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

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

                                    FORM 10-K

[X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934
     For the fiscal year ended December 31, 2005
                                       OR
[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934
     For the transition period from ________________ to __________________

                         Commission File Number: 0-16207

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

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

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

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

        Securities registered pursuant to Section 12(b) of the Act: None

           Securities registered pursuant to Section 12(g) of the Act:
                                  Common Stock

Indicate by check mark if the registrant is a well-known seasoned issuer, as
defined in Rule 405 of the Securities Act. Yes [ ] No [X]

Indicate by check mark if the registrant is not required to file reports
pursuant to Section 13 or 15(d) of the Act. Yes [ ] No [X]

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 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 a large accelerated filer, an
accelerated filer, or a non-accelerated filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act. Large
accelerated filer [ ] Accelerated filer [ ] Non-accelerated filer [X]

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

As of June 30, 2005, the last business day of the Registrant's most recently
completed second fiscal quarter, the aggregate market value of the common stock
of ALL AMERICAN SEMICONDUCTOR, INC. held by non-affiliates was $15,400,000.

As of March 20, 2006, 3,976,656 shares of the common stock of ALL AMERICAN
SEMICONDUCTOR, INC. were outstanding.

                      Documents Incorporated by Reference:
Pursuant to Instruction G(3) of Form 10-K, portions of the definitive proxy
statement to be filed within 120 days after the end of the Registrant's fiscal
year are incorporated by reference into Items 10, 11, 12, 13 and 14 of Part III.

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

ALL AMERICAN SEMICONDUCTOR, INC.


FORM 10-K - 2005

Table of Contents


Part  Item                                                                Page
No.   No.   Description                                                    No.
----  ----  -----------                                                   ----

I       1   Business....................................................     1
       1A   Risk Factors................................................    12
       1B   Unresolved Staff Comments...................................    19
        2   Properties..................................................    19
        3   Legal Proceedings...........................................    20
        4   Submission of Matters to a Vote of Security Holders.........    20


II      5   Market for Registrant's Common Equity, Related Stockholder
              Matters and Issuer Purchases of Equity Securities.........    20
        6   Selected Financial Data.....................................    22
        7   Management's Discussion and Analysis of Financial
              Condition and Results of Operations.......................    23
        7A  Quantitative and Qualitative Disclosures about Market Risk..    32
        8   Financial Statements and Supplementary Data.................    32
        9   Changes in and Disagreements with Accountants on
              Accounting and Financial Disclosure.......................    32
        9A  Controls and Procedures.....................................    32
        9B  Other Information...........................................    33


III    10   Directors and Executive Officers of the Registrant..........    33
       11   Executive Compensation......................................    33
       12   Security Ownership of Certain Beneficial Owners and
              Management and Related Stockholder Matters................    33
       13   Certain Relationships and Related Transactions..............    33
       14   Principal Accounting Fees and Services......................    33


IV     15   Exhibits and Financial Statement Schedules..................    33

                                       i


                                     PART I

ITEM 1.  Business
-------  --------

General
-------

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

While the Company reincorporated in Delaware in 1987, it and its predecessors
have operated since 1964. The Company was recognized by industry trade
publications in 2005 as the 4th largest distributor of semiconductors and the
9th largest electronic components distributor overall in North America, out of
an industry group that numbers more than 1,000 distributors.

The Company's principal executive office is located at 16115 N.W. 52nd Avenue,
Miami, Florida 33014. Our headquarters for sales and marketing functions and the
office of our President and Chief Executive Officer are located at 230 Devcon
Drive, San Jose, California 95112. Our telephone number in Florida is (305)
621-8282.

THIS REPORT (PARTICULARLY "ITEM 1. BUSINESS" AND "ITEM 7. MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS")
CONTAINS STATEMENTS THAT ARE FORWARD-LOOKING WITHIN THE MEANING OF SECTION 27A
OF THE SECURITIES ACT OF 1933, AS AMENDED, AND SECTION 21E OF THE SECURITIES
EXCHANGE ACT OF 1934, AS AMENDED. SEE "ITEM 7. MANAGEMENT'S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - FORWARD-LOOKING
STATEMENTS; BUSINESS RISKS AND UNCERTAINTIES."

The Electronics and Electronics Distribution Industries
-------------------------------------------------------

The electronics industry is one of the largest industries in the United States.
Industry associations estimated that worldwide consumption of semiconductors was
$166 billion in 2003, $213 billion in 2004 and $227.5 billion in 2005. While
worldwide consumption of semiconductors grew by 7% during 2005 as compared to
2004, the Company believes that the growth rate in Asia Pacific (which does not
include Japan) is significantly faster than in other regions. The growth of the
electronics and the electronics distribution industries has been driven by
increased demand for new products incorporating sophisticated electronic
components, such as cellular phones, handheld and PDA products, security and
surveillance equipment, laptop computers, home office and portable equipment,
wireless products, networking and communications products, satellite products,
infrastructure equipment and appliances for the Internet,

                                       1


voting and gaming machines, point-of-sale equipment and multimedia products; as
well as the increased utilization of electronic components in a wide range of
industrial, automotive, consumer and military products.

The three product groups included in the electronic components subsegment of the
electronics industry are semiconductors, passive/electromechanical components,
and systems and computer products (such as PCs, servers, disk drives, terminals
and computer peripherals). The Company believes that semiconductors and
passive/electromechanical products currently account for approximately
two-thirds of the electronic components distribution marketplace, while systems
and computer products account for the remainder. The Company only participates
in the distribution of semiconductors and passive/electromechanical products
which account for two of the three industry product groups.

Distributors are an integral part of the electronics industry. The Company
estimates that between $27 and $32 billion of electronic components were sold
through distribution in North America during 2005. Original equipment
manufacturers and most of the smaller contract electronics manufacturers which
utilize electronic components continue to outsource their procurement, inventory
and materials management processes to third parties in order to concentrate
their resources (including management talent, personnel costs and capital
investment) on their core competencies, which include product development, sales
and marketing. Large distribution companies not only fill these procurement and
materials management roles, but further serve as a single supply source for
original equipment manufacturers and contract electronics manufacturers,
offering a much broader line of products, rapid or scheduled deliveries,
incremental quality control measures and more support and supply chain
management services than individual electronic component manufacturers.
Management believes that original equipment manufacturers and most of the
smaller contract electronics manufacturers will continue to demand greater
service and to increase quality requirements, and that original equipment
manufacturers, contract electronics manufacturers and electronic component
manufacturers will continue to be dependent on distributors in the future.

Electronic component manufacturers are under similar pressure to allocate a
larger share of their resources to research, product development and
manufacturing capacity as technological advances continue to shorten product
lifecycles. Electronic component manufacturers sell directly to only a small
number of their potential customers. This small segment of their customer base
accounts for a large portion of the total available revenues. It is not
economical for component manufacturers to provide a broad range of sales support
services to handle the large amount of customers that account for the balance of
available revenues. As stocking, logistics, marketing and financial
intermediaries, distributors relieve component manufacturers of a portion of the
costs associated with selling their products while providing geographically
dispersed selling, order processing and logistics capabilities. With their
expanded technology and service capabilities, large distributors have now become
a reliable means for component manufacturers to outsource their sales,
marketing, customer service and logistics functions. This trend particularly
benefits larger distributors with nationwide and global logistics capabilities
such as the Company, as manufacturers continue to allocate a larger amount of
their customer base to a more limited number of full service distribution
companies.

A prevalent trend in the electronics distribution industry has been the
consolidation of distribution companies. The Company believes that this
consolidation has to date created, and will continue in the future to create,
growth opportunities for the Company. Consolidation among distributors causes
customers to experience an increased concentration in their approved vendor
base. As a result, the Company believes that some customers will either replace
a consolidated distributor with a different distributor or redistribute a
portion of their purchasing across their distribution network. Accordingly,
through consolidation the Company has increasing opportunities to add customers
and/or do more business with existing customers. Similarly, as a result of
consolidation, many suppliers have either lost a distributor or become a much
less significant supplier to the consolidated distribution company. As a result
of this impact from consolidation, the Company believes that suppliers have
added, and will continue in the future to add, new distributors to their
distribution networks. Management believes that the Company has benefited from,
and will continue to benefit in the future from, the consolidation that has
occurred and any additional consolidation that may occur.

                                       2


Business Strategy
-----------------

The Company's long-term strategy is to achieve growth by expanding its markets,
increasing its customer base and selling more to its existing customers. The
Company began seeing signs that a recovery of the electronics industries in
North America was underway in the third quarter of 2003 as supplier pricing
began to firm, component lead times began to stretch out and customer backlog
began to grow. These signs of improvement continued through the second quarter
of 2004. Management believes that in the third quarter of 2004 customers began
reducing their purchasing in response to increased inventory levels at the
customer base and a slight slowdown in end markets. At the end of the second
quarter of 2004 industry conditions softened and remained relatively soft
through the first quarter of 2005. Industry conditions improved slightly
throughout the balance of 2005. We expect that the slightly improved conditions
may continue throughout 2006. Accordingly, the Company's strategy is to gain
market share by: (i) taking advantage of industry consolidation, (ii) increasing
the number of customers it sells to, (iii) increasing sales to existing
customers by selling more of its current product offerings and by continuing to
add new suppliers and expand its product offerings and service capabilities and
(iv) expanding in markets outside North America. While management believes that
it may be able to increase market share and profitability in the future, there
can be no assurance that these goals will be achieved, particularly since their
achievement depends to a large extent on market conditions outside the Company's
control.

Expansion

During 2003 as part of its plan to expand its markets and provide enhanced
services beyond the boundaries of North America, the Company began operations in
the United Kingdom including a stocking location in the London area; began sales
operations in Northern Asia with the opening of an office in Seoul, South Korea
and started operations in Southeast Asia as well. During 2004, the Company
further expanded its offshore presence with the addition of operations in
Hungary and added people in China and the United Kingdom. During 2005, the
Company added people in Southeast Asia and the United Kingdom. However, based on
current staffing and locations, the Company believes that its offshore presence
is still developing.

In response to a significant consolidation within our industry, the Company also
accelerated expansion in North America by adding people during 2005.

Increasing Product Offerings

The Company intends to continue its efforts to increase the number and breadth
of its product offerings, thereby allowing it to attract new customers and to
represent a larger percentage of the purchases being made by its existing
customers. The Company believes that some suppliers have recently added, and
will continue in the future to add, new distributors to their distribution
networks. New supplier relationships generally require up-front investments that
could take substantial time to provide a return.

Service Capabilities

During the past several years, customers have been reducing their approved
vendor base in an effort to place a greater percentage of their purchases with
fewer, more capable distributors. As part of its overall strategy to increase
market penetration, the Company has endeavored to develop and expand its
state-of-the-art service capabilities. The Company refers to these service
capabilities as "distribution technology." The Company believes that it has
developed service capabilities comparable to some of the largest distributors in
the industry, which service capabilities the Company believes are not yet
readily available at distributors of comparable size to the Company. The Company
further believes that these capabilities are not generally made available by the
largest distributors to middle market customers, which represent the vast
majority of the Company's customer base. See "Competition." Management believes
that smaller distributors generally do not have the ability to offer as broad an
array of services as the Company. The Company differentiates itself from its
competition by making state-of-the-art distribution technology

                                       3


available to both large and middle market customers. Although the Company
believes that this differentiation will assist the Company's growth, there can
be no assurance that such differentiation exists to the extent that the Company
currently believes or that it will continue in the future.

The Company's distribution technology incorporates global access to real-time
inventory and pricing information, electronic order entry and rapid order
processing. Over the years, the Company expanded its service capabilities for
just-in-time deliveries, bar coding, bonded inventory programs, kitting and
turnkey services, in-plant stores, in-plant terminals, electronic data
interchange programs, automatic inventory replenishment programs and complete
supply chain management solutions. In order to support, among other things, the
growing demand for enhanced service capabilities, the Company invested in a new
enterprise resource planning (ERP) system which was placed into service in
February 2006. See "Facilities and Systems - Systems."

The Company also continues to expand its Field Application Engineer Program. As
additional support for the Field Application Engineer Program, the Company
maintains a technical applications center which is staffed with design
specialists that can assist our sales force and our field application engineers
when a higher level of expertise is needed. The staff at this facility also
works on creating reference designs and design tools to assist customers and
suppliers. These programs are intended to generate sales by providing customers
with engineering support and increased service at the design and development
stages. These programs are also intended to enhance the technical capabilities
of the Company's entire sales force through regular training sessions.
Management believes that this capability is helpful in increasing sales and
attracting new suppliers.

Another important segment of electronics distribution is the sale of
programmable semiconductor products. Programmable semiconductors enable
customers to reduce the number of components they use by highly customizing one
semiconductor to perform a function that otherwise would require several
components to accomplish. This saves space and enables customers to reduce the
size and cost of their products. In order to effectively sell programmable
products, most major distributors have established their own semiconductor
programming centers. To participate in this segment of the industry, the Company
has a 20,000 square foot facility in Fremont, California (near San Jose) which
incorporates a programming and a distribution center. In addition to enabling
the Company to address the market for programmable products, the Company expects
that this capability will allow the Company to attract new product lines that
require programming capabilities.

The Company believes that in the upcoming years an increasing amount of
transactions in its industry will be processed over the Internet. In this
regard, the Company designed and developed its own web site. In order to further
expand its utilization of and functionality on the Internet, the Company has its
own web development team. Additionally, to further its e-commerce strategies the
Company is engaged with multiple third party Internet/e-commerce companies to
expand the visibility of the Company and the ways in which customers can conduct
commerce with the Company.

The Company also provides value-added services relating to its
passive/electromechanical business. In 2006 the Company began staffing to
develop value-added capabilities specifically intended to support its power
supply vendors.

Quality Controls and ISO Certification

The Company has a total quality management program. Our operations are performed
within the confines of increasing strictness in quality control programs and
traceability procedures. As a result, the Company's Miami and Fremont
distribution centers and its Fremont programming center have all successfully
completed a procedure and quality audit that resulted in their certification
under the international quality standard of ISO 9001. This quality standard was
established by the International Standards Organization, or ISO, created by the
European Economic Community, or EEC. The ISO created uniform standards of
measuring a company's processes, traceability procedures and quality control in
order to assist and facilitate business among the EEC.

                                       4


Products
--------

Active and Passive/Electromechanical Products

The Company markets semiconductor, passive and electromechanical products.
Semiconductors, which are active components, respond to or activate upon receipt
of electronic current. Active products include transistors, diodes, memory
devices, microprocessors, microcontrollers, other integrated circuits, active
matrix displays and various board-level products. Passive/electromechanical
components, on the other hand, are designed to facilitate completion of
electronic functions. Passive products include capacitors, resistors and
inductors. Electromechanical products include power supplies, cable, switches,
connectors, filters and sockets. Virtually all of the Company's customers
purchase both active and passive/electromechanical products.

Flat Panel Display Products

The Company believes that one of the faster growing segments of the electronics
industry will result from the expanded utilization of flat panel displays. Flat
panel displays are commonly used in laptop computers, computer monitors and
televisions and are rapidly replacing standard cathode ray tubes in a variety of
applications, including medical, industrial and commercial equipment, as well as
personal computers, televisions, automated teller machines, gaming machines and
video monitors. In addition to replacing cathode ray tubes in traditional
applications, as a result of the lower power requirements and reduced space
needs of flat panel displays, the advent of flat panels is enabling the
implementation of display applications that were not achievable with cathode ray
tubes, such as laptop and palmtop computers, handheld and portable products,
voting machines, point-of-sale equipment and advertising displays.

In order to properly function in any application, flat panel displays need
certain electronic impulses. One solution for generating these electronic
impulses is the use of board level products that control and regulate the
electronic input that drives the flat panel display. These products are commonly
referred to as driver boards. In addition to the driver board, flat panel
displays require a back-light inverter to run the back-light, and cable
assemblies to connect the display, inverter and the driver board to each other
and to the equipment of which it is a part.

The Company has addressed the flat panel display market in several ways. First,
the Company has assembled a comprehensive offering of flat panel display
products, including products from manufacturers of flat panel displays, as well
as manufacturers of the necessary support products such as back-light inverters,
driver boards, cabling and touch-screen filaments. The second aspect in
addressing the flat panel display market is to develop the technical support
necessary to assist customers with integrating flat panel displays into their
applications. In response to the growing need for support of flat panel display
business the Company has created a Display Solutions Group which is a separate
group within the Company dedicated entirely to the support of flat panel display
opportunities. Through its Display Solutions Group, the Company has expanded its
internal staff as well as developed relationships with independent
subcontractors, referred to as integrators, in many different geographic
locations. This strategy enables the Company to offer a broad selection of
products, services and solutions needed to service the varying levels of support
required by the customer base.

To broaden its participation in the display market, the Company recently created
a Portable Products Group to address the rapidly growing market for portable
products such as cellular phones, PDAs, scanners and navigation equipment.
Additionally, to further enhance our support for flat panel display applications
as well as to address other markets, the Company continues to expand its staff
and integration services support and to add suppliers of single-board computers,
referred to as embedded computer solutions, to its product offering. These
single-board computer products simplify the design process for companies that
are utilizing flat panel displays and for other OEM applications as well. The
investments related to the expansion of our support for display applications,
integration services support and expanded product offering could take time to
provide a return. The investments for our support for flat panel displays are
predominantly additions to staff.

                                       5


Memory Modules

The Company also sells memory modules under the Aved Memory Products label.
These modules, which are designed by the Company, are manufactured by third
party companies. Memory products, which include the memory module subsegment,
represent one of the larger product sectors of semiconductor revenues. Memory
modules facilitate the incorporation of expanded memory in limited space. In
addition to Aved Memory Products, the Company has other suppliers of memory
module products.

Customers
---------

The Company markets its products primarily to original equipment manufacturers
in a diverse and growing range of industries. The Company's customer base
includes manufacturers of computers and computer-related products; office and
home office equipment; cellular and portable products; wireless products;
networking, satellite and other communications products; Internet infrastructure
equipment and appliances; automobiles and automotive subsystems; consumer goods;
voting and gaming machines; point-of-sale equipment; robotics and industrial
equipment; defense and aerospace equipment; security and surveillance equipment;
and medical instrumentation. The Company also sells products to contract
electronics manufacturers, or electronics manufacturing services providers, who
manufacture products for companies in all electronics industry segments. The
Company's customer list includes approximately 11,000 accounts. During 2005, no
customer accounted for more than 10% of the Company's sales and the Company does
not believe that the loss of any one customer would have a material adverse
impact on its business. However, the loss of, or significant disruption in
relationships with, more than one of the Company's larger customers or a
significant number of other customers in a short period of time could have a
material adverse impact on the Company's financial condition and results of
operations. See "Revenue Recognition" in Note 1 to Notes to Consolidated
Financial Statements for a general discussion regarding customer payment terms,
return policies and consignment arrangements.

Sales and Marketing
-------------------

Overall Strategy

The Company differentiates itself from its competitors in the marketplace by the
combination of products and services that it can provide to its customers. The
Company is a broad-line distributor offering over 65,000 different products
representing approximately 85 different manufacturers. In addition, the Company
employs a decentralized management philosophy whereby branch managers are given
latitude to run their operations based on their experience within their
particular regions and the needs of their particular customer base. This
decentralization results in greater flexibility and a higher level of customer
service. Thus, the Company believes it can provide the broad product offering
and competitive pricing normally associated with the largest national and global
distributors, while still providing the personalized service levels usually
associated only with regional or local distributors. As a result of its size and
capabilities, the Company brings to the middle market customers a level of
service capabilities that the smaller distributor cannot provide.

The Company's marketing strategy is to be a preferred and more significant
distribution partner for all middle market customers. The Company is achieving
this by providing a broader range of products and services than is available
from smaller and comparably sized distributors, and a higher level of attention
than these customers receive from the larger distributors. In addition, the
Company continues its efforts to become a more significant distribution partner
for the top tier customers by focusing on a niche of suppliers and products not
emphasized by the larger distributors while providing the high level of quality,
service and technical capabilities required to do business with these accounts.

The Company's marketing strategy also includes its e-commerce capabilities
through its web site functionality and its portal capabilities to enable its
customers to utilize the services available from the Company's strategically
selected e-commerce partners.

                                       6


Marketing Techniques

As part of the Company's marketing strategy, the marketing department is based
in Silicon Valley near the headquarters of the vast majority of the industry's
supplier base. The Company uses various techniques in marketing its products
which include: (i) direct marketing through personal visits to customers by
management, field salespeople and sales representatives, supported by a staff of
inside sales personnel who handle the quoting, accepting, processing and
administration of sales orders; (ii) general advertising, sales referrals and
marketing support from component manufacturers; (iii) the Company's
telemarketing efforts; and (iv) a web site and portals on the Internet. The
Company also uses its expanded service capabilities, its Field Application
Engineer Program, Display Solutions Group, Supply Chain Management capabilities
and its status as an authorized distributor as marketing tools. See "Business
Strategy-Service Capabilities", "Flat Panel Display Products" and "Suppliers."

Sales Personnel

As of March 1, 2006, the Company employed 356 people in sales on a full-time
basis, of whom 130 are field salespeople, 135 are inside salespeople, 46 are in
management, 20 are in administration and 25 are engineers in the Field
Application Engineer Program. The Company also had 14 sales representatives
covering various territories. The North American sales organization is run by
general managers, regional managers and area managers, all of whom report,
directly or indirectly, to the Company's Vice President North American Sales.
The area managers report directly to the Company's Vice President North American
Sales. The sales organization in Europe is run by a managing director for
European sales. The managing director for European sales and the sales
organization in Asia report to the Vice President of Executive Accounts and
Sales Asia and Europe. People in sales are generally compensated by a
combination of salary and incentives based on achieving gross profit goals.

