reschedulings of purchase orders. There can be no
assurance that the Company will not be materially adversely affected by future
cancellations and reschedulings.

POSSIBLE VOLATILITY OF STOCK PRICE. The market price of the Company's
Common Stock has been, and may continue to be, extremely volatile. The
Company believes that factors such as announcements of developments related to
the Company's business, fluctuations in the Company's operating results,
failure to meet securities analysts' expectations, general conditions in the
semiconductor and semiconductor equipment industries and the worldwide economy,
announcement of technological innovations, new systems or product enhancements
by the Company or its competitors, fluctuations in the level of cooperative
development funding, acquisitions, changes in governmental regulations,
developments in patents or other intellectual property rights and changes in
the Company's relationships with customers and suppliers could cause the price
of the Company's Common Stock to fluctuate substantially. In addition, in
recent years the stock market in general, and the market for small
capitalization and high technology stocks in particular, has experienced
extreme price fluctuations which have often been unrelated to the operating
performance of affected companies. Such fluctuations could adversely affect
the market price of the Company's Common Stock.

MANAGEMENT OF CHANGING BUSINESS. If the Company is to be successful, it
must expand its operations. Such expansion will place a significant strain on
the Company's administrative, operational and financial resources. Further,
such expansion will result in a continuing increase in the responsibility
placed upon management personnel and will require development or enhancement
of operational, managerial and financial systems and controls. If the Company
is unable to manage the expansion of its operations effectively, the Company's
business, financial condition and operating results will be materially and
adversely affected.

DEPENDENCE ON KEY PERSONNEL; ABILITY TO ATTRACT AND RETAIN SKILLED
PERSONNEL. The Company's success depends to a significant extent upon the
continued service of Rhea Posedel, its Chief Executive Officer, as well as
other executive officers and key employees. The Company does not maintain key
person life insurance for its benefit on any of its personnel, and none of the
Company's employees is subject to a non-competition agreement with the Company.
The loss of the services of any of its executive officers or a group of key
employees could have a material adverse effect on the Company's business,
financial condition and operating results. The Company's future success will
depend in significant part upon its ability to attract and retain highly
skilled technical, management, sales and marketing personnel. There is a
limited number of personnel with the requisite skills to serve in these
positions, and it has become increasingly difficult for the Company to hire
such personnel. Competition for such personnel in the semiconductor equipment
industry is intense, and there can be no assurance that the Company will be
successful in attracting or retaining such personnel. The Company's inability
to attract and retain the executive management and other key personnel it
requires will limit its ability to expand its business and would have a
material adverse effect on the Company's business, financial condition and
operating results.

INTELLECTUAL PROPERTY PROTECTION AND INFRINGEMENT. The Company's ability
to compete successfully is dependent in part upon its ability to protect its
proprietary technology and information. Although the Company attempts to
protect its proprietary technology through patents, copyrights, trade secrets
and other measures, there can be no assurance that these measures will be
adequate or that competitors will not be able to develop similar technology
independently. These competitors would then be able to offer services and
develop, manufacture and sell

25
products, which compete directly with the Company's services and products.  In
that case, the Company's revenues and operating results could decline.

Further, there can be no assurance that claims allowed on any patent
issued to the Company will be sufficiently broad to protect the Company's
technology, that any patent will issue from any pending application or that
foreign intellectual property laws will protect the Company's intellectual
property. The laws of some foreign countries do not protect proprietary
rights to the same extent as the laws of the U.S., and many companies have
encountered significant problems in protecting their proprietary rights in
these foreign countries. These problems can be caused by, for example, a lack
of rules and processes allowing for meaningfully defending intellectual
property rights. If the Company does not adequately protect its intellectual
property, competitors may be able to practice the Company's technologies and
erode the Company's competitive advantage, and the Company's business and
operating results could be harmed.

Litigation may be necessary to enforce or determine the validity and scope
of the Company's proprietary rights, and there can be no assurance that the
Company's intellectual property rights, if challenged, will be upheld as valid.
Such litigation could result in substantial costs and diversion of resources
and could have a material adverse effect on the Company's business, financial
condition and operating results, regardless of the outcome of the litigation.
In addition, there can be no assurance that any of the patents issued to the
Company will not be challenged, invalidated or circumvented or that the rights
granted thereunder will provide competitive advantages to the Company. The
Company will be able to protect its proprietary rights from unauthorized use
by third parties only to the extent that the Company's proprietary
technologies are covered by valid and enforceable patents or are effectively
maintained trade secrets.

There are no pending claims against the Company regarding infringement of
any patents or other intellectual property rights of others. However, the
Company may receive, in the future, communications from third parties
asserting intellectual property claims against the Company. Such claims could
include assertions that the Company's products infringe, or may infringe, the
proprietary rights of third parties, requests for indemnification against such
infringement or suggestions that the Company may be interested in acquiring a
license from such third parties. There can be no assurance that any such
claim made in the future will not result in litigation, which could involve
significant expense to the Company, and, if the Company is required or deems
it appropriate to obtain a license relating to one or more products or
technologies, there can be no assurance that the Company would be able to do
so on commercially reasonable terms, or at all.

ENVIRONMENTAL REGULATIONS. Federal, state and local regulations impose
various controls on the use, storage, discharge, handling, emission,
generation, manufacture and disposal of toxic or other hazardous substances
used in the Company's operations. The Company believes that its activities
conform in all material respects to current environmental and land use
regulations applicable to its operations and its current facilities and that
it has obtained environmental permits necessary to conduct its business.
Nevertheless, the failure to comply with current or future regulations could
result in substantial fines being imposed on the Company, suspension of
production, alteration of its manufacturing processes or cessation of
operations. Such regulations could require the Company to acquire expensive
remediation equipment or to incur substantial expenses to comply with
environmental regulations. Any failure by the Company to control the use,
disposal or storage of, or adequately restrict the discharge of, hazardous or
toxic substances could subject the Company to significant liabilities.

Item 7A. Quantitative and Qualitative Disclosures about Market Risks

The Company considered the provisions of Financial Reporting Release No.
48 "Disclosures of Accounting Policies for Derivative Financial Instruments
and Derivative Commodity Instruments, and Disclosures of Quantitative and
Qualitative Information about Market Risk Inherent in Derivative Commodity
Instruments." The Company had no holdings of derivative financial or
commodity instruments at May 31, 2005.

The Company is exposed to financial market risks, including changes in
interest rates and foreign currency exchange rates. The Company invests
excess cash in a managed portfolio of corporate and government bond
instruments with maturities of 18 months or less. The Company does not use
any financial instruments for speculative or trading purposes. Fluctuations
in interest rates would not have a material effect on the Company's financial
position, results of operations or cash flows.

A majority of the Company's revenue and capital spending is transacted in
U.S. Dollars. The Company, however, enters into transactions in other
currencies, primarily Japanese Yen. Substantially all sales to Japanese
customers are denominated in Yen. Since the price is determined at the time a
purchase order is accepted, the Company is exposed to the risks of
fluctuations in the Yen-U.S. Dollar exchange rate during the lengthy period
from purchase order to ultimate payment. This exchange rate risk is partially
offset to the extent that the Company's Japanese subsidiary incurs expenses
payable in Yen. To date, the Company has not invested in instruments designed
to hedge currency risks. In addition,

26
the Company's Japanese subsidiary typically carries debt or other obligations
due to the Company that may be denominated in either Yen or U.S. Dollars.
Since the Japanese subsidiary's financial statements are based in Yen and the
Company's financial statements are based in U.S. Dollars, the Japanese
subsidiary and the Company recognize foreign exchange gain or loss in any
period in which the value of the Yen rises or falls in relation to the U.S.
Dollar. A 10% decrease in the value of the Yen as compared with the U.S.
Dollar would not be expected to result in a significant change in the net
income or loss.

27
Item 8.   Financial Statements and Supplementary Data


INDEX


Consolidated Financial Statements of Aehr Test Systems

Report of Independent Registered Public Accounting Firm ............ 29

Consolidated Balance Sheets at May 31, 2005 and 2004................ 30

Consolidated Statements of Operations for the years
ended May 31, 2005, 2004 and 2003................................. 31

Consolidated Statements of Shareholders' Equity for the years
ended May 31, 2005, 2004 and 2003................................. 32

Consolidated Statements of Cash Flows for the years ended
May 31, 2005, 2004 and 2003....................................... 33

Notes to Consolidated Financial Statements.......................... 34

Selected Quarterly Consolidated Financial Data (Unaudited).......... 48

Financial statement schedules not listed above are either omitted because
they are not applicable or the required information is shown in the
Consolidated Financial Statements or in the Notes thereto.


