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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON D.C. 20549
                                   FORM 20-F

[ ]   REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES
      EXCHANGE ACT OF 1934

                                       OR

[X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
      ACT OF 1934
                   FOR THE FISCAL YEAR ENDED DECEMBER 31, 2004

                                       OR

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

                         COMMISSION FILE NUMBER: 0-20892

                                  ATTUNITY LTD
              (Exact name of Registrant as specified in its charter
               and translation of Registrant's Name into English)

                                     ISRAEL
                 (Jurisdiction of incorporation or organization)

              EINSTEIN BUILDING, TIRAT CARMEL, HAIFA, 39101, ISRAEL
                    (Address of principal executive offices)

Securities registered or to be registered pursuant to Section 12(b) of the Act:
NONE

Securities registered or to be registered pursuant to Section 12(g) of the Act:

                       ORDINARY SHARES, NIS 0.1 PAR VALUE
                                (Title of Class)

Securities for which there is a reporting obligation pursuant to Section 15(d)
of the Act: NONE

Indicate the number of outstanding shares of each of the issuer's classes of
capital or common stock as of the close of the period covered by the annual
report:

                  ORDINARY SHARES, PAR VALUE NIS 0.1 PER SHARE
                  AS OF DECEMBER 31, 2004.................. 15,356,740

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 which financial statement item the registrant has elected
to follow:

                             Item 17 [ ] Item 18 [X]

This Report on Form 20-F is incorporated by reference into our Form F-3
Registration Statements File Nos. 333-11972 and 333-14140 and Form S-8
Registration Statements File Nos. 333-84180, 333-932, 333-11648, 333-122271 and
333-122302.

                                        i

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



                                  INTRODUCTION

      Unless indicated otherwise by the context, all references in this Annual
Report to:

      o     "WE", "US", "OUR", "ATTUNITY", or the "COMPANY" are to Attunity Ltd
            and its subsidiaries;

      o     "DOLLARS" OR "$" are to United States dollars;

      o     "NIS" OR "SHEKEL" are to New Israeli Shekels;

      o     THE "COMPANIES LAW" OR THE "ISRAELI COMPANIES LAW" are to the
            Israeli Companies Law, 5759-1999; and

      o     THE "SEC" are to the United States Securities and Exchange
            Commission.

      Attunity Ltd designs, develops, markets and supports standards-based
integration middleware for accessing mainframe, enterprise data sources and
legacy applications. Since our initial public offering on December 17, 1992, our
ordinary shares have been listed on the NASDAQ National Market. On October 27,
2000, our name was changed to Attunity Ltd. and our NASDAQ symbol changed to
ATTU.

      We have obtained federal trademark registrations for Attunity(R), Attunity
B2B(R) and Attunity Connect(R) in the United States. Any other trademarks and
trade names appearing in this Annual Report are owned by their respective
holders.

      Our consolidated financial statements appearing in this Annual Report are
prepared in dollars and in accordance with generally accepted accounting
principles in the United States, or U.S. GAAP, and are audited in accordance
with the standards of the Public Company Accounting Oversight Board in the
United States (PCAOB).

      Statements made in this Annual Report concerning the contents of any
contract, agreement or other document are summaries of such contracts,
agreements or documents and are not complete descriptions of all of their terms.
If we filed any of these documents as an exhibit to this Annual Report or to any
registration statement or annual report that we previously filed, you may read
the document itself for a complete description of its terms.

           CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

      Except for the historical information contained in this Annual Report, the
statements contained in this Annual Report are "forward-looking statements"
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, and the Private
Securities Litigation Reform Act of 1995, as amended, with respect to our
business, financial condition and results of operations. Such forward-looking
statements reflect our current view with respect to future events and financial
results. We urge you to consider that statements which use the terms
"anticipate," "believe," "do not believe," "expect," "plan," "intend,"
"estimate," "anticipate" and similar expressions are intended to identify
forward-looking statements. We remind readers that forward-looking statements
are merely predictions and therefore inherently subject to uncertainties and
other factors and involve known and unknown risks that could cause the actual
results, performance, levels of activity, or our achievements, or industry
results, to be materially different from any future results, performance, levels
of activity, or our achievements expressed or implied by such forward-looking
statements. Such forward-looking statements also include statements in Item 4 -
"Information on the Company" and Item 5 - "Operating and Financial Review and
Prospects." Readers are cautioned not to place undue reliance on these
forward-looking statements, which speak only as of the date hereof. Except as
required by applicable law, including the securities laws of the United States,
we undertake no obligation to publicly release any update or revision to any
forward-looking statements to reflect new information, future events or
circumstances, or otherwise after the date hereof. We have attempted to identify
significant uncertainties and other factors affecting forward-looking statements
in the Risk Factors section that appears in Item 3.D. "Key Information- Risk
Factors."

                                       ii



                           TABLE OF CONTENTS


                                                                                 
PART I ...........................................................................   1

  ITEM 1.    IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS ...............   1
  ITEM 2.    OFFER STATISTICS AND EXPECTED TIMETABLE .............................   1
  ITEM 3.    KEY INFORMATION .....................................................   1
             A.    Selected Financial Data .......................................   1
             B.    Capitalization and Indebtedness ...............................   2
             C.    Reasons for the Offer and Use of Proceeds .....................   2
             D.    Risk Factors ..................................................   2
  ITEM 4.    INFORMATION ON THE COMPANY ..........................................  12
             A.    History and Development of the Company ........................  12
             B.    Business Overview .............................................  13
             C.    Organizational Structure ......................................  19
             D.    Property, Plants and Equipment ................................  19
  ITEM 5.    OPERATING AND FINANCIAL REVIEW AND PROSPECTS ........................  20
             B.    Liquidity and Capital Resources ...............................  28
             C.    Research and Development, Patents and Licenses ................  29
             D.    Trend Information .............................................  29
             E.    Off-Balance Sheet Arrangements ................................  30
             F.    Tabular Disclosure of Contractual Obligations .................  30
  ITEM 6.    DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES ..........................  30
             A.    Directors and Senior Management ...............................  30
             B.    Compensation ..................................................  33
             C.    Board Practices ...............................................  35
             D.    Employees .....................................................  43
             E.    Share Ownership ...............................................  44
  ITEM 7.    MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS ...................  47
             A.    Major Shareholders ............................................  47
             B.    Related Party Transactions ....................................  49
             C.    Interests of Experts and Counsel ..............................  50
  ITEM 8.    FINANCIAL INFORMATION ...............................................  50
             A.    Consolidated Statements and Other Financial Information .......  50
             B.    Significant Changes ...........................................  51
  ITEM 9.    THE OFFER AND LISTING ...............................................  51
             A.    Offer and Listing Details .....................................  51
             B.    Plan of Distribution ..........................................  52
             C.    Markets .......................................................  52
             D.    Selling Shareholders ..........................................  52
             E.    Dilution ......................................................  52
             F.    Expense of the Issue ..........................................  52
  ITEM 10.   ADDITIONAL INFORMATION ..............................................  52
             A.    Share Capital .................................................  52
             B.    Memorandum and Articles of Association ........................  52
             C.    Material Contracts ............................................  56
             D.    Exchange Controls .............................................  57
             E.    Taxation ......................................................  57
             F.    Dividend and Paying Agents ....................................  68
             G.    Statement by Experts ..........................................  68
             H.    Documents on Display ..........................................  68
             I.    Subsidiary Information ........................................  69
  ITEM 11.   QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISKS ..........  69
  ITEM 12.   DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES ..............  70


                                       iii




                                                                                 
PART II ..........................................................................  70

  ITEM 13.   DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES .....................  70
  ITEM 14.   MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND
               USE OF PROCEEDS ...................................................  70
  ITEM 15.   CONTROLS AND PROCEDURES .............................................  70
  ITEM 16.   [RESERVED] ..........................................................  71
  ITEM 16A.  AUDIT COMMITTEE FINANCIAL EXPERT ....................................  71
  ITEM 16B.  CODE OF ETHICS ......................................................  71
  ITEM 16C.  PRINCIPAL ACCOUNTING FEES AND SERVICES ..............................  71
  ITEM 16D.  EXEMPTIONS FROM THE LISTING REQUIREMENTS AND STANDARDS FOR AUDIT
               COMMITTEE .........................................................  72
  ITEM 16E.  PURCHASE OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATES AND
               PURCHASERS ........................................................  72

PART III .........................................................................  72

  ITEM 17.   FINANCIAL STATEMENTS ................................................  72
  ITEM 18.   FINANCIAL STATEMENTS ................................................  72
  ITEM 19.   EXHIBITS ............................................................  73
  S I G N A T U R E S ............................................................   2


                                       iv



                                     PART I

ITEM 1.     IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS

      Not applicable.

ITEM 2.     OFFER STATISTICS AND EXPECTED TIMETABLE

      Not applicable.

ITEM 3.     KEY INFORMATION

A.    SELECTED FINANCIAL DATA

      The following selected consolidated statements of operations data for the
years ended December 31, 2004, 2003 and 2002 and the selected consolidated
balance sheet data as of December 31, 2004, 2003 and 2002, which have been
prepared in accordance with U.S. GAAP, are derived from our audited consolidated
financial statements set forth elsewhere in this Annual Report. The selected
consolidated statements of operations data for the years ended December 31, 2001
and 2000 and the selected consolidated balance sheet data as of as of December
31, 2002, 2001 and 2000, which have been prepared in accordance with U.S. GAAP,
have been derived from audited consolidated financial statements not included in
this Annual Report.

      THE SELECTED CONSOLIDATED FINANCIAL DATA SET FORTH BELOW SHOULD BE READ IN
CONJUNCTION WITH, AND ARE QUALIFIED BY REFERENCE TO, ITEM 5, "OPERATING AND
FINANCIAL REVIEW AND PROSPECTS" AND OUR CONSOLIDATED FINANCIAL STATEMENTS AND
NOTES THERETO AND THE OTHER FINANCIAL INFORMATION APPEARING ELSEWHERE IN THIS
ANNUAL REPORT.

BALANCE SHEET DATA:



                                                                              DECEMBER 31,
                                                      -----------------------------------------------------------
                                                        2004         2003         2002        2001         2000
                                                      --------     --------     --------    --------     --------
                                                                      (U.S. DOLLARS IN THOUSANDS)
                                                                                          
Working capital (deficiency) .....................    $ (1,272)    $   (553)    $    667    $   (142)    $  6,983
Total assets .....................................      18,143       20,212       21,484      21,294       33,506
Short-term debt, including current
   maturities of long-term debt ..................          70          308          380         405          260
Long-term debt, less current maturities ..........          62           99           55         211          268
Shareholders' equity .............................       9,672       10,473       13,080      12,325       23,977


                                        1



      INCOME STATEMENT DATA:



                                                                        YEAR ENDED DECEMBER 31,
                                                      -----------------------------------------------------------
                                                        2004         2003         2002        2001         2000
                                                      --------     --------     --------    --------     --------
                                                           (U.S. DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
                                                                                          
Revenues .........................................    $ 17,637     $ 16,617     $ 17,455    $ 16,869     $ 18,671
Cost of revenues .................................       7,453        8,622        6,375      10,837        8,345
                                                      --------     --------     --------    --------     --------
Gross profit .....................................      10,184        7,995       11,080       6,032       10,326
Research and development costs, net (1) ..........       1,475        1,491        1,438       3,593        3,559
Selling and marketing expenses ...................       7,878        5,938        5,369      12,120       11,992
General and administrative expenses ..............       2,580        2,749        1,938       4,218        5,463
Costs in respect of lawsuits .....................          --          925        1,100          --           --
Restructuring and termination costs ..............       1,786           --          608       1,326           --
Impairment of investment and other assets ........          --           --           --         272        6,090
In-process research and development write-off ....          --           --           --          --       12,997
                                                      --------     --------     --------    --------     --------
Total operating expenses .........................      13,719       11,103       10,453      21,529       40,101
Operating income (loss) ..........................      (3,535)      (3,108)         627     (15,497)     (29,775)
Financial income (expenses), net .................        (466)         236          141          48          416
Other income .....................................          40           --           --          --           --
                                                      --------     --------     --------    --------     --------
Income (loss) before taxes on income .............      (3,961)      (2,872)         768     (15,449)     (29,359)
Income taxes(tax benefit) ........................          79           84          264         402         (200)
                                                                   --------     --------    --------     --------
Gain (loss) from continued operations ............      (4,040)      (2,956)         504     (15,851)     (29,159)
Earnings from discontinued operations of a
   segment, net of taxes .........................          --           --           --          --           82
Gain (loss) on disposal of segment ...............          --           --           --         220       (2,224)
                                                                   --------     --------    --------     --------
Gain (loss) from discontinued operations .........          --           --           --         220       (2,142)
Net income (loss) ................................    $ (4,040)    $ (2,956)    $    504    $(15,631)    $(31,301)
                                                                   ========     ========    ========     ========
Basic and diluted net earnings (loss) per share
   from continuing operations ....................    $  (0.27)    $  (0.20)    $   0.03    $  (1.36)    $  (2.96)
                                                                   ========     ========    ========     ========
Basic and diluted net earnings (loss) per share
   from discontinued operations ..................    $     --     $     --     $     --    $   0.02     $  (0.22)
                                                                   ========     ========    ========     ========
Basic and diluted net earnings (loss) per share...    $  (0.27)    $  (0.20)    $   0.03    $  (1.34)    $  (3.18)
                                                      ========     ========     ========    ========     ========
Number of shares used to compute diluted earnings
   (loss) per share ..............................      15,151       14,767       14,725      11,666        9,844
                                                      ========     ========     ========    ========     ========


---------------
(1) Total research and development costs are offset in part by royalty-bearing
grants and the capitalization of certain computer software development costs.

B.    CAPITALIZATION AND INDEBTEDNESS

      Not applicable.

C.    REASONS FOR THE OFFER AND USE OF PROCEEDS

      Not applicable.