Sales Locations

In North America, the Company currently operates 33 sales offices in 21 states,
Canada and Mexico. The locations of the sales offices are in each of the
following geographic markets: Huntsville, Alabama; Phoenix, Arizona; Orange
County, Sacramento, San Diego, San Fernando Valley, San Jose and Tustin,
California; Toronto, Canada; Denver, Colorado; Fort Lauderdale, Miami, Orlando
and Tampa, Florida; Atlanta, Georgia; Chicago, Illinois; Kansas City, Kansas;
Baltimore, Maryland; Boston, Massachusetts; Guadalajara, Mexico; Detroit,
Michigan; Minneapolis, Minnesota; Long Island and Rochester, New York; Raleigh,
North Carolina; Cleveland, Ohio; Portland, Oregon; Philadelphia, Pennsylvania;
Austin and Dallas, Texas; Salt Lake City, Utah; Seattle, Washington and
Milwaukee, Wisconsin. The Company also retains field sales representatives to
market other territories in Puerto Rico and Brazil.

As part of its plan to expand its markets and provide enhanced services beyond
the boundaries of North America, the Company began operations in Scotland,
England, South Korea, Malaysia, China and Hungary. See "Business
Strategy-Expansion."

Transportation

All of the Company's products are shipped through third party carriers. Incoming
freight charges are generally paid by the Company, while outgoing freight
charges are typically paid by the customer.

Seasonality and Cyclicality

The Company's sales have not historically been materially greater in any
particular season or part of the year, however, there is some seasonality to our
industry. The electronic components and the electronics distribution industries
have historically been cyclical with significant volatility in the cycles.
Management believes that this cyclicality and volatility will continue in the
future.

                                       7


Foreign Sales

Sales to customer locations in foreign countries aggregated approximately $75.9
million, $69.7 million and $41.2 million for 2005, 2004 and 2003. Due to the
Company's global expansion initiatives, sales to customer locations in foreign
countries may increase in the future. See "Business Strategy-Expansion." Also
see Note 14 to Notes to Consolidated Financial Statements which provides a
breakdown of the Company's sales by geographic area and location of the
Company's long-lived assets.

Backlog
-------

As is typical of distributors, the Company has a backlog of customer orders.
These orders are generally cancelable by the customer. At December 31, 2005, the
Company had a backlog of $89 million, compared to a backlog of $69 million at
December 31, 2004 and $68 million at December 31, 2003. During periods when
product is readily available, or when product excesses exist, customers keep
much lower levels of product on order as delivery times are short and prices are
often declining. As lead times begin to stretch and certain product groups start
becoming allocated by suppliers, customers begin increasing the amount of their
scheduled orders. Conditions of tight supply often result in customers placing
scheduled orders for more product than they actually need (referred to in the
industry as double booking). When product availability improves, customers begin
to have more inventory than they require and the industry typically experiences
backlog cancellations and inventory corrections.

A growing amount of the Company's customers are managing their business through
forecasts in lieu of placing hard orders with the Company. As a result, the
correlation between backlog and future sales is changing. In addition, the
Company has increased its practices of electronic data interchange transactions
where the Company purchases inventory based on electronically transmitted
customer forecasts that may not become an order until the date of shipment and,
therefore, may not be reflected in the Company's backlog.

The Company believes that a substantial portion of its backlog represents
products due to be delivered within the next three months. Historically,
approximately 30% of the backlog relates to purchase orders which call for
scheduled shipments of inventory over a period of time, with the balance
representing products that are on back-order with suppliers. The scheduled
shipments enable the Company to plan purchases of inventory over extended time
periods to satisfy such requirements. For the reasons stated above, the
correlation of backlog to future sales is less of an indicator than
historically.

Suppliers
---------

The Company generally purchases products from component manufacturers pursuant
to non-exclusive distribution agreements. Such suppliers generally limit the
number of distributors they will authorize in a given territory in order to
heighten the distributor's focus on their products as well as to prevent
over-distribution. Suppliers also limit the number of distributors in order to
reduce the costs associated with managing multiple distributors. As a factory
authorized distributor, the Company obtains sales referrals, as well as sales,
marketing and engineering support, from component manufacturers. This support
assists the Company in closing sales and obtaining new customers. The Company's
status as an authorized distributor is a valuable marketing tool as customers
recognize that when dealing with an authorized distributor they receive greater
support from the component manufacturers.

The Company believes that an important factor which suppliers consider in
determining whether to grant or to continue to provide distribution rights to a
certain distributor is that distributor's geographic coverage. The Company is
recognized as a national distributor with offices across North America. To
further strengthen its geographic coverage, the Company has been expanding
internationally.

Another important factor that suppliers consider is whether the distributor has
in place an engineering staff capable of assisting customers in designing-in the
suppliers' products at the customer base. To address this requirement, the
Company has a Field Application Engineer Program which is currently staffed with
25 engineers.

                                       8


Almost all distribution agreements are cancelable by either party, typically
upon 30 to 90 days notice. For the year ended December 31, 2005, the Company's
three largest suppliers accounted for 20%, 6% and 5% of consolidated purchases.
See Note 13 to Notes to Consolidated Financial Statements. While most of the
products that the Company sells are available from other sources, the Company's
future success will depend in large part on maintaining relationships with
existing suppliers and developing relationships with new ones. While the Company
believes that the loss of a key supplier, particularly its largest supplier,
could have a material adverse impact on its business in the short term, the
Company would attempt to replace the products offered by that supplier with the
products of other suppliers. However, if the Company were to lose its rights to
distribute the products of any particular supplier, there can be no assurance
that the Company would be able to replace the products which were available from
that particular supplier. The loss of, or significant disruption in
relationships with, any of the Company's larger suppliers, particularly its
largest supplier, or a significant number of other suppliers in a short period
of time could have a material adverse impact on the Company's financial
condition and results of operations. The Company, from time to time, alters its
list of authorized suppliers in an attempt to provide its customers with a
better product mix.

The Company believes that it benefits from technological change within the
electronics industry as new product introductions accelerate industry growth and
provide the Company with additional sales opportunities. The Company believes
its inventory risk due to technological obsolescence is significantly reduced by
certain provisions typically found in its distribution agreements addressing
price protection, stock rotation privileges, obsolescence credits and return
privileges. Price protection is typically provided in the form of a credit to
the Company for any inventory the Company has of products for which the
manufacturer reduces its prices. Stock rotation privileges typically allow the
Company to exchange inventory in an amount up to 5% of a prior period's
purchases. Obsolescence credits allow the Company to return products which a
manufacturer discontinues. Upon termination of a distribution agreement, the
return privileges generally require the manufacturer to repurchase the Company's
inventory at the Company's purchase price, however, if the Company terminates
the distribution agreement, there is generally a 10% to 15% restocking charge.

The vast majority of the Company's inventory is purchased pursuant to its
distribution agreements. The Company does not generally purchase product for
inventory unless it is a commonly sold product, there is an outstanding customer
order or forecast to be filled, a special purchase is available or unless it is
an initial stocking package in connection with a new line of products. As a
result of the Company's strategy in how it has positioned itself in a rapidly
consolidating industry, the Company has been successful in attracting new
suppliers. In connection with adding new suppliers, the Company acquires new
stocking packages. These new stocking packages typically take time to become
productive. While management believes that these new product lines and the
resulting stocking packages should provide growth opportunities in the future,
there can be no assurance that this strategy will be successful.

Facilities and Systems
----------------------

Facilities

The Company's corporate headquarters and main distribution center are located in
a 110,800 square foot facility in Miami, Florida. The Company occupies this
facility through a lease which expires in 2014, subject to the Company's right
to terminate at any time upon twenty-four months prior written notice and the
payment of all outstanding debt owed to the landlord. The lease for this
facility contains three six-year options to renew at the then fair market value
rental rates.

The Company also leases approximately 20,000 square feet of space for its west
coast distribution and semiconductor programming center located in Fremont,
California (near San Jose). In Tustin, California the Company leases a 13,900
square foot facility for its Aved Memory Products division and certain of its
Display Solutions Group operations.

                                       9


The Company also leases approximately 20,000 square feet of space in San Jose,
California to house its west coast corporate offices and the headquarters of the
Company's sales and marketing functions, as well as its northern California
sales operation. Approximately 12,000 square feet of the space is being used for
corporate sales and marketing operations as well as other corporate offices
including the office of the President and Chief Executive Officer of the
Company; and 8,000 square feet of the space is being utilized for the local
sales operation.

In addition, the Company leases space for its other sales offices, which offices
range in size from approximately 200 square feet to 10,000 square feet. See
"Sales and Marketing-Sales Office Locations."

The Company currently has excess space in its sales offices and excess capacity
in its distribution centers. To the extent that the Company increases sales in
future periods, management expects to realize improved operating efficiencies
and economies of scale as a result of its present excess capacity. There can be
no assurance, however, that any sales growth will be achieved or that any growth
will be enough to accomplish improvements in operating efficiencies or economies
of scale.

Systems

The Company's systems and operations are designed to facilitate centralized
warehousing which allows salespeople across the country to have real-time access
to inventory and pricing information and allows a salesperson in any office to
enter orders electronically, which instantaneously print in the appropriate
distribution facility for shipping and invoicing. The combination of the
centralized distribution centers and the electronic order entry process enables
the Company to provide rapid order processing at low costs. The system also
provides for automatic credit checks, which prohibit any product from being
shipped until the customer's credit has been approved. Additionally, the systems
allow the Company to participate with customers and suppliers in electronic data
interchange and to expand customer services, including just-in-time deliveries,
kitting programs, bar coding, automatic inventory replenishment programs, bonded
inventory programs, in-plant stores and in-plant terminals and complete supply
chain management solutions.

As a result of rapidly increasing advances in technology, the Company has
recognized that its computer and communications systems will be subject to
continual enhancements. In order to meet the increasing demands of customers and
suppliers, to maintain state-of-the-art capabilities and to participate in
e-commerce, the Company has continually been expanding, and in the future will
continue to develop and expand, its systems capabilities, including hardware and
software upgrades. In February 2006, a new enterprise resource planning (ERP)
system was placed into service to meet its computer needs. While there has been
a significant interruption in operations and service resulting from the
implementation of the new system, which has adversely affected first quarter
2006 sales, the Company believes that these systems enhancements should assist
the Company in the future in increasing sales, improving efficiencies,
continuing its globalization and providing the potential for further
profitability in future periods through increased employee productivity,
enhanced asset management, improved quality control capabilities and expanded
customer service capabilities. See "Business Strategy-Service Capabilities."
There can be no assurance, however, that these benefits will be achieved and
that the Company's new system will be adequate or its implementation in the near
term will not cause additional interruption in operations and services that
would have a material adverse effect on the Company.

Warranties
----------

The Company generally does not offer express warranties with respect to any of
its products, instead passing on only those warranties, if any, granted by its
suppliers. However, there may be instances where a customer might be able to
enforce an express or implied warranty claim against the Company with respect to
products manufactured by the Company's suppliers. With respect to products
manufactured or assembled by third party companies for Aved Memory Products, the
Company offers a warranty for a period of one year against defects in
workmanship and materials under normal use and service. The Company periodically
evaluates its warranty exposure based upon its review of the experience and
expected obligations associated with the warranty.

                                       10


Foreign Manufacturing and Trade Regulation
------------------------------------------

A significant number of the products sold by the Company are manufactured by
foreign companies. The vast majority of these products are purchased by the
Company from United States subsidiaries or affiliates of those foreign
manufacturers. The Company purchases a limited amount (less than 8% of total
purchases for 2005) of products offshore. This offshore purchasing activity may
increase in the future.

The Company and its ability to sell at competitive prices could be adversely
affected by increases in tariffs or duties, changes in trade treaties, currency
fluctuations, economic, political or financial turbulence abroad, strikes or
delays in air or sea transportation, and possible future United States
legislation with respect to pricing and import and export quotas on products to
or from foreign countries. The Company's ability to be competitive in or with
the sales of imported components could also be affected by other governmental
actions and policy changes related to, among other things, anti-dumping and
other international anti-trust legislation and currency fluctuations. The
Company believes that these factors may have had an adverse impact on its
business during past years, and there can be no assurance that such factors will
not have a more significant adverse effect on the Company in the future. Since
substantially all of the Company's purchases from foreign companies are still
transacted with United States subsidiaries or affiliates of these foreign
manufacturers, substantially all of the Company's purchases are paid for in U.S.
dollars.

Employees
---------

As of March 1, 2006, the Company employed 600 persons, of whom 356 are involved
in sales and sales management; 84 are involved in marketing; 66 are involved in
the distribution centers and clerical; 37 are involved in operations; 12 are
involved in management; 28 are involved in accounting and credit; and 17 are
involved in information technology. None of the Company's U.S. employees are
covered by collective bargaining agreements. The Company believes that
management's relations with its employees are good.

Competition
-----------

The Company competes with many companies that distribute electronic components
and, to a lesser extent, companies that manufacture such products and sell them
directly. Some of these companies have greater name recognition and assets and
possess greater financial, personnel and other resources than does the Company.
The Company believes that there are over 1,000 electronic components
distributors throughout the United States, ranging in size from less than $1
million in revenues to companies with annual sales that exceed $12 billion
worldwide. These distributors can generally be divided into global distributors
who have operations around the world, national distributors who have offices
throughout the United States, regional distributors with offices in multiple
cities within the United States and local distributors with just one location.
With sales offices in the United States located in 31 cities in 21 states, the
Company generally competes as a national distributor. Additionally, the Company
has operations in Canada, Mexico, Europe and Asia. See "Business Strategy -
Expansion."

The Company, which was recognized by industry sources in 2005 as the 4th largest
distributor of semiconductors and the 9th largest electronic components
distributor overall in the United States, believes that its primary competition
comes from the top 50 distributors in the industry. The competition in the
electronics distribution industry can be segregated by target customers: major
(or top tier) accounts; middle market accounts; small accounts; and emerging
growth accounts. Competition to be the primary supplier for the major customers
is dominated by the top distributors as a result of the product offerings,
global support structure, pricing and distribution technology offered by these
distributors. The Company competes for a portion of the available business of
these major industry customers by seeking to provide the very best service and
quality and by focusing on suppliers and products that are not emphasized by the
top distributors, or are fill-in or niche products. With its expanded product
offering and service capabilities and its quality assurance procedures in place,
the Company believes that it can compete for a bigger portion of the business at
the top tier customer base, although there can be no assurance that the Company
will be successful in doing so. The Company believes competition from the top
distributors for

                                       11


the middle and emerging market customer base is not as strong since the largest
distributors focus their efforts and resources on the major account base. For
this reason, the Company has focused strong efforts on servicing this middle and
emerging market customer base. The Company competes for this business by seeking
to offer a broader product base, better pricing and more sophisticated
distribution technology than the regional or local distributors; by seeking to
offer a broader product base and more sophisticated distribution technology than
comparably-sized distributors and by seeking to offer to middle and emerging
market companies a greater level of service than is offered to them by the major
national and global distributors. The Company believes that today the top
distributors continue their efforts to penetrate the middle market customer base
more than they have in the past.

There has also been an increase in competition from brokers, lately being
referred to as independent distributors. Additionally, there has been an
increase in competition from the advent of third party logistics and fulfillment
companies. There has also been an increase in businesses commonly referred to as
e-brokers and e-exchanges and several other forms of e-commerce companies which
have grown with the expanded use of the Internet. In addition to the increased
competition from these other groups, some of the total available distribution
market share is being reduced as more and more original equipment manufacturers
transition their procurement into EMS companies and original design
manufacturers. The EMS companies and original design manufacturers utilize their
abilities to aggregate demand from multiple customers to develop direct
purchasing channels with component manufacturers. Furthermore, as more and more
manufacturing moves outside the boundaries of North America the Company believes
that the total available distribution market in North America is being affected
as procurement channels increase in Asia and Europe. There can be no assurance
that the Company will be able to defend its market share against existing
competition or that new competition will not emerge or that the total available
distribution market will not decline.

ITEM 1A.  Risk Factors
--------  ------------

This report contains statements that are forward-looking within the meaning of
Section 27A of the Securities Act of 1933 and Section 21E of the Securities
Exchange Act of 1934, as amended. These forward-looking statements are made
pursuant to the safe harbor provisions of the Private Securities Litigation
Reform Act of 1995. We identify the forward-looking statements when we use the
words "believes," "estimates," "plans," "expects," "intends," "anticipates,"
"contemplates," "may," "will," "shall," "assuming," "prospect," "should,"
"could," "looking forward" and similar expressions in this report. We base
forward-looking statements on current expectations and beliefs concerning future
events that are subject to risks and uncertainties. Actual results may differ
significantly from the results suggested in this report. In many cases, we
cannot predict the risks or uncertainties that could cause actual results to
differ significantly from those indicated in the forward-looking statements.
Some of the business risks and factors that may cause or contribute to the
difference between actual results and the results suggested in this report are
described below. We also describe some of these factors in other sections of
this report and in our other public filings and in our press releases. There may
be other business risks and factors that are not described here. Neither do we
agree to update publicly or revise any forward-looking statements, business
risks and/or uncertainties.

Our industry is cyclical, which causes our operating results to fluctuate
significantly.

We cannot predict the timing or the severity of the cycles within our industry.
In particular, it is difficult to predict how long and to what levels any
industry upturn or downturn and/or general economic weakness will last or be
exacerbated by terrorism or war or other factors on our industry. The electronic
components distribution industry has historically been affected by general
economic downturns. These economic downturns have often had an adverse economic
effect upon manufacturers, end-users of electronic components and electronic
components distributors. Our industry also directly depends on the continued
growth of the electronic components industry and indirectly on end-user demand
for our customers' products. The timing of new product developments, the
life-cycle of existing electronic products, and the level of acceptance and
growth of new products can also affect demand for electronic components. Due to
changing conditions, our customers have experienced and may in the future
experience periods of inventory corrections which could have a significant
negative impact on our results. We have supported in the past and expect in the
future to support new technologies and emerging markets. If these new

                                       12


technologies and emerging markets fail to be accepted or grow, our operating
results could suffer significantly . Our operating results have significantly
fluctuated in the past, and will likely fluctuate in the future, because of
these market changes and factors.

We are dependent on a limited number of suppliers. Our operating results could
suffer if one or more of our largest suppliers chooses not to sell products to
us.

We rely on a limited number of suppliers for products which generate a
significant portion of our sales. Substantially all of our inventory has and
will be purchased from suppliers with which we have entered into non-exclusive
distributor agreements. These agreements are typically cancelable on short
notice (generally 30 to 90 days). Products purchased from our three largest
suppliers accounted for approximately 31% of our consolidated purchases during
the calendar year ended December 31, 2005, of which 20% were purchased from one
supplier. No other supplier accounted for more than five percent of our
consolidated purchases during this period. While most of the products that we
sell are available from other sources, our future success will depend in large
part on maintaining relationships with existing suppliers and developing
relationships with new ones. We believe that the loss of a key supplier
(particularly our largest supplier) could have a significant adverse impact on
our business in the short-term as we attempt to replace the products offered by
that supplier. Because we cannot guarantee that we would be able to replace the
products which were available from a particular supplier, the loss of any of our
largest suppliers could cause our operating results to decline significantly.
Disruptions in relationships with any of our largest suppliers (particularly our
largest supplier) or the loss of a significant number of other suppliers in a
short period of time could also cause our operating results to decline
significantly.

Because we don't have long-term contracts with our customers, they may cancel,
reduce or delay their orders without penalty.

We typically don't obtain long-term purchase orders or commitments from our
customers. Instead, we make product purchase commitments based on nonbinding
forecasts of future orders we develop with our customers. Based on such
nonbinding forecasts, we make commitments regarding the level of business we
will seek and accept, and the levels and utilization of personnel and other
resources. Our customers may cancel, reduce, delay or not place orders or
attempt to return inventory due to a variety of industry or customer-specific
conditions. Generally, our customers may cancel, reduce or delay purchase orders
and commitments without penalty or other charges. Significant or numerous
cancellations, reductions or delays in orders by customers could have a material
adverse effect on our operating results.

We may not be able to sustain or manage growth or achieve satisfactory levels of
profitability.

If market conditions improve, we will need to manage our expanding operations
(including our developing European and Asian operations) effectively. We will
also need to successfully integrate that expansion and any new businesses we may
acquire or open into our operations. Our failure to do so, particularly in
instances in which we have made or make significant investments, could have a
material adverse effect on our operating results. We may fail to grow or achieve
satisfactory levels of profitability if we are unable to:

   -  obtain adequate supplies of competitive products on a timely basis and on
      commercially reasonable prices and other terms, especially in times of
      product shortages;
   -  expand sales to existing customers and increase our customer base;
   -  turn our inventories and collect our accounts receivable fully and in a
      timely manner, especially with respect to customers in new technologies or
      in emerging markets or in a weakened or bankrupt financial condition;
   -  avoid inventory becoming outdated or losing value as a result of adverse
      market conditions;
   -  maintain our existing key supplier relationships as well as develop new
      relationships with leading suppliers of electronic components;
   -  hire and retain additional qualified management, marketing and other
      personnel to successfully manage our growth and operate our business;
   -  effectively use personnel and facility and infrastructure overcapacity;
      and

                                       13


   -  invest to maintain and enhance our infrastructure, including
      telecommunications and information systems, enterprise resource planning
      (ERP) system, logistics services and our service capabilities, including
      "distribution technology".

A change in market conditions or aggressive pricing programs could trigger a
decline in gross profit margins which could adversely affect our operating
results.

We have experienced an increase in gross profit margins as a result of favorable
market conditions, including limited supply of certain products, in the
electronic components distribution industry during certain periods in the past.
However, there is no assurance that negative changes in the general economic
environment and/or in the electronic components industry will not occur.
Furthermore, we continue to develop long-term strategic relationship with
accounts which have required aggressive pricing programs and there is continued
price competition for products sold by us. These and other factors, such as
increases in low-margin, large volume transactions and a change in our product
mix, could result in a decline in our gross profit margins, materially adversely
affecting our operating results.

We may not be able to satisfy our funding requirements.