28
REPORT OF
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors and Shareholders
of Aehr Test Systems:


In our opinion, the accompanying consolidated balance sheets and the
related consolidated statements of operations, of shareholder's equity and of
cash flows present fairly, in all material respects, the financial position of
Aehr Test Systems and its subsidiaries at May 31, 2005 and 2004, and the
results of their operations and their cash flows for each of the three years
in the period ended May 31, 2005 in conformity with accounting principles
generally accepted in the United States of America. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits. We conducted our audits of these statements in accordance with
the standards of the Public Company Accounting Oversight Board (United States).
Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements, assessing
the accounting principles used and significant estimates made by management,
and evaluating the overall financial statement presentation. We believe that
our audits provide a reasonable basis for our opinion.


/s/ PricewaterhouseCoopers LLP

San Jose, California
August 26, 2005

29
AEHR TEST SYSTEMS AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
May 31,
-------------------------
2005 2004
---------- ----------
<S> <C> <C>
ASSETS

Current assets:
Cash and cash equivalents .......................... $ 4,952 $ 4,041
Short-term investments ............................. 3,813 6,492
Accounts receivable, net ........................... 2,537 4,205
Inventories ........................................ 7,140 7,989
Prepaid expenses and other ......................... 585 492
---------- ----------
Total current assets ........................... 19,027 23,219

Property and equipment, net .......................... 1,232 1,289
Long-term investments ................................ 409 1,292
Goodwill ............................................. 274 274
Other assets ......................................... 527 738
---------- ----------
Total assets ................................... $21,469 $26,812
========== ==========

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
Accounts payable ................................... $ 1,050 $ 1,838
Accrued expenses ................................... 1,943 2,100
Deferred revenue ................................... 692 337
---------- ----------
Total current liabilities ...................... 3,685 4,275

Deferred revenue ..................................... 21 26
Accrued lease commitment ............................. 311 307
---------- ----------
Total liabilities .............................. 4,017 4,608
---------- ----------
Commitments and contingencies (Note 15)

Shareholders' equity:
Preferred stock, $0.01 par value:
Authorized: 10,000 shares;
Issued and outstanding: none ..................... -- --
Common stock, $0.01 par value:
Authorized: 75,000 shares;
Issued and outstanding: 7,482 shares and 7,389
shares at May 31, 2005 and 2004, respectively .. 75 74
Additional paid-in capital ......................... 37,568 37,322
Accumulated other comprehensive income ........... 1,250 1,379
Accumulated deficit ................................ (21,441) (16,571)
---------- ----------
Total shareholders' equity ..................... 17,452 22,204
---------- ----------
Total liabilities and shareholders' equity ..... $21,469 $26,812
========== ==========

The accompanying notes are an integral part of these consolidated
financial statements.
</TABLE>
30
AEHR TEST SYSTEMS AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
Year Ended May 31,
--------------------------------
2005 2004 2003
---------- ---------- ----------
<S> <C> <C> <C>
Net sales..................................... $16,080 $15,800 $15,092
Cost of sales................................. 11,817 10,092 9,354
---------- ---------- ----------
Gross profit.................................. 4,263 5,708 5,738
---------- ---------- ----------
Operating expenses:
Selling, general and administrative......... 5,215 5,572 5,919
Research and development.................... 4,023 4,645 4,543
---------- ---------- ----------
Total operating expenses.................. 9,238 10,217 10,462
---------- ---------- ----------
Loss from operations.......................... (4,975) (4,509) (4,724)

Interest income............................... 155 333 252
Other income (expense), net................... 86 293 (146)
---------- ---------- ----------
Loss before income taxes...................... (4,734) (3,883) (4,618)

Income tax expense (benefit).................. 136 76 (74)
---------- ---------- ----------
Net loss...................................... $(4,870) $(3,959) $(4,544)
========== ========== ==========

Net loss per share (basic and diluted)........ $ (0.66) $ (0.55) $ (0.63)

Shares used in per share calculation
Basic and diluted........................... 7,420 7,248 7,161
</TABLE>

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

31
AEHR TEST SYSTEMS AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
AND ACCUMULATED OTHER COMPREHENSIVE INCOME
(IN THOUSANDS)
<TABLE>
<CAPTION>
Accumulated Other
Comprehensive Income
---------------------
Common Stock Additional Unrealized Cumulative
----------------- Paid-in Investment Translation Accumulated
Shares Amount Capital Gain(Loss) Adjustment Deficit Total
------- ------- ------- -------- --------- ---------- -------
<S> <C> <C> <C> <C> <C> <C> <C>
Balances, May 31, 2002 7,184 $72 $36,387 $ 2 $1,492 $ (8,068) $29,885

Issuance of common stock
under employee plans...... 51 -- 159 -- -- -- 159
Repurchase of common stock.. (78) -- (182) -- -- -- (182)

Net loss.................... -- -- -- -- -- (4,544) (4,544)
Foreign currency
translation adjustment.... -- -- -- -- 27 -- 27
-------
Comprehensive loss.......... (4,517)
------- ------- ------- ------- ------- -------- -------
Balances, May 31, 2003 7,157 72 36,364 2 1,519 (12,612) 25,345

Issuance of common stock
under employee plans...... 232 2 958 -- -- -- 960

Net loss.................... -- -- -- -- -- (3,959) (3,959)
Net unrealized loss on
investments............... -- -- -- (16) -- -- (16)
Foreign currency
translation adjustment.... -- -- -- -- (126) -- (126)
-------
Comprehensive loss.......... (4,101)
------- ------- ------- ------- ------- -------- -------
Balances, May 31, 2004 7,389 74 37,322 (14) 1,393 (16,571) 22,204

Issuance of common stock
under employee plans...... 93 1 246 -- -- -- 247

Net loss.................... -- -- -- -- -- (4,870) (4,870)
Net unrealized gains on
investments............... -- -- -- 2 -- -- 2
Foreign currency
translation adjustment.... -- -- -- -- (131) -- (131)
-------
Comprehensive loss.......... (4,999)
------- ------- ------- ------- ------- -------- -------
Balances, May 31, 2005 7,482 $75 $37,568 $(12) $1,262 $(21,441) $17,452
======= ======= ======= ======= ======= ======== =======

</TABLE>
The accompanying notes are an integral part of these consolidated
financial statements.

32
AEHR TEST SYSTEMS AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
<TABLE>
<CAPTION>
Year Ended May 31,
---------------------------------
2005 2004 2003
--------- --------- ---------
<S> <C> <C> <C>
Cash flows from operating activities:
Net loss....................................... $(4,870) $(3,959) $(4,544)
Adjustments to reconcile net loss to net
cash used in operating activities:
Loss on impairment of an investment.......... 203 134 365
(Reverse of) provision for doubtful accounts. (12) 5 15
Loss on disposition of
property and equipment..................... 35 21 --
Depreciation and amortization................ 323 384 582
Changes in operating assets and liabilities:
Accounts receivable........................ 1,715 (1,274) 268
Inventories................................ 849 1,278 (64)
Accounts payable........................... (864) 852 (246)
Accrued expenses and deferred revenue...... 159 582 (985)
Accrued lease commitment................... 5 28 55
Other current assets....................... (86) 1,149 739
--------- --------- ---------
Net cash used in
operating activities................... (2,543) (800) (3,815)
--------- --------- ---------
Cash flows from investing activities:
Purchase of investments...................... (17,286) (35,075) (17,691)
Proceeds from sales and maturity
of investments............................. 20,850 32,961 22,058
Purchase of property and equipment .......... (296) (159) (261)
(Increase) decrease in other assets.......... (5) 416 (87)
--------- --------- ---------
Net cash provided by (used in)
investing activities................... 3,263 (1,857) 4,019
--------- --------- ---------
Cash flows from financing activities:
Proceeds from issuance of common stock
and exercise of stock options.............. 247 960 159
Repurchase of common stock................... -- -- (182)
--------- --------- ---------
Net cash provided by (used in)
financing activities................... 247 960 (23)
--------- --------- ---------

Effect of exchange rates on cash................. (56) 26 96
--------- --------- ---------
Net increase (decrease) in cash and
cash equivalents....................... 911 (1,671) 277

Cash and cash equivalents, beginning of year..... 4,041 5,712 5,435
--------- --------- ---------
Cash and cash equivalents, end of year........... $ 4,952 $ 4,041 $ 5,712
========= ========= =========

Supplemental cash flow information:
Cash paid during the year for:
Income taxes ............................. $5 $17 $40

</TABLE>

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

33
AEHR TEST SYSTEMS AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

BUSINESS:

Aehr Test Systems ("Company") was incorporated in California in June 1977
and primarily designs, engineers and manufactures test and burn-in equipment
used in the semiconductor industry. The Company's principal products are the
MTX massively parallel test system, the MAX burn-in systems, the FOX full
wafer contact system, test fixtures and the DiePak carrier.