D.    RISK FACTORS

      THE FOLLOWING RISK FACTORS, AMONG OTHERS, COULD IN THE FUTURE AFFECT OUR
ACTUAL RESULTS OF OPERATIONS AND COULD CAUSE OUR ACTUAL RESULTS TO DIFFER
MATERIALLY FROM THOSE EXPRESSED IN FORWARD-LOOKING STATEMENTS MADE BY US. THESE
FORWARD-LOOKING STATEMENTS ARE BASED ON CURRENT EXPECTATIONS AND WE ASSUME NO
OBLIGATION TO UPDATE THIS INFORMATION. BEFORE YOU DECIDE TO BUY, HOLD, OR SELL
OUR ORDINARY SHARES, YOU SHOULD CAREFULLY CONSIDER THE RISKS DESCRIBED BELOW, IN
ADDITION TO THE OTHER INFORMATION CONTAINED ELSEWHERE IN THIS REPORT. THE
FOLLOWING RISK FACTORS ARE NOT THE ONLY RISK FACTORS FACING OUR COMPANY.
ADDITIONAL RISKS AND UNCERTAINTIES NOT PRESENTLY KNOWN TO US OR THAT WE
CURRENTLY DEEM IMMATERIAL MAY ALSO AFFECT OUR BUSINESS. OUR BUSINESS, FINANCIAL
CONDITION, AND RESULTS OF OPERATION COULD BE SERIOUSLY HARMED IF ANY OF THE
EVENTS UNDERLYING ANY OF THESE RISKS OR UNCERTAINTIES ACTUALLY OCCURS. IN THAT
EVENT, THE MARKET PRICE FOR OUR ORDINARY SHARES COULD DECLINE, AND YOU MAY LOSE
ALL OR PART OF YOUR INVESTMENT.

                                        2



                     RISK FACTORS RELATING TO OUR BUSINESS

WE HAVE A HISTORY OF OPERATING LOSSES AND MAY NOT ACHIEVE OR SUSTAIN
PROFITABILITY IN THE FUTURE.

      We incurred an operating loss in the fiscal year ended December 31, 2004
and in three of the four preceding years, although we recorded an operating
profit in the fiscal year ended December 31, 2002. There can be no assurance
that we will be able to achieve or sustain profitable operations in the future.
Even if we maintain profitability, we cannot assure that future net income will
offset our cumulative losses.

WE MAY NEED TO RAISE ADDITIONAL CAPITAL IN THE FUTURE, WHICH MAY NOT BE
AVAILABLE TO US.

      Our working capital requirements and the cash flow provided by our
operating activities are likely to vary greatly from quarter to quarter,
depending on the timing of orders and deliveries, and the payment terms offered
to our customers. Although we anticipate that our existing capital resources
will be adequate to satisfy our working capital and capital expenditure
requirements until at least June 30, 2006, we may need to raise additional funds
in the future for a number of uses, including:

      o     implementing marketing and sales activities for our products and
            services;

      o     expanding research and development programs;

      o     expanding investment in fixed assets; and

      o     hiring additional qualified personnel.

      We may not be able to obtain additional funds on acceptable terms or at
all. If we cannot raise needed funds on acceptable terms, we may be required to
delay, scale back or eliminate some aspects of our operations and we may not be
able to:

      o     develop new products;

      o     enhance our existing products;

      o     remain current with evolving industry standards;

      o     take advantage of future opportunities; or

      o     respond to competitive pressures or unanticipated requirements.

      Any equity or convertible debt financings, if available at all, may cause
dilution to our then-existing shareholders. If additional funds are raised
through the issuance of equity securities, the net tangible book value per share
of our ordinary shares would decrease and the percentage ownership of then
current shareholders would be diluted.

                                        3



OUR OPERATING RESULTS VARY QUARTERLY AND SEASONALLY.

      We have often recognized a substantial portion of our revenues in the last
quarter of the year and in the last month, or even weeks or days, of a quarter.
Our expense levels are substantially based on our expectations for future
revenues and are therefore relatively fixed in the short term. If revenue levels
fall below expectations, our quarterly results are likely to be
disproportionately adversely affected because a proportionately smaller amount
of our expenses varies with our revenues.

      Our operating results reflect seasonal trends and we expect to continue to
be affected by such trends in the future, primarily in the third quarter ending
September 30, when we expect to continue to experience relatively lower sales as
a result of reduced sales activity in Europe during the summer months. Due to
the foregoing factors, in some future quarter our operating results may be below
the expectations of public market analysts and investors. In such event, it is
likely that the price of our ordinary shares would be materially adversely
affected.

OUR OPERATING RESULTS FLUCTUATE SIGNIFICANTLY.

      Our quarterly results have fluctuated significantly in the past and are
likely to fluctuate significantly in the future. Our future operating results
will depend on many factors, including, but not limited to, the following:

      o     the size and timing of significant orders and their fulfillment;

      o     demand for our products;

      o     changes in our pricing policies or those of our competitors;

      o     the number, timing and significance of product enhancements;

      o     new product announcements by us and our competitors;

      o     our ability to successfully market newly acquired products and
            technologies;

      o     our ability to develop, introduce and market new and enhanced
            products on a timely basis;

      o     changes in the level of our operating expenses;

      o     budgeting cycles of our customers;

      o     customer order deferrals in anticipation of enhancements or new
            products that we or our competitors offer;

      o     product life cycles;

      o     software bugs and other product quality problems;

      o     personnel changes;

      o     changes in our strategy;

                                        4



      o     seasonal trends and general domestic and international economic and
            political conditions, among others;

      o     currency exchange rate fluctuations and economic conditions in the
            geographic areas where we operate; and

      o     the assurance of success in marketing new products or technologies.

      Due to the foregoing factors, quarterly revenues and operating results are
difficult to forecast, and it is likely that our future operating results will
be adversely affected by these or other factors.

      Revenues are also difficult to forecast because our sales cycle, from
initial evaluation to purchase, is lengthy and varies substantially from
customer to customer. We typically ship product orders shortly after receipt
and, consequently, order backlog at the beginning of any quarter has in the past
represented only a small portion of that quarter's revenues. As a result,
license revenues in any quarter depend substantially on orders booked and
shipped in that quarter.

      In light of the foregoing, we cannot predict revenues for any future
quarter with any significant degree of accuracy. Accordingly, we believe that
period-to-period comparisons of our operating results are not necessarily
meaningful and you should not rely upon them as indications of future
performance. Although we have experienced revenue growth in the past, we may not
be able to sustain this growth rate, and you should not consider such past
growth indicative of future revenue growth, or of future operating results.

WE ARE SUBJECT TO RISKS ASSOCIATED WITH INTERNATIONAL OPERATIONS.

      We are based in Israel and generate a large portion of our sales outside
the United States. Our sales outside of the United States accounted for 64.1%,
60.7%, and 59.8% of our total revenues for the years ended December 31, 2004,
2003 and 2002, respectively. Although we continue to expand our international
operations and commit significant management time and financial resources to
developing direct and indirect international sales and support channels, we
cannot be certain that we will be able to maintain or increase international
market demand for our products. To the extent that we cannot do so in a timely
manner, our business, operating results and financial condition may be adversely
affected.

      As we conduct business globally, our future results could also be
materially adversely affected by a variety of uncontrollable and changing
factors and inherent risks, including the following:

      o     the impact of possible recessionary environments in multiple foreign
            markets;

      o     longer receivables collection periods and greater difficulty in
            accounts receivable collection;

      o     unexpected changes in regulatory requirements;

      o     difficulties and costs of staffing and managing foreign operations;

      o     reduced protection for intellectual property rights in some
            countries;

      o     potentially adverse tax consequences; and

      o     political and economic instability.

                                       5



      We cannot be certain that we, our distributors or our resellers will be
able to sustain or increase revenues from international operations or that the
foregoing factors will not have a material adverse effect on our future revenues
and, as a result, on our business, operating results and financial condition.

OUR RESULTS OF OPERATIONS MAY BE HARMED BY CURRENCY FLUCTUATIONS.

      We may be adversely affected by fluctuations in currency exchange rates.
While our revenues are generally denominated in dollars, the Euro and British
Pound, a significant portion of our expenses are incurred in NIS. If we were to
determine that it was in our best interests to enter into any hedging
transactions in the future, there can be no assurance that we will be able to so
do or that such transactions, if entered into, will materially reduce the effect
of fluctuations in foreign currency exchange rates on our results of operations.
In addition, if, for any reason, exchange or price controls or other
restrictions on the conversion of foreign currencies into NIS were imposed, our
business could be adversely affected. Although exposure to currency fluctuations
to date has not had a material adverse effect on our business there can be no
assurance such fluctuations in the future will not have a material adverse
effect on revenues from international sales and, consequently our business,
operating results and financial condition.

WE ARE SUBJECT TO RISKS RELATING TO PROPRIETARY RIGHTS AND RISKS OF
INFRINGEMENT.

      We are dependent upon our proprietary software technology and we rely
primarily on a combination of copyright and trademark laws, trade secrets,
confidentiality procedures and contractual provisions to protect our proprietary
rights. Except for our federal trademark registrations for Attunity(R), Attunity
B2B(R) and Attunity Connect(R) in the United States, we do not have any
trademark, patent or copyright registrations. To protect our software,
documentation and other written materials, we rely on trade secret and copyright
laws, which afford only limited protection. It is possible that others will
develop technologies that are similar or superior to our technology. Despite our
efforts to protect our proprietary rights, unauthorized parties may attempt to
copy aspects of our products or to obtain and use information that we regard as
proprietary. It is difficult to police the unauthorized use of products in our
field, and we expect software piracy to be a persistent problem, although we are
unable to determine the extent to which piracy of our software products exists.
In addition, the laws of some foreign countries do not protect our proprietary
rights as fully as do the laws of the United States. We cannot be certain that
our means of protecting our proprietary rights in the United States or abroad
will be adequate or that our competition will not independently develop similar
technology.

      We are not aware that we have infringed any proprietary rights of third
parties. It is possible, however, that third parties will claim that we have
infringed upon their intellectual property rights. We believe that software
product developers will increasingly be subject to infringement claims as the
number of products and competitors in our industry segment grows and the
functionality of products in different industry segments overlaps. It would be
time consuming for us to defend any such claims, with or without merit, and any
such claims could:

      o     result in costly litigation;

      o     divert management's attention and resources;

      o     cause product shipment delays; or

      o     require us to enter into royalty or licensing agreements. Such
            royalty or licensing agreements, if required, may not be available
            on terms acceptable to us, if at all.

                                       6



      If there is a successful claim of infringement against us and we are not
able to license the infringed or similar technology or other intellectual
property, our business, operating results and financial condition would be
materially adversely affected.

A SIGNIFICANT PORTION OF OUR REVENUES ARE DEPENDENT ON MAINTENANCE PAYMENTS FROM
CUSTOMERS USING OUR LEGACY PRODUCTS.

      Approximately 15.0% of our revenues in the year ended December 31, 2004
were derived from annual maintenance payments made by customers who use
CorVision, Mancal 2000 and APTuser, which are legacy software products. In 2004,
2003 and 2002, these revenues on a consolidated basis totaled $2.7 million, $2.7
million and $3.0 million, respectively. Some of these customers may replace
these legacy products with more advanced products from other vendors and, as a
result, discontinue use of these products, which, in turn, would result in a
reduction in our maintenance revenues and may adversely affect our operating
results.

OUR PRODUCTS HAVE A LENGTHY SALES CYCLE.

      Our customers typically use our products to deploy applications that are
critical to their business. As a result, the licensing and implementation of our
products generally involves a significant commitment of attention and resources
by prospective customers. Because of the long approval process that typically
accompanies strategic initiatives or capital expenditures by companies, our
sales process is often delayed, with little or no control over any delays
encountered by us. Our sales cycle can be further extended for sales made
through third party distributors. Delay in the sales cycle of our products could
result in significant fluctuations in our quarterly operating results.

TECHNOLOGICAL CHANGES MAY ADVERSELY AFFECT THE MARKET ACCEPTANCE OF OUR PRODUCTS
AND SERVICES.

      We compete in a market that is characterized by technological changes and
      improvements and frequent new product introductions and enhancements. The
      introduction of new technologies and products could render existing
      products and services obsolete and unmarketable and could exert price
      pressures on our products and services. Any future success will depend
      upon our ability to address the increasingly sophisticated needs of our
      customers by:

      o     supporting existing and emerging hardware, software, databases and
            networking platforms; and

      o     developing and introducing new and enhanced applications that keep
            pace with such technological developments, emerging new markets and
            changing customer requirements.

OUR PRODUCTS MAY CONTAIN DEFECTS THAT MAY BE COSTLY TO CORRECT, DELAY MARKET
ACCEPTANCE OF OUR PRODUCTS, HARM OUR REPUTATION AND EXPOSE US TO LITIGATION.

      Despite testing by us, errors may be found in our software products. If
defects are discovered, we may not be able to successfully correct them in a
timely manner or at all. Defects and failures in our products could result in a
loss of, or delay in, market acceptance of our products and could damage our
reputation. Although our standard license agreement with our customers contains
provisions designed to limit our exposure to potential product liability claims,
it is possible that these provisions may not be effective or enforceable under
the laws of some jurisdictions, and we could fail to realize revenues and suffer
damage to our reputation as a result of, or in defense of, a substantial claim.

THE LOSS OF THE SERVICES OF OUR KEY PERSONNEL WOULD NEGATIVELY AFFECT OUR
BUSINESS.

      Our future success depends to a large extent on the continued services of
our senior management and key personnel. In particular, we are dependent on the
services of a small number of key executives. Any loss of the services of
members of our senior management or other key personnel, particularly to a
competitor, would negatively affect our business.

                                       7



OUR RESULTS MAY BE ADVERSELY AFFECTED BY COMPETITION.

      The market for our software products is fragmented and is intensely
competitive. Competition in the industry is generally based on product
performance, depth of product line, technical support and price. We compete both
with international and local software providers, many of whom have significantly
greater financial, technical and marketing resources than us. We anticipate
continued growth and competition in the software products market and,
consequently, the entrance of new competitors into the market. Such new entrants
may include the information technology, or IT, departments of current and
potential customers of ours that develop solutions that compete with our
products. Our existing and potential competitors, such as Informatica and IBM,
may be able to develop software products and services that are as effective as,
or more effective or easier to use than those offered by us. Such existing and
potential competitors may also enjoy substantial advantages over us in terms of
research and development expertise, manufacturing efficiency, name recognition,
sales and marketing expertise and distribution channels. There can be no
assurance that we will be able to compete successfully against current or future
competitors or that competition will not have a material adverse effect on our
future revenues and, consequently, on our business, operating results and
financial condition.