We currently anticipate needing to spend significant amounts of cash to: meet
our working capital requirements (including to support increases in levels of
inventory, as well as customer backlog, and accounts receivable as our level of
sales increases); invest in and finance capital equipment and infrastructure;
upgrade our information and communication systems, including our new enterprise
resource planning (ERP) system; acquire businesses or open divisions; or respond
to increases in expenses and costs, unanticipated developments, increasing
customer demands or competitive pressures. If we do not have enough cash on
hand, cash generated from our operations and/or cash available under our credit
facility to meet these cash requirements, we will need to seek alternative
sources of financing to carry out our growth and operating strategies,
particularly if our credit facility is not available to do so. We may not be
able to raise needed cash on terms acceptable to us, or at all. Financing may be
on terms that are dilutive or potentially dilutive. If alternative sources of
financing are required but are insufficient or unavailable, we will be required
to modify our operating plans to the extent of available funding, if and
assuming such modifications and/or other actions can be made or taken at all.

Our global expansion initiatives may not be successful.

We have commenced global expansion initiatives in an attempt to increase our
sales to customer locations in foreign countries. Given our limited experience
in the international market and that we only fairly recently, and on a limited
basis so far, commenced operations outside of North America, no assurance can be
given that our global expansion initiatives will be successful.

Interest rate changes may adversely affect our operating results.

We are affected by interest rate changes with respect to our credit facility,
which currently is based upon, at our option, the prime rate or LIBOR. Interest
rates have risen over the last year and may continue to rise. Continuing
increases in interest rates could materially adversely affect our operating
results.

Substantial leverage and debt service obligations may adversely affect our cash
flow.

Our revolving lines of credit impose debt service obligations and expose us to
certain risks associated with being a substantially leveraged company. Upon the
occurrence of certain events, our lenders may demand immediate repayment of
amounts outstanding under our existing lines of credit. Separately, there is the
possibility that we may be unable to generate cash sufficient to pay the
principal amount of, interest on and/or other amounts due in respect of our
indebtedness when due.

                                       14


Our substantial leverage could also have other significant negative
consequences, including:

   -  increasing our vulnerability to general adverse economic and industry
      conditions;
   -  increasing our exposure to increasing interest rates;
   -  restricting our credit with our manufacturers which would limit our
      ability to purchase inventory;
   -  limiting our ability to obtain additional financing;
   -  requiring the dedication of a portion of any cash flow from operations to
      service our indebtedness, thereby reducing the amount of any cash flow
      available for other purposes, including capital expenditures;
   -  limiting our flexibility in planning for, or reacting to, changes in our
      business and the industry in which we compete; and;
   -  placing us at a possible competitive disadvantage relative to less
      leveraged competitors and competitors that have better access to capital
      resources.

We are dependent on foreign manufacturers and subject to trade regulations which
expose us to political and economic risk.

A significant number of components sold by us are manufactured by foreign
companies. As a result, our ability to sell certain products at competitive
prices could be adversely affected by any of the following:

   -  increases in tariffs or duties;
   -  changes in trade treaties;
   -  strikes or delays in air or sea transportation;
   -  future United States legislation with respect to pricing and/or import
      quotas on products imported from foreign countries; and
   -  turbulence in offshore economies or financial markets.

Our ability to be competitive with respect to sales of imported components could
also be affected by other governmental actions and policy changes, including
anti-dumping and other international antitrust legislation.

We are subject to adverse currency fluctuations.

Adverse currency fluctuations could have the effect of making components
manufactured abroad more expensive, cause limitations in customer productions
due to unfavorable export conditions or cause our offshore suppliers to limit
exports to the United States. In addition, foreign currency fluctuations could
result in increasing the cost of goods to us or reducing our net sales as
purchase and sale prices for our goods fixed in foreign currency may result in
the cost of goods in U.S. dollars being greater when paid or net sales in U.S.
dollars on payment for goods being less when received than anticipated when the
price payable or to be received in foreign currency is originally fixed. Because
we historically purchase substantially all of our products from United States
subsidiaries and affiliates of foreign manufacturers, almost all of our
purchases are paid for in U.S. dollars, which usually reduces or eliminates the
potential adverse effects of currency fluctuations. However, in late 2002 we
began purchasing a limited amount (less than 8% of total purchases for 2005) of
our product offshore and this offshore purchasing activity may increase in the
future. Accordingly, there can be no assurance that such factors could not have
a material adverse effect on our operating results in the future.

A variety of risks in connection with our global expansion initiatives could
adversely affect our operating results.

Our sales to customer locations in foreign countries increased to $75.9 million
for 2005 up from $69.7 million in 2004 due to our global expansion initiatives.
Our global operations are subject to a variety of risks including the following:

   -  limited experience in markets outside of North America;
   -  foreign currency fluctuations;
   -  political and economic instability;
   -  the burden and cost of complying with foreign laws;
   -  changes to foreign laws and regulations;

                                       15


   -  import and export duties and value added taxes;
   -  difficulty in staffing and managing foreign operations; and
   -  unpredictable sales cycles.

Our foreign subsidiaries currently conduct substantially all of their business
in U.S. dollars. As we expand our global initiative, we may be required to
transact business in the local currency of the customers' location. Fluctuations
in currency exchange rates could lead to a reduction in sales or profitability.
To the extent revenues and expenses are denominated in foreign currencies, gains
and losses on the conversion to U.S. dollars may contribute to fluctuation in
our operating results.

Our new enterprise resource planning (ERP) system could continue to interfere
with our operations.

Although we are seeing some improvement recently, service to our customers and
suppliers has been adversely impacted by the implementation of our new ERP
system. The strain on the Company's employees, as well as on its financial
resources, in connection with the implementation of this new ERP system has been
significant. We can offer no assurance that the implementation was fully
successful or will not cause additional interruption in operations and services.
Failure of the new ERP system to perform as expected would have a material
adverse impact on our operating results.

Our industry is subject to supply shortages. Any delay or inability to obtain
components may have an adverse effect on our operating results.

During certain prior periods there have been shortages of components in the
electronics industry and the availability of certain components have been
limited by some of our suppliers. Although such shortages and allocations have
not had a material adverse effect on our operating results, there can be no
assurance that any future shortages or allocations would not have such an effect
on us.

The prices of our components are subject to volatility.

A significant portion of the memory products we sell have historically
experienced volatile pricing. If market pricing for these products decreases
significantly, we may experience periods when our investment in inventory
exceeds the market price of such products. In addition, at times there are price
increases from our suppliers that we are unable to pass on to our customers.
These market conditions could have a negative impact on our sales and gross
profit margins unless and until our suppliers reduce the cost of these products
to us. Further, in the future aggressive pricing programs that may be required,
an increased number of low-margin, large volume transactions and/or increased
availability of the supply of certain products can further impact gross profit
margins.

Our industry is highly competitive. Competition could reduce our market share by
harming our ability to sell our products and services.

The electronic components distribution industry is highly competitive. We
compete with local, regional and national distributors. Some of our competitors
have greater name recognition and more resources than we do. We also compete
with third party logistics and e-commerce companies, which have grown with the
expanded use of the Internet. In addition to the increased competition from
these other groups, some of the total available distribution market share is
being reduced as more original equipment manufacturers procure more parts from
EMS companies. The EMS companies use their volume purchase abilities to buy
directly from component manufacturers. Since these EMS companies are
manufacturing more outside North America, we believe that the total available
distribution market share in North America is also being reduced as purchasing
channels increase in Asia and Europe. We may be unable to defend our market
share against these sources of competition or to compete successfully with
existing or new competitors. Our failure to compete could have a material
adverse effect on our operating results.

                                       16


Emergence of new competitive business models or sources of competition could
have adverse effects on our business.

Additional competition has emerged in the electronic components distribution
industry. This increased competition resulted in part from the advent of third
party logistics and fulfillment companies, businesses commonly referred to as
e-exchanges and e-brokers and several other forms of e-commerce companies which
have grown with the expanded use of the Internet. In addition to the increased
competition from these other groups, some of the total available distribution
market share is being reduced as more and more original equipment manufacturers
transition their procurement into EMS companies and original design
manufacturers. The EMS companies and original design manufacturers utilize their
abilities to aggregate demand to develop direct purchasing channels with
component manufacturers. Furthermore, as more and more manufacturing moves
outside the boundaries of North America, we believe that the total available
distribution market share in North America is also being reduced as procurement
channels increase in Asia and Europe. While we have implemented our e-commerce
strategies, including our website and multiple portals, and commenced operations
in Europe and Asia to confront certain of these new business models and sources
of competition, there can be no assurance that we will be able to defend our
market share against the emergence of these or other new business models and
sources of competition.

A reversal of the trend for distribution to play an increasing role in the
electronic components industry could affect our business.

In recent years, there has been a growing trend for original equipment
manufacturers and contract electronics manufacturers to outsource their
procurement, inventory and materials management processes to third parties,
particularly electronic component distributors. Although we do not currently
foresee this trend reversing, if it did, our business would be materially
adversely affected.

Our operations would be adversely affected if third party carriers were unable
to transport our products on a timely basis.

All of our products are shipped through third party carriers, principally one
carrier. If a strike or other event prevented or disrupted that carrier from
transporting our products, other carriers may be unavailable or may not have the
capacity to deliver our products to our customers. If adequate third party
sources to ship our products were unavailable at any time, our operating results
would be materially and adversely affected.

Some of our operations are located in Florida and California and, as a result,
are subject to natural disasters, which could result in a business stoppage that
would adversely affect our operating results.

Our business operations depend on our ability to maintain and protect our
facilities, computer systems and personnel. Our corporate headquarters and a
significant portion of our business operations, computer systems and personnel
are located in Miami, Florida, where there is the potential for hurricanes and,
in fact, over the last few years there have been numerous hurricanes. In
addition, our west coast corporate offices and our west coast distribution and
programming center are located in northern California, where there is the
potential for earthquakes. Should a hurricane or earthquake or other
catastrophe, such as a fire, flood, power loss, communication failure or similar
event disable our facilities, we have limited available alternative facilities
from which we could conduct our business. As a result, any such occurrence could
have a material adverse effect on our operating results.

We depend on the services of our executive officers, and their loss could affect
our ability to grow.

We are highly dependent upon the services of our President and Chief Executive
Officer. The permanent loss of our President and Chief Executive Officer, or any
one or more of our other key executives, could have a material adverse effect
upon our operating results. While we believe that we would be able to locate
suitable replacements for our executives if their services were lost, there can
be no assurance that we would, in fact, be able to do so.

                                       17


We must attract and retain personnel to help support our growth, and competition
for personnel in our industry has previously been intense.

We require the services of a substantial number of qualified personnel. Our
success depends to a significant degree upon the contributions of our
management, engineering, sales, marketing, information technology, distribution
and finance personnel. During certain prior periods, the market for such skilled
and experienced personnel was characterized by intense competition and
aggressive recruiting, as well as a high degree of employee mobility. Such a
market, if it was to return, would make it particularly difficult to attract and
retain the qualified personnel we require. The loss of or our inability to
continue to attract and retain these key personnel could harm our business.

We may be exposed to product liability claims.

We are likely to be named as a defendant in any products liability action
brought by an end-user as a result of our value-added services or as a
participant in the distribution chain between the manufacturer and end-user.
Although as of this date there are no material claims asserted against us for
products liability, there can be no assurance that such claims will not arise in
the future. In the event that any products liability claim is not covered by
insurance or we are not indemnified by or cannot recover damages from our
supplier of the product or another third party in the chain of distribution, we
may be required to fund some or all of a product liability claim, which could
have a material adverse effect on us.

We may be exposed to warranty claims.

We may be exposed to warranty claims by our customers both with respect to
products manufactured by others which we distribute and with respect to products
on which we have performed value added work. With respect to claims relating to
products manufactured by others, we would expect that the manufacturers of such
products would indemnify us as well as defend such claims on our behalf to the
extent provided for under our agreement with the manufacturer, although no
assurance can be given that any manufacturer would so do. In addition, there may
be instances where a customer might be able to enforce an express or implied
warranty claim against us with respect to products manufactured by our
suppliers. With respect to products manufactured or assembled by third party
companies for Aved Memory Products, we offer a warranty for a period of one year
against defects in workmanship and materials under normal use and service.
Accordingly, a significant number of such warranty claims could have a material
adverse effect on us.

We are exposed to potential risks from recent legislation requiring companies to
evaluate controls under Section 404 of the Sarbanes-Oxley Act of 2002.

As directed by Section 404 of the Sarbanes-Oxley Act of 2002, the Securities and
Exchange Commission (SEC) adopted rules requiring public companies to include a
report of management on the company's internal control over financial reporting
in their annual reports on Form 10-K that contains an assessment by management
of the effectiveness of the company's internal control over financial reporting.
In addition, the independent registered public accounting firm auditing the
company's financial statements must attest to and report on management's
assessment of the effectiveness of the company's internal control over financial
reporting. We will be required to comply with these rules with respect to our
fiscal year ending December 31, 2007, which compliance may require us to incur
significant costs or at least costs beyond what we normally incur for financial
reporting. If our independent auditors interpret the Section 404 requirements
and the related rules and regulations differently from us or if our independent
auditors are not satisfied with our internal control over financial reporting or
with the level at which it is documented, operated or reviewed, they may decline
to attest to management's assessment or issue a qualified report. Additionally,
if we are not able to continue to meet the requirements of Section 404 in a
timely manner or with adequate compliance, we might be subject to sanctions or
investigation by regulatory authorities, such as the SEC or The Nasdaq Stock
Market. Any such actions could result in an adverse reaction in the financial
markets due to a loss of confidence in the reliability of our financial
statements, which could cause the market price of our common stock to decline.

                                       18


Any acquisitions could be difficult to integrate, disrupt our business and
adversely affect our operations.

Our growth in the future may depend, in part, on our ability to acquire
compatible electronic components distributors or other businesses and to
integrate the acquired operations. There can be no assurance that we will be
able to locate additional appropriate acquisition candidates, or that we will be
successful in acquiring any identified candidates. In addition and as we have
experienced in the past, we cannot be certain that the operations of any
acquired companies will be effectively integrated or prove profitable. The
completion of future acquisitions may require the expenditure of sizable amounts
of capital and management effort. Moreover, unexpected problems encountered in
connection with our acquisitions could have a material adverse effect on our
operating results.

Our officers and directors have and will continue to have significant control
over us.

If our Chairman and President and Chief Executive Officer exercised all of their
outstanding stock options, they and their respective spouses and children and
related trusts would own as of December 31, 2005 an aggregate of approximately
520,224 shares, representing approximately 13% of the outstanding shares of
common stock. As a result of such stock ownership and their positions as
executive officers, as the members of the executive committee of our Board of
Directors and as two of our seven directors, they are and will continue to be in
a position to control our day-to-day affairs.

Our shareholder rights plan, preferred stock and governing documents may
discourage potential acquisitions of our business.

We have a shareholders rights plan and have authorized preferred stock which is
available to be issued with such rights, preferences, privileges and limitations
as are determined by the Board of Directors. In addition, our Certificate of
Incorporation includes provisions designed to discourage attempts by others to
acquire control of us without negotiation with our Board of Directors, and to
attempt to ensure that such transactions are on terms favorable to all of our
shareholders. These provisions provide, among other things:

   -  that meetings of our shareholders may only be called by the Board of
      Directors;
   -  that an affirmative vote of two-thirds of our outstanding shares of common
      stock is required to approve certain business combinations unless 65% of
      our Board approves such transaction;
   -  for three classes of directors with each class elected for a three year
      staggered term;
   -  that our Board in evaluating a tender offer or certain business
      combinations is authorized to give due consideration to all relevant
      factors; and
   -  that actions of shareholders may not be taken by written consent of
      shareholders in lieu of a meeting.

For various reasons, however, these provisions may not always be in the best
interest of our shareholders. These reasons include the fact that the provisions
of our Certificate of Incorporation (i) make it difficult to remove directors
even if removal would be in the best interest of our shareholders; (ii) make it
difficult for our shareholders to approve certain transactions that are not
approved by at least 65% of our Board, even if the transactions would be
beneficial to our shareholders; and (iii) eliminate the ability of our
shareholders to act without a meeting. Our shareholder rights plan, our
blank-check preferred stock and our governing documents may have the effect of
delaying, deterring or preventing a change in control of the Company, could
discourage potential investors from bidding for our common stock at a premium
over the market price of the common stock and could adversely affect the market
price and the voting rights of the holders of the common stock.

ITEM 1B.  Unresolved Staff Comments
--------  -------------------------

Not applicable.

ITEM 2.  Properties
-------  ----------

See "Item 1. Business-Facilities and Systems" and "Sales and Marketing-Sales
Office Locations" and Note 11 to Notes to Consolidated Financial Statements.

                                       19


ITEM 3.  Legal Proceedings
-------  -----------------

The Company is from time to time involved in litigation primarily relating to
claims arising out of its operations in the ordinary course of business. Some of
these claims are covered by insurance or, if they relate to products
manufactured by others for which it distributes, the Company would expect that
the manufacturers of such products would indemnify the Company as well as defend
such claims on the Company's behalf to the extent provided for under its
agreement with the manufacturer, although no assurance can be given that any
manufacturer would do so. There has been a recent trend throughout the United
States of increased litigation over various employee and intellectual property
matters. While the Company is presently involved in certain litigation relating
to such matters, the Company believes that none of these claims should have a
material adverse impact on its financial condition or results of operations. The
Company believes, however, that the costs associated with such matters may
increase in the future. Additionally the Company is involved in other
litigations relating to former customers including, from time to time,
situations where the Company may incur costs in prosecuting or defending claims
in bankruptcy proceedings. There can be no assurance that a particular
litigation will not have a material adverse impact on the Company's financial
condition and results of operations in the future.

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

On November 2, 2005, the Company held its 2005 annual meeting of shareholders.
The information required to be reported in this Item 4 has been previously
reported and reference is made to Item 4 of Part II of the Company's Quarterly
Report on Form 10-Q for the quarter ended September 30, 2005.

                                     PART II

ITEM 5.  Market for Registrant's Common Equity, Related Stockholder Matters and
-------  ----------------------------------------------------------------------
Issuer Purchases of Equity Securities
-------------------------------------

Sales Prices of Common Stock
----------------------------

The Company's common stock trades on The Nasdaq Stock Market (Nasdaq National
Market) under the symbol SEMI. The following table sets forth the range of high
and low sale prices for the Company's common stock as reported on The Nasdaq
Stock Market during each of the quarters presented:

Quarter of Fiscal Year                        High                  Low
----------------------                        ------                -----

2004
----
First Quarter                                 $ 7.62                $ 4.31
Second Quarter                                 11.58                  4.94
Third Quarter                                   9.77                  5.27
Fourth Quarter                                  6.95                  5.52

2005
----
First Quarter                                   6.97                  4.44
Second Quarter                                  5.00                  3.73
Third Quarter                                   5.44                  4.07
Fourth Quarter                                  4.59                  3.55

2006
----
First Quarter (through March 20, 2006)          5.23                  3.90

As of March 20, 2006, there were approximately 250 holders of record of the
Company's common stock, based on the stockholders list maintained by the
Company's transfer agent. Many of these record holders hold these securities for
the benefit of their customers. The Company believes that, based upon
information provided by its transfer agent, it has over 3,600 beneficial holders
of its common stock.

                                       20


Common Stock Purchase Rights Plan
---------------------------------

In June 2000, the Board of Directors of the Company adopted a Common Stock
Purchase Rights Plan (the "Rights Plan") and authorized and approved a dividend
distribution of one right (each a "Right" and collectively the "Rights") for
each outstanding share of common stock of the Company to shareholders of record
at the close of business on June 23, 2000. Each share of common stock of the
Company that is issued after June 23, 2000 will also include one Right.

Each Right initially entitles the registered holder to purchase from the
Company, but only when exercisable under the Rights Plan, one share of common
stock at a price of $95.00 per share, subject to certain future adjustments. The
Rights will be exercisable only if a person or group acquires 15% or more of the
Company's common stock (or 10% of such stock under certain circumstances) or
announces a tender offer the consummation of which would result in ownership by
a person or group of 15% or more of the common stock (or 10% of such stock under
certain circumstances). Upon such occurrence, each Right (other than Rights
owned by such person or group) will entitle the holder to purchase from the
Company the number of shares of the Company's common stock having a market value
equal to twice the exercise price of the Right.

If the Company is acquired in a merger or other business combination
transaction, or sells more than 50% of its assets or earning power, after a
person or group has acquired 15% or more of the Company's outstanding common
stock (or 10% of such stock under certain circumstances), each Right (other than
Rights owned by such person or group) will entitle its holder to purchase, at
the Right's then-current exercise price, a number of the acquiring company's
common shares having a market value of twice such price.

Following the acquisition by a person or group of 15% or more of the Company's
common stock (or 10% of such stock under certain circumstances) and prior to an
acquisition of 50% or more of the common stock, the Board of Directors may
exchange the Rights (other than Rights owned by such person or group) at an
exchange ratio of one share of common stock per Right.

Prior to the acquisition by a person or group of beneficial ownership of 15% or
more of the Company's common stock (or 10% of such stock under certain
circumstances), the Rights are redeemable for $.001 per Right at the option of
the Board of Directors. The Rights will expire on June 8, 2010.

Dividend Policy
---------------

The Company has never declared or paid cash dividends. Future dividend policy
will depend on the Company's earnings, capital requirements, financial condition
and other relevant factors. It is not anticipated, however, that the Company
will pay cash dividends on its common stock in the foreseeable future, inasmuch
as it expects to employ all available cash in the Company's operations and
future growth of its business. In addition, the Company's revolving line of
credit facility prohibits the payment of any dividends. See Note 6 to Notes to
Consolidated Financial Statements.

Sales of Unregistered Securities
--------------------------------

The Company has not issued or sold any unregistered securities during the
quarter ended December 31, 2005 except as follows:

Pursuant to the Company's 2000 Nonemployee Director Stock Option Plan, as
amended, the Company granted during the quarter ended December 31, 2005 stock
options to purchase 4,000 shares of the Company's common stock to 4 individuals
at an exercise price of $4.18 per share. The stock options vest over a two-year
period and are exercisable over a ten-year period. The stock options were
granted by the Company in reliance upon the exemption from registration
available under Section 4(2) of the Securities Act. See Note 8 to Notes to
Consolidated Financial Statements.