LIQUIDITY:

Since our inception, the Company has incurred substantial losses and
negative cash flows from operations. However, the Company anticipates that
the existing cash balance together with cash provided by operations are
adequate to meet its working capital and capital equipment requirements
through calendar year 2006. After calendar year 2006, depending on its rate
of growth and profitability, the Company may require additional equity or debt
financing to meet its working capital requirements or capital equipment needs.
There can be no assurance that additional financing will be available when
required, or if available, that such financing can be obtained on terms
satisfactory to the Company.

CONSOLIDATION AND EQUITY INVESTMENTS:

The financial statements include the accounts of the Company and both its
wholly-owned and majority-owned foreign subsidiaries. Intercompany accounts
and transactions have been eliminated. Equity investments in which the
Company holds an equity interest less than 20 percent and over which the
Company does not have significant influence are accounted for using the cost
method.

FOREIGN CURRENCY TRANSLATION AND TRANSACTIONS:

Assets and liabilities of the Company's foreign subsidiaries are
translated into U.S. Dollars from Japanese Yen, Euros and New Taiwan Dollars
using the exchange rate in effect at the balance sheet date. Additionally,
their revenues and expenses are translated using exchange rates approximating
average rates prevailing during the fiscal year. Translation adjustments that
arise from translating their financial statements from their local currencies
to U.S. Dollars are accumulated and reflected as a separate component of
shareholders' equity and comprehensive income (loss).

Transaction gains and losses that arise from exchange rate changes
denominated in currencies other than the local currency are included in the
statements of operations as incurred.

USE OF ESTIMATES:

The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities, and
disclosure of contingent assets and liabilities at the date of the financial
statements, and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

REVISION IN CLASSIFICATION OF CERTAIN SECURITIES:

The Company recently concluded that it was appropriate to classify auction
rate securities as short-term investments. Previously, such investments had
been classified as cash and cash equivalents. Accordingly, the Company has
revised the classification to exclude from cash and cash equivalents $600,000
at May 31, 2004 and to include such amounts as short-term investments. In
addition, the Company has made corresponding revisions to the accompanying
statements of cash flows to reflect the purchases and proceeds from sales of
the auction rate securities as investing activities. These revisions resulted
in a net decrease in cash used in investing activities of $2.1 million in
fiscal year 2004 and a net increase in cash used in investing activities of
$600,000 in fiscal year 2003. These revisions had no impact on previously
reported results of operations, operating cash flows or working capital of the
Company.

CASH EQUIVALENTS AND INVESTMENTS:

Cash equivalents consist of money market instruments, commercial paper and
other highly liquid investments purchased with an original maturity of three
months or less. Investments not classified as cash equivalents are classified

34
as available-for-sale.  Investments in available-for-sale securities are
reported at fair value with unrealized gains and losses, net of tax, if any,
included as a component of shareholders' equity.

CONCENTRATION OF CREDIT RISK:

The Company sells its products primarily to semiconductor manufacturers in
North America, the Far East, and Europe. As of May 31, 2005, approximately
12%, 56% and 32% of accounts receivable are from customers located in the
United States, the Far East and Europe, respectively. As of May 31, 2004,
approximately 10%, 86% and 4% of accounts receivable are from customers
located in the United States, the Far East and Europe, respectively. Three
customers accounted for 32%, 21% and 18% of accounts receivable at May 31,
2005 and two customers accounted for 48% and 30% of accounts receivable at May
31, 2004. Two customers accounted for 43% and 17% of net sales in fiscal 2005,
respectively and two customers accounted for 34% and 18% of net sales in
fiscal 2004, respectively. Two customers accounted for 45% and 11% of net
sales in fiscal 2003, respectively. The Company performs ongoing credit
evaluations of its customers and generally does not require collateral. The
Company also maintains allowances for potential credit losses and such losses
have been within management's expectations. The Company uses letter of credit
terms for some of its international customers.

The Company's cash, cash equivalents, short-term cash deposits and long-
term investments are generally deposited with major financial institutions in
the United States, Japan, Germany and Taiwan. The Company invests its excess
cash in money market funds, short-term cash deposits and auction rate
securities. The money market funds and short-term cash deposits bear the risk
associated with each fund. The money market funds have variable interest
rates, and the short-term cash deposits have fixed rates. The Company's long-
term investments consist of interest bearing securities with maturities of 18
months or less. The Company has not experienced any material losses on its
money market funds, short-term cash deposits, auction rate securities, or
long-term investments.

STRATEGIC INVESTMENTS:

The Company invests in debt and equity of private companies as part of
its business strategy. These investments are carried at cost and are included
in "Other Assets" in the consolidated balance sheets. If the Company
determines that an other-than-temporary decline exists in the fair value of an
investment, the Company writes down the investment to its fair value and
records the related write-down as an investment loss in "Other Income
(Expense)" in its consolidated statement of operations. For the years ended
May 31, 2005 and May 31, 2004, the Company wrote-down one of its strategic
investments by $203,000 and $134,000, respectively. At May 31, 2005 and 2004,
the carrying value of the strategic investments was $384,000 and $586,000,
respectively.

INVENTORIES:

Inventories are stated at the lower of standard cost (which approximates
cost on a first-in, first-out basis) or market.

PROPERTY AND EQUIPMENT:

Property and equipment are stated at cost less accumulated depreciation
and amortization. Leasehold improvements are amortized over the lesser of
their estimated useful lives or the term of the related lease. Furniture,
fixtures, machinery and equipment are depreciated on a straight-line basis
over their estimated useful lives. The ranges of estimated useful lives for
furniture, fixtures, machinery and equipment are generally as follows:

Furniture and fixtures.......................... 2 to 6 years

Machinery and equipment......................... 4 to 6 years

Test equipment.................................. 4 to 6 years

REVENUE RECOGNITION:

The Company's selling arrangements may include contractual customer
acceptance provisions and installation of the product occurs after shipment
and transfer of title. The Company recognizes revenue upon shipment of
products or services rendered and defers recognition of revenue for any
amounts subject to acceptance until such acceptance occurs. When multiple
elements exist, the Company allocates the purchase price based on vendor
specific objective evidence or third-party evidence of fair value and defers
revenue recognition on the undelivered portion. Historically, these multiple
deliverables have included items such as extended support provisions, training
to be supplied after delivery of the systems, and test programs specific to
customers' routine applications. The test programs can be written either by
the

35
customer, other firms, or the Company.  The amount of revenue deferred is the
greater of the fair value of the undelivered element or the contractually
agreed to amounts. Royalty revenue related to licensing income is recognized
when paid by the licensee. This income is recorded in net sales. Provisions
for the estimated future cost of warranty is recorded at the time the products
are shipped.

PRODUCT DEVELOPMENT COSTS AND CAPITALIZED SOFTWARE:

Costs incurred in the research and development of new products or systems
are charged to operations as incurred.

Costs incurred in the development of software programs for the Company's
products are charged to operations as incurred until technological feasibility
of the software has been established. Generally, technological feasibility is
established when the software module performs its primary functions described
in its original specifications, contains features required for it to be usable
in a production environment, is completely documented and the related hardware
portion of the product is complete. After technological feasibility is
established, any additional costs are capitalized. Capitalized costs are
amortized over the estimated life of the related software product using the
greater of the units of sales or straight-line methods over ten years. No
system software development costs were capitalized or amortized in fiscal 2005,
2004 and 2003.

FAIR VALUE OF FINANCIAL INSTRUMENTS:

The carrying amounts of certain of the Company's financial instruments
including cash and cash equivalents, short-term investments, long-term
investments, accounts receivable, accounts payable and accrued expenses
approximate fair value due to their short maturities.

The Company's investments are composed primarily of government and
corporate fixed income securities, certificates of deposit and commercial
paper. Long-term investments mature after one year but less than two years.
While it is the Company's general intent to hold such securities until
maturity, management will occasionally sell certain securities for cash flow
purposes. Therefore, the Company's investments are classified as available-
for-sale and are carried at fair value. Through May 31, 2005, no material
losses had been experienced on such investments.

Unrealized gains and losses on available-for-sale investments, net of tax,
are computed on the basis of specific identification and are reported as other
comprehensive income (loss) and included in shareholders' equity. Realized
gains, realized losses, and declines in value, judged to be other-than-
temporary, are included in other income (expense), net. The cost of
securities sold is based on the specific identification method and interest
earned is included in other income (expense), net.