                  RISK FACTORS RELATING TO OUR ORDINARY SHARES

OUR SHARE PRICE HAS BEEN VOLATILE IN THE PAST AND MAY DECLINE IN THE FUTURE.

      Our ordinary shares have experienced significant market price and volume
fluctuations in the past and may experience significant market price and volume
fluctuations in the future in response to factors such as the following, some of
which are beyond our control:

      o     quarterly variations in our operating results;

      o     operating results that vary from the expectations of securities
            analysts and investors;

      o     changes in expectations as to our future financial performance,
            including financial estimates by securities analysts and investors;

      o     announcements of technological innovations or new products by us or
            our competitors;

      o     announcements by us or our competitors of significant contracts,
            acquisitions, strategic partnerships, joint ventures or capital
            commitments;

      o     changes in the status of our intellectual property rights;

      o     announcements by third parties of significant claims or proceedings
            against us;

      o     additions or departures of key personnel;

      o     future sales of our ordinary shares; and

      o     stock market price and volume fluctuations.

                                       8



      Domestic and international stock markets often experience extreme price
and volume fluctuations. Market fluctuations, as well as general political and
economic conditions, such as a recession or interest rate or currency rate
fluctuations or political events or hostilities in or surrounding Israel, could
adversely affect the market price of our ordinary shares.

A GROUP OF INVESTORS BENEFICIALLY OWNS A SUBSTANTIAL AMOUNT OF OUR SHARES AND
MAY INFLUENCE OUR AFFAIRS.

      A group of investors led by Messrs. Shimon Alon (the Chairman of our board
of directors), Ron Zuckerman (a member of our board of directors) and Itzhak
(Aki) Ratner (our Chief Executive Officer and a member of our board of
directors), to which we refer as the Investors Group, owns an aggregate of
approximately 12.0% of our outstanding voting power (and beneficially owns,
including ordinary shares issued upon the conversion of notes and exercise of
warrants, an aggregate of approximately 27.8% of our outstanding ordinary
shares) and currently has a contractual right to designate two members for
election to our board of directors. As a result, the Investors Group has a
significant influence on the election of our directors and on decisions by our
shareholders on matters submitted to shareholder vote, including mergers,
consolidations and the sale of all or substantially all of our assets. This
concentration of ownership of our ordinary shares could delay or prevent proxy
contests, mergers, tender offers, open-market purchase programs or other
purchases of our ordinary shares that might otherwise give our shareholders the
opportunity to realize a premium over the then-prevailing market price for our
ordinary shares. This concentration of ownership may also adversely affect our
share price.

ISSUANCE OF A SIGNIFICANT AMOUNT OF ADDITIONAL ORDINARY SHARES ON ACCOUNT OF
OUTSTANDING WARRANTS AND CONVERTIBLE NOTES AND/OR SUBSTANTIAL FUTURE SALES OF
OUR ORDINARY SHARES MAY DEPRESS OUR SHARE PRICE.

      As of June 6, 2005, we had 17,091,359 ordinary shares issued and
outstanding and approximately 8.55 million of additional ordinary shares which
are issuable upon exercise of outstanding options and warrants and the
conversion of convertible notes. This includes 1,018,182 ordinary shares
(290,909 of which are issuable upon the exercise of outstanding warrants) that
were issued to investors in a private placement that we completed in January
2005, and that are the subject of a registration statement on Form F-3 that we
filed but has not yet been declared effective. Registration of these shares
would generally result in these shares becoming freely tradable without
restriction immediately upon the effectiveness of such registration. The
issuance of a significant amount of additional ordinary shares on account of the
outstanding warrants and convertible notes will dilute our current shareholders
and may depress our share price. In addition, if our shareholders, and in
particular those investors, sell substantial amounts of our ordinary shares,
including shares issuable upon the exercise of outstanding warrants, convertible
notes or employee options, or if the perception exists that our shareholders may
sell a substantial number of our ordinary shares, the market price of our
ordinary shares may fall. Any substantial sales of our shares in the public
market might also make it more difficult for us to sell equity or equity related
securities in the future at a time and on terms we deem appropriate.

WE DO NOT INTEND TO PAY CASH DIVIDENDS.

      Our policy is to retain earnings for use in our business and, for this
reason, we do not intend to pay cash dividends on the ordinary shares in the
foreseeable future.

                                       9



               RISK FACTORS RELATING TO OUR OPERATIONS IN ISRAEL

SECURITY, POLITICAL AND ECONOMIC INSTABILITY IN ISRAEL MAY HARM OUR BUSINESS.

      We are incorporated under the laws of the State of Israel, and our
principal offices and research and development facilities are located in Israel.
Accordingly, security, political and economic conditions in Israel directly
affect our business.

      Over the past several decades, a number of armed conflicts have taken
place between Israel and its Arab neighbors and a state of hostility, varying in
degree and intensity, has led to security and economic problems for Israel.
Since late 2000, there has been a high level of violence between Israel and the
Palestinians which has strained Israel's relationship with its Arab citizens,
Arab countries and, to some extent, with other countries around the world. Any
armed conflicts or political instability in the region, including acts of
terrorism or any other hostilities involving or threatening Israel, would likely
negatively affect business conditions and could make it more difficult for us to
conduct our operations in Israel, which could increase our costs and adversely
affect our financial results. For example, any major escalation in hostilities
in the region could result in a portion of our employees being called up to
perform military duty for an extended period of time.

      In addition, due to significant economic measures implemented by the
Israeli Government and other measures currently pending, there have been strikes
and work stoppages in 2003 and 2004, affecting banks, airports and ports. These
strikes have had an adverse effect on the Israeli economy and on business,
including our ability to deliver products to our customers. Following the
passage by the Israeli Parliament of laws to implement the economic measures,
the Israeli trade unions have threatened further strikes or work - stoppages,
and these may have a material adverse effect on the Israeli economy and on us.

OUR RESULTS OF OPERATIONS MAY BE NEGATIVELY AFFECTED BY THE OBLIGATION OF
PERSONNEL TO PERFORM MILITARY SERVICE.

      Some of our executive officers and employees in Israel are obligated to
perform military reserve duty annually. They may also be further subject to
being called to active duty at any time under emergency circumstances. Our
operations could be disrupted by the absence for a significant period of one or
more of our executive officers, key employees or a significant number of other
employees due to military service, and any disruption in our operations would
harm our business. The full impact on our workforce or business if some of our
executive officers and employees are called upon to perform military service,
especially in times of national emergency, is difficult to predict.

OUR FINANCIAL RESULTS MAY BE ADVERSELY AFFECTED BY INFLATION AND CURRENCY
FLUCTUATIONS.

      Since we report our financial results in dollars, fluctuations in rates of
exchange between the dollar and non-dollar currencies may have a material
adverse affect on our results of operations. A significant portion of our
expenses are paid in NIS (primarily salaries) and are influenced by the timing
of, and the extent to which, any increase in the rate of inflation in Israel
over the rate of inflation in the United States is not offset by the devaluation
of the NIS in relation to the dollar. We believe that the rate of inflation in
Israel has not had a material adverse effect on our business to date. However,
our dollar costs in Israel will increase if inflation in Israel exceeds the
devaluation of the NIS against the dollar or if the timing of such devaluation
lags behind inflation in Israel. Over time, the NIS has been devalued against
the dollar, generally reflecting inflation rate differentials. Likewise, our
operations could be adversely affected if we are unable to guard against
currency fluctuations in the future. We do not currently engage in any currency
hedging transactions intended to reduce the effect of fluctuations in foreign
currency exchange rates on our results of operations. We cannot guarantee that
we will enter into such transactions in the future or that such measures will
adequately protect us from serious harm due to the impact of inflation in
Israel.

                                       10



WE CANNOT GUARANTEE CONTINUATION OF GOVERNMENT PROGRAMS AND TAX BENEFITS.

      We have in the past received certain Israeli government grants and may in
the future utilize certain tax benefits in Israel by virtue of these programs.
To remain eligible for these grants and tax benefits, we must continue to meet
certain conditions, including making some specified investments in fixed assets.
If we fail to comply with these conditions in the future, the benefits we
receive could be canceled and we may have to refund payments previously received
under these programs (with interest and linkage differentials) or pay certain
taxes. We cannot guarantee that these programs and tax benefits will be
continued in the future, at their current levels or at all. If these programs
and tax benefits are ended, our business, financial condition and results of
operations could be negatively affected.

BECAUSE WE RECEIVED GRANTS FROM THE ISRAELI OFFICE OF THE CHIEF SCIENTIST, WE
ARE SUBJECT TO ONGOING RESTRICTIONS.

      We received royalty-bearing grants from the Office of the Chief Scientist
of the Israeli Ministry of Industry, Trade and Labor for research and
development programs that meet specified criteria. We are obligated to pay
royalties with respect to the grants received. In addition, the terms of the
Chief Scientist grants limit our ability to manufacture products or transfer
technologies, outside of Israel, if such products or technologies were developed
using know-how developed with or based upon Chief Scientist grants. Any
non-Israeli who becomes a holder of 5% or more of our share capital is generally
required to notify the Chief Scientist and to undertake to observe the law
governing the grant programs of the Chief Scientist, the principal restrictions
of which are the transferability limits described above.

SERVICE AND ENFORCEMENT OF LEGAL PROCESS ON US AND OUR DIRECTORS AND OFFICERS
MAY BE DIFFICULT TO OBTAIN.

      Service of process upon us, our Israeli subsidiaries and our directors and
officers, substantially all of whom reside outside the United States, may be
difficult to obtain within the United States. Furthermore, because the majority
of our assets and investments, and substantially all of our directors and
officers are located outside the United States, any judgment obtained in the
United States against us or any of them may not be collectible within the United
States.

      There is also doubt as to the enforceability of civil liabilities under
the Securities Act of 1933 and the Securities Exchange Act of 1934 in original
actions instituted in Israel. However, subject to specified time limitations,
Israeli courts may enforce a U.S. final executory judgment in a civil matter,
provided that:

      o     adequate service of process has been effected and the defendant has
            had a reasonable opportunity to be heard;

      o     the judgment and its enforcement are not contrary to the law, public
            policy, security or sovereignty of the State of Israel;

      o     the judgment was obtained after due process before a court of
            competent jurisdiction according to the rules of private
            international law prevailing in Israel;

      o     the judgment was not obtained by fraudulent means and does not
            conflict with any other valid judgment in the same matter between
            the same parties;

      o     an action between the same parties in the same matter is not pending
            in any Israeli court at the time the lawsuit is instituted in the
            U.S. court; and

      o     the U.S. court is not prohibited from enforcing judgments of Israeli
            courts.

                                       11



PROVISIONS OF ISRAELI LAW MAY DELAY, PREVENT OR MAKE DIFFICULT AN ACQUISITION OF
US, WHICH COULD PREVENT A CHANGE OF CONTROL AND THEREFORE DEPRESS THE PRICE OF
OUR SHARES.

      Provisions of Israeli corporate and tax law may have the effect of
delaying, preventing or making more difficult a merger with, or other
acquisition of, us. This could cause our ordinary shares to trade at prices
below the price for which third parties might be willing to pay to gain control
of us. Third parties who are otherwise willing to pay a premium over prevailing
market prices to gain control of us may be unable or unwilling to do so because
of these provisions of Israeli law.

ITEM 4.     INFORMATION ON THE COMPANY

A.    HISTORY AND DEVELOPMENT OF THE COMPANY

CORPORATE HISTORY AND DETAILS

      We were incorporated under the laws of the State of Israel in 1988 as
I.S.G. Software Industries Ltd. and our legal form is a company limited by
shares. We changed our name to ISG International Software Group Ltd. in 1992 and
we changed our name to Attunity Ltd. in October 2000.

      We have subsidiaries in Israel, the United States, the United Kingdom,
France, Australia, Singapore and Hong Kong. Our executive headquarters are
located at Einstein Building, Tirat Carmel, Haifa 39101, Israel, telephone
number (972) 4-855-9666 and at 8 Aba Even Blvd., Herzelia 46733, Israel,
telephone number (972) 9-960-2600. Our United States-based subsidiary, Attunity
Inc., maintains its principal offices at 70 Blanchard Road, Burlington,
Massachusetts 01803, telephone number (781) 213-5200. Our address on the
Internet is http://www.attunity.com. THE INFORMATION ON OUR WEBSITE IS NOT
INCORPORATED BY REFERENCE INTO THIS ANNUAL REPORT.

      We began operations in 1989 and when we went public in December 1992, our
principal products were the APT product family of software productivity tools,
comprised of the APTuser - a production report generator and APTools - a
comprehensive software development system. In 1993, we acquired Meyad Computers
Company (1991) Ltd. (now known as Attunity Software Services (1991) Ltd.) which
owned Mancal 2000 - a financial and logistic application software package. In
1994, we acquired Cortex Inc., which owned CorVision - an application generator
for enterprise applications. In 1996, we released Attunity Connect(R) - a
universal data and application access product.

RECENT BUSINESS DEVELOPMENTS

      During 2004, we determined to increase our focus on our core software
business and development activities and to reduce our involvement in non-core
consulting operations. This focus was carried out namely through the sale of our
non-core consulting operations in France and in Israel in the first quarter of
2005 (see Item "5.A. "Operating and Financial Review and Prospects - Operating
Results - Discontinued Operations").

      During 2004, the composition of our management team underwent several key
changes, including the appointment of Mr. Aki Ratner as our Chief Executive
Officer, effective September 9, 2004, replacing Mr. Arie Gonen, who had been our
founder and served as our Chief Executive Officer since September 2002 (SEE ITEM
6A. "DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES - DIRECTORS AND SENIOR
MANAGEMENT").

      Our principal financing activities in the past three fiscal years are as
follows:

      o     In January 2005, we completed a private placement transaction in
            which we issued (i) 727,273 ordinary shares at a purchase price of
            $2.75 per share, resulting in aggregate proceeds (before expenses)
            of approximately $2.0 million and (ii) warrants to purchase up to
            290,909 of our ordinary shares (SEE ITEM 10C "ADDITIONAL INFORMATION
            - MATERIAL CONTRACTS - 2005 PRIVATE PLACEMENT"); and

                                       12



      o     In May 2004, we completed a private placement transaction in which
            we issued to the Investors Group convertible promissory notes in the
            aggregate principal amount of $2 million, bearing interest at the
            rate of 5% per annum, payable semi-annually, convertible at any time
            after issuance, in whole or in part, into our ordinary shares, at a
            conversion price of $1.75 per share (SEE ITEM 10C. "ADDITIONAL
            INFORMATION - MATERIAL CONTRACTS - 2004 PRIVATE PLACEMENT").