                                       21


ITEM 6.  Selected Financial Data
-------  -----------------------

The following selected consolidated financial data for the Company for and as of
the years 2001 through 2005 has been derived from the audited Consolidated
Financial Statements of the Company. Such information should be read in
conjunction with the Consolidated Financial Statements and related notes
included elsewhere in this report and "Item 7. Management's Discussion and
Analysis of Financial Condition and Results of Operations." For the Company's
unaudited quarterly results of operations for the eight quarters ended December
31, 2005, see Note 3 to Notes to Consolidated Financial Statements.



Statement of Operations Data

Years Ended December 31                         2005             2004             2003             2002             2001
------------------------------------------------------------------------------------------------------------------------
                                                                                            
Net Sales (1) ......................   $ 433,020,000    $ 409,421,000    $ 311,529,000    $ 332,047,000    $ 381,111,000
Cost of Sales (2) ..................    (363,398,000)    (340,612,000)    (253,933,000)    (271,304,000)    (318,363,000)
                                       -------------    -------------    -------------    -------------    -------------
Gross Profit .......................      69,622,000       68,809,000       57,596,000       60,743,000       62,748,000
Selling, General and
  Administrative Expenses (3) ......     (63,707,000)     (60,613,000)     (53,976,000)     (56,655,000)     (74,213,000)
Impairment of Goodwill .............               -                -                -                -         (895,000)
                                       -------------    -------------    -------------    -------------    -------------
Income (Loss) from Continuing
  Operations .......................       5,915,000        8,196,000        3,620,000        4,088,000      (12,360,000)
Interest Expense (4) ...............      (4,992,000)      (3,750,000)      (2,648,000)      (3,138,000)      (8,657,000)
Other Income - Net (5) .............               -        1,081,000                -        2,220,000
                                       -------------    -------------    -------------    -------------    -------------
Income (Loss) from Continuing
  Operations Before Income Taxes ...         923,000        5,527,000          972,000        3,170,000      (21,017,000)
Income Tax (Provision) Benefit .....        (341,000)      (2,320,000)        (426,000)      (1,287,000)       7,424,000
                                       -------------    -------------    -------------    -------------    -------------
Income (Loss) from Continuing
  Operations Before
  Discontinued Operations ..........         582,000        3,207,000          546,000        1,883,000      (13,593,000)
Discontinued Operations:
  Income from Operations (6) .......               -                -                -                -          362,000
  Loss on Disposal (7) .............               -                -                -                -       (9,344,000)
                                       -------------    -------------    -------------    -------------    -------------
Net Income (Loss) ..................   $     582,000    $   3,207,000    $     546,000    $   1,883,000    $ (22,575,000)
                                       =============    =============    =============    =============    =============

Basic Earnings Per Share (8):
  Income (Loss) from
    Continuing Operations ..........          $  .15           $  .84           $  .14           $  .49           $(3.52)
  Discontinued Operations ..........               -                -                -                -            (2.33)
                                              ------           ------           ------           ------           ------
  Net Income (Loss) ................          $  .15           $  .84           $  .14           $  .49           $(5.85)
                                              ======           ======           ======           ======           ======

Diluted Earnings Per Share (8):
  Income (Loss) from
    Continuing Operations ..........          $  .14           $  .78           $  .14           $  .49           $(3.52)
  Discontinued Operations ..........               -                -                -                -            (2.33)
                                              ------           ------           ------           ------           ------
  Net Income (Loss) ................          $  .14           $  .78           $  .14           $  .49           $(5.85)
                                              ======           ======           ======           ======           ======

Balance Sheet Data

December 31                                     2005             2004             2003             2002             2001
------------------------------------------------------------------------------------------------------------------------
Working Capital ....................   $ 103,468,000    $  94,132,000    $  63,212,000    $  54,670,000    $  86,569,000
Total Assets .......................     173,646,000      147,466,000      122,373,000      104,578,000      144,122,000
Long-Term Debt, Including
  Current Portion ..................      91,855,000       77,656,000       55,200,000       41,220,000       76,075,000
Shareholders' Equity ...............      23,836,000       23,014,000       19,180,000       18,825,000       17,025,000
Book Value Per Common Share ........           $5.99            $5.91            $5.10            $4.93            $4.21

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

(1)  Net sales including sales generated by the Company's Aved Display
     Technologies (ADT) and Integrated Display Technologies (IDT) divisions and
     the related turnkey support business which were discontinued in 2001 were
     $388,109,000 for 2001.

(2)  2001 includes non-cash inventory write-offs of $13,375,000.

(3)  2001 includes non-cash write-offs of accounts receivable of $5,220,000.

                                       22


(4)  Interest expense for 2001 includes write-downs of deferred financing fees
     of approximately $448,000.

(5)  Other income for 2002 reflects the combined value of cash and stock
     received by the Company in consideration for releasing the then-existing
     indebtedness of a customer, together with lease payments that the Company
     collected from certain leases that were pledged to the Company as
     collateral, all of which aggregated $2,220,000 after deducting related
     legal expenses associated with the transaction. Other income for 2004
     represents monies the Company received as a result of prevailing in a
     contract litigation initiated in 2001. See Note 10 to Notes to Consolidated
     Financial Statements.

(6)  Reflects income from discontinued operations of $362,000 (net of $208,000
     income tax provision) for 2001 relating to management's decision to
     discontinue the ADT and IDT divisions as well as the related turnkey
     support business.

(7)  Reflects a loss on disposal of $(9,344,000) (net of $5,367,000 income tax
     benefit) for 2001 primarily made up of the write-offs of $4,488,000 of
     inventory and $7,442,000 of accounts receivable.

(8)  Weighted average common shares outstanding for the years ended December 31,
     2005, 2004, 2003, 2002 and 2001 were 3,933,118, 3,836,002, 3,793,347,
     3,849,553 and 3,856,813 for basic earnings per share and were 4,096,932,
     4,128,049, 3,882,199, 3,850,002, and 3,856,813 for diluted earnings per
     share.

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

This discussion should be read in conjunction with "Item 6. Selected Financial
Data" and Notes to Consolidated Financial Statements contained in this report.

Overview
--------

The Company began seeing signs that a recovery of the electronics industries in
North America was underway in the third quarter of 2003 as supplier pricing
began to firm, component lead times began to stretch out and customer backlog
began to grow. These signs of improvement continued through the second quarter
of 2004. Management believes that in the third quarter of 2004 customers began
reducing their purchasing in response to increased inventory levels at the
customer base and a slight slowdown in end markets. At the end of the second
quarter of 2004 industry conditions softened and remained relatively soft
through the first quarter of 2005. Industry conditions improved slightly
throughout the balance of 2005. We expect that the slightly improved conditions
may continue throughout 2006. Our backlog of customer orders, which grew from
$68 million at December 31, 2003 to $86 million at June 30, 2004, began to trend
downward during the third quarter of 2004 and was $69 million at December 31,
2004. By December 31, 2005, our backlog increased significantly to $89 million.

In 2005, the global semiconductor market was $227.5 billion compared to $213.0
billion for 2004, representing a 7% increase. While worldwide consumption of
semiconductors grew by 7% during 2005, the Company believes that the growth rate
in Asia Pacific (which does not include Japan) is significantly faster than in
other regions. While we expect that the future growth in global markets will
include growth in the Americas, the Company believes that growth rates will
continue to be higher in the Asia Pacific region. To support this trend, the
Company is continuing its efforts to increase its offshore presence. The Company
has operations in Korea, Malaysia and China to support Asian markets. The
Company also has operations in the United Kingdom and Hungary to support
European markets. The Company expects to expand further into these territories.
Sales to customer locations in European and Asian markets aggregated $48 million
for 2005 compared to $39 million for 2004. There can be no assurance that the
Company will achieve any growth in any particular market in the future.

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

The preparation of financial statements and related disclosures in conformity
with accounting principles generally accepted in the United States requires
management to make estimates and assumptions that affect the amounts reported in
the Consolidated Financial Statements and accompanying notes. Estimates are used
for, but not limited to, the accounting for the allowance for doubtful accounts,
inventories, income taxes, a postretirement benefit obligation and loss
contingencies. Management bases

                                       23


its estimates on historical experience and on various other assumptions that are
believed to be reasonable under the circumstances. Actual results could differ
from these estimates under different assumptions or conditions.

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

The Company recognizes revenue in accordance with Securities and Exchange
Commission Staff Accounting Bulletin No. 104, "Revenue Recognition" (SAB 104).
Under SAB 104, revenue is recognized when there is persuasive evidence of an
arrangement, delivery has occurred or services have been rendered, the sales
price is determinable, and collectibility is reasonably assured. Revenue for the
Company is typically recognized at time of shipment as the Company does not have
any performance obligations beyond shipment to its customers. Prices for
purchases are negotiated by the Company with its suppliers. Prices for sales are
negotiated by the Company with its customers. Customers are typically required
to pay the Company for sales within 30 days of shipment to the customer. The
Company offers rebates to certain customers based on the volume of products
purchased. The Company follows Emerging Issues Task Force Issue No. 01-9,
"Accounting for Consideration Given by a Vendor to a Customer (Including a
Reseller of the Vendor's Products)" and, accordingly, any rebate obligations are
deducted from revenues. In addition, while substantially all of the Company's
sales are final, a very limited number of customers have contractual rights to
return product based upon a percentage of their purchases. Furthermore, from
time to time as a result of special and/or extenuating circumstances, a very
small amount of sales are returned. As a result, the Company reserves for
returns as a deduction against revenues. The amount of the reserve is primarily
based upon historical experience and is reviewed and adjusted as appropriate.
Most of the Company's product sales come from products that it purchases from a
supplier and holds in inventory. A portion of the Company's business is
drop-shipments which involve shipments directly from its suppliers to its
customers. In all transactions, the Company is responsible for negotiating price
both with the supplier and customer, payment terms by the Company to the
supplier, establishing payment terms with the customer to the Company, and
product returns from the customer to the Company, and the Company has the risk
of loss if the customer does not make payment. As the principal with the
customer, the Company recognizes revenue on a drop-shipment when the Company is
notified by the supplier that the product has been shipped. The Company also
maintains consignment inventory. Under consignment programs product is shipped
to a consignee customer so that such product is available for the consignee's
use when they are required. The consignee may or may not be obligated to
purchase the consigned inventory and in some instances maintains a right to
return unused product that is shipped under the consignment inventory program.
Revenue is not recognized from products shipped on consignment until
notification is received from the Company's consignee customer that the customer
has accepted title of and consumed the inventory that was shipped initially on
consignment. The product shipped on consignment in which title has not been
accepted by the customer is included in the Company's inventories and is not
included in revenue.

The Company's accounts receivable are due from a broad range of customers. The
Company extends credit based on ongoing evaluations of its customers' financial
condition and payment history. Accounts receivable are generally due within 30
days and are stated at amounts due from customers net of an allowance for
doubtful accounts. The allowance for doubtful accounts is maintained to provide
for losses arising from customers' inability to make required payments. If there
is a deterioration of our customers' creditworthiness and/or there is an
increase in the length of time that the receivables are past due greater than
the historical assumptions used, additional allowances may be required. For
example, a 1% increase in the allowance for doubtful accounts at December 31,
2005 would have decreased earnings by approximately $845,000.

Inventories are stated at the lower of cost (determined on an average cost
basis) or market. Based on our assumptions about future demand and market
conditions as well as the Company's distribution agreements with its suppliers,
which generally provide for price protection and obsolescence credits,
inventories are written-down to market value. Due to the large number of
transactions and the complexity of managing the process around price protections
and obsolescence credits, estimates, based upon assumptions about future demand,
selling prices and market conditions, are made regarding adjustments

                                       24


to the book cost of inventories. Actual amounts could be different from those
estimated. If our assumptions about future demand change, and/or actual market
conditions are less favorable than those projected, additional write-downs of
inventories may be required. For example, a 1% increase in the inventory reserve
at December 31, 2005 would have decreased earnings by approximately $746,000.

Deferred tax assets are recorded based on the Company's projected future taxable
income and the resulting utilization of the deferred tax assets. To the extent
that the Company would not be able to realize in the future all or part of its
deferred tax assets, which aggregated $2.3 million at December 31, 2005, an
adjustment to the deferred tax assets would be necessary and charged to income.

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

The Company is subject to proceedings, lawsuits and other claims related to
labor, product, intellectual property, environmental and other matters which
arise in the ordinary course of business. In determining loss contingencies, we
evaluate the likelihood of the loss or impairment of an asset or the incurrence
of a liability, as well as our ability to reasonably estimate the amount of such
loss. We accrue for an estimated loss contingency when it is probable that a
liability has been incurred or an asset has been impaired and the amount of the
loss can be reasonably estimated.

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

Overview

The following table sets forth for the years ended December 31, 2005, 2004 and
2003, certain items in the Company's Consolidated Statements of Income expressed
as a percentage of net sales. All percentages are based on net sales.

                                                          Items as a Percentage
                                                              of Net Sales
                                                          ---------------------
                                                               Years Ended
                                                               December 31
                                                          ---------------------
                                                          2005     2004    2003
                                                          ----     ----    ----
Net Sales.............................................   100.0%   100.0%  100.0%
Gross Profit..........................................    16.1     16.8    18.5
Selling, General and Administrative Expenses..........   (14.7)   (14.8)  (17.3)
Income from Operations................................     1.4      2.0     1.2
Interest Expense......................................    (1.2)    (0.9)   (0.9)
Other Income - Net....................................       -      0.3       -
Income from Operations Before Income Taxes............     0.2      1.4     0.3
Income Tax Provision..................................    (0.1)    (0.6)   (0.1)
Net Income............................................     0.1      0.8     0.2

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


Comparison of Years Ended December 31, 2005 and 2004
----------------------------------------------------

Sales

Net sales for the year ended December 31, 2005 were $433.0 million, representing
a 5.8% increase from net sales of $409.4 million for 2004. The increase in sales
for 2005 compared to 2004 reflects slightly improved industry conditions that
began during the second quarter of 2005. Sales increased sequentially in the
second, third and fourth quarters of 2005. Management is cautiously optimistic
that these improved industry conditions will continue in 2006.

                                       25


Gross Profit

Gross profit was $69.6 million for 2005 compared to gross profit of $68.8
million for 2004. The slight increase in gross profit was primarily due to the
increase in net sales which more than offset the slight decline in gross profit
margins. Gross profit margins as a percentage of net sales were 16.1% for 2005
compared to 16.8% for 2004. The slight decrease in gross profit margins reflects
long-term strategic relationships with accounts that require aggressive pricing
programs. Sales to these accounts grew 19.6% for 2005 compared to 2004. The
decrease in gross profit margins also reflects an 11.6% increase in sales
associated with low-margin, large volume transactions for 2005 compared to 2004.
As a result of the downward pressure on our gross profit margins, the margins on
active products, which active products accounted for 88% of total sales for 2005
and 2004, declined by 0.7%. Management expects that the gross profit margins may
further decline as a result of the anticipation of a greater number of
low-margin, large volume transactions in the future and the anticipation of an
increase in sales to accounts that require aggressive pricing programs.

Selling, General and Administrative Expenses

Selling, general and administrative expenses (SG&A) increased to $63.7 million
for 2005 from $60.6 million for 2004. The increase in SG&A reflects an increase
of $1.9 million in fixed expenses and an increase of $1.2 million in variable
expenses for 2005 over 2004. The increase in fixed expenses related primarily to
increases in compensation expense and maintenance and repairs partially offset
by a reduction in other expenses including entertainment and occupancy costs.
During 2005 the Company added 35 people including several key additions to its
management team. The increase in variable expenses related primarily to
increases in commission rates resulting from pressure in labor markets. As a
result of industry consolidation and improved conditions within the industry,
during 2005 the Company strategically increased its personnel in North America,
Europe and Asia. The Company expects to continue to expand further, including
personnel additions, to enhance its position in order to take advantage of
industry consolidation and the continuing trends for business to transfer
outside of North America. In addition, in connection with a new enterprise
resource planning (ERP) system which was implemented in February 2006, SG&A will
increase by approximately $240,000 per quarter representing the depreciation and
amortization of the cost of the new ERP system over a seven year period.
Additionally, SG&A will increase as a result of maintenance and further
development required in connection with the new ERP system. Due to the
foregoing, the Company expects that SG&A will increase in future periods.

SG&A as a percentage of net sales was 14.7% for 2005 compared to 14.8% for 2004.

Income from Operations

Income from operations was $5.9 million for 2005 compared to $8.2 million for
2004. The decrease in income from operations was due to the increase in SG&A
described above which increase more than offset the slight increase in sales and
gross profit dollars as discussed previously.

Interest Expense

Interest expense increased to $5.0 million for 2005 from $3.8 million for 2004.
The increase in interest expense resulted from increases in average borrowings
and increases in overall interest rates. Our average borrowings increased by
$9.3 million for 2005 compared to 2004 primarily as a result of increases in our
accounts receivable and inventory levels. Accounts receivable increased in
connection with the increase in sales, particularly towards the latter part of
2005, as well as in connection with an increase in sales to certain customers
who require extended payment terms. Our inventory increased to support the
increased levels of sales beginning during the second quarter of 2005 and the
continued sequential growth in sales during 2005. Overall interest rates
increased despite the positive impact from the Company improving its pricing
levels under its credit facility and a positive impact from repayment of
fixed-rate debt. The Company improved from the then third pricing level under
its credit facility at the beginning of 2004 to the then first pricing level
effective in the middle of the third quarter of 2004. The improvement to the
then first pricing level, which aggregated 100 basis points, was based on the
Company achieving an

                                       26


increase in its debt service coverage ratio as calculated pursuant to the credit
facility. The rate associated with the then first pricing level continued
through the middle of the third quarter of 2005, at which time the Company's
pricing level changed to the third pricing level under the August 8, 2005
amendment to the credit facility. This pricing level change, however, improved
the rate by 50 basis points. On June 14, 2004, the Company repaid $5.2 million
of 9% subordinated debt with borrowings under the credit facility at lower
interest rates. The positive impact on interest expense from the improvement in
the rate associated with the change in pricing levels as well as the repayment
of fixed-rate debt with lower interest rate debt was more than offset by the
adverse effect from interest rate hikes by the Federal Reserve Board. As and to
the extent the Federal Reserve continues to increase interest rates as
anticipated, interest expense will increase. However, the improvement to the
first pricing level under the credit facility prior to the August 2005
amendment, as well as a reduction in interest rate margins of approximately 100
basis points associated with the August 2005 amendment to the credit facility,
is currently expected to continue to have a positive effect on interest expense
when compared to the prior year. Interest expense for 2005 included non-cash
amortization of deferred financing fees of $314,000. As a result of the August
2005 amendment which extended the term of the credit facility to May 31, 2009,
non-cash amortization of deferred financing fees has been reduced to
approximately $22,000 per quarter and interest expense will reflect an aggregate
of $1.2 million of deferred financing fees over the term of the amended credit
facility. See "Liquidity and Capital Resources" below and Note 6 to Notes to
Consolidated Financial Statements.

Net Income

Net income was $582,000 or $.14 per share (diluted) for the year ended December
31, 2005 compared to $3.2 million or $.78 per share (diluted) for the year ended
December 31, 2004. Net income for 2004 reflects other income of $1.1 million on
a pre-tax basis ($616,000 on an after-tax basis or $.15 per share (diluted)) as
a result of prevailing in a contract litigation.

Comparison of Years Ended December 31, 2004 and 2003
----------------------------------------------------

Sales

Net sales for the year ended December 31, 2004 were $409.4 million, representing
a 31.4% increase from net sales of $311.5 million for 2003. The increase in
sales for 2004 compared to 2003 reflected improved industry conditions. This
improvement in sales was realized by almost all of the Company's locations.
Sales began to slow down during the second half of 2004 compared to sales for
the first half of 2004. Management believes that in the third quarter of 2004
customers began experiencing increases in inventory levels as end markets were
not growing as fast as expected and product availability was not as tight as
originally anticipated. In response, during the third quarter of 2004 customers
began reducing their purchasing levels.

Gross Profit

Gross profit was $68.8 million for 2004 compared to gross profit of $57.6
million for 2003. The increase in gross profit was primarily due to the increase
in net sales which more than offset the decline in gross profit margins. Gross
profit margins as a percentage of net sales were 16.8% for 2004 compared to
18.5% for 2003. The decrease in gross profit margins reflected long-term
strategic relationships with accounts that require aggressive pricing programs.
Sales to these accounts grew 54.2% for 2004 compared to 2003. The decrease in
gross profit margins also reflected a 55.9% increase in sales associated with
low-margin, large volume transactions for 2004 compared to 2003. Additionally,
profit margins were under downward pressure as a result of slight oversupply
conditions that existed in the market in the second half of 2004. Downward
pressure on our gross profit margins was further impacted by a change in our
product mix. For 2004, sales of active products, which historically sell at
lower margins than passive/electromechanical products, grew 36% from 2003 and
represented 88% of total sales for 2004 compared to 85% of total sales in 2003.

                                       27


Selling, General and Administrative Expenses

Selling, general and administrative expenses (SG&A) increased to $60.6 million
for 2004 from $54.0 million for 2003. The increase in SG&A reflected an increase
in variable compensation expenses of $2.0 million in 2004 over 2003 associated
with the growth in sales and gross profit dollars as well as an increase in
fixed compensation expenses of $1.8 million in 2004 over 2003. Additionally, the
increase for 2004 over 2003 included an increase in travel and entertainment
expenses of $1.2 million. As industry conditions began improving in the third
quarter of 2003, the Company strategically increased its personnel in North
America in an effort to drive expansion and internal growth. Additionally, the
Company added people to expand its support for display products. As a result,
the Company's total employees increased 7% from 2003 to 2004. In response to the
continuing trend of electronics manufacturing moving offshore, in 2004 the
Company also increased its personnel in both Europe and Asia.