IMPAIRMENT OF LONG-LIVED ASSETS:

In the event that facts and circumstances indicate that the carrying value
of assets may be impaired, an evaluation of recoverability would be performed.
If an evaluation is required, the estimated future undiscounted cash flows
associated with the asset would be compared to the asset's carrying value to
determine if a write-down is required.

INCOME TAXES:

Deferred tax assets and liabilities are determined based on differences
between financial reporting and tax bases of assets and liabilities and are
measured using the enacted tax rates and laws that will be in effect when the
differences are expected to reverse. Valuation allowances are established
when necessary to reduce deferred tax assets to amounts expected to be
realized.

STOCK-BASED COMPENSATION:

The Company accounts for stock-based employee compensation arrangements in
accordance with provisions of Accounting Principles Board Opinion No. 25,
"Accounting for Stock Issued to Employees," ("APB 25") and related
interpretations and complies with the disclosure provisions of Statement of
Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation" ("SFAS 123"), as amended by Statement of Financial Accounting
Standards No. 148, "Accounting for Stock-Based Compensation - Transition and
Disclosure" ("SFAS 148"). Under APB 25, compensation expense is based on the
difference, if any, on the date of the grant, between the fair value of the
Company's shares and the exercise price of the option. Stock-based
compensation for consultants or other third parties is accounted for in
accordance with SFAS 123 and Emerging Issues Task Force No. 96-18, "Accounting
for Equity Instruments That Are Issued to Other Than Employees for Acquiring,
or in Conjunction with Selling, Goods or Services".

36
The following information concerning the Company's stock option and
employee stock purchase plans is provided in accordance with SFAS No. 123,
"Accounting for Stock-Based Compensation." The Company accounts for such
plans in accordance with APB No. 25 and related interpretations.
<TABLE>
<CAPTION>
Year Ended May 31,
----------------------------------
2005 2004 2003
---------- ---------- ----------
<S> <C> <C> <C>
(in thousands, except per share data)
Net loss -- as reported........................ $(4,870) $(3,959) $(4,544)

Add: Stock-based employee compensation
expense included in reported net loss..... -- -- --

Deduct: Total stock-based employee
compensation expense determined
under fair value based method for
all awards............................. (802) (597) (816)
---------- ---------- ----------
Pro forma net loss ............................ $(5,672) $(4,556) $(5,360)
========== ========== ==========
Net loss per share:

Basic and diluted, as reported................. $ (0.66) $ (0.55) $ (0.63)
========== ========== ==========
Basic and diluted, pro forma................... $ (0.76) $ (0.63) $ (0.75)
========== ========== ==========
</TABLE>

The above pro forma effects on loss may not be representative of the
effects on net income (loss) for future years as option grants typically vest
over several years and additional options are generally granted each year.

The fair value of each option grant has been estimated on the date of
grant using the Black-Scholes option pricing model and the following weighted
average assumptions:
<TABLE>
<CAPTION>
Year Ended May 31,
----------------------------------
2005 2004 2003
---------- ---------- ----------
<S> <C> <C> <C>
Risk-free Interest Rates............. 3.70% 3.12% 3.12%
Expected Life........................ 5 years 5 years 5 years
Volatility........................... 82% 82% 81%
Dividend Yield....................... -- -- --
</TABLE>

The weighted average expected life was calculated based on the exercise
behavior. The weighted average fair value of those options granted in 2005,
2004 and 2003 was $2.70, $3.16 and $2.45, respectively.

In December 2004, the Financial Accounting Standards Board ("FASB") issued
SFAS No. 123 (Revised 2004), "Share-Based Payment" ("SFAS 123R"). SFAS 123R
requires that the compensation cost relating to share-based payment
transactions, including grants of employee stock options, be recognized in the
consolidated financial statements. That cost will be measured based on the
grant-date fair value of the equity or liability instruments issued.

SFAS 123R is now effective for public companies for annual reporting
period beginning after June 15, 2005 (the first quarter of fiscal 2007 for the
Company). The impact of SFAS 123R on the Company in fiscal 2007 and beyond
will depend upon various factors, among them being the Company's future
compensation strategy. The pro forma compensation costs presented in the
table above and in prior filings for the Company have been calculated using
the Black-Scholes option pricing model and may not be indicative of amounts
which should be expected in future years. As of the date of this filing, no
decisions have been made as to the selection of an option pricing model and a
transition method for adoption. The Company expects that the adoption of SFAS
123R will have an adverse impact on the Company's consolidated statements of
operations.

37
EARNINGS PER SHARE ("EPS") DISCLOSURES:

Basic EPS is computed by dividing income available to common shareholders
by the weighted average number of common shares outstanding for the period.
Diluted EPS is computed giving effect to all dilutive potential common shares
that were outstanding during the period. Dilutive potential common shares
consist of the incremental common shares issuable upon exercise of stock
options for all periods.

In accordance with the disclosure requirements of SFAS 128, a
reconciliation of the numerator and denominator of basic and diluted EPS is
provided as follows (in thousands, except per share amounts):
<TABLE>
<CAPTION>
Year Ended May 31,
--------------------------------
2005 2004 2003
---------- ---------- ----------
<S> <C> <C> <C>
Net loss available to common shareholders:

Numerator: Net loss......................... $(4,870) $(3,959) $(4,544)
---------- ---------- ----------
Denominator for basic loss per share:
Weighted-average shares outstanding ...... 7,420 7,248 7,161

Effect of dilutive securities:
Employee stock options.................. -- -- --
---------- ---------- ----------
Denominator for diluted loss per share...... 7,420 7,248 7,161
---------- ---------- ----------

Basic loss per share........................ $(0.66) $(0.55) $(0.63)
========= ========= =========
Diluted loss per share...................... $(0.66) $(0.55) $(0.63)
========= ========= =========
</TABLE>

Stock options to purchase 1,236,000, 1,096,000 and 1,214,000 shares of
common stock were outstanding on May 31, 2005, 2004 and 2003, respectively,
but were not included in the computation of diluted loss per share because the
inclusion of such shares would be anti-dilutive.

COMPREHENSIVE LOSS:

The Company has adopted Statement of Accounting Standards No. 130 ("SFAS
130"), "Reporting Comprehensive Income," which establishes standards for
reporting comprehensive income and its components in the financial statements.
Unrealized gains (losses) on available-for-sale securities and foreign
currency translation adjustments are included in the Company's components of
comprehensive income (loss), which are excluded from net income (loss).

The following are the components of comprehensive loss (in thousands):
<TABLE>
<CAPTION>
Year Ended May 31,
--------------------------------
2005 2004 2003
---------- ---------- ----------
<S> <C> <C> <C>
Net loss.................................... $(4,870) $(3,959) $(4,544)
Foreign currency translation
adjustment income (expense)............... (131) (126) 27
Unrealized holding gains (losses) arising
during the year........................... 2 (16) --
---------- ---------- ----------
Comprehensive loss.......................... $(4,999) $(4,101) $(4,517)
========== ========== ==========
</TABLE>

38
RECENT ACCOUNTING PRONOUNCEMENTS:

In March 2004, the EITF reached consensus on Issue 03-01, "The Meaning of
Other-Than-Temporary Impairment and Its Application to Certain Investments."
EITF No. 03-01 includes new guidance for evaluating and recording impairment
losses on debt and equity investments, as well as new disclosure requirements
for investments that are deemed to be temporarily impaired. The disclosure
requirements are effective for fiscal years ending after June 15, 2004. The
Company has adopted the disclosure requirements in fiscal 2005 accordingly and
incorporated such disclosures in note 1 to consolidated financial statements
included in its Annual Report on Form 10-K for the fiscal year ended May 31,
2005. The accounting guidance of EITF No. 03-01 is applicable for reporting
periods after June 15, 2004. However, the effective date of such guidance has
been delayed until the FASB issues a Staff Interpretation on this matter. The
delay does not have a specified date. Until an effective date is determined,
existing guidance continues to apply in determining if an impairment is other
than temporary. The Company will evaluate the impact of EITF No. 03-01 once
final guidance is issued.

In November 2004, the FASB issued SFAS No. 151, "Inventory Costs - an
Amendment of ARB No. 43, Chapter 4". This statement clarifies the accounting
for abnormal amounts of idle facility expense, freight, handling costs, and
wasted materials (spoilage) to require them to be recognized as current-period
charges and to require the allocation of fixed production overhead to
inventory based on the normal capacity of a production facility. This
statement is effective for inventory costs incurred during fiscal years
beginning after June 15, 2005. Earlier application is permitted. The
adoption of this statement is not expected to have a material impact on the
Company's financial position, results of operations or cash flows.