B.    BUSINESS OVERVIEW

      We are a leading provider of enterprise data integration software. With
the use of our family of products, which we market as the Attunity Integration
Suit, or AIS, companies are able to optimally connect to data sources, stream
data changes across the enterprise, and federate heterogeneous information to
achieve a single view of their business. Attunity software runs natively on
enterprise data servers, turning locked data silos into an efficient Information
Grid. The result is significantly enhanced performance and reduced cost of
ownership. We also provide consulting, maintenance and other related services
for our products including maintenance services to our legacy products:
CorVision - an application generator, APTuser - a database retrieval and
production report generator, and, Mancal 2000 - a logistics and financial
application software package.

PRODUCTS AND SERVICES

ATTUNITY CONNECT - STANDARD DATA ACCESS AND LEGACY ADAPTER SUITE

      Attunity Connect is a suite of pre-built adapters to mainframe and
enterprise data sources. It is designed to provide seamless access legacy data
for business intelligence and enterprise portals; build Dot.NET and J2EE
applications that interoperate with legacy systems; and accelerate EAI
initiatives with certified adapters. Attunity Connect resides natively on the
data server to provide standard, service-oriented integration (SQL, XML, Web
Services) to a broad list of data sources on platforms ranging from Windows and
Unix to HP NonStop and Mainframe. With robust support for metadata,
bi-directional read/write access and transaction management, Attunity Connect
simplifies and reduces the cost of legacy integration.

      KEY FEATURES

      o     Standard, service-oriented interfaces (SQL, XML, Web Services)
      o     Comprehensive pre-built adapters library on virtually any platform
      o     Transactional read/write integration
      o     Query governing
      o     Enterprise class scalability, reliability and performance
      o     Certified with leading BI and EAI products
      o     Simple installation and fast configuration using wizard-based GUI

      KEY BENEFITS

      o     Accelerate integration projects
      o     Reduce implementation risk

                                       13



      o     Reduce the cost of ownership
      o     Maximize the utilization of existing legacy systems
      o     Increased ROI with support for multiple IT initiatives with a single
            solution

ATTUNITY STREAM - CAPTURE CHANGES TO ENTERPRISE DATA SOURCES AND STREAM THEM IN
REAL-TIME

      Attunity Stream captures and delivers the changes made to enterprise data
sources in real-time. Using Attunity Stream, organizations can move mainframe
and enterprise operational data in real-time to data warehouses and data marts,
significantly improve the efficiency of ETL processes, synchronize data sources,
and enable event-driven business activity monitoring and processing. Attunity
Stream provides agents that non-invasively monitor and capture changes to
mainframe and enterprise data sources. Changes are delivered in real-time or
consumed as required using standard interfaces.

      KEY FEATURES

      o     Real-time capture of changes from mainframe data sources (e.g. VSAM,
            DB2)
      o     SQL-based change delivery for ETL and data-oriented applications
      o     XML-based change delivery for EAI and message-oriented applications
      o     Simple installation and fast configuration using wizard-based GUI
      o     Auditing and recoverability

      KEY BENEFITS

      o     Improve data timeliness in the Data Warehouse (up to the second)
      o     Dramatically reduce the required resources for ETL
      o     No downtime for ETL
      o     Enable event-driven Business Activity Monitoring (BAM)

ATTUNITY FEDERATE - VIRTUAL DATA FEDERATION FOR EII

      Attunity Federate provides Enterprise Information Integration (EII) across
heterogeneous data sources. Using Attunity Federate, companies can create single
views of business information (e.g. Single Customer View), make it easier for
business users to access information in multiple data silos with virtual data
models, complement data warehouses with real-time access to operational data
stores, and guarantee data integrity with distributed transaction management.
Attunity Federate joins heterogeneous data sources to make them available as a
virtual data layer. Attunity Federate uses distributed query optimization and
processing engines that reside natively on enterprise data servers to provide
superior performance, security, and transaction management. Attunity Federate
leverages Attunity Connect adapters to access any data source in the enterprise.

      KEY FEATURES

      o     Real-time information integration across disparate data source
      o     A virtual metadata catalog of information sources and data models
      o     High performance and availability
      o     Robust security and access control
      o     Broad set of standard SQL and XML interfaces
      o     Distributed query optimization and processing

                                       14



      o     Read and Write capabilities, with support for transaction management
      o     Simple installation and fast configuration using wizard-based GUI

      KEY BENEFITS

      o     Decouple applications from data sources using a virtual insulation
            layer
      o     Serve users with a 360(degrees) single view of enterprise
            information (e.g. Customer)
      o     Provide simplified data models for business users
      o     Reduce data redundancy
      o     Use real-time operational data
      o     Improve business insight by integrating operational and historical
            (DW) information

LEGACY PRODUCTS

      Our legacy products, which are no longer part of the AIS package, include
the following:

      CORVISION: CorVision is an application generator tool that runs on Digital
VAX computers under the Open VMS operating system and allows developers to use
either terminals or a Client/Server Windows application connected to VAX
computers. We are no longer selling new licenses for CorVision.

      APTUSER: APTuser is a production report generator able to access data
residing in different databases and file managers such as Oracle, Ingres,
Informix, Sybase, Rdb, Adabas, RMS and C-ISAM. APTuser is able to generate
combined reports, which access all of these files and databases concurrently.
APTuser is available for OpenVMS, HP/UNIX, IBM AIX, Data General Aviion and SUN
Solaris operating systems.

      MANCAL 2000: Mancal 2000 is a comprehensive financial and logistics
software application package developed to address the accounting and material
management requirements of large organizations. We are no longer selling new
licenses for Mancal 2000.

CUSTOMER SUPPORT SERVICES

      We provide the following direct support services to our customers:

      HOT-LINE SUPPORT. We provide technical advice and information on the use
of our products. Our hot-line support is also responsible for publishing
technical bulletins and distributing new versions of software and program
"patches." Such hot-line customer support is typically provided through
toll-free telephonic support during business hours, which, for an additional
fee, can be extended to 24 hours a day, seven days a week. We have hot-line
operations in the United States, Israel, France, the United Kingdom, Hong Kong
and Australia. Support is provided via telephone, remote-access and e-mail. Most
of our customers are covered by support contracts, with, in some cases, services
being provided by local subcontractors.

      On November 7, 2004, our two Israeli subsidiaries entered into an
outsourcing agreement with One Software Technologies (O.S.T.) Ltd., or O.S.T.,
an Israeli company, whereby O.S.T. agreed to provide support and maintenance
services to customers using our legacy product, Mancal 2000, and certain
services to other customers. Under the terms of the two-year renewable
agreement, O.S.T. will be responsible for the Mancal 2000 related support and
maintenance services, in consideration for a portion of our revenues derived
from such services. In order to, among other things, ensure a seamless
transition for customers, O.S.T. hired several of our employees engaged in the
Mancal 2000 support services. In the first quarter of 2005, we sold a portion of
these services, previously outsourced to O.S.T, to O.S.T for approximately
$57,000.

                                       15



      TRAINING. We provide classroom and on-site training in the use of our
products. The course curriculum includes product use education, software
development methodologies and system management. Our customers receive
documentation that includes user manuals, reference manuals, tutorials,
installation guides and release notes.

      PROFESSIONAL SERVICES. We provide consulting services to enable customers
to use our products efficiently and effectively.

SALES AND MARKETING

      Our products and services are sold through both direct and indirect
channels, including distributors, value-added resellers, and Original Equipment
Manufacturer, or OEM, partners. We maintain direct sales operations through
wholly owned subsidiaries in the United States, the United Kingdom, France, Hong
Kong, Australia and Israel. We distribute our products in Japan, South Korea,
Taiwan, Singapore, South Africa, Italy, Germany, Spain and South and Central
America through independent distributors. Our field force is comprised of 15
persons in North America, 15 persons in Europe, the Middle East and Africa, and
8 persons in the Asia Pacific region.

      Over the course of the past two years, we have focused on developing
long-term strategic partnerships with platform vendors, business intelligence
vendors and system integrators. We have entered into a number of partnerships,
such as:

      OEM & VALUE ADDED RESELLER PARTNERS: Oracle, Hewlett Packard, Attachmate,
Ascential, Hummingbird, Motorola, IDX

      CONSULTING & INTEGRATOR PARTNERS: Avanade, HP Services, Cactus

      COMPLEMENTARY TECHNOLOGY PARTNERS: Microsoft, Business Objects, IBM,
Cognos

CUSTOMERS

      Our products are sold to large corporations and governmental and public
institutions with in-house IT staff.

      The following table provides a breakdown by geographical area of our
revenues (including maintenance revenues) and relative percentages during the
last three fiscal years (dollars in thousands):



                          2004               2003              2002
                    ---------------    ---------------   ---------------
                                                  
Israel ..........   $  2,763   15.7%   $  2,952   17.8%  $  2,576   14.7%
United States ...      6,329   35.9       6,528   39.2      7,025   40.3
Europe ..........      6,595   37.4       5,411   32.6      4,950   28.3
Asia ............      1,203    6.8         908    5.5      1,064    6.1
South America ...        355    2.0         369    2.2      1,500    8.6
Other ...........        392    2.2         449    2.7        340    2.0
                    --------   ----    --------   ----   --------   ----
TOTAL ...........   $ 17,637    100%   $ 16,617    100%  $ 17,455    100%
                    ========   ====    ========   ====   ========   ====


      In 2004, 2003 and 2002 over 90% of license revenues were derived from the
Connect product.

      Our maintenance and support revenues are derived from maintenance and
support services we provide to customers who use the Connect product or the
Corvision, Mancal 2000 and APTuser products, which are legacy products. In 2004,
2003 and 2002 maintenance and support revenues derived from the legacy products
represented 47%, 50% and 59%, respectively, out of the total consolidated
maintenance and support revenues. Maintenance and support revenues in 2004, 2003
and 2002 related to the Connect product represented 53%, 50% and 41%,
respectively, out of the total consolidated maintenance and support revenues.

                                       16



      In 2004, no customer accounted for more than 10% of revenues. In 2003, we
had a customer that accounted for 10.3% of revenues. In 2002, a different
customer accounted for 10.3% of revenues.

COMPETITION AND PRICING

      The markets in which we compete are intensely competitive. The primary
competitive factors affecting sales of our products are product performance and
features, depth of product line, technical support, price, We compete both with
international and local software product providers, many of whom have
significantly greater financial, technical and marketing resources than us. Such
competitors include IBM, Informatica Corporation, iWay Software and Neon
Systems.

      We anticipate continued growth and competition and, consequently, the
entrance of new competitors into the market. Our existing and potential
competitors may be able to develop software products and services that are as
effective as, or more effective or easier to use, than those offered by us. Such
existing and potential competitors may also enjoy substantial advantages over us
in terms of research and development expertise, manufacturing efficiency, name
recognition, sales and marketing expertise and distribution channels.

      We believe that our AIS products are generally competitive in price and
features and have certain advantages and disadvantages as compared to
competitors' products.

INTELLECTUAL PROPERTY RIGHTS AND SOFTWARE PROTECTION

      We do not hold any patents and rely upon a combination of security
devices, copyrights, trademarks, trade secret laws and contractual restrictions
to protect our rights in our products. Our policy has been to pursue copyright
protection for our software and related documentation and trademark registration
of our product names. In addition, our employees and independent contractors are
generally required to sign non-disclosure agreements.

      We have obtained federal trademark registrations for Attunity(R), Attunity
B2B(R) and Attunity Connect(R) in the United States. We believe that copyright
protection, which generally applies whether or not a license agreement exists,
is sufficient to protect our rights in our products. Our policy is for our
customers to sign non-transferable software licenses providing contractual
protection against unauthorized use of the software.

      Preventing the unauthorized use of software is difficult, and unauthorized
software use is a persistent problem in the software industry. However, we
believe that, because of the rapid pace of technological change in the software
industry, the legal protections for our products are less significant factors in
our success than the knowledge, ability and experience of our employees, the
frequency of product enhancements and the timeliness and quality of support
services provided by us.

GOVERNMENT REGULATIONS

GENERAL

      Israel has the benefit of a free trade agreement with the United States
which, generally, permits tariff-free access into the United States for products
produced by us in Israel. In addition, as a result of an agreement entered into
by Israel with the European Union, or the EU, and countries remaining in the
European Free Trade Association, or EFTA, the EU and EFTA have abolished customs
duties on Israeli industrial products. However, there can be no assurance that
these agreements will not be terminated, changed, amended or otherwise declared
non-applicable to all or some of our Israeli operations, thereby materially
harming our and their businesses.

                                       17



      We are eligible for tax benefits under Israeli law for capital investments
that are designated as "Approved Enterprises." The participation in these
programs is subject to compliance with certain conditions and imposes certain
restrictions upon us. FOR MORE INFORMATION ABOUT THE TAX BENEFITS FOR APPROVED
ENTERPRISES, SEE ITEM 10E "ADDITIONAL INFORMATION - TAXATION - ISRAELI TAX - TAX
BENEFITS UNDER THE LAW FOR THE ENCOURAGEMENT OF CAPITAL INVESTMENTS, 1959."

GRANTS FROM THE OFFICE OF THE CHIEF SCIENTIST

      The Government of Israel encourages research and development projects
through the Office of Chief Scientist of the Israeli Ministry of Industry, Trade
and Labor, or the Office of the Chief Scientist, pursuant to the Law for the
Encouragement of Industrial Research and Development, 1984, and the regulations
promulgated thereunder, commonly referred to as the R&D Law. Generally, grants
from the Office of the Chief Scientist constitute up to 50% of qualifying
research and development expenditures for particular approved projects. Under
the terms of these Office of the Chief Scientist projects, a royalty of 3% to 5%
is due on revenues from sales of products and related services that incorporate
know-how developed within the framework of projects funded by the Office of the
Chief Scientist. Royalty obligations vary between 100% and 150% of the
dollar-linked amount of the grant. Royalties on grants recorded for programs
beginning on or after January 1, 1999 bear interest linked to the LIBOR.

