KVH Financials in SI fixed font.
                       KVH INDUSTRIES, INC. AND SUBSIDIARY                          CONSOLIDATED BALANCE SHEETS                    SEPTEMBER 30, 2002 and DECEMBER 31, 2001
                                                 September 30,   December 31,                                                     2002           2001                                                  (Unaudited)      (Audited)     Assets:     Current assets:     Cash and cash equivalents                     $7,554,275     11,240,893
      Accounts receivable, net                       8,626,087      6,026,689
      Costs and estimated earnings      in excess of billings on uncompleted contracts  414,059        482,486
      Inventories                                    4,326,041      4,124,203
      Prepaid expenses and other deposits              579,535        406,866
      Deferred income taxes                            551,699        637,799
      Total current assets                          22,051,696     22,918,936
      Property and equipment, net                    7,540,962      7,431,287
      Other assets, less accumulated amortization      474,381        573,849
      Deferred income taxes                          2,238,430      2,238,430
      Total assets                                 $32,305,469     33,162,502
      Liabilities and stockholders' equity:     Current liabilities:     Current portion long-term debt                   $86,974         86,974
      Accounts payable                               2,969,588      2,084,507
      Accrued expenses                               1,624,153      1,143,790
      Customer deposits                                130,320        903,853
      Total current liabilities                      4,811,035      4,219,124
      Long-term debt                                 2,635,435      2,697,147
      Total liabilities                              7,446,470      6,916,271
      Stockholders' equity:     Common stock                                     110,790        109,612
      Additional paid-in capital                    34,917,840     34,478,002
      Accumulated deficit                         (10,149,947)    (8,341,383)     Accumulated other comprehensive loss            (19,684)              -
      Total stockholders' equity                    24,858,999     26,246,231
      Total liabilities and stockholders' equity   $32,305,469     33,162,502
                       KVH INDUSTRIES, INC. AND SUBSIDIARY                     CONSOLIDATED STATEMENTS OF OPERATIONS                                  (Unaudited)
                                  Three months ended        Nine months ended                                   September 30,              September 30,                               2002          2001         2002          2001
      Net sales          $12,435,313     7,939,402   34,718,070    23,901,290
      Cost of sales        6,837,186     5,126,719   19,515,902    15,143,165
      Gross profit         5,598,127     2,812,683   15,202,168     8,758,125
      Operating expenses:     Research &      development         2,230,457     1,722,112    6,996,668     5,727,613
      Sales & marketing    2,316,560     2,017,777    7,410,575     6,245,013
      Administration         850,191       711,309    2,383,123     1,989,354
      Income (loss)      from operations       200,919   (1,638,515)  (1,588,198)   (5,203,855)
      Other (expense) income:     Other (expense)      income               (16,398)         7,950     (47,054)      (28,806)     Interest (expense)      income, net          (34,578)        63,321     (87,212)       134,155
      Income (loss) before      income taxes          149,943   (1,567,244)  (1,722,464)   (5,098,506)
      Income tax expense           -             -       86,100             -
      Net income (loss)     $149,943   (1,567,244)  (1,808,564)   (5,098,506)
      Per share information:     Earnings (loss) per share     Basic                    $0.01        (0.14)       (0.16)        (0.51)     Diluted                  $0.01        (0.14)       (0.16)        (0.51)
      Number of shares used in per share calculation:
      Basic               11,056,374    10,924,145   11,017,596     9,964,896
      Diluted             11,356,194    10,924,145   11,017,596     9,964,896 |