In December 2004, the FASB issued SFAS No. 153, "Exchanges of Nonmonetary
Assets - an amendment of APB Opinion No. 29." This statement amends APB
Opinion No. 29 to eliminate the exception for nonmonetary exchanges of similar
productive assets and replaces it with a general exception for exchanges of
nonmonetary assets that do not have commercial substance. This statement is
effective for nonmonetary asset exchanges occurring in fiscal periods
beginning after June 15, 2005. Earlier application is permitted. The
adoption of this standard is not expected to have a material impact on the
Company's financial position, results of operations or cash flows.

In December 2004, the FASB issued FASB Staff Position No. FAS 109-2,
"Accounting and Disclosure Guidance for the Foreign Earnings Repatriation
Provision within the American Jobs Creation Act of 2004" ("FSP FAS 109-2").
The American Jobs Creation Act introduces a special one-time dividends
received deduction on the repatriation of certain foreign earnings to a U.S.
taxpayer (repatriation provision), provided certain criteria are met. FSP FAS
109-2 provides accounting and disclosure guidance for the repatriation
provision. The deduction is subject to a number of limitations and, as of
today, uncertainty remains as to how to interpret numerous provisions in the
Act. As such, we are not yet in a position to decide on whether, and to what
extent, we might repatriate foreign earnings that have not yet been remitted
to the U.S. and cannot reasonably estimate the income tax effect of the
Foreign Earnings Repatriation Provision. The Company has yet to complete its
evaluation of the Foreign Earnings Repatriation Provision within the Act and
plans to complete its evaluation in the first half of fiscal 2006.

In December 2004, the FASB issued SFAS No. 123 (Revised 2004), "Share-
Based Payment" ("SFAS 123R"), which is a revision SFAS 123 and supersedes APB
25. Generally, the approach in SFAS 123R is similar to the approach described
in SFAS 123. However, SFAS 123R requires all share-based payments to
employees, including grants of employee stock options, to be recognized in the
income statement based on their grant-date fair values. Pro forma disclosure
is no longer an alternative. In April 2005, the Securities and Exchange
Commission delayed the effective date of SFAS 123R, which is now effective for
the annual reporting period that begins after June 15, 2005. The Company will
apply SFAS 123 beginning in the Company's first quarter of fiscal 2007. We
are currently evaluating the impact of adopting this statement on our
financial position and results of operations. The impact on our financial
statements will be dependent on the transition method, the option pricing
model used to compute fair value and the inputs to that model such as
volatility and expected life. The pro forma disclosures of the impact of SFAS
123 provided earlier in Note 2 may not be representative of the impact of
adopting this statement. The Company expects that the adoption of SFAS 123R
will have an adverse impact on the Company's consolidated statements of
operations.

On March 29, 2005, the SEC staff issued Staff Accounting Bulletin (SAB) No.
107, "Share-Based Payment" to express the views of the staff regarding the
interaction between SFAS No. 123R and certain SEC rules and regulations and to
provide the staff's views regarding the valuation of share-based payment
arrangements for public companies. The Company is currently in the process of
implementing SFAS No. 123R, effective as of June 1, 2007, and will take into
consideration the additional guidance provided by SAB No. 107 in connection
with the implementation of SFAS No. 123R.

39
In June 2005, the FASB issued SFAS No. 154, Accounting Changes and Error
Corrections (SFAS No. 154), a replacement of APB Opinion No. 20, Accounting
Changes (APB 20), and FASB SFAS No. 3, Reporting Accounting Changes in Interim
Financial Statements (SFAS No. 3). SFAS No. 154 applies to all voluntary
changes in accounting principle, and changes the requirements for accounting
for and reporting of a change in accounting principle. SFAS No. 154 requires
retrospective application to prior periods financial statements of a voluntary
change in accounting principle unless it is impracticable. SFAS No. 154 also
requires that a change in method of depreciation, amortization, or depletion
for long-lived, non-financial assets be accounted for as a change in
accounting estimate that is affected by a change in accounting principle.
SFAS No. 154 is effective for accounting changes and corrections of errors
made in fiscal years beginning after December 15, 2005. Earlier application
is permitted for accounting changes and corrections of errors made occurring
in fiscal years beginning after June 1, 2005. SFAS No. 154 does not change
the transition provisions of any existing accounting pronouncements, including
those that are in a transition phase as of the effective date of this
Statement. The Company does not believe the adoption of SFAS No. 154 will
have a material impact on its financial statements.

2. AVAILABLE-FOR-SALE INVESTMENTS:

The fair values of available-for-sale investments as of May 31, 2005 were
as follows (in thousands):
<TABLE>
<CAPTION>
Amortized Unrealized Fair
Cost Losses Value
--------- ----------- -------
<S> <C> <C> <C>
Money market fund.............................................. $3,369 $ -- $3,369
Municipal securities........................................... 1,000 -- 1,000
Corporate bonds and commercial paper........................... 2,183 (8) 2,175
U.S. government and agency obligations......................... 1,300 (4) 1,296
--------- ----------- -------
Total funds, bonds and notes................................... $7,852 $(12) 7,840
======= =========
Less amounts classified as cash equivalents............................................. (3,618)
-------
Total short and long-term available-for-sale investments........................... $4,222
======
Contractual maturity dates for investments in bonds and notes:
Less than 1 year................................................................... $3,813
More than 1 year and less than 2 years............................................. 409
-------
$4,222
======
</TABLE>

The unrealized loss as of May 31, 2005 is recorded in accumulated other
comprehensive income, net of tax of zero.

Market values were determined for each individual security in our
investment portfolio. The declines in value of the corporate bonds,
commercial paper, U.S. government and agency obligations primarily relate to
changes in the interest rates and are considered temporary in nature.

The fair values of available-for-sale investments as of May 31, 2004 were
as follows (in thousands):
<TABLE>
<CAPTION>
Amortized Unrealized Fair
Cost Losses Value
--------- ----------- -------
<S> <C> <C> <C>
Money market fund.............................................. $1,343 $ -- $1,343
Municipal securities........................................... 401 -- 401
Corporate bonds and commercial paper........................... 6,030 (6) 6,024
U.S. government and agency obligations......................... 2,118 (8) 2,110
--------- ----------- -------
Total funds, bonds and notes................................... $9,892 $(14) 9,878
======= =========
Less amounts classified as cash equivalents............................................. (2,094)
-------
Total short and long-term available-for-sale investments........................... $7,784
======
Contractual maturity dates for investments in bonds and notes:
Less than 1 year................................................................... $6,492
More than 1 year and less than 2 years............................................. 1,292
-------
$7,784
======
</TABLE>

40
The unrealized loss as of May 31, 2004 is recorded in accumulated other
comprehensive income, net of tax of zero.

Market values were determined for each individual security in our
investment portfolio. The declines in value of the corporate bonds,
commercial paper, U.S. government and agency obligations primarily relate to
changes in the interest rates and are considered temporary in nature.

3. ACCOUNTS RECEIVABLE:

Accounts receivable comprise (in thousands):
<TABLE>
<CAPTION>
May 31,
-------------------------
2005 2004
------------ ------------
<S> <C> <C>
Trade accounts receivable............... $2,617 $4,297
Less: Allowance for doubtful accounts... (80) (92)
------------ ------------
$2,537 $4,205
============ ============
</TABLE>
<TABLE>
<CAPTION>
Additions
Balance at Charged to Balance
beginning costs and at end
of year expenses Deductions* of year
---------- ---------- ---------- ----------
Allowance for doubtful
accounts receivable:
<S> <C> <C> <C> <C>

May 31, 2005 $ 92 $ 35 $ 47 $ 80
========== ========== ========== ==========

May 31, 2004 $ 87 $ 45 $ 40 $ 92
========== ========== ========== ==========

May 31, 2003 $ 71 $104 $ 88 $ 87
========== ========== ========== ==========
</TABLE>

* Deductions include write-offs of uncollectible accounts and collections of
amounts previously reserved.