      The R&D Law and the terms of the Office of the Chief Scientist grants
generally prohibit us from manufacturing products or transferring technologies
developed using these grants outside of Israel without special approvals. Even
if we receive approval to manufacture the products outside of Israel, we would
generally be required to pay an increased total amount of royalties, which may
be up to 300% of the grant amount plus interest, depending on the manufacturing
volume that is performed outside of Israel. In June 2005, an amendment to the
R&D Law became effective, which amendment was intended to make the R&D Law more
compatible with the global business environment by, among other things, relaxing
restrictions on the transfer of manufacturing rights outside Israel and on the
transfer of Chief Scientist-funded know-how outside of Israel. The amendment
permits the transfer of such technology outside of Israel under certain
conditions, including the payment of a redemption price.

      The R&D Law imposes reporting requirements with respect to certain changes
in the ownership of a grant recipient. The law requires the grant recipient and
its controlling shareholders and interested parties to notify the Office of the
Chief Scientist of any change in control of the recipient or a change in the
holdings of the means of control of the recipient that results in a non-Israeli
becoming an interested party directly in the recipient and requires the new
interested party to undertake to the Office of the Chief Scientist to comply
with the R&D Law. In addition, the rules of the Office of the Chief Scientist
may require prior approval of the Office of the Chief Scientist or additional
information or representations in respect of certain of such events. For this
purpose, "control" is defined as the ability to direct the activities of a
company other than any ability arising solely from serving as an officer or
director of the company. A person is presumed to have control if such person
holds 50% or more of the means of control of a company. "Means of control"
refers to voting rights or the right to appoint directors or the chief executive
officer. An "interested party" of a company includes a holder of 5% or more of
its outstanding share capital or voting rights, its chief executive officer and
directors, someone who has the right to appoint its chief executive officer or
at least one director, and a company with respect to which any of the foregoing
interested parties owns 25% or more of the outstanding share capital or voting
rights or has the right to appoint 25% or more of the directors. Accordingly,
any non-Israeli who acquires 5% or more of our ordinary shares will be required
to notify the Office of the Chief Scientist that it has become an interested
party and to sign an undertaking to comply with the R&D Law.

                                       18



      We have not received grants since 2001. Through December 31, 2000, we
received grants from the Office of the Chief Scientist aggregating $2.4 million
for certain of our research and development projects. As of December 31, 2004,
accrued and paid royalties to the Office of the Chief Scientist totaled $2.0
million.

C.    ORGANIZATIONAL STRUCTURE

      Our wholly owned subsidiaries act as marketing and customer service
organizations in the countries where they are incorporated and in most instances
for neighboring countries. The following table sets forth the legal name,
location and country of incorporation and percentage ownership of each of our
active subsidiaries:



                                                  Country of     Ownership
Subsidiary Name                                 Incorporation    Percentage
---------------------------------------------   --------------   ----------

                                                            
Attunity Inc. ...............................   United States      100%
Attunity (UK) Limited .......................   United Kingdom     100%
Attunity (France) S.A .......................   France             100%
Attunity Pty Limited ........................   Australia          100%
Attunity (Hong Kong) Ltd. ...................   Hong-Kong          100%
Attunity (Singapore) PTE Ltd. ...............   Singapore          100%
Attunity Israel (1992) Ltd. .................   Israel             100%
Attunity Software Services (1991) Ltd. ......   Israel            98.8%


D.    PROPERTY, PLANTS AND EQUIPMENT

      ISRAEL. Our annual rental cost for all of our facilities in Israel was
approximately $260,000 in 2004. We operate in Israel through the following
facilities:

      o     Our research and development facilities are located at Einstein
            Building, Tirat Carmel, Haifa, Israel, where we occupy 9,800 square
            feet. The premises are occupied under a lease which terminates on
            September 30, 2008

      o     Our executive, marketing and sales offices are located in Herzliya,
            Israel, where we occupy approximately 5,700 square feet. The
            premises are occupied under a lease which expires on October 30,
            2005.

      o     Our subsidiary, Attunity Software Services (1991) Ltd., operated out
            of a 5,200 square-feet facility in Moshav Ya'ad in the Galilee,
            Israel. The lease for this facility expired on December 31, 2004 and
            Attunity Software did not extend the lease.

      NORTH AMERICA. In April 2002, we leased 6,137 square feet of office space
at 40 Audubon Road, Wakefield, MA, at an annual rental fee of approximately
$98,000. Since this lease is scheduled to expire in June 2005, we have entered
into a new five year lease agreement, effective July 1, 2005, for the lease of
10,434 square feet of office space at 70 Blanchard Road, Burlington, MA, for a
total commitment of approximately $810,000 over five years.

      OTHER LOCATIONS. Outside Israel and the United States, we lease additional
office space, primarily for our sales and service offices in Hong Kong;
Shanghai, the People's Republic of China; Sydney, Australia; Reading, England;
and Paris, France. The aggregate annual rent for these leased offices was
approximately $280,000 in 2004.

                                       19



      OUTLOOK. We believe that the aforesaid offices and facilities are suitable
and adequate for our operations as currently conducted and as currently
foreseen. In the event that additional or substitute offices and facilities are
required, we believe that we could obtain such offices and facilities at
commercially reasonable rates.

ITEM 5.     OPERATING AND FINANCIAL REVIEW AND PROSPECTS

      THE FOLLOWING DISCUSSION AND ANALYSIS INCLUDES CERTAIN FORWARD-LOOKING
STATEMENTS WITH RESPECT TO THE BUSINESS, FINANCIAL CONDITION AND RESULTS OF
OPERATIONS OF OUR COMPANY. THE WORDS "ESTIMATE," "PROJECT," "INTEND," "EXPECT"
AND SIMILAR EXPRESSIONS ARE INTENDED TO IDENTIFY FORWARD-LOOKING STATEMENTS
WITHIN THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995. THESE
FORWARD-LOOKING STATEMENTS ARE SUBJECT TO RISKS AND UNCERTAINTIES THAT COULD
CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE CONTEMPLATED BY SUCH
FORWARD-LOOKING STATEMENTS. THIS DISCUSSION AND ANALYSIS SHOULD BE READ IN
CONJUNCTION WITH OUR FINANCIAL STATEMENTS AND NOTES THERETO INCLUDED ELSEWHERE
IN THIS REPORT.

A.    OPERATING RESULTS

OVERVIEW

      We are a leading provider of enterprise data integration software. Using
our products, companies seamlessly connect to data sources, stream data changes
across the enterprise, and federate heterogeneous information to achieve a
single view of their business. Attunity software runs natively on enterprise
data servers, turning locked data silos into an efficient information grid. The
result is significantly enhanced performance and reduced cost of ownership

      We were founded in 1988 and traded on the NASDAQ Stock Market since 1992.
Through distribution and OEM agreements with global-class partners such as
Oracle and HP, Attunity-based solutions are deployed on thousands of systems
worldwide. Our products are sold through direct sales and support offices in the
United States, the United Kingdom, France, Israel, Hong Kong, the People's
Republic of China and Australia, as well as through distributors in Japan, South
East Asia, Europe and Latin America.

DISCONTINUED OPERATIONS

      In the first quarter of 2005, we decided to discontinue our non-core
consulting operations in France and Israel by selling the operations (1) in
France for approximately EURO 50,000 ($65,000), payable in two installments in
December 2005 and in December 2006, plus certain earn-out payments over a period
of five years ending in 2009 and (2) in Israel for $57,000 payable in eight
installments over two years. Revenues of the discontinued operations were $4.0,
$4.1 and $3.5 million in the years 2004 and 2003 and 2002, respectively. The
operating loss of these operations was $148,000 in 2004, compared to an
operating profit of $180,000 in 2003 and $207,000 in 2002. The results of the
non-core consulting operation in France and Israel are reported in our financial
results since the first quarter of 2005 separately as discontinued operations in
the statement of operations.

SIGNIFICANT ACCOUNTING POLICIES

      The preparation of financial statements requires us to make estimates and
assumptions that affect the reported amounts of assets and liabilities and the
disclosure of contingent liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period. On an
on-going basis, we evaluate our estimates and judgments, including, but not
limited to those related to revenue recognition, bad debts and intangible
assets. We base our estimates and judgments on historical experience and on
various other factors that are believed to be reasonable under the
circumstances, the results of which form the basis for making judgments about
the carrying values of assets and liabilities that are not readily apparent from
other sources. Under different assumptions or conditions, actual results may
differ from these estimates.

                                       20



      Management believes that the following significant accounting policies are
the basis for the most significant judgments and estimates used in the
preparation of our consolidated financial statements.

      REVENUE RECOGNITION. We generate revenues mainly from license fees and
sub-license fees for the right to use our software products, maintenance,
support, consulting and training services. We sell our products primarily
through our direct sales force to customers and indirectly through distributors
and VARs. Both the customers and the distributors or resellers are considered
end users. We are also entitled to royalties from some distributors and VARs
upon the sublicensing of the software to end users.

      Revenue from license and services fees are recognized when persuasive
evidence of an arrangement exists, delivery of the product has occurred or the
services have been rendered, the fee is fixed or determinable and collectibility
is probable. We do not grant a right of return to our customers.

      We determine that persuasive evidence of an arrangement exists with
respect to a customer when we have a purchase order from the customer or a
written contract, which is signed by both us and customer (documentation is
dependent on the business practice for each type of customer).

      Our software may be either physically or electronically delivered to the
customer. We determine that delivery has occurred upon shipment of the software
or when the software is made available to the customer through electronic
delivery, when the customer has been provided with access codes that allow the
customer to take immediate possession of the software on its hardware.

      We consider all arrangements with payment terms extending beyond five
months not to be fixed or determinable. If the fee is not fixed or determinable,
revenue is recognized as payments become due from the customer, provided that
all other revenue recognition criteria have been met.

      We determine whether collectibility is probable on a case-by-case basis.
When assessing probability of collection, we consider the number of years in
business and history of collection. If we determine from the outset that
collectibility is not probable based upon our review process, revenue is
recognized as payments are received.

      With regard to software arrangements involving multiple elements, we
allocate revenues to the different elements in the arrangement under the
"residual method" when Vendor Specific Objective Evidence, or VSOE, of fair
value exists for all undelivered elements and no VSOE exists for the delivered
elements. Under the residual method, at the outset of the arrangement with the
customer, we defer revenue for the fair value of our undelivered elements
(maintenance and support, consulting and training) and recognize revenue for the
remainder of the arrangement fee attributable to the elements initially
delivered in the arrangement (software product) when the basic criteria have
been met. Any discount in the arrangement is allocated to the delivered element.

      Our determination of fair value of each element in multiple-element
arrangements is based on VSOE. We align our assessment of VSOE for each element
to the price charged when the same element is sold separately. We have analyzed
all of the elements included in our multiple-element arrangements and determined
that we have sufficient VSOE to allocate revenue to the maintenance and support,
consulting and training ("professional") services components of our license
arrangements. We sell our professional services separately, and accordingly we
have established VSOE for professional services based on our hourly or daily
rates. VSOE for maintenance and support is determined based upon the customer's
annual renewal rates for these elements. Accordingly, assuming all other revenue
recognition criteria are met, we recognize revenue from licenses upon delivery
using the residual method.

                                       21



      Arrangements for the sale of software products that include consulting and
training services are evaluated to determine whether those services are
essential to the functionality of other elements of the arrangement. We
determined that these services are not considered essential to the functionality
of other elements of the arrangement, and therefore, these revenues are
recognized as a separate element of the arrangement.

      Revenues from royalties are recognized according to quarterly royalties
reports, as such reports are received from customers. Royalties are received
from customers who embedded our products in their own products and we are
entitled to a percentage of the customer revenue from the combined product.

      Maintenance and support revenue included in multiple element arrangement
is deferred and recognized on a straight-line basis over the term of the
maintenance and support agreement.

      Services revenues are recognized as the services are performed.

      Deferred revenues include unearned amounts received under maintenance and
support contracts and amounts received from customers but not recognized as
revenues.

      In transactions, where a customer's contractual terms include a provision
for customer acceptance, revenues are recognized either when such acceptance has
been obtained or as the acceptance provision has lapsed.

      BAD DEBT ALLOWANCE. An allowance for doubtful accounts is determined with
respect to those specific amounts that our management has determined to be
doubtful accounts. We perform ongoing credit evaluations of our customers. An
allowance for a doubtful account is determined with respect to those amounts
that we have determined to be doubtful of collection. Any changes in our
assumptions relating to the collectability of our accounts receivable, may
affect our financial position and results of operations.

      GOODWILL. Goodwill represents the excess of the costs over the net assets
of businesses acquired. Following new accounting standards, we test goodwill for
impairment on adoption and at least annually thereafter or between annual tests
in certain circumstances, and write down our goodwill when impaired, rather than
amortizing goodwill as previous accounting standards required. Goodwill is
tested for impairment by comparing the fair value of our company's reporting
unit with its carrying value. Fair value was determined using discounted cash
flows, market multiples and comparative analyze. Significant estimates used in
the methodologies included estimates of future cash flows and estimates of
market multiples for the reportable unit. We perform the annual impairment test
during the third fiscal quarter. As of December 31, 2004, no impairment losses
have been identified. The change in the carrying amount of goodwill for the year
ended December 31, 2004, is due to translation adjustments.

      RESEARCH AND DEVELOPMENT EXPENSES, NET. Research and development costs
incurred in the process of software development before establishment of
technological feasibility are charged to expenses as incurred. Costs of the
production of a detailed program design incurred subsequent to the establishment
of technological feasibility are capitalized. Based on our product development
process, technological feasibility is established upon completion of a detailed
program design.

      Capitalized software costs are amortized by the greater of the amount
computed using (1) the ratio that current gross revenues from sales of the
software to the total of current and anticipated future gross revenues from
sales of the software, or (2) the straight-line method over the estimated useful
life of the product (five years), commencing with general product release and
included in cost of revenues.

      At each balance sheet date, we assess the recoverability of this
intangible asset by comparing the unamortized capitalized software costs to the
net realizable value on a product by product basis. Should the amount of the
unamortized capitalized costs of a computer software product exceed the net
realizable value, these products will be written down by the excess amount. In
the years ended December 31, 2004, 2003 and 2002, we recorded $0, $1.5 million
and $0, respectively, as impairment of capitalized software costs, which were
included in "Cost of revenues."