SG&A as a percentage of net sales improved to 14.8% for 2004 compared to 17.3%
for 2003. The improvement in SG&A as a percentage of net sales reflected the
increase in net sales as well as the benefits of our operating efficiencies as
the increase in sales more than offset the increase in SG&A.

Income from Operations

Income from operations was $8.2 million for 2004 compared to $3.6 million for
2003. The significant increase in income from operations was due to the increase
in sales and gross profit dollars as discussed previously, which increases more
than offset the increase in SG&A described above.

Interest Expense

Interest expense increased to $3.8 million for 2004 from $2.6 million for 2003.
The increase in interest expense resulted from an increase in our average
borrowings. Our average borrowings increased by $21.1 million for 2004 when
compared to 2003. The increase in average borrowings was due to increases in our
inventory and accounts receivable levels. Our inventory increased to support the
increased levels of sales beginning towards the end of 2003 and the growth in
sales during the first half of 2004. At the same time, our accounts receivable
also increased as a result of the increased sales levels during 2004. During
2004 the Company's effective interest rate was impacted by several factors. The
Company's effective interest rate was adversely impacted by five interest rate
hikes by the Federal Reserve Board between June 30, 2004 and December 31, 2004,
which raised the Federal funds rate by 125 basis points. This adverse effect was
offset by improvements in the then pricing levels on borrowings under the
Company's then $85 million credit facility and the repayment of fixed-rate debt
utilizing borrowings under the credit facility at a lower rate. In connection
with the interest rate charged under the credit facility, the Company improved
from the then third pricing level at the beginning of 2004, to the then second
pricing level effective in the middle of the second quarter of 2004 and to the
then first pricing level effective in the middle of the third quarter of 2004.
These improvements in pricing levels, which aggregated 100 basis points, were
based on the Company achieving an increase in its debt service coverage ratio as
calculated pursuant to the credit facility. Furthermore, the repayment of $5.2
million of fixed-rate debt at 9% on June 14, 2004 utilizing borrowings under the
credit facility at lower interest rates had a positive effect on interest
expense when compared to the prior year. Interest expense for 2004 and 2003
included non-cash amortization of deferred financing fees of $361,000 and
$208,000.

Other Income

In August 2004, the Company received $1.2 million, including accrued interest
and attorney's fees, as a result of prevailing in a contract litigation
initiated in August 2001. The Company has reflected the reimbursement of
attorney's fees of $77,000 in selling, general and administrative expenses and
the balance of $1,081,000 in other income on the Consolidated Statements of
Income for the year ended December 31, 2004.

                                       28


Net Income

Net income was $3.2 million or $.78 per share (diluted) for the year ended
December 31, 2004, compared to $546,000 or $.14 per share (diluted) for the year
ended December 31, 2003. Net income for 2004 reflected other income of $1.1
million on a pre-tax basis ($616,000 on an after-tax basis or $.15 per share
(diluted)) as a result of prevailing in a contract litigation.

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

Working capital at December 31, 2005 increased to $103.5 million from working
capital of $94.1 million at December 31, 2004. The current ratio was 2.76:1 at
December 31, 2005 compared to 2.98:1 at December 31, 2004. The increase in
working capital was primarily due to increases in accounts receivable and
inventory offset by an increase in accounts payable. Accounts receivable was
$82.2 million at December 31, 2005 compared to $69.0 million at December 31,
2004. The increase in accounts receivable reflects an increase in the level of
sales towards the latter part of 2005 as compared to the latter part of 2004.
The average number of days that accounts receivables were outstanding increased
to 64 days as of December 31, 2005 compared to 60 days as of December 31, 2004
primarily in connection with an increase in sales to certain customers who
require extended payment terms. Inventory levels were $74.6 million at December
31, 2005 compared to $67.6 million at December 31, 2004. The increase primarily
reflects higher inventory levels needed to support the increased level of sales
in 2005 and anticipated increases in future sales and backlog. Accounts payable
increased to $51.6 million at December 31, 2005 from $41.1 million at December
31, 2004 in connection with an increase in the level of purchases made during
the latter part of 2005 over the same period of 2004.

The Company has other subordinated debt with various maturities through 2015
aggregating approximately $713,000 including the current portion of such debt
and has an unfunded postretirement benefit obligation of approximately $1.0
million. See table below and Note 6 to Notes to Consolidated Financial
Statements.

In August 2005, the Company's line of credit facility was amended to increase
the facility to $100 million from $85 million and to extend the term from May
14, 2006 to May 31, 2009. Additionally, the Company's credit facility was
amended to, among other things, reduce the interest rate margins and increase
the advance rate on certain of the Company's inventory. Furthermore, in March
2006 the Company's credit facility was amended subsequent to but effective as of
the balance sheet date whereby a financial covenant was modified. Borrowings
under the Company's $100 million credit facility, as amended (the "Credit
Facility"), bear interest at one of five pricing levels dependent on the
Company's debt service coverage ratio at the quarterly pricing date (as
defined), and are secured by all of the Company's assets including accounts
receivable, inventories and equipment. At the first pricing level, at the
Company's option, the rate will be either (a) .25% below the greater of the
Federal funds rate plus .5% and prime or (b) 1.75% over LIBOR. At the second
level, at the Company's option, the rate will be either (a) the greater of the
Federal funds rate plus .5% and prime or (b) 2.00% over LIBOR. At the third
level, at the Company's option, the rate will be either (a) .25% over the
greater of the Federal funds rate plus .5% and prime or (b) 2.25% over LIBOR. At
the fourth pricing level, at the Company's option, the rate will be either (a)
..5% over the greater of the Federal funds rate plus .5% and prime or (b) 2.50%
over LIBOR. At the fifth pricing level, at the Company's option, the rate will
be either (a) .75% over the greater of the Federal funds rate plus .5% and prime
or (b) 2.75% over LIBOR. In addition to the improved pricing levels associated
with the August 2005 amendment, the advance rate used in determining the
borrowing base under the Credit Facility was increased to 50% from 40% on
certain of the Company's inventory. The amounts that the Company may borrow
under the Credit Facility are based upon specified percentages of the Company's
eligible accounts receivable and inventories (as defined). The Company is
required to comply with certain affirmative and negative covenants and certain
financial ratios. The covenants, among other things, place limitations and
restrictions on the Company's borrowings, investments, capital expenditures and
transactions with affiliates; prohibit dividends and acquisitions; and prohibit
stock redemptions in excess of an aggregate cost of $2.0 million during the term
of the Credit Facility. The Credit Facility requires the Company to maintain
certain minimum levels of tangible net worth throughout the term of the credit
agreement as well as a minimum debt service coverage ratio and a minimum
inventory turnover level, each tested on a quarterly basis. As part of the
August 2005

                                       29


amendment, the minimum debt service coverage ratio was reduced from 1.20:1.0 to
1.10:1.0 beginning with the quarterly period ending September 30, 2005 and the
unused commitment fee was reduced from a range of .25% to .375% depending on the
then pricing levels to .15% at all five pricing levels. As part of the March
2006 amendment, the capital expenditure limit on ERP system costs was increased
from $3.0 million to $3.8 million. The Company was in compliance with all
covenants under the Credit Facility at December 31, 2005.

In connection with the interest rate charged under the Credit Facility prior to
the August 2005 amendment, the Company had improved from the then third pricing
level at the beginning of 2004, to the then first pricing level effective in the
middle of the third quarter of 2004. The improvement to the then first pricing
level, which aggregated 100 basis points, was based on the Company achieving an
increase in its debt service coverage ratio as calculated pursuant to the Credit
Facility. The rate associated with the then first pricing level continued
through the middle of the third quarter of 2005, at which time the Company's
pricing level changed to the third pricing level under the August 2005 amendment
to the Credit Facility. This pricing level change, however, improved the rate by
50 basis points. At December 31, 2005, outstanding borrowings under the
Company's credit facility aggregated $88.9 million compared to $75.0 million at
December 31, 2004. See Note 6 to Notes to Consolidated Financial Statements.

Long-term debt, operating leases and other long-term obligations as of December
31, 2005 mature as follows:



                                                                      Payments Due by Period
                                                     ---------------------------------------------------------
                                                        Less than                                    More than
Obligations                                  Total         1 year      1-3 years      4-5 years        5 years
--------------------------------------------------------------------------------------------------------------
                                                                                   
Long-term debt (1) ................   $ 89,830,000   $    286,000   $    155,000   $ 89,074,000   $    315,000
Capital leases ....................      1,027,000        415,000        612,000              -              -
Operating leases ..................     11,600,000      3,200,000      4,100,000      2,500,000      1,800,000
Other long-term obligations (2) ...        998,000              -              -              -        998,000
                                      ------------   ------------   ------------   ------------   ------------
Total obligations .................   $103,455,000   $  3,901,000   $  4,867,000   $ 91,574,000   $  3,113,000
                                      ============   ============   ============   ============   ============


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

(1)  Reflected on the Company's Consolidated Balance Sheet as of December 31,
     2005 and includes $88,900,000 under the Company's Credit Facility which
     matures on May 31, 2009.
(2)  Reflected on the Company's Consolidated Balance Sheet as of December 31,
     2005 and represents a postretirement benefit obligation.

In February 2006, subsequent to the balance sheet date, the Company implemented
a new enterprise resource planning (ERP) system. The aggregate cost of this new
ERP system, including costs of training and implementation but excluding
capitalized payroll costs, is approximately $8.5 million. At December 31, 2005,
$5.8 million associated with this ERP system was reflected in property, plant
and equipment - net on the Consolidated Balance Sheet. In July 2004, the Company
financed $1.1 million of its ERP costs with a third party finance company under
an installment payment arrangement. At December 31, 2005, the outstanding
balance under this arrangement was $217,000 which was paid in full in January
2006. The effective interest rate under this agreement was 1.9% per annum. The
Company also financed an additional $1.8 million of the aggregate cost of the
ERP system with another third party finance company, which financing arrangement
has maturities through November 2008 and has effective interest rates ranging
from 1.6% to 2.2% per annum. Of this $1.8 million financing, $565,000 is
classified as operating leases and $1.3 million is classified as capital leases.
At December 31, 2005, the outstanding obligation under these capital leases
aggregating $1.3 million was $1.0 million.

The Company currently expects that its cash flows from operations and additional
borrowings available under its Credit Facility will be sufficient to meet the
Company's current financial requirements over the next twelve months, including
obligations related to the current portion of long-term debt and capital and
operating leases. However, the Company continues to explore additional sources
of financing which may be necessary in order to support its growth.

                                       30


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

The Company continues to guarantee the future payment to a third party of
certain leases which were previously pledged to the Company as collateral for
the payment of outstanding receivables which were owed by a customer. This
guaranty was made when the leases were sold to this third party who paid to the
Company in 2001 the net present value of the future payments of the leases. As
of December 31, 2005, the Company had made unreimbursed payments aggregating
$18,000 under this guaranty as a result of nonpayments of rental amounts by
lessees which nonpayments were made subsequent to the balance sheet date. At
December 31, 2005 the maximum additional exposure and net present value under
this guaranty, which continues through the latest lease expiration date of March
31, 2006, was $27,000.

Inflation and Currency Fluctuations
-----------------------------------

The Company does not believe that inflation significantly impacted its business
during 2005; however, inflation has had significant effects on the economy in
the past and could adversely impact the Company's results in the future. The
Company believes that currency fluctuations could adversely impact its financial
results in the future if the Company increases transactions in foreign
currencies and/or adds offshore infrastructure which is paid for in foreign
currencies. The Company believes that currency fluctuations could have adverse
effects on its business if the impact from those currency fluctuations makes
components manufactured abroad too expensive, causes limitations in customer
productions due to unfavorable export conditions or causes the Company's
offshore suppliers to limit exports to the United States. In certain prior
years, the Company believes that currency fluctuations have had such adverse
effects. In addition, foreign currency fluctuations could result in increasing
the cost of goods of the Company or reducing its net sales as purchase and sale
prices for the Company's goods fixed in foreign currency may result in the cost
of goods in U.S. dollars being greater when paid or net sales in U.S. dollars on
payment for goods being less when received than anticipated when the price
payable or to be received in foreign currency is originally fixed.

New Accounting Pronouncements Applicable to the Company
-------------------------------------------------------

In November 2004, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 151, "Inventory Costs - an
amendment of ARB No. 43, Chapter 4" (SFAS 151), effective for inventory costs
incurred during fiscal years beginning after June 15, 2005. This Statement
amends the guidance in Accounting Research Bulletin (ARB) No. 43, Chapter 4,
"Inventory Pricing," to clarify the accounting for abnormal amounts of idle
facility expense, freight, handling costs and wasted material (spoilage).
Paragraph 5 of ARB No. 43, Chapter 4, previously stated that "...under some
circumstances, items such as idle facility expense, excessive spoilage, double
freight, and rehandling costs may be so abnormal as to require treatment as
current period charges...." SFAS 151 requires that those items be recognized as
current-period charges regardless of whether they meet the criterion of "so
abnormal..." In addition, SFAS 151 requires that allocation of fixed production
overheads to the costs of conversion be based on the normal capacity of the
production facilities. The Company adopted SFAS 151 as of January 1, 2005. The
effect of the adoption of SFAS 151 was not material.

In December 2004, FASB issued Statement of Financial Accounting Standards No.
153, "Exchanges of Nonmonetary Assets - an amendment of APB Opinion No. 29"
(SFAS 153), effective for nonmonetary asset exchanges occurring in fiscal
periods beginning after June 15, 2005. This Statement amends Accounting
Principles Board (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. A
nonmonetary exchange has commercial substance if the future cash flows of the
entity are expected to change significantly as a result of the exchange. The
Company adopted SFAS 153 as of January 1, 2005. The effect of the adoption of
SFAS 153 was not material.

In December 2004, FASB issued Statement of Financial Accounting Standards No.
123 (revised 2004), "Share-Based Payment" (SFAS 123(R)), effective as of the
beginning of the first interim or annual reporting period that begins after June
15, 2005. This Statement is a revision of FASB Statement No.

                                       31


123, "Accounting for Stock-Based Compensation," and supersedes APB Opinion No.
25, "Accounting for Stock Issued to Employees," and its related implementation
guidance. SFAS 123(R) eliminates the alternative to use APB Opinion No. 25's
intrinsic value method of accounting that was provided in Statement 123 as
originally issued. Under APB Opinion No. 25, issuing stock options to employees
generally resulted in recognition of no compensation cost. SFAS 123(R) requires
entities to recognize the cost of employee services received in exchange for
awards of equity instruments based on the grant-date fair value of those awards
(with limited exceptions). Recognition of that compensation cost helps users of
financial statements to better understand the economic transactions affecting an
entity and to make better resource allocation decisions. SFAS 123(R) required
compliance beginning with the first interim or annual report beginning on or
after June 15, 2005. In April 2005, the Securities and Exchange Commission
amended the date for compliance with SFAS 123(R) until the first interim or
annual reporting period of the first fiscal year beginning on or after June 15,
2005. Accordingly, the Company will discontinue application of the intrinsic
method and will adopt SFAS 123(R) for the fiscal year beginning January 1, 2006.

In May 2005, FASB issued Statement of Financial Accounting Standards SFAS No.
154, "Accounting Changes and Error Corrections" which replaces APB Opinion No.
20 "Accounting Changes" and SFAS No. 3, "Reporting Accounting Changes in Interim
Financial Statements - An Amendment of APB Opinion No. 28". SFAS No. 154
requires retrospective application to prior periods' financial statements of a
voluntary change in accounting principle unless it is not practicable. SFAS No.
154 is effective for accounting changes and corrections of errors made in fiscal
years beginning after December 15, 2005 and is required to be adopted by the
Company in the first quarter of fiscal 2006. Although the Company will continue
to evaluate the application of SFAS No. 154, management does not currently
believe adoption will have a material impact on the Company's results of
operations or financial position.

ITEM 7A.  Quantitative and Qualitative Disclosures about Market Risk
--------  ----------------------------------------------------------

The Company's Credit Facility bears interest based on interest rates tied to the
prime or LIBOR rate, either of which may fluctuate over time based on economic
conditions. As a result, the Company is subject to market risk for changes in
interest rates and could be subjected to increased or decreased interest
payments if market interest rates fluctuate. If market interest rates increase,
the impact may have a material adverse effect on the Company's financial
results. For each 100 basis point fluctuation in the interest rates charged on
the Company's borrowings under its credit facility, interest expense will
increase or decrease by $890,000 per annum based on outstanding borrowings at
December 31, 2005. See "Item 7. Management's Discussion and Analysis of
Financial Condition and Results of Operations-Liquidity and Capital Resources."

ITEM 8.  Financial Statements and Supplementary Data
-------  -------------------------------------------

The Consolidated Financial Statements of the Company and its subsidiaries and
supplementary data required by this item are included in Item 15(a)(1) and (2)
of this report.

In addition, see Note 3 to Notes to Consolidated Financial Statements for
presentation of unaudited quarterly results of operations for the eight quarters
ended December 31, 2005.

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

As of the end of the period covered by this Annual Report on Form 10-K, we
evaluated, under the supervision and with the participation of our management,
including our chief executive officer and the chief financial officer, the
effectiveness of the design and operation of our "disclosure controls and
procedures" (as defined in the Securities Exchange Act of 1934, Rules 13a -
15(e) and 15d - 15(e)).

                                       32


Based on that evaluation, our management, including our chief executive officer
and chief financial officer, have concluded that as of the date of the
evaluation our disclosure controls and procedures were effective to ensure that
all material information required to be filed in this report has been made known
to them.

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

There have been no changes in our internal controls over financial reporting
that occurred during the fourth quarter of 2005 that have materially affected,
or are reasonably likely to materially affect, our internal controls over
financial reporting.

ITEM 9B.  Other Information
--------  -----------------

Not applicable.

                                    PART III

ITEMS 10, 11, 12, 13 and 14. Directors and Executive Officers of the Registrant;
---------------------------- ---------------------------------------------------
Executive Compensation; Security Ownership of Certain Beneficial Owners and
---------------------------------------------------------------------------
Management and Related Stockholder Matters; Certain Relationships and Related
-----------------------------------------------------------------------------
Transactions; and Principal Accounting Fees and Services.
---------------------------------------------------------

The response to these items will be included in a definitive proxy statement
filed within 120 days after the end of the Registrant's fiscal year, which
definitive proxy statement is incorporated herein by this reference.

                                     PART IV

ITEM 15.  Exhibits and Financial Statement Schedules.
--------  -------------------------------------------

(a)  List of documents filed as part of this report                       Page
     ----------------------------------------------                       ----

     1.  Financial Statements
         --------------------
         Management's Responsibility for Financial Reporting............   F-1
         Report of Registered Independent Public Accounting Firm........   F-1
         Consolidated Balance Sheets....................................   F-2
         Consolidated Statements of Income..............................   F-3
         Consolidated Statements of Changes in Shareholders' Equity.....   F-4
         Consolidated Statements of Cash Flows..........................   F-5
         Notes to Consolidated Financial Statements.....................   F-6

     2.  Financial Statement Schedule
         ----------------------------
         Schedule II - Valuation and Qualifying Accounts................   S-1

     3.  Exhibits
         --------

         3.1   Certificate of Incorporation, as amended (incorporated by
               reference to Exhibits 3.1 to the Company's Registration Statement
               on Form S-1, File No. 33-15345-A, and to the Company's Form 10-K
               for the fiscal year ended December 31, 1991), as further amended
               by (i) Certificate of Amendment of Certificate of Incorporation
               dated August 21, 1995 of the Company (incorporated by reference
               to Exhibit 3.1 to the Company's Form 10-K for the year ended
               December 31, 1995) and (ii) Certificate of Amendment of
               Certificate of Incorporation dated June 1, 1999 of the Company
               (incorporated by reference to Exhibit 3.1 to the Company's Form
               10-Q for the quarter ended June 30, 1999).
         3.2   By-Laws, as amended July 29, 1994 (incorporated by reference to
               Exhibit 3.1 to the Company's Form 10-Q for the quarter ended June
               30, 1994).
         4.1   Specimen Certificate of Common Stock (incorporated by reference
               to Exhibit 4.1 to the Company's Form 10-Q for the quarter ended
               June 30, 1999).