4. INVENTORIES:

Inventories comprise (in thousands):
<TABLE>
<CAPTION>
May 31,
-------------------------
2005 2004
------------ ------------
<S> <C> <C>
Raw materials and subassemblies......... $2,939 $3,250
Work in process......................... 3,694 4,623
Finished goods.......................... 507 116
------------ ------------
$7,140 $7,989
============ ============
</TABLE>

41
5. PROPERTY AND EQUIPMENT:

Property and equipment comprise (in thousands):
<TABLE>
<CAPTION>
May 31,
-------------------------
2005 2004
------------ ------------
<S> <C> <C>
Leasehold improvements.................. $1,164 $1,094
Furniture and fixtures.................. 2,397 2,658
Machinery and equipment................. 2,300 2,272
Test equipment.......................... 2,347 1,952
------------ ------------
8,208 7,976
Less: Accumulated depreciation
and amortization...................... (6,976) (6,687)
------------ ------------
$1,232 $1,289
============ ============
</TABLE>

6. PRODUCT WARRANTIES:

The Company provides for the estimated cost of product warranties at the
time the products are shipped. While the Company engages in extensive product
quality programs and processes, including actively monitoring and evaluating
the quality of its component suppliers, the Company's warranty obligation is
affected by product failure rates, material usage and service delivery costs
incurred in correcting a product failure. Should actual product failure rates,
material usage or service delivery costs differ from the Company's estimates,
revisions to the estimated warranty liability would be required.

Following is a summary of changes in the Company's liability for product
warranties during the fiscal years ended May 31, 2005 and May 31, 2004 (in
thousands):
<TABLE>
<CAPTION>
Year ended
May 31,
-------------------------
2005 2004
------------ ------------
<S> <C> <C>
Balance at the beginning of the year............ $146 $111
Accruals for warranties issued during the year.. 283 202
Accruals related to pre-existing warranties
(including changes in estimates)............... -- --
Settlements made during the year
(in cash or in kind)........................... (216) (167)
------------ ------------
Balance at the end of the year.................. $213 $146
============ ============
</TABLE>

7. ACCRUED EXPENSES:

Accrued expenses comprise (in thousands):
<TABLE>
<CAPTION>
May 31,
-------------------------
2005 2004
------------ ------------
<S> <C> <C>
Commissions and bonuses................. $ 104 $ 392
Taxes payable........................... 620 443
Payroll related......................... 576 554
Warranty................................ 213 146
Other................................... 430 565
------------ ------------
$1,943 $2,100
============ ============
</TABLE>

42
8.  INCOME TAXES:

Domestic and foreign components of pretax income (loss) are as follows (in
thousands):
<TABLE>
<CAPTION>
Year Ended May 31,
--------------------------------------
2005 2004 2003
------------ ------------ ------------
<S> <C> <C> <C>
Domestic.......................... $(4,693) $(4,194) $(4,257)
Foreign........................... (41) 311 (361)
------------ ------------ ------------
$(4,734) $(3,883) $(4,618)
============ ============ ============
</TABLE>

The provision for (benefit from) income taxes consists of the following
(in thousands):
<TABLE>
<CAPTION>
Year Ended May 31,
--------------------------------------
2005 2004 2003
------------ ------------ ------------
<S> <C> <C> <C>
Federal income taxes:
Current......................... $ -- $ -- $ --
Deferred........................ -- -- --
State income taxes:
Current......................... -- 20 20
Deferred........................ -- -- --
Foreign income taxes:
Current......................... 136 56 (94)
------------ ------------ ------------
$ 136 $ 76 $ (74)
============ ============ ============
</TABLE>

The Company's effective tax rate differs from the U.S. federal statutory
tax rate, as follows:
<TABLE>
<CAPTION>
Year Ended May 31,
--------------------------------------
2005 2004 2003
------------ ------------ ------------
<S> <C> <C> <C>
U.S. federal statutory tax rate... (34.0)% (34.0)% (34.0)%
State taxes, net of federal tax
effect.......................... -- 0.5 0.3
Net operating losses not
benefited....................... 33.6 39.3 30.1
Income from equity investment..... -- (1.2) 0.6
Other............................. 3.3 (2.8) 1.4
------------ ------------ ------------
Effective tax rate................ 2.9 % 1.8 % (1.6)%
============ ============ ============
</TABLE>

43
The components of the net deferred tax asset (liability) are as follows
(in thousands):
<TABLE>
<CAPTION>
May 31,
-------------------------
2005 2004
------------ ------------
<S> <C> <C>
Net operating losses..................... $6,076 $4,653
Credit carryforwards..................... 1,355 1,276
Inventory reserves....................... 1,997 2,050
Reserves and accruals.................... 1,089 443
Other.................................... 740 1,354
------------ ------------
11,257 9,776

Less: Valuation allowance.................. (11,257) (9,776)
------------ ------------
Net deferred tax asset..................... $ -- $ --
============ ============
</TABLE>

In the year ended May 31, 2005, a full valuation allowance has been
provided for the Company's deferred tax assets as management cannot conclude,
based on available objective evidence, that it is more likely than not the
deferred tax assets will be realized.

At May 31, 2005, the Company had federal and state net operating loss
carryforwards of approximately $14.2 million and $7.2 million, respectively.
At May 31, 2005, the Company also has federal and state tax credit
carryforwards of approximately $570,000 and $1.0 million, respectively. These
carryforwards will expire commencing in 2012. These carryforwards may be
subject to certain limitations on annual utilization in case of a change in
ownership, as defined by tax law.

Foreign net operating loss carryforwards of approximately $2.0 million are
available to reduce future foreign taxable income. Some of the foreign net
operating losses will begin to expire beginning 2006 through 2010.

9. CAPITAL STOCK:

STOCK OPTIONS:

The Company has reserved 1,709,367 shares of common stock for issuance to
employees and consultants under its 1996 stock option plan. The plan provides
that qualified options be granted at an exercise price equal to the fair
market value at the date of grant, as determined by the Board of Directors
(85% of fair market value in the case of non-statutory options and purchase
rights and 110% of fair market value in certain circumstances). Options
generally expire within seven years from date of grant. Most options become
exercisable in increments over a four-year period from the date of grant.
Options to purchase approximately 842,089, 783,375 and 805,883 shares were
exercisable at May 31, 2005, May 31, 2004 and May 31, 2003, respectively.

44
Activity under the Company's stock option plans was as follows (in
thousands, except per share data):
<TABLE>
<CAPTION>
Outstanding Options
----------------------------------------
Weighted
Number Average
Available of Exercise
Shares Shares Price
------------ ------------ ------------
<S> <C> <C> <C>
Balances, May 31, 2002............... 348 1,154 $5.32

Additional shares reserved......... -- --
Options granted.................... (198) 198 $3.86
Options terminated................. 138 (138) $5.56
Options exercised.................. -- -- --
------------ ------------ ------------
Balances, May 31, 2003............... 288 1,214 $5.05

Additional shares reserved......... 400 --
Options granted.................... (201) 201 $3.16
Options terminated................. 139 (139) $5.50
Options exercised.................. -- (180) $4.79
------------ ------------ ------------
Balances, May 31, 2004............... 626 1,096 $4.69

Additional shares reserved......... -- --
Options granted.................... (375) 375 $3.68
Options terminated................. 222 (222) $5.17
Options exercised.................. -- (13) $3.16
------------ ------------ ------------
Balances, May 31, 2005............... 473 1,236 $4.31
============ ============
</TABLE>

The following table summarizes information with respect to stock options
at May 31, 2005 (in thousands, except per share data):
<TABLE>
<CAPTION>
Options Outstanding Options Exercisable
----------------------------------- -----------------------
Weighted
Number Average Weighted Number Weighted
Outstanding Remaining Average Exercisable Average
Range of at Contractual Exercise at Exercise
Exercise Prices May 31, 2005 Life (Years) Price May 31, 2005 Price
- -------------------- ------------ ----------- ---------- ------------ ----------
<S> <C> <C> <C> <C> <C>
$2.49 - $3.63 423 5.70 $3.25 167 $3.08
$3.79 - $4.08 254 4.27 $3.98 197 $3.96
$4.25 - $4.95 272 4.01 $4.48 199 $4.51
$5.25 - $6.25 250 1.67 $5.94 242 $5.93
$6.60 - $6.75 37 0.02 $6.63 37 $6.63
------------ ------------
$2.49 - $6.75 1,236 4.05 $4.31 842 $4.60
============ ============
</TABLE>

10. EMPLOYEE BENEFIT PLANS:

EMPLOYEE STOCK BONUS PLAN:

The Company has a noncontributory, trusteed employee stock bonus plan for
full-time employees who have completed three consecutive months of service and
for part-time employees who have completed one year of service and have
attained an age of 21. The Company can contribute either shares of the
Company's stock or cash to the plan. The contribution is determined annually
by the Company and cannot exceed 15% of the annual aggregate salaries of those
employees eligible for participation in the plan. Individuals' account
balances vest at a rate of 25% per year commencing upon completion of three
years of service. Non-vested balances, which are forfeited, are allocated to
the remaining employees in the plan. Contributions of $60,000 were made to
the plan during fiscal 2005, 2004 and 2003.