                                       22



      Under different assumptions with respect to the recoverability of our
intangible assets, our determination may be different, which may negatively
affect our financial position and results of operations.

      CONTINGENCIES. We are from time to time involved in legal proceedings and
other claims. We are required to assess the likelihood of any outcomes to these
matters as well as potential ranges of probable losses. A determination of the
amount of reserves required, if any, for these contingencies is made after
careful analysis of each individual issue. The required reserves may change in
the future due to new developments in each matter or changes in approach such as
a change in settlement strategy in dealing with these matters.

      DEFERRED TAXES. We record a valuation allowance to reduce our deferred tax
assets to an amount that is more likely than not to be realized. While we have
considered future taxable income and ongoing prudent and feasible tax planning
strategies in assessing the need for the valuation allowance, in the event we
were to determine that we would be able to realize our deferred tax assets in
the future in excess of our net recorded amount, an adjustment to the deferred
tax asset would increase income in the period such determination was made.
Likewise, should we determine that we would not be able to realize all or part
of our net deferred tax asset in the future, an adjustment to the deferred tax
asset would be charged to income in the period such determination was made.

RECENT ACCOUNTING PRONOUNCEMENTS

      On December 16, 2004, the FASB issued Statement No. 123 (revised 2004),
Share-Based Payment, or Statement 123(R), which is a revision of FASB Statement
No. 123, Accounting for Stock-Based Compensation, or Statement 123. Generally,
the approach in Statement 123(R) is similar to the approach described in
Statement 123. However, Statement 123 permitted, but did not require,
share-based payments to employees to be recognized based on their fair values
while Statement 123(R) requires, as of the first quarter of 2006, all
share-based payments to employees to be recognized based on their fair values.
Statement 123(R) also revises, clarifies and expands guidance in several areas,
including measuring fair value, classifying an award as equity or as a liability
and attributing compensation cost to reporting periods. The new standard will be
effective for Attunity in the interim period beginning January 1, 2006.

      The adoption of Statement 123(R)'s fair value method may have a
significant impact on our results of operations, although it will have no impact
on our overall financial position. The impact of adoption of Statement 123(R)
cannot be predicted at this time because it will depend on levels of share-based
payments granted in the future. However, had we adopted Statement 123(R) in
prior periods, the impact of that standard would have approximated the impact of
Statement 123 as disclosed in Note 2p of our consolidated financial statements
included in this Annual Report.

RESULTS OF OPERATIONS

      The following discussion of our results of operations for the years ended
December 31, 2004, 2003 and 2002, including the following table, which presents
selected financial information as a percentage of total revenues, is based upon
our statements of operations contained in our financial statements for those
periods, and the related notes, included in this report.

                                       23





                                                      YEAR ENDED DECEMBER 31,
                                                      -----------------------
                                                        2004   2003   2002
                                                        ----   ----   ----
                                                              
Revenues:
      Software licenses ...........................       41%    36%    40%
      Maintenance and support .....................       33     35     34
      Services ....................................       26     29     26
         Total revenues ...........................      100    100    100
Cost of revenues:
      Software licenses ...........................       12     13     11
      Maintenance and support .....................        6      5      4
      Services ....................................       24     25     22
      Impairment of software development costs ....        -      9      -
         Total cost of revenues ...................       42     52     37
Gross profit ......................................       58     48     63
      Research and development, net ...............        8      9      8
      Selling and marketing .......................       45     36     31
      General and administrative ..................       15     16     11
      Costs in respect of lawsuits ................        -      6      6
      Restructuring and termination costs .........       10     -       4
Total operating expenses ..........................       78     67     60
Operating income (loss) ...........................      (20)   (19)     3
Financial and other income (expenses), net ........        2      1      0
Income taxes ......................................        0      0      1
Net income (loss) .................................      (22)%  (18)%    2%
                                                         ===    ===    ===


YEAR ENDED DECEMBER 31, 2004 COMPARED WITH YEAR ENDED DECEMBER 31, 2003

      REVENUES. Our revenues are derived primarily from software licenses,
maintenance and support and professional services. Total revenues increased 6.1%
to $17.6 million in 2004 from $16.6 million in 2003. This increase is mainly
attributable to a 20% increase in license revenues, which increased to $7.3
million in 2004 from $6.0 million in 2003 mainly due to sale of $1 million to
one customer. Maintenance and support revenues remained approximately the same
at $5.8 million. Services decreased 4.5% to $4.5 million in 2004 from $4.7
million in 2003 as a result of decreased services in our Israeli operations. We
expect that our license revenue will increase in 2005 while our revenues from
maintenance, support and professional services are expected to remain at the
same level as in 2004 after accounting for the discontinued operation described
above.

      COST OF REVENUES. Cost of license revenues consists primarily of
production costs including media, packaging, freight, amortization and write off
of capitalized software development costs and certain royalties to the Office of
the Chief Scientist. Cost of maintenance, support and services consists
primarily of salaries of employees performing the services and related overhead.
Our cost of revenues decreased 13.6% to $7.5 million in 2004 from $8.6 million
in 2003 primarily due to our write-off of $1.5 million of capitalized software
development costs in 2003, which was partially offset by a $0.2 million increase
in the amortization of capitalized software development costs and by a $0.2
million increase in wages. We anticipate that our cost of revenues as a
percentage of revenues, excluding any write-offs, will remain the same in 2005.

      GROSS PROFIT. Our gross profit increased 27.4% to $10.2 million in 2004
from $8.0 million in 2003, as a direct result of increased revenues and
decreased cost of revenues in 2004.

      RESEARCH AND DEVELOPMENT, NET. Research and development expenses consist
primarily of salaries of employees engaged in on-going research and development
activities and other related costs. Total research and development costs, before
capitalized software costs, remained approximately the same at $3.1 million. We
capitalized approximately $1.6 million of software developments costs in 2004
and 2003. As a result of the foregoing, net research and development costs
remained unchanged at $1.5 million. We plan to significantly increase our
expenditures for research and development in 2005.

                                       24



      SELLING AND MARKETING. Selling and marketing expenses consist primarily of
costs relating to compensation and overhead to sales, marketing and business
development personnel, travel and related expenses, advertising expenses and
sales offices maintenance and administrative costs. Selling and marketing
expenses increased by 32.7% to $7.9 million in 2004 from $5.9 million in 2003.
This increase is due to our hiring more people in direct sales operations in
Europe and the United States and in business development and marketing, as well
as higher marketing costs. We expect that our selling and marketing expenses
will increase in 2005 as a result of our decision to add sales personnel and to
increase our marketing expenses as part of our plan to increase our license
revenues.

      GENERAL AND ADMINISTRATIVE. General and administrative expenses consist
primarily of compensation costs for administration, finance and general
management personnel, legal, audit, other administrative costs and bad debts.
General and administrative expenses decreased by 6.1% to $2.6 million in 2004
from $2.7 million in 2003. The decrease is principally attributable to the
decrease in bad debts in our Asia and Israeli operations. We believe that our
general and administrative expenses will not increase significantly in 2005.

      COSTS IN RESPECT OF LAWSUITS. In 2003 we recorded charges of $0.4 million
relating to a legal dispute with the Special Situations Funds and $0.6 million,
relating to legal dispute with the landlord of our former offices in
Massachusetts. Both disputes were resolved in early 2004 without additional
costs.

      TERMINATION COSTS. In 2004 we incurred $1.8 million of charges relating to
the termination of employment of our former chief executive officer and other
executives and employees.

      OPERATING LOSS. Based on the foregoing, we recorded an operating loss of
$3.5 million in 2004 compared to an operating loss of $3.1 million in 2003.

      FINANCIAL INCOME (EXPENSES), NET. In 2004, we had net financial expenses
of $(466,000) as compared to financial income, net of $236,000 in 2003. This
increase in financial expenses is attributable to amortization of debt discount
($277,000), amortization of deferred expenses ($111,000) and interest on the $2
million of convertible notes that we issued in April 2004 and our $3 million
credit line.

      TAXES ON INCOME. Income taxes for 2004 were $79,000 compared with $84,000
in 2003, all derived from taxes withheld on export sales.

YEAR ENDED DECEMBER 31, 2003 COMPARED WITH YEAR ENDED DECEMBER 31, 2002

      REVENUES. Total revenues decreased 4.8% to $16.6 million in 2003 from
$17.5 million in 2002. This decrease was principally attributable to a 12.8%
decrease in license revenues, which decreased to $6 million in 2003 from $6.9
million in 2002 mainly due to a $0.5 million decrease in sales of our legacy
products. Maintenance and support revenues decreased 3.7% from $6.1 million to
$5.8 million as a result of a decrease in our legacy products maintenance
revenues. Services increased by 6% from $4.5 million to $4.7 million, all of
which increase was attributable to our European operations.

      COST OF REVENUES. Our cost of revenues increased 35.2% to $8.6 million in
2003 from $6.4 million in 2002 primarily due to a $1.5 million write-off of
capitalized software development costs relating to the BPI product which we
decided to abandon, a $0.2 million increase in royalties to the Chief Scientist
and an increase in cost of services in our European operations resulting from
local currency changes against the dollar of $0.3 million.

                                       25



      GROSS PROFIT. Our gross profit decreased 27.8% to $8 million in 2003 from
$11.1 million in 2002, as a direct result of decreased revenues and increased
cost of revenues in 2003.

      RESEARCH AND DEVELOPMENT, NET. Total research and development costs,
before capitalized software costs, increased by 1.7% to $3.1 million in 2003
from $3 million in 2002. The increase is principally attributable to an increase
in salaries. We capitalized approximately $1.6 million of software developments
costs in 2003 and 2002. As a result of the foregoing, net research and
development costs increased by 3.7% to $1.5 million in 2003 from $1.4 million in
2002.

      SELLING AND MARKETING. Selling and marketing expenses increased by 10.6%
to $5.9 million in 2003 from $5.4 million in 2002 mainly due to an increase in
marketing and business development investments of $0.4 million.

      GENERAL AND ADMINISTRATIVE. General and administrative expenses increased
by 41.8% to $2.7 million in 2003 from $1.9 million in 2002. The increase is
principally attributable to the increase of $0.4 million in bad debts in our
Asia and Israeli operations, higher legal fees of $0.1 million, hiring a new
Chief Financial Officer and an increase in the compensation of our Chairman and
Chief Executive Officer of $0.5 million.

      COSTS IN RESPECT OF LAWSUITS. We recorded charges of $0.4 million and $0.8
million, in 2003 and 2002 respectively, relating to a legal dispute with the
Special Situations Funds and $0.6 million and $0.3 million, in 2003 and 2002
respectively, relating to a legal dispute with the landlord of our former
offices in Massachusetts. Both disputes were resolved in early 2004 without
additional costs.

      RESTRUCTURING AND TERMINATION COSTS. In 2002 we had $0.6 million of
charges relating to termination of our Chief Executive Officer and other
expenses.

      OPERATING INCOME (LOSS). Based on the foregoing, we recorded an operating
loss of $3.1 million in 2003 compared to an operating profit of $0.6 million in
2002.

      FINANCIAL INCOME, NET. Our financial income was offset in part by (i)
interest expense and (ii) currency translation adjustments between the dollar
and Europeans and Israeli currency. In 2003, we had net financial income of
$236,000 as compared to $141,000 in 2002. This increase in financial income is
attributable mainly to foreign currency translation adjustments.

      TAXES ON INCOME. Income taxes for 2003 were $84,000 compared with $264,000
in 2002. In 2002, we incurred higher taxes due to a required increase in
withholding of taxes on export sales.

CONDITIONS IN ISRAEL

      We are incorporated under the laws of, and our principal executive offices
and manufacturing and research and development facilities are located in, the
State of Israel. Accordingly, our operations in Israel are directly affected by
political, economic and military conditions in Israel.

      Since the establishment of the State of Israel in 1948, a number of armed
conflicts have taken place between Israel and its Arab neighbors, and a state of
hostility, varying from time to time in intensity and degree, has led to
security and economic problems for Israel. Since October 2000, there has been a
marked increase in violence, civil unrest and hostility, including armed
clashes, between the State of Israel and the Palestinians, which has strained
Israel's relationship with its Arab citizens, Arab countries and, to some
extent, with other countries around the world. Any armed conflicts or political
instability in the region, including acts of terrorism or any other hostilities
involving or threatening Israel, would likely negatively affect business
conditions and harm our results of operations. Furthermore, several countries
restrict business with Israel and Israeli companies and additional countries may
restrict doing business with Israel and Israeli companies as a result of the
recent increase in hostilities. These restrictive policies may harm the
expansion of our business. No predictions can be made as to whether or when a
final resolution of the area's problems will be achieved or the nature thereof
and to what extent the situation will impact Israel's economic development or
our operation.

                                       26



      Some of our executive officers and employees in Israel are obligated to
perform military reserve duty annually and are subject to being called for
active duty under emergency circumstances. If a military conflict or war arises,
these individuals could be required to serve in the military for extended
periods of time. Our operations could be disrupted by the absence for a
significant period of one or more of our executive officers or key employees or
a significant number of other employees due to military service. Any disruption
in our operations could adversely affect our business.

IMPACT OF CURRENCY FLUCTUATIONS AND OF INFLATION

      Our financial results may be negatively impacted by foreign currency
fluctuations. Our foreign operations are generally transacted through our
international sales subsidiaries in Europe, Israel and Asia Pacific. As a
result, these sales and related expenses are denominated in currencies other
than the dollar. Because our financial results are reported in dollars, our
results of operations may be adversely impacted by fluctuations in the rates of
exchange between the dollar and other currencies, including:

      o     a decrease in the value of currencies in certain of the Europe,
            Middle East and Africa or Asia Pacific regions relative to the
            dollar, which would decrease our reported dollar revenue, as we
            generate revenue in these local currencies and report the related
            revenue in dollars; and

      o     an increase in the value of currencies in certain of the Europe,
            Middle East and Africa or Asia Pacific regions, or Israel relative
            to the dollar, which would increase our sales and marketing costs in
            these countries and would increase research and development costs in
            Israel.

