Digital Reports Fiscal 2004 Third Quarter and Nine Month Financial Results Wednesday August 11, 12:58 pm ET   Net sales increase of approximately 38% and 24% for the quarter and nine month period over the prior fiscal year 
  HAUPPAUGE, N.Y.--(BUSINESS WIRE)--Aug. 11, 2004-- Hauppauge Digital, Inc. (NASDAQ: HAUP - News), a leading developer of digital video TV and data broadcast receiver products for personal computers, today reported financial results for the fiscal third quarter and nine month period ended June 30, 2004.  ADVERTISEMENT     THIRD QUARTER RESULTS 
  Net sales were $13.8 million for the third quarter compared to $10.0 million for the previous year's third quarter, an increase of approximately 38%. Increases in sales of our personal video recorder products in addition to the sales increase of retail TV tuners for laptop computers coupled with the increase in the Euro exchange rate were the primary forces responsible for the sales increase. 
  Gross profit percentage increased to 25.79% for the third quarter, compared with a gross profit percentage of 22.52% for the previous year's third quarter. Product cost reductions, a favorable sales mix of higher gross margin products and the increase in the Euro exchange rate were mainly responsible for the increases. 
  Selling, General and Administrative costs increased by $289,887. The strengthening of the value of the Euro to the U.S. dollar was responsible for $69,628 of the increase, while increases in sales related promotional expenses and marketing programs plus higher costs attributable to professional services contributed to the remaining increase in SGA expenses. Spending for research and development increased $24,759, mainly due to the addition of research and development personnel. 
  Net income for the third fiscal quarter increased to $168,637 as compared to a net loss of $855,465 for the third quarter ended June 30, 2003. Net income per share was $0.02 on a basic and diluted basis compared to net a loss per share of $0.10 on a basic and diluted basis for the prior year's third quarter. 
  NINE MONTH RESULTS 
  Net sales were $48.8 million for the nine month period ended June 30, 2004 compared to $39.4 million for the previous year, an increase of approximately 24%. Increases in the sales of our personal video recorder products, European digital TV receiver products, TV tuners for laptop computers, the introduction of the MediaMVP plus the increase in the Euro exchange rate were primary forces responsible for the sales increases. 
  Gross profit percentage increased to 26.77% for the nine month period, compared with a gross profit percentage of 24.19% for the previous year. Product cost reductions, a favorable sales mix of higher gross margin products and the increase in the Euro exchange rate were mainly responsible for the increases. 
  Selling, General and Administrative costs increased by $1,203,498. The strengthening of the value of the Euro to the U.S. dollar was responsible for $471,462 of the increase, while increases in sales related promotional expenses and marketing programs plus increased legal costs and fees attributable to professional services contributed to the remaining increase in SGA expenses. Spending for research and development decreased $61,901, mainly due to lower contracted third party software development costs and lower compensation costs. 
  Net income for the nine month period increased to $1,705,887 compared to $61,522 for the same period in the prior year. Basic net income per share was $0.19 and diluted net income per share was $0.18, compared to net income per share of $0.01 on a basic and diluted basis for the prior year. The nine month results include $633,250 in arbitration and litigation charges, which reduced net income by $0.07 per share on a diluted basis. 
  DISCUSSION OF RESULTS 
  Ken Plotkin, Hauppauge's Chief Executive Offices stated "Although we began to see signs of our seasonal slowdown towards the end of our third quarter, the combination of sales growth in our target product lines, higher margin sales mix, manufacturing unit cost reductions and a favorable Euro to US dollar exchange rate helped spur the sales and profit increase over the third fiscal quarter of last year. Also, during the quarter we ramped up our research and development resources, establishing a new research and development facility off-shore, and we are forging ahead with new and updated product lines that we plan to introduce during latter part of our fourth quarter and the first fiscal quarter of 2005." 
  ABOUT HAUPPAUGE DIGITAL 
  Hauppauge Digital, Inc. is a leading developer of analog and digital TV receiver products for the personal computer market. Through its Hauppauge Computer Works, Inc. and Hauppauge Digital Europe Sarl subsidiaries, the Company designs and develops analog and digital TV receivers that allow PC users to watch television on their PC screen in a resizable window and enable the recording of TV shows to a hard disk, digital video editing, video conferencing, receiving of digital TV transmissions, and the display of digital media stored on a computer to a TV set via a home network. The Company is headquartered in Hauppauge, New York, with administrative offices in New York, Luxembourg, Singapore, Ireland and Taiwan and sales offices in Germany, London, Paris, The Netherlands, Sweden, Italy, Spain, Singapore, Taiwan and California. The Company's Internet web site can be found at hauppauge.com. 