45
401(K) PLAN:

The Company maintains a defined contribution savings plan (the "401(k)
Plan") to provide retirement income to all qualified employees of the Company.
The 401(k) Plan is intended to be qualified under Section 401(k) of the
Internal Revenue Code of 1986, as amended. The 401(k) Plan is funded by
voluntary pre-tax contributions from employees. Contributions are invested,
as directed by the participant, in investment funds available under the 401(k)
Plan. The Company is not required to make, and did not make during fiscal
2005, 2004 and 2003, any contributions to the Plan.

EMPLOYEE STOCK PURCHASE PLAN:

The Company's Board of Directors adopted the 1997 Employee Stock Purchase
Plan in June 1997. A total of 400,000 shares of Common Stock have been
reserved for issuance under the plan. The plan has consecutive, overlapping,
twenty-four month offering periods. Each twenty-four month offering period
includes four six month purchase periods. The offering periods generally
begin on the first trading day on or after April 1 and October 1 each year,
except that the first such offering period commenced with the effectiveness of
the Company's initial public offering and ended on the last trading day on or
before March 31, 1999. Shares are purchased through employee payroll
deductions at exercise prices equal to 85% of the lesser of the fair market
value of the Company's Common Stock at either the first day of an offering
period or the last day of the purchase period. If a participant's rights to
purchase stock under all employee stock purchase plans of the Company accrue
at a rate which exceeds $25,000 worth of stock for a calendar year, such
participant may not be granted an option to purchase stock under the 1997
Employee Stock Purchase Plan. The maximum number of shares a participant may
purchase during a single purchase period is 3,000 shares. To date, 328,326
shares have been issued under the plan.

11. STOCKHOLDER RIGHTS PLAN:

The Company's Board of Directors adopted a Stockholder Rights Plan on
March 5, 2001, under which a dividend of one right to purchase one one-
thousandth of a share of the Company's Series A Participating Preferred Stock
was distributed for each outstanding share of the Company's Common Stock. The
plan entitles each Right holders to purchase 1/1000th of a share of the
Company's Series A Participating Preferred Stock at an exercise price of
$35.00, subject to adjustment, in certain events, such as a tender offer to
acquire 20% or more of the Company's outstanding common stock. Under some
circumstances, such as if a person or group acquires 20% or more of the
Company's common stock prior to redemption of the Rights, the plan entitles
such holders (other than an acquiring party) to purchase the Company's common
stock having a market value at that time of twice the Right's exercise price.
The Rights expire on April 3, 2010.

12. OTHER INCOME (EXPENSE), NET:

Other income (expense), net comprises the following (in thousands):
<TABLE>
<CAPTION>
Year Ended May 31,
--------------------------------------
2005 2004 2003
------------ ------------ ------------
<S> <C> <C> <C>
Foreign exchange gain (loss)...... $ 197 $ 141 $ 70
Loss on impairment of
an investment .................. (203) (134) (365)
Income from equity investment..... 90 -- 85
Income from a sale of investment.. -- 320 --
Other, net........................ 2 (34) 64
------------ ------------ ------------
$ 86 $ 293 $(146)
============ ============ ============
</TABLE>

13. SEGMENT INFORMATION:

The Company considers itself to be in one reportable segment pursuant to
SFAS 131. As the Company's business is completely focused on one industry
segment, the designing, manufacturing and marketing of advanced test and burn-
in products to the semiconductor manufacturing industry, management believes
that the Company has only one reportable segment. The Company's net sales and
profits are generated through the sale and service of products for this one
segment.

The following presents information about the Company's operations in
different geographic areas (in thousands):

46
<TABLE>
<CAPTION>
United Adjust-
States Asia Europe ments Total
--------- --------- --------- --------- ---------
<S> <C> <C> <C> <C> <C>
2005:
Net sales...................... $14,128 $1,112 $2,353 $ (1,513) $16,080
Portion of U.S. net sales
from export sales............ 11,106 -- -- -- 11,106
Income (loss) from operations.. (4,825) (469) 323 (4) (4,975)
Identifiable assets............ 29,621 1,272 1,155 (10,579) 21,469
Long-lived assets.............. 970 230 32 -- 1,232

2004:
Net sales...................... $13,473 $2,701 $1,827 $ (2,201) $15,800
Portion of U.S. net sales
from export sales............ 11,031 -- -- -- 11,031
Income (loss) from operations.. (4,725) 129 97 (10) (4,509)
Identifiable assets............ 34,811 2,372 745 (11,116) 26,812
Long-lived assets.............. 1,023 253 13 -- 1,289

2003:
Net sales...................... $13,977 $ 661 $1,365 $ (911) $15,092
Portion of U.S. net sales
from export sales............ 9,885 -- -- -- 9,885
Income (loss) from operations.. (4,445) (478) 57 142 (4,724)
Identifiable assets............ 36,903 959 773 (10,388) 28,247
Long-lived assets.............. 1,239 259 17 -- 1,515
</TABLE>

The Company's foreign operations are primarily those of its Japanese and
German subsidiaries. Substantially all of the sales of the subsidiaries are
made to unaffiliated Japanese or European customers. Net sales and income
(loss) from operations from outside the United States include the operating
results of Aehr Test Systems Japan K.K. and Aehr Test Systems GmbH.
Adjustments consist of intercompany eliminations. Identifiable assets are all
assets identified with operations in each geographic area. Many net sales
made in the United States were delivered to locations outside of the United
States.

14. RELATED PARTY TRANSACTIONS:

The Company has entered into transactions with ESA Electronics Pte Ltd.
("ESA") in which the Company owned 12.5% of interest at May 31, 2005. ESA
purchased goods from the Company of approximately $142,000, $105,000 and
$163,000 during fiscal 2005, 2004 and 2003, respectively. In addition, the
Company purchased goods from ESA of approximately $2.0 million, $1.0 million
and none in fiscal 2005, 2004 and 2003, respectively. At May 31, 2005, the
Company had amounts payable to ESA of approximately $11,000 and $935,000 at
May 31, 2004.

Mario M. Rosati, one of the Company's directors, is also a member of
Wilson Sonsini Goodrich & Rosati, Professional Corporation, which has served
as the Company's outside corporate counsel and has received compensation at
normal commercial rates for these services.

15. COMMITMENTS AND CONTINGENCIES:

The Company leases most of its manufacturing and office space under
operating leases. The Company entered into a non-cancelable operating lease
agreement for its United States manufacturing and office facilities, which
commenced in December 1999 and expires in December 2009. Under the lease
agreement, the Company is responsible for payments of utilities, taxes and
insurance.

Minimum annual rentals payments under operating leases in each of the next
five fiscal years and thereafter are as follows (in thousands):

2006.................................... $927
2007.................................... 924
2008.................................... 863
2009.................................... 847
2010.................................... 504
Thereafter.............................. --

47
Rental expense for the years ended May 31, 2005, 2004 and 2003 was
approximately $896,000, $855,000 and $887,000, respectively.

At May 31, 2005, the Company had a $50,000 certificate of deposit held by
a financial institution representing a security deposit for its United States
manufacturing and office space lease.

In the normal course of business to facilitate sales of its products, the
Company indemnifies other parties, including customers, with respect to
certain matters. The Company has agreed to hold the other party harmless
against losses arising from a breach of representations or covenants, or from
intellectual property infringement or other claims. These agreements may
limit the time within which an indemnification claim can be made and the
amount of the claim. In addition, the Company has entered into
indemnification agreements with its officers and directors, and the Company's
bylaws contain similar indemnification obligations to the Company's agents.

It is not possible to determine the maximum potential amount under these
indemnification agreements due to the limited history of prior indemnification
claims and the unique facts and circumstances involved in each particular
agreement. To date, payments made by the Company under these agreements have
not had a material impact on the Company's operating results, financial
position or cash flows.