      The dollar cost of our operations in Israel is influenced by the extent to
which any increase in the rate of inflation in Israel is (or is not) offset, or
is offset on a lagging basis, by the devaluation of the NIS in relation to the
dollar. Unless offset by a devaluation of the NIS, inflation in Israel will have
a negative effect on our profitability as we incur expenses, principally
salaries and related personnel expenses, in NIS. For several years prior to
1997, the rate of inflation in Israel exceeded the rate of devaluation of the
NIS against the dollar and companies experienced increases in the dollar cost of
their operations in Israel. This trend was reversed during 1997 and 1998. In
1999 and 2000, the rate of inflation exceeded the rate of devaluation of the NIS
against the dollar. In 2001 and 2002, the devaluation rate again exceeded the
inflation rate in Israel. In 2003, the rate of inflation was negative and the
NIS appreciated against the dollar. In 2004, the rate of inflation exceeded the
rate of devaluation. We cannot assure you that we will not be materially and
adversely affected in the future if inflation in Israel exceeds the devaluation
of the NIS against the dollar or if the timing of such devaluation lags behind
inflation in Israel.

      The following table sets forth, for the periods indicated, information
with respect to the rate of inflation in Israel, the rate of devaluation of the
NIS against the dollar, and the rate of inflation in Israel adjusted for such
devaluation:

                                       27





                                                                       ISRAELI INFLATION
YEAR ENDED    ISRAELI CONSUMER   ISRAELI INFLATION   NIS DEVALUATION     ADJUSTED FOR
DECEMBER 31,    PRICE INDEX            RATE %             RATE %         DEVALUATION %
-----------   ----------------   -----------------   ---------------   -----------------
                                                              
  2001           101.6             1.4                  9.3               (7.8)
  2002           108.2             6.5                  7.3               (0.7)
  2003           106.2            (1.6)                (9.2)              (7.6)
  2004           107.4             1.2                 (1.6)               2.8


      A devaluation of the NIS in relation to the dollar has the effect of
reducing the dollar amount of any of our expenses or liabilities which are
payable in NIS (unless such expenses or payables are linked to the dollar). Such
devaluation also has the effect of decreasing the dollar value of any asset,
which consists of NIS or receivables payable in NIS (unless such receivables are
linked to the dollar). Conversely, any increase in the value of the NIS in
relation to the dollar has the effect of increasing the dollar value of any
unlinked NIS assets and the dollar amounts of any unlinked NIS liabilities and
expenses.

B.    LIQUIDITY AND CAPITAL RESOURCES

      Historically, we have financed our operations through cash generated by
operations, funds generated by our public offering in 1992, private equity
investments, exercise of stock options and warrants as well as from research and
development and marketing grants, primarily from the Government of Israel. In
March 2000, we raised net proceeds of approximately $13 million in a private
placement of our securities. In October 2001, we raised additional proceeds of
approximately $5 million in a private placement of our securities. On a limited
basis we have also financed our operations through short-term loans and
borrowings under available credit facilities.

      In April 2004, we concluded a transaction with a group of investors that
then owned 2,043,146 of our shares and warrants to purchase 2,944,651 shares at
exercise prices of $1.75 and $2.25 (subsequently adjusted to $2.00), according
to which the group invested an additional $2 million in our company in the form
of a five-year convertible debenture, convertible at $1.75 per share and
warrants to purchase 480,000 ordinary shares at an exercise price of $1.75 per
share, subject to anti dilution adjustments. In June 2004, we entered into an
agreement with Plenus Technologies Ltd., or Plenus, a venture capital lender,
under which we secured a two-year $3 million credit line from Plenus at a fixed
interest rate of 6.5% per annum. The interest is payable quarterly on all
amounts drawn under the credit line. We can prepay or cancel the credit line at
any time. We pay a commitment fee of 1% per annum on the unutilized amount of
the credit line. As collateral for the credit line we registered a first ranking
floating charge on all our assets and a first ranking fixed charge on all our
intellectual property. We undertook to issue to Plenus five-year warrants to
purchase our ordinary shares in an amount equal to a percentage of the credit
line divided by $3.00 (subsequently adjusted to $2.75) per share, the exercise
price of the warrants (subject to anti-dilution adjustments), as follows: 20% of
the credit line if we terminate the credit line within the first year of its
initiation; 23% of the credit line if we terminate the credit line within the
second year of its initiation and we had not drawn any money from the credit
line prior to termination; and 30% of the credit line if we terminate the credit
line within the second year of its initiation and we had drawn money from the
credit line prior to termination. As of December 31, 2004 we have not used this
line of credit.

      In January 2005, we entered into an agreement with the WPG Software and
Select Technology Strategies Funds for a $2 million private placement for
727,273 of our ordinary shares along with 290,909 three years warrants to
purchase our ordinary shares at $2.75 per share.

      As of December 31, 2004, we had $1.8 million in cash, cash equivalents,
restricted cash, short term deposits and marketable securities as compared to
$3.3 million in cash and cash equivalents at December 31, 2003. As of December
31, 2004, we had a bank line of credit of approximately $0.2 million, which is
currently unused.

                                       28



      As of December 31, 2004 we had $43,000 in long-term loans from United
Mizrachi Bank Ltd. These loans bear interest ranging between 5% to 6.7%.
Principal and interest are linked to the Israeli Consumer Price Index.

      Net cash used in operating activities was $1.9 million in 2004. Net cash
provided by operating activities was $2.4 million in 2003. Net cash used in
investing activities was $1 million in 2004 and $2.8 million in 2003, which
funds were used primarily for software development costs. Net cash provided by
financing activities was $2.3 million in 2004 mainly from issuance of
convertible debenture and exercise of warrants. Net cash used in financing
activities was $0.1 million in 2003.

      Our principal commitments consist of obligations outstanding under
operating leases. Our capital expenditures were approximately $364,000 in 2004
and $238,000 in 2003. The majority of our capital expenditures were for
computers and software. We currently do not have significant capital spending or
purchase commitments.

      We anticipate that our existing capital resources and the additional funds
provided by the January 2005 private placement, will be adequate to satisfy our
working capital and capital expenditure requirements until June 30, 2006, but we
may need to raise additional funds in the next twelve months in order to provide
the capital necessary for our working capital and capital expenditure
requirements.

C.    RESEARCH AND DEVELOPMENT, PATENTS AND LICENSES

      The software industry is characterized by rapid product change resulting
from new technological developments, performance improvements and lower hardware
costs and is highly competitive with respect to timely product innovation. We,
through our research and development and support personnel, work closely with
our customers and prospective customers to determine their requirements, to
design enhancements and new releases to meet their needs and to adapt our
products to new platforms, operating systems and databases. Research and
development activities for all products principally take place in our research
and development facilities in Israel. As of December 31, 2004, we employed 37
persons in research and development. The Company participated in programs
sponsored by the Office of the Chief Scientist. (SEE ITEM 4B "INFORMATION ON THE
COMPANY - BUSINESS OVERVIEW - GOVERNMENT REGULATIONS")

      As of December 31, 2004, we had obtained grants from the Office of the
Chief Scientist in the aggregate amount of $2,426,000 for certain of our
research and development projects. We are obligated to pay royalties to the
Chief Scientist, amounting to 2%-5% of the sales of the products and other
related revenues generated from such projects, up to 100% of the grants
received, linked to the dollar. The obligation to pay these royalties is
contingent on actual sales of the products and in the absence of such sales no
payment is required. Through December 31, 2004, we have paid or accrued
royalties to the Chief Scientist in the amount of $ 1,956,000. As of December
31, 2004, the aggregate contingent liability to the Office of the Chief
Scientist amounted to $ 470,000. Our royalty expenses during the years 2004,
2003 and 2002 were $290,000, $479,000 and $232,000 respectively.

      We have committed substantial financial resources to our research and
development efforts. During 2004, 2003 and 2002, our research and development
expenditures were $3.1 million, $3.1 million and $3.0 million, respectively. We
did not receive any reimbursement from the Office of the Chief Scientist during
the last three years. We capitalized computer software development costs of $1.6
million in the years ended December 31, 2004, 2003 and 2002. We believe that our
investment in product development activities in 2005 will be significantly
larger than our expenditures in 2004.

D.    TREND INFORMATION

      We expect that our results will continue to be impacted by the continued
decline in revenues from our legacy products and by increased sales and
marketing expenditures while we attempt to gain market acceptance for our data
integration products. As a result of an unpredictable business environment and
long sales cycles we are unable to provide any guidance as to sales and
profitability trends.

                                       29



E.    OFF-BALANCE SHEET ARRANGEMENTS

      We are not a party to any material off-balance sheet arrangements. In
addition, we have no unconsolidated special purpose financing or partnership
entities that are likely to create material contingent obligations.

F.    TABULAR DISCLOSURE OF CONTRACTUAL OBLIGATIONS

      The following table summarizes our contractual obligations and commercial
commitments, as of December 31, 2004 and the effect we expect them to have on
our liquidity and cash flow in future periods.



                                                        Payments due by Period
                                        --------------------------------------------------------
                                                 less than 1                           more than
 Contractual Obligations                Total       year       1-3 Years   3-5 Years    5 Years
 -----------------------                ------   -----------   ---------   ---------   ---------
                                                                          
Long-term debt obligations ..........   $  132      $ 113         $ 19      $ --         None

Capital (finance) lease obligations..      103         95            8        --         None

Operating lease obligations .........      840        435          405        70         None
                                        ------      -----         ----      ----         ----
Total ...............................   $1,075      $ 643         $432      $ 70         None


ITEM  6.    DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES

A.    DIRECTORS AND SENIOR MANAGEMENT

      The following table lists the name, age, principal position and a
biographical description of each of our executive officers and directors.



NAME                    AGE    DIRECTOR SINCE    POSITION WITH THE COMPANY
----                    ---    --------------    -------------------------
                                        
Shimon Alon (1) (2) ..  54         2004          Chairman of the Board of Directors*
Aki Ratner (1) .......  48         2004          Chief Executive Officer and Director
Ofer Segev ...........  46           --          Chief Financial Officer
Dror Elkayam .........  37           --          Vice President - Finance and Secretary
Zafrir Ron ...........  44           --          Vice President - Research and Development and
                                                 Support
Dov Biran ............  52         2003          Director*
Dan Falk (3) .........  60         2002          Director*
Zamir Bar Zion (3) ...  47         2004          Outside Director*
Anat Segal (2) (3) ...  38         2002          Outside Director*
Ron Zuckerman (1) ....  48         2004          Director*


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

* Designated as an "independent director" in accordance with NASDAQ Marketplace
Rules.

(1) These directors were initially appointed to our Board of Directors pursuant
to a Note and Warrant Purchase Agreement, dated March 22, 2004, by and between
Attunity and Messrs. Shimon Alon, Ron Zuckerman, Aki Ratner and other investors
represented by them, or the "Investors Group". Under the purchase agreement, the
Investors Group is entitled to designate two members for election to our Board
so long as it continues to beneficially own at least 15% of our issued and
outstanding ordinary shares, on an as converted basis (excluding unexercised
warrants), and to designate one member for election to our Board so long as
it continues to beneficially own at least 5% of our issued and outstanding
ordinary shares, on an as converted basis (excluding unexercised warrants). We
are required to use our best efforts to ensure that such director(s) is/are duly
elected to the Board of Directors and, subject to applicable law and NASDAQ
rules and regulations, to appoint such director(s) to each committee of our
Board of Directors. For additional details, see Item 7B. "Major Shareholders and
Related Party Transactions - Major Shareholders - Related Party Transactions."

                                       30



(2) Member of the Nomination Committee and the Compensation Committee.

(3) Member of the Audit Committee.

      SHIMON ALON was appointed Chairman of our Board of Directors in May 2004.
From September 1997 until June 2003, Mr. Alon served as Chief Executive Officer
of Precise Software Solutions Ltd., or Precise, a leading provider of
application performance management. Since the acquisition of Precise by Veritas
Software Corp., or Veritas, in June 2003, Mr. Alon serves as an executive
advisor to Veritas. Prior to Precise, Mr. Alon held a number of positions at
Scitex Corporation Ltd. and its subsidiaries, including President and Chief
Executive Officer of Scitex America and Managing Director of Scitex Europe. Mr.
Alon is a member of the board of directors of Scitex Corporation Ltd and the
chairman of the board of directors of e-glue inc., a provider of productivity
management solutions for Call Centers. Mr. Alon holds a degree from the
Executive Management Program at the Harvard Business School.

      ITZHAK (AKI) RATNER was appointed as our Chief Executive Officer in
September 2004 and has been a member of our Board of Directors since July 2004.
He was the President of Precise from December 2000 to June 2003 and served as
its Vice President of Research and Development from May 1997 to September 2000.
After the acquisition of Precise by Veritas in June 2003, Mr. Ratner served as
Senior Vice President for Integration at Veritas. Mr. Ratner served in the
Israeli Air Force from 1981 to 1996, where he combined operational
responsibilities between flying and numerous software development management
positions. Mr. Ratner holds a B.Sc. degree in mathematics and computer science
from Bar-Ilan University.

      OFER SEGEV has been our Chief Financial Officer since June 2003. From
January 2002 until June 2003 he served as the Chief Executive Officer of
Teleknowledge Group Ltd., a private company in the billing and customer care
field. From May 2001, he was the Chief Financial Officer of Teleknowledge Group
Ltd. Prior to that, from May 2000 until April 2001, Mr. Segev was the Chief
Financial Officer of Tundo Corp., a company in the VoIP field. Prior to that Mr.
Segev was a partner at Kost Forer & Gabay, a predecessor to Kost Forer Gabbay &
Kasierer, a Member of Ernst & Young Global, where he led the high technology
service group. Mr. Segev holds a B.A. degree in Economics and Accounting from
Bar Ilan University in Israel and has studied at the Kellogg Graduate School of
Management at Northwestern University.

      DROR ELKAYAM has been our Vice President - Finance and Secretary since
October 2004. From August 1997 until June 2003, he served as the Director of
Finance and Corporate Secretary of Precise. Since the acquisition of Precise by
Veritas in June 2003 and until September 2004, he served as Finance Manager in
Precise. Mr. Elkayam holds a B.A. degree in economics and accounting from the
Hebrew University, Jerusalem. He is also a certificated public accountant in
Israel.