                                       33


         4.2   2000 Common Stock Purchase Rights Agreement, dated as of June 9,
               2000, between the Company and American Stock Transfer & Trust
               Company (incorporated by reference to Exhibit number 4.1 to the
               Company's Registration Statement on Form 8-A, filed with the
               Securities and Exchange Commission on June 13, 2000).
        10.1   Form of Indemnification Contracts with Directors and Executive
               Officers (incorporated by reference to Exhibit 10.1 to the
               Company's Registration Statement on Form S-2, File No. 33-47512).
        10.2   Lease Agreement for Headquarters dated May 1, 1994 between Sam
               Berman d/b/a Drake Enterprises ("Drake") and the Company
               (incorporated by reference to Exhibit 10.1 to the Company's Form
               10-Q for the quarter ended March 31, 1994).
        10.3   Lease Agreement for west coast corporate office and northern
               California sales office in San Jose, California dated October 1,
               1998 between San Jose Technology Properties, LLC and the Company
               (incorporated by reference to Exhibit 10.3 to the Company's Form
               10-K for the year ended December 31, 1998).
        10.4   Promissory Notes, all dated May 1, 1994 payable to Drake, the
               Company's landlord, in the amounts of $865,000 and $32,718
               (incorporated by reference to Exhibit 10.2 to the Company's Form
               10-Q for the quarter ended March 31, 1994).
        10.5   Promissory Note, dated May 1, 1995, payable to Drake, the
               Company's landlord, in the amount of $90,300 (incorporated by
               reference to Exhibit 10.35 to Amendment No. 1 to the Company's
               Registration Statement on Form S-1, File No. 33-58661).
        10.6   Promissory Note, dated October 1, 1996, payable to Sam Berman,
               d/b/a Drake Enterprises, in the amount of $161,500 (incorporated
               by reference to Exhibit 10.38 to the Company's Form 10-K for the
               year ended December 31, 1996).
        10.7   Agreement between Drake and the Company dated May 1, 1994
               (incorporated by reference to Exhibit 10.5 to the Company's Form
               10-K for the year ended December 31, 1994).
        10.8   Amended and Restated All American Semiconductor, Inc. Employees',
               Officers', Directors' Stock Option Plan, as amended through
               November 2, 2005 (incorporated by reference to Exhibit 10.1 to
               the Company's Current Report on Form 8-K filed on November 7,
               2005).**
        10.9   All American Semiconductor, Inc. Amended and Restated 2000
               Nonemployee Director Stock Option Plan, as amended and restated
               through August 22, 2001 (incorporated by reference to Exhibit
               10.8 to the Company's Form 10-K for the year ended December 31,
               2001).**
        10.10  Deferred Compensation Plan (incorporated by reference to Exhibit
               10.5 to the Company's Registration Statement on Form S-2, File
               No. 33-47512).**
        10.11  Amendment No. 1 to the All American Semiconductor, Inc. Deferred
               Compensation Plan for Executives (incorporated by reference to
               Exhibit 10.1 to the Company's Form 10-Q for the quarter ended
               June 30, 2003).**
        10.12  Employment Agreement dated as of May 24, 1995, between the
               Company and Paul Goldberg (incorporated by reference to Exhibit
               10.22 to Amendment No. 1 to the Company's Registration Statement
               on Form S-1, File No. 33-58661), as amended by First Amendment to
               Employment Agreement dated as of December 31, 1996, between the
               Company and Paul Goldberg (incorporated by reference to Exhibit
               10.9 to the Company's Form 10-K for the year ended December 31,
               1996), as amended by Second Amendment to Employment Agreement
               dated as of August 21, 1998, between the Company and Paul
               Goldberg (incorporated by reference to Exhibit 10.1 to the
               Company's Form 10-Q for the quarter ended September 30, 1998), as
               amended by Third Amendment to Employment Agreement effective as
               of January 1, 2000 and dated as of April 27, 2000, between the
               Company and Paul Goldberg (incorporated by reference to Exhibit
               10.1 to the Company's Form 10-Q for the quarter ended March 31,
               2000).**
        10.13  Employment Agreement dated as of May 24, 1995, between the
               Company and Bruce M. Goldberg (incorporated by reference to
               Exhibit 10.24 to Amendment No. 1 to the Company's Registration
               Statement on Form S-1, File No. 33-58661), as amended by First
               Amendment to Employment Agreement dated as of August 21, 1998,
               between the Company and Bruce M. Goldberg (incorporated by
               reference to Exhibit 10.2 to the Company's Form 10-Q for the
               quarter ended September 30, 1998), as amended by Second Amendment
               to

                                       34


               Employment Agreement effective as of January 1, 2000 and dated as
               of April 27, 2000, between the Company and Bruce M. Goldberg
               (incorporated by reference to Exhibit 10.2 to the Company's Form
               10-Q for the quarter ended March 31, 2000).**
        10.14  All American Semiconductor, Inc. 401(k) Profit Sharing Plan,
               amended and restated (incorporated by reference to Exhibit 10.1
               to the Company's Form 10-Q for the quarter ended September 30,
               2003).**
        10.15  Form of Salary Continuation Plan (incorporated by reference to
               Exhibit 10.37 to the Company's Form 10-K for the year ended
               December 31, 1996).**
        10.16  Employment Agreement effective as of January 1, 2000 and dated as
               of April 27, 2000, between the Company and Howard L. Flanders
               (incorporated by reference to Exhibit 10.3 to the Company's Form
               10-Q for the quarter ended March 31, 2000).**
        10.17  Employment Agreement effective as of January 1, 2000 and dated as
               of April 27, 2000, between the Company and Rick Gordon
               (incorporated by reference to Exhibit 10.4 to the Company's Form
               10-Q for the quarter ended March 31, 2000).**
        10.18  Separation Agreement and General Release entered into as of March
               24, 2006 between the Company and Rick Gordon (incorporated by
               reference to Exhibit 10.1 to the Company's Current Report on Form
               8-K filed on March 30, 2006).
        10.19  Employment Agreement effective as of January 1, 2006 and dated as
               of January 31, 2006 between the Company and John Jablansky
               (incorporated by reference to Exhibit 10.1 to the Company's
               Current Report on Form 8-K filed on January 31, 2006).**
        10.20  Composition Agreement dated September 18, 2002 among ParView,
               Inc., AmeriCapital, LLC and the Company (without exhibits)
               (incorporated by reference to Exhibit 10.3 to the Company's Form
               10-Q for the quarter ended September 30, 2002).
        10.21  Credit Agreement among Harris Trust and Savings Bank, as a lender
               and administrative agent, US Bank National Association, as
               co-agent, and the other lenders party thereto and the Company, as
               borrower, dated May 14, 2003 (incorporated by reference to
               Exhibit 10.1 to the Company's Form 10-Q for the quarter ended
               March 31, 2003).

        10.22  First Amendment to Credit Agreement dated as of June 11, 2004
               (incorporated by reference to Exhibit 10.1 to the Company's Form
               10-Q for the quarter ended June 30, 2004).
        10.23  Second Amendment to Credit Agreement, dated as of August 8, 2005,
               among the Company, as borrower, and Harris N.A., successor by
               merger to Harris Trust and Savings Bank, as a lender and
               administrative agent, U.S. Bank National Association, as a lender
               and co-agent, and the other lenders party thereto (incorporated
               by reference to Exhibit 10.1 to the Company's Current Report on
               Form 8-K filed on August 10, 2005).
        10.24  Third Amendment to Credit Agreement, dated as of March 31, 2006
               among the Company, as borrower, and Harris N.A., successor by
               merger to Harris Trust and Savings Bank, as a lender and
               administrative agent, U.S. Bank National Association, as a lender
               and co-agent, and the other lenders party thereto.*
        10.25  Software License and Services Agreement dated as of June 30, 2004
               by and between the Company and PeopleSoft USA, Inc. (incorporated
               by reference to Exhibit 10.2 to the Company's Form 10-Q for the
               quarter ended June 30, 2004). Portions of this exhibit have been
               omitted and separately filed with the Securities and Exchange
               Commission pursuant to a request for confidential treatment.
               Redactions are marked by "[*]".
        10.26  Lease Agreement dated July 22, 2004, by and between Winthrop
               Resources Corporation and the Company in connection with the
               Company's enterprise resource planning (ERP) system and other
               future projects (incorporated by reference to Exhibit 10.22 to
               the Company's Form 10-K for the year ended December 31, 2004).
        10.27  Installment Payment Agreement dated July 28, 2004, by and between
               Siemens Financial Services, Inc. and the Company in connection
               with the Company's enterprise resource planning (ERP) system.
               Portions of this exhibit have been omitted and separately filed
               with the Securities and Exchange Commission pursuant to a request
               for confidential treatment. Redactions are marked by "[*]"
               (incorporated by reference to Exhibit 10.23 to the Company's Form
               10-K for the year ended December 31, 2004).
        10.28  Master Lease dated January 12, 2006 by and between Solarcom LLC
               and the Company in connection with the Company's enterprise
               resource planning (ERP) system and other future projects.*

                                       35


        21.1   List of subsidiaries of the Registrant.*
        23.1   Consent of Lazar Levine & Felix LLP, registered independent
               public accounting firm.*
        31.1   Certification of Chief Executive Officer Pursuant to Section 302
               of the Sarbanes-Oxley Act of 2002.*
        31.2   Certification of Chief Financial Officer Pursuant to Section 302
               of the Sarbanes-Oxley Act of 2002.*
        32.1   Certification of Chief Executive Officer Pursuant to 18 U.S.C.
               ss. 1350.*
        32.2   Certification of Chief Financial Officer Pursuant to 18 U.S.C.
               ss. 1350.*

---------------------
*     Filed herewith
**    Management contract or compensation plan or arrangement required to be
      filed as an exhibit to this report pursuant to Item 14(c) of Form 10-K.

                                       36


                                   SIGNATURES

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

ALL AMERICAN SEMICONDUCTOR, INC.
(Registrant)

By:     /s/ BRUCE M. GOLDBERG
        --------------------------------------------------------
        Bruce M. Goldberg, President and Chief Executive Officer

Dated:  March 31, 2006

By:     /s/ HOWARD L. FLANDERS
        --------------------------------------------------------
        Howard L. Flanders, Executive Vice President and
        Chief Financial Officer

Dated:  March 31, 2006

Pursuant to the requirements of the Securities Exchange Act of 1934, this Annual
Report on Form 10-K has been signed below by the following persons on behalf of
the Registrant and in the capacities indicated on March 31, 2006.


/s/ PAUL GOLDBERG                Chairman of the Board, Director
-----------------------------
Paul Goldberg

/s/ BRUCE M. GOLDBERG            President and Chief Executive Officer, Director
-----------------------------    (Principal Executive Officer)
Bruce M. Goldberg

/s/ HOWARD L. FLANDERS           Executive Vice President and Chief Financial
-----------------------------    Officer, Director
Howard L. Flanders               (Principal Financial and Accounting Officer)

/s/ ROBIN L. CRANDELL            Director
-----------------------------
Robin L. Crandell

/s/ MICHAEL W. FORMAN            Director
-----------------------------
Michael W. Forman

/s/ HOWARD M. PINSLEY            Director
-----------------------------
Howard M. Pinsley

/s/ RICHARD E. SIEGEL            Director
-----------------------------
Richard E. Siegel

                                       37


MANAGEMENT'S RESPONSIBILITY FOR FINANCIAL REPORTING

The Company's management is responsible for the preparation of the Consolidated
Financial Statements in accordance with generally accepted accounting principles
and for the integrity of all the financial data included in this Form 10-K. In
preparing the Consolidated Financial Statements, management makes informed
judgements and estimates of the expected effects of events and transactions that
are currently being reported.

Management maintains a system of internal controls that is designed to provide
reasonable assurance that assets are safeguarded and that transactions are
executed and recorded in accordance with management's policies for conducting
its business. This system includes policies which require adherence to ethical
business standards and compliance with all laws to which the Company is subject.
The internal controls process is continuously monitored by direct management
review.

The Board of Directors, through its Audit Committee, is responsible for
determining that management fulfils its responsibility with respect to the
Company's Consolidated Financial Statements and the system of internal controls.

The Audit Committee, comprised solely of directors who are not officers or
employees of the Company, meets quarterly with representatives of management and
the Company's independent accountants to review and monitor the financial,
accounting, and auditing procedures of the Company in addition to reviewing the
Company's financial reports. The Company's independent accountants have full and
free access to the Audit Committee.

/s/ BRUCE M. GOLDBERG                  /s/ HOWARD L. FLANDERS
-------------------------------        -------------------------------
Bruce M. Goldberg                      Howard L. Flanders
President, Chief Executive Officer     Executive Vice President, Chief Financial
                                        Officer

REPORT OF REGISTERED INDEPENDENT PUBLIC ACCOUNTING FIRM

To The Board of Directors
All American Semiconductor, Inc.
Miami, Florida

We have audited the accompanying consolidated balance sheets of All American
Semiconductor, Inc. and subsidiaries (the Company) as of December 31, 2005 and
2004 and the related consolidated statements of income, changes in shareholders'
equity and cash flows for the three years in the period ended December 31, 2005.
Our audits also included the financial statement schedule listed in Part IV,
Item 15(a) of this Form 10-K. These financial statements and schedule are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements and schedule based on our audits.

We conducted our audits in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audits to obtain reasonable assurance about whether the
financial statements are free of material misstatement. The Company is not
required to have, nor were we engaged to perform, an audit of its internal
control over financial reporting. Our audits included consideration of internal
control over financial reporting as a basis for designing audit procedures that
are appropriate in the circumstances, but not for the purpose of expressing an
opinion on the effectiveness of the Company's internal control over financial
reporting. Accordingly, we express no such opinion. An audit also 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, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of All
American Semiconductor, Inc. and subsidiaries at December 31, 2005 and 2004 and
the results of their operations and their cash flows for the three years in the
period ended December 31, 2005, in conformity with accounting principles
generally accepted in the United States of America. Also, in our opinion, the
related financial statement schedule, when considered in relation to the basic
consolidated financial statements taken as a whole, presents fairly in all
material respects the information set forth therein.

/s/ Lazar Levine & Felix LLP
-----------------------------------------------------------------
LAZAR LEVINE & FELIX LLP
New York, New York
March 18, 2006, except as to Note 6, the date of which is March 31, 2006

                                      F-1


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS



ASSETS                                      December 31              2005             2004
------------------------------------------------------------------------------------------
                                                                       
Current assets:
  Cash ..................................................   $   2,250,000    $     645,000
  Accounts receivable, less allowances for doubtful
    accounts of $2,364,000 and $1,955,000 ...............      82,166,000       69,010,000
  Inventories ...........................................      74,581,000       67,608,000
  Other current assets ..................................       3,127,000        4,370,000
                                                            -------------    -------------
    Total current assets ................................     162,124,000      141,633,000
Property, plant and equipment - net .....................       8,187,000        3,185,000
Deposits and other assets ...............................       3,335,000        2,648,000
                                                            -------------    -------------
                                                            $ 173,646,000    $ 147,466,000
                                                            =============    =============

LIABILITIES AND SHAREHOLDERS' EQUITY
------------------------------------------------------------------------------------------
Current liabilities:
  Current portion of long-term debt .....................   $     701,000    $     705,000
  Accounts payable ......................................      51,603,000       41,100,000
  Accrued expenses ......................................       6,155,000        5,499,000
  Other current liabilities .............................         197,000          197,000
                                                            -------------    -------------
    Total current liabilities ...........................      58,656,000       47,501,000
Long-term debt:
  Notes payable .........................................      89,511,000       75,174,000
  Subordinated debt .....................................         645,000          714,000
  Other long-term debt ..................................         998,000        1,063,000
                                                            -------------    -------------
                                                              149,810,000      124,452,000
                                                            -------------    -------------
Commitments and contingencies

Shareholders' equity:
  Preferred stock, $.01 par value, 1,000,000 shares
    authorized, none issued .............................               -                -
  Common stock, $.01 par value, 40,000,000 shares
    authorized, 3,976,656 and 3,893,161 shares issued ...          40,000           39,000
    and outstanding
  Capital in excess of par value ........................      25,986,000       25,747,000
  Accumulated deficit ...................................      (2,190,000)      (2,772,000)
                                                            -------------    -------------
                                                               23,836,000       23,014,000
                                                            -------------    -------------
                                                            $ 173,646,000    $ 147,466,000
                                                            =============    =============


See notes to consolidated financial statements

                                      F-2


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

YEARS ENDED DECEMBER 31                  2005             2004             2003
--------------------------------------------------------------------------------

NET SALES ...................   $ 433,020,000    $ 409,421,000    $ 311,529,000
Cost of sales ...............    (363,398,000)    (340,612,000)    (253,933,000)
                                -------------    -------------    -------------
Gross profit ................      69,622,000       68,809,000       57,596,000
Selling, general and
  administrative expenses ...     (63,707,000)     (60,613,000)     (53,976,000)
                                -------------    -------------    -------------

INCOME FROM OPERATIONS ......       5,915,000        8,196,000        3,620,000
Interest expense ............      (4,992,000)      (3,750,000)      (2,648,000)
Other income - net ..........               -        1,081,000                -
                                -------------    -------------    -------------

INCOME FROM OPERATIONS
  BEFORE INCOME TAXES .......         923,000        5,527,000          972,000
Income tax provision ........        (341,000)      (2,320,000)        (426,000)
                                -------------    -------------    -------------

NET INCOME ..................   $     582,000    $   3,207,000    $     546,000
                                =============    =============    =============

EARNINGS PER SHARE:
  Basic .....................           $ .15            $ .84            $ .14
                                        =====            =====            =====
  Diluted ...................           $ .14            $ .78            $ .14
                                        =====            =====            =====


See notes to consolidated financial statements

                                      F-3


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY



                                                                      Capital in        Retained                           Total
                                                           Common      Excess of        Earnings        Treasury    Shareholders'
                                           Shares           Stock      Par Value       (Deficit)           Stock          Equity
--------------------------------------------------------------------------------------------------------------------------------
                                                                                                  
Balance, December 31, 2002 .......      3,820,954    $     38,000   $ 25,312,000    $ (6,525,000)   $          -    $ 18,825,000

Purchase of treasury shares ......              -               -              -               -        (191,000)       (191,000)

Retirement of treasury shares ....        (60,953)              -       (191,000)              -         191,000               -

Net income .......................              -               -              -         546,000               -         546,000
                                     ------------    ------------   ------------    ------------    ------------    ------------

Balance, December 31, 2003 .......      3,760,001          38,000     25,121,000      (5,979,000)              -      19,180,000

Exercise of stock options ........        133,160           1,000        455,000               -               -         456,000

Income tax benefit from
  stock options exercised ........              -               -        171,000               -               -         171,000

Net income .......................              -               -              -       3,207,000               -       3,207,000
                                     ------------    ------------   ------------    ------------    ------------    ------------

Balance, December 31, 2004 .......      3,893,161          39,000     25,747,000      (2,772,000)              -      23,014,000

Exercise of stock options ........         83,495           1,000        239,000               -               -         240,000

Net income .......................              -               -              -         582,000               -         582,000
                                     ------------    ------------   ------------    ------------    ------------    ------------

Balance, December 31, 2005 .......      3,976,656    $     40,000   $ 25,986,000    $ (2,190,000)   $          -    $ 23,836,000
                                     ============    ============   ============    ============    ============    ============


See notes to consolidated financial statements

                                      F-4


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS



YEARS ENDED DECEMBER 31                                              2005             2004             2003
-----------------------------------------------------------------------------------------------------------
                                                                                     
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income ............................................   $     582,000    $   3,207,000    $     546,000
  Adjustments to reconcile net income to net cash
    used for operating activities:
    Depreciation and amortization .......................         750,000          716,000          796,000
    Allowances for doubtful accounts ....................         409,000         (295,000)         532,000
    Non-cash interest expense ...........................         313,000          371,000          229,000
    Loss on disposal of fixed assets ....................           2,000           12,000           39,000
    Changes in assets and liabilities:
    Increase in accounts receivable .....................     (13,565,000)     (14,898,000)     (13,115,000)
    Increase in inventories .............................      (6,973,000)      (9,435,000)      (5,411,000)
    Decrease (increase) in other current assets .........       1,243,000         (164,000)         870,000
    Increase (decrease) in accounts payable .............      10,438,000         (812,000)       6,758,000
    Increase (decrease) in accrued expenses .............         656,000         (555,000)      (3,306,000)
    Increase (decrease) in other current liabilities ....               -           57,000          (73,000)
                                                            -------------    -------------    -------------
        Net cash used for operating activities ..........      (6,145,000)     (21,796,000)     (12,135,000)
                                                            -------------    -------------    -------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of property and equipment .................      (4,502,000)        (507,000)        (647,000)
  Decrease (increase) in other assets ...................      (1,001,000)         375,000       (1,015,000)
                                                            -------------    -------------    -------------
        Net cash used for investing activities ..........      (5,503,000)        (132,000)      (1,662,000)
                                                            -------------    -------------    -------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Borrowings under line of credit agreement .............     441,781,000      428,670,000      317,568,000
  Repayments under line of credit agreement .............    (427,839,000)    (401,758,000)    (303,535,000)
  Repayments of notes payable ...........................        (929,000)      (5,415,000)         (69,000)
  Net proceeds from issuance of equity securities .......         240,000          456,000                -
  Purchase of treasury shares ...........................               -                -         (191,000)
                                                            -------------    -------------    -------------
        Net cash provided by financing activities .......      13,253,000       21,953,000       13,773,000
                                                            -------------    -------------    -------------
  Increase (decrease) in cash ...........................       1,605,000           25,000          (24,000)
  Cash, beginning of year ...............................         645,000          620,000          644,000
                                                            -------------    -------------    -------------
  Cash, end of year .....................................   $   2,250,000    $     645,000    $     620,000
                                                            =============    =============    =============

SUPPLEMENTAL CASH FLOW INFORMATION:
  Interest paid .........................................   $   4,389,000    $   3,296,000    $   2,257,000
                                                            =============    =============    =============
  Income taxes paid (refunded) - net ....................   $    (846,000)   $   1,531,000    $    (861,000)
                                                            =============    =============    =============



SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:

In July 2004, the Company entered into a financing arrangement with a third
party to finance $1.1 million related to the purchase of a portion of a new
enterprise resource planning system.


See notes to consolidated financial statements

                                      F-5


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
---------------------------------------------------

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

The Company's financial statements are prepared in accordance with generally
accepted accounting principles (GAAP) in the United States of America. Those
principles considered particularly significant are detailed below. GAAP requires
management to make estimates and assumptions affecting the reported amounts of
assets, liabilities, revenues and expenses. While actual results may differ from
these estimates, management does not expect the variances, if any, to have a
material effect on the Consolidated Financial Statements.

Basis of Consolidation and Presentation
---------------------------------------

The Consolidated Financial Statements of the Company include the accounts of all
subsidiaries, all of which are wholly-owned. All material intercompany balances
and transactions have been eliminated in consolidation. The Company has
Canadian, Mexican, South Korean and United Kingdom subsidiaries which conduct
substantially all of their business in U.S. dollars. As a result, the
functioning currency of these subsidiaries is the U.S. dollar and translation
into U.S. dollars, the reporting currency, is not necessary.

Prior years' financial statements have been reclassified to conform with the
current year's presentation.