SELECTED QUARTERLY CONSOLIDATED FINANCIAL DATA (UNAUDITED)

The following table (presented in thousands, except per share data) sets forth
selected unaudited consolidated statements of operations data for each of the
four quarters of the fiscal years ended May 31, 2005 and May 31, 2004. The
unaudited quarterly information has been prepared on the same basis as the
annual information presented elsewhere herein and, in the Company's opinion,
includes all adjustments (consisting only of normal recurring entries)
necessary for a fair statement of the information for the quarters presented.
The operating results for any quarter are not necessarily indicative of
results for any future period and should be read in conjunction with the
audited consolidated financial statements of the Company's and the notes
thereto included elsewhere herein.
<TABLE>
<CAPTION>
Three Months Ended
------------------------------------------
Aug. 31, Nov. 30, Feb. 28, May 31,
2004 2004 2005 2005
--------- --------- --------- ---------
<S> <C> <C> <C> <C>
Net sales............................... $ 5,936 $4,790 $ 2,084 $ 3,270
Gross profit............................ $ 1,067 $1,488 $ 803 $ 905
Net loss................................ $(1,324) $ (599) $(1,223) $(1,724)
Net loss per share (basic).............. $ (0.18) $(0.08) $ (0.16) $ (0.23)
Net loss per share (diluted)............ $ (0.18) $(0.08) $ (0.16) $ (0.23)

Three Months Ended
------------------------------------------
Aug. 31, Nov. 30, Feb. 29, May 31,
2003 2003 2004 2004
--------- --------- --------- ---------
Net sales............................... $4,169 $3,593 $ 2,166 $5,872
Gross profit............................ $1,626 $1,342 $ 810 $1,930
Net loss................................ $ (808) $ (949) $(1,717) $ (484)
Net loss per share (basic).............. $(0.11) $(0.13) $ (0.24) $(0.07)
Net loss per share (diluted)............ $(0.11) $(0.13) $ (0.24) $(0.07)
</TABLE>

Item 9. Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure

None.

Item 9A. Controls and Procedures

Evaluation of disclosure controls and procedures. Our management
evaluated, with the participation of our Chief Executive Officer and Chief
Financial Officer, the effectiveness of our disclosure controls and procedures
as of the end of the period covered by this Annual Report on Form 10-K. Based
upon that evaluation, the Chief Executive Officer and the Chief Financial
Officer have concluded that our disclosure controls and procedures are
effective to ensure that information we are required to disclose in reports
that we file or submit under the Securities Exchange Act of 1934 is recorded,
processed, summarized and reported within the time periods specified in
Securities and Exchange Commission rules and forms.

48
Changes in internal controls over financial reporting.  There was no
change in our internal control over financial reporting that occurred during
the period covered by this Annual Report on Form 10-K that has materially
affected, or is reasonably likely to materially affect, our internal control
over financial reporting.


PART III

Item 10. Directors and Executive Officers of the Registrant

The information required by this item relating to directors is
incorporated by reference to the information under the caption "Proposal 1 --
Election of Directors" in the Proxy Statement. The information required by
this item relating to executive officers is incorporated by reference to the
information under the caption "Management -- Executive Officers and Directors"
at the end of Part I of this report on Form 10-K.

Item 11. Executive Compensation

The information required by this item is incorporated by reference to the
section entitled "Compensation of Executive Officers" of the Proxy Statement.

Item 12. Security Ownership of Certain Beneficial Owners and Management

The information required by this item is incorporated by reference to the
section entitled "Security Ownership of Certain Beneficial Owners, Directors
and Management" of the Proxy Statement.

Item 13. Certain Relationships and Related Transactions

The information required by this item is incorporated by reference to the
section entitled "Certain Relationships and Related Transactions" of the Proxy
Statement.

Item 14. Principal Independent Registered Public Accounting Firm's Fees and
Services

The information required by this item is incorporated by reference to the
section entitled "Principal Independent Registered Public Accounting Firm's
Fees and Services" of the Proxy Statement.


PART IV

Item 15. Exhibits and Financial Statement Schedules

(a) The following documents are filed as part of this Report:

1. Financial Statements

See Index under Item 8.

2. Financial Statement Schedule

See Index under Item 8.

3. Exhibits

See Item 15(c) below.

(b) Exhibits

The following exhibits are filed as part of or incorporated by reference
into this Report:

49
Exhibit
No. Description
- ------- -----------------------------------------------------------------

3.1+ Restated Articles of Incorporation of Registrant.
3.2+ Bylaws of Registrant.
4.1++ Form of Common Stock certificate.
10.1+ Amended 1986 Incentive Stock Plan and form of agreement
thereunder.
10.2++ 1996 Stock Option Plan (as amended and restated) and forms of
Incentive Stock Option Agreement and Nonstatutory Stock Option
Agreement thereunder.
10.3++ 1997 Employee Stock Purchase Plan and form of subscription
agreement thereunder.
10.4++ Form of Indemnification Agreement entered into between Registrant
and its directors and executive officers.
10.5+ Capital Stock Purchase Agreement dated September 11, 1979 between
Registrant and certain holders of Common Stock.
10.6+ Capital Stock Investment Agreement dated April 12, 1984 between
Registrant and certain holders of Common Stock.
10.7+ Amendment dated September 17, 1985 to Capital Stock Purchase
Agreement dated April 12, 1984 between Registrant and certain
holders of Common Stock.
10.8+ Amendment dated February 26, 1990 to Capital Stock Purchase
Agreement dated April 12, 1984 between Registrant and certain
holders of Common Stock.
10.9+ Stock Purchase Agreement dated September 18, 1985 between
Registrant and certain holders of Common Stock.
10.10+ Common Stock Purchase Agreement dated February 26, 1990 between
Registrant and certain holders of Common Stock.
10.11+ Lease dated May 14, 1991 for facilities located at 1667 Plymouth
Street, Mountain View, California.
10.12+++ Lease dated August 3, 1999 for facilities located at Building C,
400 Kato Terrace, Fremont, California.
10.13++++ Preferred Shares Rights Agreement dated March 5, 2001.
10.14+++++ Form of Change of Control Agreement.
21.1+ Subsidiaries of the Company.
23.1 Consent of Independent Registered Public Accounting Firm.
24.1 Power of Attorney (see page 50).
31.1 Certification Statement of Chief Executive Officer pursuant to
Section 302(a) of the Sarbanes-Oxley Act of 2002.
31.2 Certification Statement of Chief Financial Officer pursuant to
Section 302(a) of the Sarbanes-Oxley Act of 2002.
32 Certification of Chief Executive Officer and Chief Financial
Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002.

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

+ Incorporated by reference to the same-numbered exhibit previously filed
with the Company's Registration Statement on Form S-1 filed June 11, 1997
(File No. 333-28987).

++ Incorporated by reference to the same-numbered exhibit previously filed
with Amendment No.1 to the Company's Registration Statement on Form S-1 filed
July 17, 1997 (File No. 333-28987).

+++ Incorporated by reference to the same-numbered exhibit previously filed
with the Company's Form 10-K for the year ended May 31, 1999 filed August 30,
1999 (File No. 000-22893).

++++ Incorporated by reference to the Exhibit No. 4.1 previously filed with
the Company's Current Report on Form 8-K filed March 28, 2001 (File No. 000-
22893).

+++++ Incorporated by reference to the same-numbered exhibit previously filed
with the Company's Form 10-K for the year ended May 31, 2001 filed August 29,
2001 (File No. 000-22893).

50
SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this Report on Form 10-K
to be signed on its behalf by the undersigned, thereunto duly authorized.

Dated: August 26, 2005
AEHR TEST SYSTEMS

By: /s/ RHEA J. POSEDEL
----------------------------------------
Rhea J. Posedel
CHIEF EXECUTIVE OFFICER AND
CHAIRMAN OF THE BOARD OF DIRECTORS


POWER OF ATTORNEY

KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature
appears below constitutes and appoints Rhea J. Posedel and Gary L. Larson,
jointly and severally, his attorneys-in-fact, each with the power of
substitution, for him in any and all capacities, to sign any and all
amendments to this Report on Form 10-K, and to file the same, with exhibits
thereto and other documents in connection therewith, with the Securities and
Exchange Commission, hereby ratifying and confirming all that each of said
attorneys-in-fact, or his substitute or substitutes, may do or cause to be
done by virtue hereof.

Pursuant to the requirements of the Securities Act of 1934, this Report
on Form 10-K has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.

Signature Title Date
- -------------------------- ----------------------------------- ---------------
Chief Executive Officer August 26, 2005
and Chairman of the
/s/ RHEA J. POSEDEL Board of Directors
- -------------------------- (Principal Executive Officer)
Rhea J. Posedel
Vice President of Finance August 26, 2005
and Chief Financial Officer
/s/ GARY L. LARSON (Principal Financial and
- -------------------------- Accounting Officer)
Gary L. Larson


/s/ ROBERT R. ANDERSON Director August 26, 2005
- --------------------------
Robert R. Anderson


/s/ WILLIAM W. R. ELDER Director August 26, 2005
- --------------------------
William W. R. Elder


/s/ MUKESH PATEL Director August 26, 2005
- --------------------------
Mukesh Patel


/s/ MARIO M. ROSATI Director August 26, 2005
- --------------------------
Mario M. Rosati


51