  Certain statements in this Release constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company, or industry results, to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, among other things, those described in the Company's filings with the Securities and Exchange Commission, including, but not limited to, the Company's Annual Report on form 10-K for the fiscal year ended September 30, 2003. 
                 HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES               CONDENSED CONSOLIDATED STATEMENTS OF INCOME                               (UNAUDITED)
                                             Three months ended June 30,                                                2004        2003                                            --------------------------
  Net Sales                                  $13,794,292    $10,010,782 Cost of Sales                               10,236,138      7,756,306                                            --------------------------     Gross Profit                             3,558,154      2,254,476
  Selling, General and Administrative  Expenses                                    2,928,064      2,638,177 Research & Development Expenses                512,606        487,847   Litigation proceeding                        (73,000)             -                                            --------------------------     Income (loss) from operations              190,484       (871,548)
  Other Income :   Interest income                                1,237          3,143   Foreign currency                                  60         12,940                                            -------------------------- Other income                                     1,297         16,083                                            --------------------------     Income (loss) before taxes on income       191,781       (855,465) Tax provision                                   23,144              -                                            --------------------------       Net income (loss)                    $   168,637    $  (855,465)                                            --------------------------                                            -------------------------- Net income (loss) per share:     Basic and Diluted                            $0.02         ($0.10)                                                  =====         ======
  Weighted average shares-basic                9,047,561      8,869,832 Weighted average shares-diluted             10,019,697      8,869,832                                             ==========      =========
                 HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES               CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                (UNAUDITED)
                                              Nine months ended June 30,                                                 2004        2003                                              ------------------------
  Net Sales                                  $48,828,873    $39,450,126 Cost of Sales                               35,758,126     29,905,216                                            --------------------------     Gross Profit                            13,070,747      9,544,910
  Selling, General and Administrative  Expenses                                    9,272,449      8,068,951 Research & Development Expenses              1,367,270      1,429,171 Arbitration proceeding                         206,250              - Litigation proceeding                          427,000              -                                            --------------------------     Income from operations                   1,797,778         46,788
  Other Income :   Interest income                                4,373         13,148   Foreign currency                              21,959         40,586                                            -------------------------- Other income                                    26,332         53,734                                            --------------------------       Income before taxes on income          1,824,110        100,522 Tax provision                                  118,223         39,000                                            --------------------------       Net income                           $ 1,705,887    $    61,522                                            --------------------------                                            --------------------------
  Net income per share:     Basic                                        $0.19          $0.01     Diluted                                      $0.18          $0.01                                            --------------------------                                            --------------------------
  Weighted average shares-basic                8,943,087      8,863,663 Weighted average shares-diluted              9,692,475      9,007,288                                              =========      =========
                 HAUPPAUGE DIGITAL, INC. AND SUBSIDIARIES                  CONDENSED CONSOLIDATED BALANCE SHEETS
                                               June 30,    September 30,                                                2004          2003                                            (Unaudited)    (Audited)                                            -------------------------- Assets:
   Current Assets:      Cash and cash equivalents             $ 9,427,652    $ 5,838,160      Receivables, net of various       allowances                             7,047,567      9,182,758      Inventories                             7,519,023      5,474,374      Prepaid expenses and other current       assets                                   792,829        546,328                                            --------------------------         Total current assets                24,787,071     21,041,620
       Property, plant and equipment, net        428,240        532,516      Security deposits and other non       current assets                            77,342         76,216                                            --------------------------                                            $25,292,653    $21,650,352                                            --------------------------                                            --------------------------
   Liabilities and  Stockholders' Equity :
   Current Liabilities:     Accounts payable                       $ 6,971,191    $ 7,452,867     Accrued expenses                         3,793,391      2,539,678     Income taxes payable                       202,222        189,122                                            --------------------------         Total current liabilities           10,966,804     10,181,667
   Stockholders' Equity     Common stock $.01 par value; 25,000,000      shares authorized, 9,668,898 and      9,420,315 issued, respectively             96,689         94,203     Additional paid-in capital              12,770,663     12,302,119     Retained earnings                        1,805,874         99,987     Accumulated other comprehensive income   1,149,839        469,592     Treasury Stock, at cost, 542,067 shares (1,497,216)    (1,497,216)                                            --------------------------         Total stockholders' equity          14,325,849     11,468,685                                            --------------------------                                            $25,292,653    $21,650,352                                            --------------------------                                            --------------------------
  -------------------------------------------------------------------------------- Contact:       Investor Contacts:      Hauppauge Digital, Inc.      Gerald Tucciarone, 631-434-1600, extension 306
  -------------------------------------------------------------------------------- Source: Hauppauge Digital, Inc. |