Concentration of Credit Risk/Fair Values
----------------------------------------

Financial instruments that potentially subject the Company to concentrations of
credit risk consist principally of cash and accounts receivable. The Company,
from time to time, maintains cash balances which exceed the federal depository
insurance coverage limit. The Company performs periodic reviews of the relative
credit rating of its bank to lower its risk. The Company believes that
concentration with regards to accounts receivable is limited due to its large
customer base. Fair values of cash, accounts receivable, accounts payable and
long-term debt reflected in the December 31, 2005 and 2004 Consolidated Balance
Sheets approximate carrying value at these dates.

Market Risk
-----------

The Company's credit facility bears interest based on interest rates tied to the
prime or LIBOR rate, either of which may fluctuate over time based on economic
conditions. As a result, the Company is subject to market risk for changes in
interest rates and could be subjected to increased or decreased interest
payments if market interest rates fluctuate. If market interest rates increase,
the impact may have a

                                      F-6


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

material adverse effect on the Company's financial results. For each 100 basis
point fluctuation in the interest rates charged on the Company's borrowings
under its credit facility, interest expense will increase or decrease by
$890,000 per annum based on outstanding borrowings at December 31, 2005.

Inventories
-----------

Inventories, which consist primarily of finished goods, are stated at the lower
of cost (determined on an average cost basis) or market. Based on our
assumptions about future demand and market conditions as well as the Company's
distribution agreements with its suppliers, which generally provide for price
protection and obsolescence credits, inventories are written-down to market
value. Due to the large number of transactions and the complexity of managing
the process around price protections and obsolescence credits, estimates, based
upon assumptions about future demand, selling prices and market conditions, are
made regarding adjustments to the book cost of inventories. Actual amounts could
be different from those estimated. If our assumptions about future demand
change, and/or actual market conditions are less favorable than those projected,
additional write-downs of inventories may be required. Inventories which have
been written off are scrapped and removed from stock.

Property, Plant and Equipment
-----------------------------

Property, plant and equipment are reflected at cost. Depreciation of office
furniture and equipment and computer equipment is provided on the straight-line
method over the estimated useful lives of the respective assets, which range
from five to seven years. Amortization of leasehold improvements is provided
using the straight-line method over the term of the related lease or the life of
the respective asset, whichever is shorter. Maintenance and repairs are charged
to expense as incurred; major renewals and betterments are capitalized.

Impairment of Long-Lived Assets
-------------------------------

The Company accounts for long-lived assets in accordance with the provisions of
SFAS No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets"
(SFAS 144). The Company reviews its long-lived assets (property, plant and
equipment) for impairment when events or circumstances indicate that the
carrying amount of an asset may not be recoverable. If the sum of the expected
cash flows, undiscounted and without interest, is less than the carrying amount
of the related asset, an impairment loss is recognized as the amount by which
the carrying amount of the asset exceeds its fair value.

Revenue Recognition
-------------------

The Company recognizes revenue in accordance with Securities and Exchange
Commission Staff Accounting Bulletin No. 104, "Revenue Recognition" (SAB 104).
Under SAB 104, revenue is recognized when there is persuasive evidence of an
arrangement, delivery has occurred or services have been rendered, the sales
price is determinable, and collectibility is reasonably assured. Revenue for the
Company is typically recognized at time of shipment as the Company does not have
any performance obligations beyond shipment to its customers. Prices for
purchases are negotiated by the Company with its suppliers. Prices for sales are
negotiated by the Company with its customers. Customers are typically required
to pay the Company for sales within 30 days of shipment to the customer. The
Company offers rebates to certain customers based on the volume of products
purchased. The Company follows Emerging Issues Task Force Issue No. 01-9,
"Accounting for Consideration Given by a Vendor to a Customer (Including a
Reseller of the Vendor's Products)" and, accordingly, any rebate obligations are
accrued at a discounted rate which reflects the Company's estimated volume of
sales to the customer and the accrued amounts are deducted from revenues. In
addition, while substantially all of the Company's sales are final, a very
limited number of customers have contractual rights to return product based upon
a percentage of their purchases. Furthermore, from time to time as a result of
special and/or extenuating circumstances, a very small amount of sales are
returned. As a result, the Company reserves for returns as a deduction against
revenues. The amount of the reserve is primarily based upon historical
experience

                                      F-7


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

and is reviewed and adjusted as appropriate. Most of the Company's product sales
come from products that it purchases from a supplier and holds in inventory. A
portion of the Company's business is drop-shipments which involve shipments
directly from its suppliers to its customers. In all transactions, the Company
is responsible for negotiating price both with the supplier and customer,
payment terms by the Company to the supplier, establishing payment terms with
the customer to the Company, and product returns from the customer to the
Company, and the Company has the risk of loss if the customer does not make
payment. As the principal with the customer, the Company recognizes revenue on a
drop-shipment when the Company is notified by the supplier that the product has
been shipped. The Company also maintains consignment inventory. Under
consignment programs product is shipped to a consignee customer so that such
product is available for the consignee's use when they are required. The
consignee may or may not be obligated to purchase the consigned inventory and in
some instances maintains a right to return unused product that is shipped under
the consignment inventory program. Revenue is not recognized from products
shipped on consignment until notification is received from the Company's
consignee customer that the customer has accepted title of and consumed the
inventory that was shipped initially on consignment. The product shipped on
consignment in which title has not been accepted by the customer is included in
the Company's inventories and is not included in revenue.

Accounts Receivable
-------------------

The Company's accounts receivable are due from a broad range of customers. The
Company extends credit based on ongoing evaluations of its customers' financial
condition and payment history. Accounts receivable are generally due within 30
days and are stated at amounts due from customers net of an allowance for
doubtful accounts. The allowance for doubtful accounts is maintained to provide
for losses arising from customers' inability to make required payments. If there
is a deterioration of our customers' credit worthiness and/or there is an
increase in the length of time that the receivables are past due greater than
the historical assumptions used, additional allowances may be required. The
Company writes off accounts receivable when they become uncollectible.
Subsequent collections of accounts receivable previously written-off are
credited to the allowance for doubtful accounts.

Shipping and Handling Costs
---------------------------

Shipping and handling costs associated with inbound freight are included in cost
of sales. Shipping and handling costs associated with outbound freight are
included in selling, general and administrative expenses.

Advertising
-----------

The Company advertises in various national industry publications and trade
journals. Advertising expense is included in selling, general and administrative
expenses.

Income Taxes
------------

The Company has elected to file a consolidated federal income tax return with
its subsidiaries. Deferred income taxes are provided on transactions which are
reported in the financial statements in different periods than for income tax
purposes. Deferred tax liabilities and assets are determined based on the
difference between the financial statement and tax basis of assets and
liabilities using enacted tax rates in effect for the year in which the
difference is expected to reverse. The effect on deferred tax assets and
liabilities of a change in tax rates is recognized in income in the period that
includes the enactment date. A valuation allowance is provided to reduce the
amount of net deferred tax asset to an amount that is more likely than not to be
recovered. See Note 7 to Notes to Consolidated Financial Statements.

                                      F-8


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

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

The Company has two stock option plans, which are described in Note 8 to Notes
to Consolidated Financial Statements. The Company applies Accounting Principles
Board Opinion No. 25, "Accounting for Stock Issued to Employees" and related
Interpretations to account for the option plans using the intrinsic value
method. The Company grants its options based on market value, accordingly, no
compensation cost has been recognized for the option plans. Had compensation
cost for the option plans been determined using the fair value based method, as
defined in Statement of Financial Accounting Standards No. 123, "Accounting for
Stock-Based Compensation" (SFAS 123), the Company's net earnings and earnings
per share would have been adjusted to the pro forma amounts indicated below. The
Company adopted Statement of Financial Accounting Standards No. 148, "Accounting
for Stock-Based Compensation - Transition and Disclosure - an amendment of FASB
Statement No. 123" as of January 1, 2003, which amended SFAS 123. The effect of
the adoption of this Statement was not material as the Company continues to use
the intrinsic value method allowed under SFAS 123.



Years Ended December 31                             2005             2004             2003
------------------------------------------------------------------------------------------
                                                                    
Net earnings:
  As reported                              $     582,000    $   3,207,000    $     546,000
  Total stock-based employee
    compensation expense, net of tax             (62,000)         (24,000)         (41,000)
                                           -------------    -------------    -------------
  Pro forma                                $     520,000    $   3,183,000    $     505,000
                                           =============    =============    =============

Basic earnings per share:
  As reported                                       $.15             $.84             $.14
  Pro forma                                          .13              .83              .13

Diluted earnings per share:
  As reported                                       $.14             $.78             $.14
  Pro forma                                          .13              .77              .13


The fair value of each option grant was estimated on the date of the grant using
the Black-Scholes option-pricing model with the following weighted-average
assumptions for 2005, 2004 and 2003: expected volatility of 57%, 86% and 103%;
risk-free interest rate of 4.1%, 2.8% and 2.5%; and expected lives of 2 to 8
years.

In December 2004, the Financial Accounting Standards Board ("FASB") issued SFAS
123 (revised 2004), "Share-Based Payment" (SFAS 123(R)) which replaces SFAS 123,
"Accounting for Stock-Based Compensation," and supersedes APB Opinion No. 25,
"Accounting for Stock Issued to Employees." The Company will adopt SFAS 123(R)
in the first quarter of 2006 and in accordance with its provisions will
recognize compensation expense for all share-based payments and employee stock
options based on the grant-date fair value of those awards. The Company is
currently evaluating the impact of the statement on its consolidated financial
statements.

The amounts included in the pro forma information under SFAS 123 may not be
indicative of future amounts under SFAS 123(R) as these future amounts are
likely to be affected by the number of grants awarded and since additional
awards are generally expected to be made at varying prices.

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

Basic earnings per share is calculated by dividing net income by the weighted
average number of shares of common stock outstanding during the period. Diluted
earnings per share is calculated by dividing net income by the weighted average
number of common shares outstanding for the period adjusted to reflect
potentially dilutive securities.

                                      F-9


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

Statements of Cash Flows
------------------------

For purposes of the statements of cash flows, the Company considers all
investments purchased with an original maturity of three months or less to be
cash.

New Accounting Pronouncements Applicable to the Company
-------------------------------------------------------

In November 2004, FASB issued Statement of Financial Accounting Standards No.
151, "Inventory Costs - an amendment of ARB No. 43, Chapter 4" (SFAS 151),
effective for inventory costs incurred during fiscal years beginning after June
15, 2005. This Statement amends the guidance in Accounting Research Bulletin
(ARB) No. 43, Chapter 4, "Inventory Pricing," to clarify the accounting for
abnormal amounts of idle facility expense, freight, handling costs and wasted
material (spoilage). Paragraph 5 of ARB No. 43, Chapter 4, previously stated
that "...under some circumstances, items such as idle facility expense,
excessive spoilage, double freight, and rehandling costs may be so abnormal as
to require treatment as current period charges...." SFAS 151 requires that those
items be recognized as current-period charges regardless of whether they meet
the criterion of "so abnormal..." In addition, SFAS 151 requires that allocation
of fixed production overheads to the costs of conversion be based on the normal
capacity of the production facilities. The Company adopted SFAS 151 as of
January 1, 2005. The effect of the adoption of SFAS 151 was not material.

In December 2004, FASB issued Statement of Financial Accounting Standards No.
153, "Exchanges of Nonmonetary Assets - an amendment of APB Opinion No. 29"
(SFAS 153), effective for nonmonetary asset exchanges occurring in fiscal
periods beginning after June 15, 2005. This Statement amends Accounting
Principles Board (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. A
nonmonetary exchange has commercial substance if the future cash flows of the
entity are expected to change significantly as a result of the exchange. The
Company adopted SFAS 153 as of January 1, 2005. The effect of the adoption of
SFAS 153 was not material.

In December 2004, FASB issued Statement of Financial Accounting Standards No.
123 (revised 2004), "Share-Based Payment" (SFAS 123(R)), effective as of the
beginning of the first interim or annual reporting period that begins after June
15, 2005. This Statement is a revision of FASB Statement No. 123, "Accounting
for Stock-Based Compensation," and supersedes APB Opinion No. 25, "Accounting
for Stock Issued to Employees," and its related implementation guidance. SFAS
123(R) eliminates the alternative to use APB Opinion No. 25's intrinsic value
method of accounting that was provided in Statement 123 as originally issued.
Under APB Opinion No. 25, issuing stock options to employees generally resulted
in recognition of no compensation cost. SFAS 123(R) requires entities to
recognize the cost of employee services received in exchange for awards of
equity instruments based on the grant-date fair value of those awards (with
limited exceptions). Recognition of that compensation cost helps users of
financial statements to better understand the economic transactions affecting an
entity and to make better resource allocation decisions. SFAS 123(R) required
compliance beginning with the first interim or annual report beginning on or
after June 15, 2005. In April 2005, the Securities and Exchange Commission
amended the date for compliance with SFAS 123(R) until the first interim or
annual reporting period of the first fiscal year beginning on or after June 15,
2005. Accordingly, the Company will discontinue application of the intrinsic
method and will adopt SFAS 123(R) for the fiscal year beginning January 1, 2006.

In May 2005, FASB issued Statement of Financial Accounting Standards SFAS No.
154, "Accounting Changes and Error Corrections" which replaces APB Opinion No.
20 "Accounting Changes" and SFAS No. 3, "Reporting Accounting Changes in Interim
Financial Statements - An Amendment of APB Opinion No. 28". SFAS No. 154
requires retrospective application to prior periods' financial statements of a
voluntary change in accounting principle unless it is not practicable. SFAS No.
154 is effective for accounting changes and corrections of errors made in fiscal
years beginning after December 15, 2005 and is required to be adopted by the
Company in the first quarter of fiscal 2006. Although the Company will continue
to evaluate the application of SFAS No. 154, management does not currently
believe adoption will have a material impact on the Company's results of
operations or financial position.

                                      F-10


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 2 - EARNINGS PER SHARE
---------------------------

The following table sets forth the calculation of earnings per share on a basic
and diluted basis:

YEARS ENDED DECEMBER 31                           2005         2004         2003
--------------------------------------------------------------------------------

BASIC EARNINGS PER SHARE:
-------------------------

Net Income ..............................   $  582,000   $3,207,000   $  546,000
                                            ==========   ==========   ==========

Weighted Average Shares Outstanding .....    3,933,118    3,836,002    3,793,347
                                            ==========   ==========   ==========

Basic Earnings Per Share ................       $  .15       $  .84       $  .14
                                                ======       ======       ======

DILUTED EARNINGS PER SHARE:
---------------------------

Net Income ..............................   $  582,000   $3,207,000   $  546,000
                                            ==========   ==========   ==========

Weighted Average and Dilutive Shares:
  Weighted average shares outstanding ...    3,933,118    3,836,002    3,793,347
  Dilutive shares .......................      163,814      292,047       88,852
                                            ----------   ----------   ----------
                                             4,096,932    4,128,049    3,882,199
                                            ==========   ==========   ==========

Diluted Earnings Per Share ..............       $  .14       $  .78       $  .14
                                                ======       ======       ======

Basic earnings per share are determined by dividing the Company's net income by
the weighted average shares outstanding. Diluted earnings per share include any
dilutive effects of outstanding stock options.

Excluded from the calculation of earnings per share are stock options to
purchase 84,390, 241,790 and 486,050 common shares in fiscal 2005, 2004 and
2003, as their inclusion would have been antidilutive.

NOTE 3 - QUARTERLY RESULTS OF OPERATIONS
----------------------------------------

The following table presents unaudited quarterly results of operations for the
eight quarters ended December 31, 2005. We believe that all necessary
adjustments, consisting only of normal recurring adjustments, have been included
in the amounts stated below to present fairly such quarterly information.



                                         First         Second          Third         Fourth
                                       Quarter        Quarter        Quarter        Quarter
                                  ------------   ------------   ------------   ------------
                                                                   
2005
Net sales .....................   $ 94,309,000   $111,214,000   $113,249,000   $114,248,000
Gross profit ..................     15,764,000     18,288,000     17,773,000     17,797,000
Income from operations ........      1,119,000      1,629,000      1,690,000      1,477,000
Net income ....................         61,000        308,000        209,000          4,000
Diluted earnings per share ....           $.01           $.08           $.05           $.00

2004
Net sales .....................   $ 98,242,000   $106,909,000   $103,757,000   $100,513,000
Gross profit ..................     16,994,000     18,303,000     16,604,000     16,908,000
Income from operations ........      2,434,000      2,728,000      1,672,000      1,362,000
Other income - net ............              -              -      1,081,000              -
Net income ....................        891,000      1,025,000      1,088,000        203,000
Diluted earnings per share ....           $.22           $.25           $.26           $.05


                                      F-11


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 4 - PROPERTY, PLANT AND EQUIPMENT
--------------------------------------

December 31                                              2005            2004
-----------------------------------------------------------------------------

Office furniture and equipment ...............   $  1,499,000    $  1,517,000
Computer equipment ...........................      7,668,000       2,748,000
Leasehold improvements .......................      1,967,000       1,978,000
                                                 ------------    ------------
                                                   11,134,000       6,243,000
Accumulated depreciation and amortization ....     (2,947,000)     (3,058,000)
                                                 ------------    ------------
                                                 $  8,187,000    $  3,185,000
                                                 ============    ============

Depreciation and amortization expense was $750,000, $716,000 and $795,000 for
the years ended December 31, 2005, 2004 and 2003.

NOTE 5 - STOCK REPURCHASE PROGRAM
---------------------------------

In August 2002, the Company's Board of Directors authorized the continuance of
the stock repurchase program, originally approved by the Board and announced in
1999, which provided for the repurchase of up to $2.0 million in purchase price
of the Company's common stock. The stock repurchases may, at the discretion of
the Company's management, be made from time to time at prevailing prices in the
open market or through privately negotiated transactions. The Company's
management will base its decision on market conditions, the price of its common
stock, available cash flow and other factors. The Company does not currently
anticipate making stock repurchases. The Company did not repurchase any shares
of its common stock during the year ended December 31, 2005. To date the Company
has repurchased 244,089 shares at an aggregate price of approximately $758,000
under this program. Shares purchased under this program are immediately retired
and become authorized and unissued shares of common stock available for
reissuance for any corporate purpose.

NOTE 6 - LONG-TERM DEBT
-----------------------

Line of Credit
--------------

In August 2005, the Company's line of credit facility was amended to increase
the facility to $100 million from $85 million and to extend the term from May
14, 2006 to May 31, 2009. Additionally, the Company's credit facility was
amended to, among other things, reduce the interest rate margins and increase
the advance rate on certain of the Company's inventory. Furthermore, in March
2006 the Company's credit facility was amended subsequent to but effective as of
the balance sheet date whereby a financial covenant was modified. Borrowings
under the Company's $100 million credit facility, as amended (the "Credit
Facility"), bear interest at one of five pricing levels dependent on the
Company's debt service coverage ratio at the quarterly pricing date (as
defined), and are secured by all of the Company's assets including accounts
receivable, inventories and equipment. At the first pricing level, at the
Company's option, the rate will be either (a) .25% below the greater of the
Federal funds rate plus .5% and prime or (b) 1.75% over LIBOR. At the second
level, at the Company's option, the rate will be either (a) the greater of the
Federal funds rate plus .5% and prime or (b) 2.00% over LIBOR. At the third
level, at the Company's option, the rate will be either (a) .25% over the
greater of the Federal funds rate plus .5% and prime or (b) 2.25% over LIBOR. At
the fourth pricing level, at the Company's option, the rate will be either (a)
..5% over the greater of the Federal funds rate plus .5% and prime or (b) 2.50%
over LIBOR. At the fifth pricing level, at the Company's option, the rate will
be either (a) .75% over the greater of the Federal funds rate plus .5% and prime
or (b) 2.75% over LIBOR. In addition to the improved pricing levels associated
with the August 2005 amendment, the advance rate used in determining the
borrowing base under the Credit Facility was increased to 50% from 40% on
certain of the Company's inventory. The amounts that the Company may borrow
under the Credit Facility are based upon specified percentages of the Company's
eligible accounts receivable and inventories (as defined). The Company is
required to comply with certain affirmative and negative covenants and certain
financial ratios. The covenants, among other things, place limitations and
restrictions on the Company's borrowings, investments, capital

                                      F-12


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

expenditures and transactions with affiliates; prohibit dividends and
acquisitions; and prohibit stock redemptions in excess of an aggregate cost of
$2,000,000 during the term of the Credit Facility. The Credit Facility requires
the Company to maintain certain minimum levels of tangible net worth throughout
the term of the credit agreement as well as a minimum debt service coverage
ratio and a minimum inventory turnover level, each tested on a quarterly basis.
As part of the August 2005 amendment, the minimum debt service coverage ratio
was reduced from 1.20:1.0 to 1.10:1.0 beginning with the quarterly period ending
September 30, 2005 and the unused commitment fee was reduced from a range of
..25% to .375% depending on the then pricing levels to .15% at all five pricing
levels. As part of the March 2006 amendment, the capital expenditure limit on
ERP system costs was increased from $3,000,000 to $3,800,000. The Company was in
compliance with all covenants under the Credit Facility at December 31, 2005. At
December 31, 2005, outstanding borrowings under the Credit Facility aggregated
$88,900,000 compared to $74,958,000 at December 31, 2004.

Subordinated Debt
-----------------

In May 1994, the Company executed a twenty-year promissory note in the amount of
$865,000 in favor of the Company's landlord to finance substantially all of the
tenant improvements necessary for the Company's Miami facility. This $865,000
note, which is subordinate to the Company's credit facility, has a repayment
schedule with varying monthly payments of principal after the second year and
bears interest at 8% per annum. Certain additional improvements to the Company's
Miami corporate facility aggregating approximately $90,300 were financed as of
May 1, 1995 by the landlord. This $90,300 obligation is evidenced by a
promissory note payable in 240 consecutive, equal self-amortizing monthly
installments of principal and interest. This note, which is also subordinate to
the Company's credit facility, accrues interest at a fixed rate of 8% per annum.
In October 1996, the Company executed a promissory note in the amount of
$161,500 with the Company's landlord to finance certain additional improvements
to the Company's Miami corporate facility. This note, which is also subordinate
to the credit facility, is payable monthly with interest at 8.5% per annum and
matures in October 2011.

Other Long-Term Debt
--------------------

In February 2006, subsequent to the balance sheet date, the Company implemented
a new enterprise resource planning (ERP) system. The aggregate cost of this new
ERP system, including costs of training and implementation but excluding
capitalized payroll costs, is approximately $8,537,000. At December 31, 2005,
$5,776,000 associated with this ERP system was reflected in property, plant and
equipment - net on the Consolidated Balance Sheet. In July 2004, the Company
financed $1,062,000 of its ERP costs with a third party finance company under an
installment payment arrangement. At December 31, 2005, the outstanding balance
under this arrangement was $217,000 which was paid in full in January 2006. The
effective interest rate under this agreement was 1.9% per annum. The Company
also financed an additional $1,822,000 of the aggregate cost of the ERP system
with another third party finance company, which financing arrangement has
maturities through November 2008 and has effective interest rates ranging from
1.6% to 2.2% per annum. Of this $1,822,000 financing, $565,000 is classified as
operating leases and $1,258,000 is classified as capital leases. At December 31,
2005, the outstanding obligation under these capital leases aggregating
$1,258,000 was $1,027,000.

In connection with an employment agreement with an executive officer, an
unfunded postretirement benefit obligation of $998,000 and $1,063,000 is
included in the Consolidated Balance Sheets at December 31, 2005 and 2004.

                                      F-13


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

The following is a summary of the maturities of all long-term debt outstanding
at December 31, 2005:

2006..............................................................   $   701,000
2007..............................................................       500,000
2008..............................................................       267,000
2009..............................................................    88,984,000
2010..............................................................        90,000
Thereafter........................................................     1,313,000
                                                                     -----------
                                                                     $91,855,000
                                                                     ===========

NOTE 7- INCOME TAXES
--------------------

The tax effects of the temporary differences that give rise to the deferred tax
assets and liabilities as of December 31, 2005 and 2004 are as follows:

Deferred tax assets:                                           2005         2004
                                                         ----------   ----------
  Accounts receivable ................................   $  878,000   $  726,000
  Inventory ..........................................      651,000      592,000
  Accrued expenses ...................................      527,000      465,000
  Postretirement benefits ............................      517,000      533,000
  Net operating loss .................................            -       47,000
                                                         ----------   ----------
                                                          2,573,000    2,363,000
Deferred tax liabilities:
  Fixed assets .......................................      302,000      302,000
  Deferred financing .................................        2,000       57,000
                                                         ----------   ----------
Net deferred tax asset ...............................   $2,269,000   $2,004,000
                                                         ==========   ==========

At December 31, 2005 and 2004, $2,054,000 and $1,725,000 of the net deferred tax
asset were included in other current assets and $215,000 and $279,000 were
included in deposits and other assets in the Consolidated Balance Sheets. A
valuation allowance has not been made based on management's expectations that it
is more likely than not that the net deferred tax asset will be utilized in
future periods.

The components of income tax expense are as follows:

Years Ended December 31                      2005           2004           2003
-------------------------------------------------------------------------------
Current
-------
Federal ...........................   $   591,000    $ 1,214,000    $   524,000
State .............................        47,000        139,000         46,000
                                      -----------    -----------    -----------
                                          638,000      1,353,000        570,000
                                      -----------    -----------    -----------
Deferred
--------
Federal ...........................      (297,000)       918,000       (116,000)
State .............................             -         49,000        (28,000)
                                      -----------    -----------    -----------
                                         (297,000)       967,000       (144,000)
                                      -----------    -----------    -----------
                                      $   341,000    $ 2,320,000    $   426,000
                                      ===========    ===========    ===========

                                      F-14


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

A reconciliation of the difference between the expected income tax rate using
the statutory federal tax rate and the Company's effective tax rate is as
follows:



Years Ended December 31                                            2005         2004         2003
-------------------------------------------------------------------------------------------------
                                                                                    
U.S. Federal income tax statutory rate .....................       34.0%        34.0%        34.0%
State income tax, net of federal income tax benefit ........        3.3          3.3          3.3
Goodwill amortization and
  other - including non-deductible items ...................       41.8         19.8         11.8
Foreign tax extra territorial income exclusion
  and net operating loss benefit ...........................      (42.2)       (15.1)        (5.3)
                                                                  -----        -----        -----
Effective tax rate .........................................       36.9%        42.0%        43.8%
                                                                  =====        =====        =====


NOTE 8 - CAPITAL STOCK, OPTIONS AND WARRANTS
--------------------------------------------

In June 2000, the Company established the 2000 Nonemployee Director Stock Option
Plan, as amended (the Director Option Plan). The Director Option Plan provides
for awards of options to purchase shares of common stock, $.01 par value per
share, of the Company to nonemployee directors of the Company. An aggregate of
75,000 shares of the Company's common stock has been reserved for issuance under
the Director Option Plan. Under the Director Option Plan, on or about the day of
each nonemployee director's initial election to the Company's Board of
Directors, he or she is awarded nonqualified stock options to purchase at least
1,500 shares of the Company's common stock but not more than 15,000 shares, and
on the date of each annual meeting of the shareholders of the Company each
nonemployee director is automatically awarded additional nonqualified stock
options to purchase 1,000 shares. Pursuant to the Director Option Plan, the
Company granted an aggregate of 4,000 stock options to 4 individuals during
2005, 4,000 stock options to four individuals during 2004 and an aggregate of
4,500 stock options to four individuals during 2003. The stock options that were
granted in 2005 have an exercise price of $4.18. The stock options that were
granted in 2004 have an exercise price of $6.13. The stock options that were
granted in 2003 have exercise prices ranging from $2.19 to $3.41. All exercise
prices are based on fair market value at date of grant and the options all vest
over a two-year period and are exercisable over a ten-year period. At December
31, 2005, 20,250 stock options were outstanding under the Director Option Plan.

In 1987, the Company established the Employees', Officers', Directors' Stock
Option Plan, as previously amended and restated (the Option Plan). The Option
Plan provides for the granting to key employees of both "incentive stock
options," within the meaning of Section 422 of the Internal Revenue Code of
1986, as amended (the Code) and "nonqualified stock options" ("nonqualified
stock options" are options which do not comply with Section 422 of the Code) and
for the granting to nonemployee directors and independent contractors associated
with the Company of nonqualified stock options. Unless earlier terminated, the
Option Plan will continue in effect through September 6, 2015. The expiration of
the Option Plan, or its termination by the Board of Directors, will not affect
any options previously granted and then outstanding under the Option Plan. Such
outstanding options would remain in effect until they have been exercised,
terminated or have expired. A maximum of 1,350,000 shares of the Company's
Common Stock has been reserved for issuance upon the exercise of options granted
under the Option Plan, of which 317,551 shares of common stock have been
previously issued pursuant to the exercise of options granted under the Option
Plan and 1,032,449 shares of common stock are available for issuance as of
December 31, 2005 in connection with the exercise of options outstanding and
options to be granted.

                                      F-15


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

A summary of options granted under the option plans and related information for
the years ended December 31, 2005, 2004 and 2003 follows:



                                                                                    Weighted Average
                                                                       Options        Exercise Price
                                                                     ---------      ----------------
                                                                                     
Outstanding, December 31, 2002                                         624,884             $ 6.46
Weighted average fair value of options granted during 2002                                   1.93
    Granted                                                            329,510               1.92
    Canceled                                                          (143,234)              5.69
                                                                     ---------
Outstanding, December 31, 2003                                         811,160               4.75
Weighted average fair value of options granted during 2003                                   1.05
    Granted                                                            131,360               5.25
    Exercised                                                         (133,160)              3.42
    Canceled                                                           (50,000)              4.98
                                                                     ---------
Outstanding, December 31, 2004                                         759,360               5.07
Weighted average fair value of options granted during 2004                                   2.48
    Granted                                                              8,000               4.32
    Exercised                                                          (83,495)              2.87
    Canceled                                                          (256,095)              8.29
                                                                     ---------
Outstanding, December 31, 2005                                         427,770               3.56
                                                                     =========
Weighted average fair value of options granted during 2005                                   1.39
Options exercisable:
    December 31, 2003                                                  404,855               7.04
    December 31, 2004                                                  402,735               6.23
    December 31, 2005                                                  218,677               3.05


Exercise prices for options outstanding as of December 31, 2005 ranged from
$1.92 to $13.02. The weighted-average remaining contractual life of these
options is approximately 3 years. Outstanding options at December 31, 2005 were
held by 125 individuals.

NOTE 9 - STOCK PURCHASE RIGHTS
------------------------------

In June 2000, the Board of Directors of the Company adopted a Common Stock
Purchase Rights Plan (the "Rights Plan") and authorized and approved a dividend
distribution of one right (each a "Right" and collectively the "Rights") for
each outstanding share of common stock of the Company to shareholders of record
at the close of business on June 23, 2000. Each share of common stock of the
Company that is issued after June 23, 2000 will also include one Right.

Each Right initially entitles the registered holder to purchase from the
Company, but only when exercisable under the Rights Plan, one share of common
stock at a price of $95.00 per share, subject to certain future adjustments. The
Rights will be exercisable only if a person or group acquires 15% or more of the
Company's common stock (or 10% of such stock under certain circumstances) or
announces a tender offer the consummation of which would result in ownership by
a person or group of 15% or more of the common stock (or 10% or such stock under
certain circumstances). Upon such occurrence, each Right (other than Rights
owned by such person or group) will entitle the holder to purchase from the
Company the number of shares of the Company's common stock having a market value
equal to twice the exercise price of the Right.

If the Company is acquired in a merger or other business combination
transaction, or sells more than 50% of its assets or earning power, after a
person or group has acquired 15% or more of the Company's outstanding common
stock (or 10% of such stock under certain circumstances), each Right (other than
Rights owned by such person or group) will entitle its holder to purchase, at
the Right's then-current exercise price, a number of the acquiring company's
common shares having a market value of twice such price.

                                      F-16


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

Following the acquisition by a person or group of 15% or more of the Company's
common stock (or 10% of such stock under certain circumstances) and prior to an
acquisition of 50% or more of the common stock, the Board of Directors may
exchange the Rights (other than Rights owned by such person or group) at an
exchange ratio of one share of common stock per Right.

Prior to the acquisition by a person or group of beneficial ownership of 15% or
more of the Company's common stock (or 10% of such stock under certain
circumstances), the Rights are redeemable for $.001 per Right at the option of
the Board of Directors. The Rights will expire on June 8, 2010.

NOTE 10 - OTHER INCOME
----------------------

In August 2004, the Company received $1,158,000, including accrued interest and
attorney's fees, as a result of prevailing in a contract litigation initiated in
August 2001. The Company has reflected the reimbursement of attorney's fees of
$77,000 in selling, general and administrative expenses and the balance of
$1,081,000 in other income on the Consolidated Statements of Income for the year
ended December 31, 2004.

NOTE 11 - COMMITMENTS/RELATED PARTY TRANSACTIONS
------------------------------------------------

In May 1994, the Company entered into a new lease with its then existing
landlord to lease a 110,800 square foot facility for its corporate headquarters
and Miami distribution center. The lease has a term expiring in 2014 (subject to
the Company's right to terminate at any time after the fifth year of the term
upon twenty-four months prior written notice and the payment of all outstanding
debt owed to the landlord). The lease gives the Company three six-year options
to renew at the fair market value rental rates. The lease is currently in its
twelfth year and provides for annual fixed rental payments totaling
approximately $373,900 in year twelve; and in each year thereafter during the
term, the rent shall increase once per year in an amount equal to the annual
percentage increase in the consumer price index not to exceed 4% in any one
year.

The Company also leases approximately 20,000 square feet of space for its west
coast distribution and semiconductor programming center located in Fremont,
California (near San Jose) and leases a 5,200 square foot facility near Denver,
Colorado which is dedicated to certain value-added services and a regional
distribution center. In 2005, the Company transitioned most of these
Denver-based value-added services to its Miami, Florida facility. In Tustin,
California the Company leases a 13,900 square foot facility for its Aved Memory
Products division and certain of its Display Solutions Group operations.

The Company also leases approximately 20,000 square feet of space in San Jose,
California to house its west coast corporate offices and the headquarters of the
Company's sales and marketing functions, as well as its northern California
sales operation. Approximately 12,000 square feet of the space is being

                                      F-17


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

used for corporate sales and marketing operations as well as other corporate
offices including the office of the President and Chief Executive Officer of the
Company; and 8,000 square feet of the space is being utilized for the local
sales operation.

In addition, the Company leases space for its other sales offices, which offices
range in size from approximately 200 square feet to 10,000 square feet. The
leases for these offices expire at various dates and include various escalation
clauses and renewal options.

Approximate minimum future lease payments required under operating leases for
office and distribution facility leases as well as equipment leases that have
initial or remaining noncancelable lease terms in excess of one year as of
December 31, 2005, are as follows:

YEAR ENDING DECEMBER 31
-----------------------

2006..............................................................  $3,200,000
2007..............................................................   2,400,000
2008..............................................................   1,700,000
2009..............................................................   1,400,000
2010..............................................................   1,100,000
Thereafter........................................................   1,800,000

Total rent expense for office and distribution facility leases, including real
estate taxes and net of sublease income, amounted to approximately $3,544,000,
$3,774,000, and $3,782,000 for the years ended December 31, 2005, 2004 and 2003.

Effective January 1, 1988, the Company established a deferred compensation plan
(the 1988 Deferred Compensation Plan) for executive officers and key employees
of the Company. The employees eligible to participate in the 1988 Deferred
Compensation Plan (the Participants) are chosen at the sole discretion of the
Board of Directors upon a recommendation from the Board of Directors'
Compensation Committee. Pursuant to the 1988 Deferred Compensation Plan,
commencing on a Participant's retirement date, he or she will receive an annuity
for ten years. The amount of the annuity shall be computed at 30% of the
Participant's Salary, as defined. Any Participant with less than ten years of
service to the Company as of his or her retirement date will only receive a pro
rata portion of the annuity. Retirement benefits paid under the 1988 Deferred
Compensation Plan will be distributed monthly. The Company did not pay any
benefits under this plan for 2005 or 2004. The Company paid benefits of $53,600
for 2003, of which $38,000 was paid to an executive officer. At December 31,
2005, the cash surrender values of insurance policies owned by the Company under
the 1988 Deferred Compensation Plan, which provide for the accrued deferred
compensation benefits, aggregated approximately $206,000 and is reflected in
deposits and other assets on the Consolidated Balance Sheet. The retirement
benefit accrual under this plan was $488,000 at December 31, 2005 and is
reflected in accrued expenses on the Consolidated Balance Sheet.

During 1996, the Company established a second deferred compensation plan (the
Salary Continuation Plan) for executives of the Company. The executives eligible
to participate in the Salary Continuation Plan are chosen at the sole discretion
of the Board of Directors upon a recommendation from the Board of Directors'
Compensation Committee. The Company may make contributions each year in its sole
discretion and is under no obligation to make a contribution in any given year.
For 2005, 2004 and 2003, the Company did not make any contributions to the plan.
Participants in the plan will vest in their plan benefits over a ten-year
period. If the participant's employment is terminated due to death, disability
or due to a change in control of management, they will vest 100% in all benefits
under the plan. Retirement benefits will be paid, as selected by the
participant, based on the sum of the net contributions made and the net
investment activity. The retirement benefit accrual under this plan was $811,000
at December 31, 2005 and is reflected in accrued expenses on the Consolidated
Balance Sheet.

                                      F-18


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

During 2000, employment agreements with two of the Company's executive officers
were amended whereby the term, among other things, was extended through December
31, 2005, and thereafter the agreements automatically renew for successive one
year periods unless either party notifies the other of the intention not to
renew the agreement. In addition, during 2000 the Company entered into new
agreements with two other executive officers on similar terms as were contained
in their previous employment agreements with the Company. These new agreements
have an initial term that expired on December 31, 2003 and provide for automatic
one-year renewals unless either party notifies the other of the intention not to
renew the agreement. Furthermore, in January 2006, subsequent to the balance
sheet date, the Company entered into an employment agreement with another
executive officer. This agreement has an initial term through December 31, 2006
and provides for automatic one-year renewals unless either party notifies the
other of the intention not to renew the agreement.

In connection with an employment agreement with an executive officer, an
unfunded postretirement benefit obligation of $998,000 and $1,063,000 is
included in other long-term debt in the Consolidated Balance Sheets at December
31, 2005 and 2004.

The Company maintains a 401(k) plan (the 401(k) Plan), which is intended to
qualify under Section 401(k) of the Internal Revenue Code. All full-time
employees of the Company are eligible to participate in the 401(k) Plan after
completing 90 days of employment. During 2005, each eligible employee could
elect to contribute to the 401(k) Plan, through payroll deductions, up to 100%
of his or her salary, limited to $15,000 in 2005. The Company's 401(k) Plan
provides for discretionary matching contributions by the Company. The Company
did not match contributions for the years ended December 31, 2005, 2004 and
2003.

For the years ended December 31, 2005, 2004 and 2003, the Company purchased
product aggregating $2,316,000, $1,999,000 and $2,861,000 from a supplier of the
Company, Supertex, Inc., where one of the members of our board of directors was
an executive and a director until January 19, 2006.

In 2001 the Company entered into a lease for residential space in San Jose,
California with a partnership which includes two of the Company's executive
officers. The Company paid approximately $27,900, $42,700 and $51,200 to this
partnership for the years ended December 31, 2005, 2004 and 2003. Beginning in
2001, the partnership had agreed to varying reductions in the monthly rental
payment. The lease was terminated in September 2005.

NOTE 12 - CONTINGENCIES
-----------------------

From time to time the Company may be named as a defendant in suits for product
defects, breach of warranty, breach of implied warranty of merchantability,
patent infringement or other actions relating to products which it distributes
which are manufactured by others. In those cases, the Company expects that the
manufacturers of such products will indemnify the Company as well as defend such
actions on the Company's behalf to the extent provided for under its agreement
with the manufacturer, although there can be no assurance that any manufacturer
will do so. Recently, there has been a trend throughout the United States of
increased litigation over various employee and intellectual property matters.
While the Company is presently involved in certain litigation relating to such
matters, the Company believes that none of these claims should have a material
adverse impact on its financial condition or results of operations. The Company
believes, however, that the costs associated with such matters may increase in
the future. Additionally the Company is involved in other litigations relating
to former customers including, from time to time, situations where the Company
may incur costs in prosecuting or defending claims in bankruptcy proceedings.
There can be no assurance that a particular litigation will not have a material
adverse impact on the Company's financial condition or results of operations in
the future. With respect to products manufactured or assembled by third party
companies for Aved Memory Products, the Company offers a warranty for a period
of one year against defects in workmanship and materials under normal use and
service. The Company periodically evaluates its warranty exposure based upon its
review of the experience and expected obligations associated with the warranty.

                                      F-19


ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

The Company continues to guarantee the future payment to a third party of
certain leases which were previously pledged to the Company as collateral for
the payment of outstanding receivables which were owed by a customer. This
guaranty was made when the leases were sold to this third party who paid to the
Company in 2001 the net present value of the future payments of the leases. As
of December 31, 2005, the Company had made payments aggregating $18,000 under
this guaranty as a result of nonpayments of rental amounts by lessees, which
nonpayments were paid subsequent to the balance sheet date. At December 31, 2005
the maximum additional exposure and net present value under this guaranty, which
continues through the latest lease expiration date of March 31, 2006, was
$27,000.

NOTE 13 - ECONOMIC DEPENDENCY
-----------------------------

For each of the years ended December 31, 2005, 2004 and 2003, purchases from one
supplier were in excess of 10% of the Company's total annual purchases and
aggregated approximately $73,667,000, $74,343,000 and $40,842,000. The net
outstanding accounts payable to this supplier at December 31, 2005, 2004 and
2003 amounted to approximately $7,650,000, $4,453,000, and $5,296,000. For each
of the years ended December 31, 2005, 2004 and 2003, no customer accounted for
more than 10% of the Company's sales. Sales to customer locations in foreign
countries totaled $75,916,000, $69,656,000 and $41,243,000 for the years ended
December 31, 2005, 2004 and 2003.

NOTE 14 - BUSINESS SEGMENT AND GEOGRAPHIC INFORMATION
-----------------------------------------------------

Management believes that the Company is operating in a single business segment,
distribution of electronic components, in accordance with the rules of Statement
of Financial Accounting Standards No. 131 ("Disclosure About Segments of an
Enterprise and Related Information").

Sales by geographic areas are as follows:

Years Ended December 31                       2005           2004           2003
--------------------------------------------------------------------------------
Americas (1) ......................   $385,132,000   $369,953,000   $294,950,000
Europe ............................     18,012,000     16,570,000      8,558,000
Asia/Pacific ......................     29,876,000     22,898,000      8,021,000
                                      ------------   ------------   ------------
                                      $433,020,000   $409,421,000   $311,529,000
                                      ============   ============   ============

(1)  Includes sales in the United States and Puerto Rico of $357,104,000,
     $339,765,000 and $270,286,000 for the years ended December 31, 2005, 2004
     and 2003.

Long-lived assets (property, plant and equipment - net) are located
substantially in the Americas and include long-lived assets in the United States
of $8,176,000 and $3,177,000 at December 31, 2005 and 2004.

                                      F-20


                ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES

                                   SCHEDULE II
                        VALUATION AND QUALIFYING ACCOUNTS



                                        Additions      Additions
                        Balance at     Charged to     Charged to
                      Beginning of      Costs and          Other                 Balance at End
Description                 Period       Expenses       Accounts     Deductions       of Period
-------------------   ------------   ------------   ------------   ------------  --------------
                                                                    
Allowance for
Doubtful Accounts
2005                  $  1,955,000   $    465,000   $     75,000   $   (131,000)   $  2,364,000
2004                  $  2,250,000   $          -   $     83,000   $   (378,000)   $  1,955,000
2003                  $  1,718,000   $    507,000   $     51,000   $    (26,000)   $  2,250,000


                                      S-1