      ZAFRIR RON has been our Vice President - Research and Development and
Support since August 2004. Mr. Ron served in the Israeli Air Force from 1984 to
2003 in various positions, including as a manager of a software development unit
from August 1999 until June 2003. From June 2003 until August 2004, he acted as
an independent advisor providing research and development related services to
high tech companies. Mr. Ron holds a B.s.c. degree in aeronautics and
engineering from the Technion - The Israeli Institute of Technology, and a
M.B.A. degree from Tel Aviv University.

                                       31



      DR. DOV BIRAN has been a director since December 2003. Dr. Biran has been
a professor of computers and information systems at Northeastern University in
Boston since September 2001. Prior thereto, Dr. Biran served as acting Chief
Executive Officer, Chief Technology Officer and a director of Attunity from
March 2000 through October 2001. Dr. Biran was the founder and president of
Bridges for Islands, which was acquired by us in February 2000. For over thirty
years he has held various positions in the IT area, including founder and Chief
Executive Officer of Optimal Technologies, a consulting IT firm, Chief
Information Officer of Dubek Ltd., officer in the computer unit of the Israeli
Defense Forces and as an adjunct professor at Tel Aviv University. His areas of
expertise include integration and Web technologies. Dr. Biran holds a B.Sc.
degree in operations research and an M.B.A. and a Ph.D. degree in computers and
information systems from Tel Aviv University.

      DAN FALK has been a director since April 2002. From 1999 until 2000, he
served as the President and Chief Operating Officer and then Chief Executive
Officer of Sapiens International Corporation N.V., a publicly traded company
that provides cost-effective business software solutions. From 1995 until 1999,
Mr. Falk was Executive Vice President and Chief Financial Officer of Orbotech
Ltd., a maker of automated optical inspection and computer aided manufacturing
systems. From 2000 until 2003, Mr. Falk served as the chairman of the board of
directors of Atara Technology Ventures and is a member of the boards of
directors of Orbotech, Nice System Ltd, Orad Hi-Tec Systems Ltd., Netafim Ltd,
Visionix Ltd., Dmatek Ltd., Poalim Ventures 1 Ltd, Clicksoftware Ltd., Rontech
Ltd, Ormat Technologies Inc. and Plastopil Ltd. He holds an M.B.A. degree from
the Hebrew University School of Business.

      ZAMIR BAR-ZION has been an outside director since December 2004. Mr.
Bar-Zion served as Managing Director for Nessuah Zannex & Co./USBancorp Piper
Jaffray from 1998 through 2001. From 1995 to 1998, Mr. Bar-Zion served as a
private financial consultant. As of May 2004, Mr. Bar-Zion rejoined Exellence
Neshua/Piper Jaffray as the MD Investment Banking in Israel. Mr. Bar-Zion
received his B.Sc. in Computer Science and Finance from New York Institute of
Technology, an M.A. from the Department of Finance from Pace University, New
York, and a PMD from the Program Management Development Program at Harvard
University.

      ANAT SEGAL has been an outside director since December 2002. She has acted
as an independent advisor providing investment-banking services and financial
and strategic consulting to, mainly, high-tech companies since January 2000. Ms.
Segal is also a founder and Managing Partner of Xenia Ventures, a technology
incubator based in Kiryat Gat, Israel and a director of Orad Hi-Tec Systems
Ltd., Marathon Venture Capital Fund Ltd. and Prior-Tech Ltd.. From 1998 to early
2000, she has served as the Managing Director and Head of Corporate Finance of
Tamir Fishman & Co., which was then the Israeli strategic affiliate of Hambrecht
and Quist. From 1996 until 1998, she served as a Vice President of Investment
Banking, Robertson Stephens & Co/Evergreen. From 1990 until 1996, Ms. Segal held
senior positions with Bank Hapoalim Group and Poalim Capital Markets. Ms. Segal
holds a B.A. degree in Economics and Management, an M.B.A. degree and an L.L.B.
degree from Tel Aviv University.

      RON ZUCKERMAN has been a director since May 2004. Mr. Zuckerman founded
Sapiens International Corporation and served as its Chief Executive Officer from
1995 until March 2000 and currently serves as the Chairman of its board of
directors. Mr. Zuckerman served as Chairman of Precise Software Solutions Ltd.
until it was acquired by Veritas in June 2003. Mr. Zuckerman serves as a
managing partner of Magnum Communications Fund and the First Israeli Turnaround
Fund. Mr. Zuckerman holds a B.Sc. degree in economics from Brandeis University.

                                       32



ADDITIONAL INFORMATION

      There are no family relationships between any of the directors or members
of senior management named above.

      Our articles of association provide for a Board of Directors of not fewer
than three nor more than eleven members. The Board is currently composed of
seven (7) directors. Officers serve at the pleasure of the Board of Directors,
subject to the terms of any agreement between the officer and us.

      Messrs. Ratner, Alon, Zuckerman, Biran and Falk will serve as directors
until our 2005 annual general meeting of shareholders and until their successors
are elected. Ms. Anat Segal was elected as an outside director in December 2002
and will serve in such office pursuant to the provisions of the Israeli
Companies Law for a three-year term until our 2005 annual general meeting of
shareholders. Thereafter, her office may be renewed for only one additional
three-year term. Mr. Zamir Bar-Zion was elected as an outside director in
December 2004 and will serve in such office pursuant to the provisions of the
Israeli Companies Law for a three-year term until our 2008 annual general
meeting of shareholders. Thereafter, his office may be renewed for only one
additional three-year term.

RECENT MANAGEMENT CHANGES

      During 2004, the composition of our management team underwent several key
changes, including:

      o     In May 2004, Mr. Shimon Alon was appointed Chairman of our Board of
            Directors. In addition, Messrs. Aki Ratner and Ron Zuckerman were
            appointed directors of our company in mid 2004 and, in December
            2004, Mr. Zamir Bar-Zion was elected as an outside director; and

      o     Mr. Aki Ratner was appointed as our Chief Executive Officer,
            effective September 9, 2004, replacing Mr. Arie Gonen, who had been
            our founder and served as our Chief Executive Officer since
            September 2002.

B.    COMPENSATION

GENERAL

      The following table sets forth all cash and cash-equivalent compensation
we paid with respect to all of our directors and executive officers as a group
for the periods indicated:



                                             SALARIES, FEES,
                                             COMMISSIONS AND      PENSION, RETIREMENT
                                                BONUSES           AND SIMILAR BENEFITS
                                             ---------------      --------------------
                                                                 
All directors and executive officers
as a group, consisting of 10 persons
for the year ended December 31, 2004* ....      $ 458,000              $ 49,000


   * Excludes two persons who were executive officers (including Mr. Gonen, our
former chief executive officer) during 2004 in respect of which we paid, during
2004, $664,000 for salaries, fees, commissions and bonuses and $76,000 in
respect of pension, retirement and similar benefits.

      We provide automobiles to our executive officers in Israel pursuant to
standard policies and procedures.

      During 2004, an aggregate sum of approximately $69,000 was set aside by us
to provide pension, retirement and severance benefits to directors and executive
officers.

      In accordance with the approval of our shareholders, non-employee
directors receive an annual fee of $9,000 and an attendance fee of $300 per
meeting attended.

                                       33



      In November 2004, our Audit Committee and Board of Directors adopted a
policy, according to which each of our non-employee directors, who may serve
from time to time, including our continuing outside director, will be granted
options, as follows:

      o     grant of options under our stock option plans to purchase 10,000
            ordinary shares for each year for which such non-employee director
            holds office;

      o     an exercise price of all options equal to the fair market value of
            the ordinary shares on the date of the grant (i.e., beginning with a
            grant of options to purchase 10,000 ordinary shares with an exercise
            price equal to the fair market value of the ordinary shares on the
            date of the annual meeting of shareholders in which such director is
            elected or reelected);

      o     the options will become fully vested within 12 months after the date
            of the grant; and

      o     any outstanding options that are not vested at the time of
            termination of the director's service with the Company will be
            accelerated and become fully vested and exercisable for a period of
            180 days thereafter, unless termination was due to the director's
            resignation or for one of the causes set forth in the Companies Law.

      Other than the foregoing fees, reimbursement for expenses and the award of
stock options, we do not compensate our directors for serving on our board of
directors. See Item 6E. "Directors, Senior Management and Employee - Share
Ownership - Stock Option Plans - Grants to Senior Management in 2004."

 CHIEF EXECUTIVE OFFICER COMPENSATION

      Mr. Itzhak (Aki) Ratner began serving as a director of our company on July
1, 2004. Effective as of July 27, 2004, we entered into an agreement with Mr.
Ratner under which he agreed to serve as our Deputy Chief Executive Officer,
commencing July 27, 2004, and following termination of Mr. Gonen's employment
with our company, to serve as our Chief Executive Officer. Pursuant to the
employment agreement, Mr. Ratner has agreed to devote his full working time and
best efforts to our business and affairs, and to the performance of his duties
under the agreement as long as he is employed by us. We agreed to provide Mr.
Ratner the following payments and benefits:

      o     A gross annual salary of $250,000, paid in NIS, during the term of
            his employment;

      o     A company car and all related expenses will be covered by our
            company, except related taxes;

      o     Company contributions for the benefit of Mr. Ratner to our Managers
            Insurance Policy in the amount of 15.83% of Mr. Ratner's gross
            salary and Education Fund ("Keren Hishtalmut") in the amount of 7.5%
            of Mr. Ratner's gross salary. Part of the contributions to the
            Managers Insurance Policy are for severance pay to which Mr. Ratner
            would be entitled;

      o     Options to purchase 750,000 ordinary shares, at an exercise price
            equal to $2.30. The options are subject to the terms of our 2003
            Israeli Stock Option Plan. The options will be exercisable in three
            equal installments, at the end of each of the three years following
            the date of commencement of Mr. Ratner's employment. However, all
            of the options will vest in full upon the consummation of a merger
            of our company or the acquisition of all or a majority of our shares
            or assets by a third party (that is not a controlling shareholder as
            of the date of Mr. Ratner's employment agreement);

      o     An annual bonus that will not exceed $100,000 gross, which shall be
            paid on a quarterly basis (in amounts that will not exceed $25,000
            per quarter), subject to Mr. Ratner achieving certain milestones
            that will be agreed upon;

      o     Up to 22 days paid vacation per year;

                                       34



      o     10 days recreation payment a year in an amount normally paid by our
            company and payment of Mr. Ratner's full salary during periods of
            his military reserve duty, in compliance with local laws; and

      o     In the event of termination of Mr. Ratner's employment for any
            reason (except if the company terminates his employment under such
            circumstances that he is not entitled to severance pay under Israeli
            law, if he resigns without giving the required prior notice, or if
            he gives prior notice of his resignation, for any reason, within 36
            months of his employment with our company), Mr. Ratner will be
            entitled to an adjustment period of 12 months following the end of
            the prior notice period under the agreement (or from the date that
            he actually ceased to provide services should we choose to waive the
            prior notice period). During the adjustment period, Mr. Ratner will
            be entitled to all rights to which he is entitled under the
            agreement, except that the options granted to him will cease to
            vest, however he will be entitled to exercise vested options during
            such period. The employee-employer relationship will only terminate
            at the end of the adjustment period. Mr. Ratner will be entitled to
            reimbursement of all expenses in connection with his employment.

            The employment agreement contains customary confidentiality and
non-solicitation provisions as well as an undertaking of Mr. Ratner not to
compete with us or our field of business for 12 months following termination of
his employment.

            The agreement with Mr. Ratner was approved by our Audit Committee,
Board of Directors and our shareholders.

C.    BOARD PRACTICES

INTRODUCTION

      According to the Israeli Companies Law and our articles of association,
the management of our business is vested in our board of directors. The board of
directors may exercise all powers and may take all actions that are not
specifically granted to our shareholders. As part of its powers, our board of
directors may cause us to borrow or secure payment of any sum or sums of money
for our purposes, at times and upon terms and conditions as it determines,
including the grant of security interests in all or any part of our property.

ELECTION OF DIRECTORS

      Pursuant to our articles of association, all of our directors are elected
at annual meetings of our shareholders. Except for our outside directors (as
described below), our directors hold office until the next annual meeting of
shareholders following the annual meeting at which they were appointed, which is
required to be held at least once during every calendar year and not more than
fifteen months after the last preceding meeting. Directors may be removed
earlier from office by resolution passed at a general meeting of our
shareholders. Our board of directors may temporarily fill vacancies in the board
until the next annual meeting of shareholders.

OUTSIDE DIRECTORS

      The Israeli Companies Law requires Israeli companies with shares that have
been offered to the public in or outside of Israel to appoint at least two
outside directors. No person may be appointed as an outside director if the
person or the person's relative, partner, employer or any entity under the
person's control has or had, on or within the two years preceding the date of
the person's appointment to serve as outside director, any affiliation with the
company or any entity controlling, controlled by or under common control with
the company. The term affiliation includes:

                                       35



      o     an employment relationship;

      o     a business or professional relationship maintained on a regular
            basis;

      o     control; and

      o     service as an officer holder, excluding service as an outside
            director of a company that is offering its shares to the public for
            the first time. The Companies Law defines the term "office holder"
            of a company to include a director, the chief executive officer, the
            chief business manager, a vice president and any officer that
            reports directly to the chief executive officer.

      No person may serve as an outside director if the person's position or
other activities create, or may create, a conflict of interest with the person's
responsibilities as an outside director or may otherwise interfere with the
person's ability to serve as an outside director. If, at the time an outside
director is to be appointed, all current members of the Board of Directors are
of the same gender, then the outside director must be of the other gender.

      Outside directors are elected by shareholders. The shareholders voting in
favor of their election must include at least one-third of the shares of the
non-controlling shareholders of the company who voted on the matter. This
minority approval requirement need not be met if the total shareholdings of
those non-controlling shareholders who vote against their election represent 1%
or less of all of the voting rights in the company.

      Outside directors serve for a three-year term, which may be renewed for
only one additional three-year term. Outside directors can be removed from
office only by the same special percentage of shareholders as can elect them, or
by a court, and then only if the outside directors cease to meet the statutory
qualifications with respect to their appointment or if they violate their duty
of loyalty to the company.

      Any committee of the board of directors must include at least one outside
director and the audit committee must include all of the outside directors. An
outside director is entitled to compensation as provided in regulations adopted
under the Israeli Companies Law and is otherwise prohibited from receiving any
other compensation, directly or indirectly, in connection with such service.

      Our outside directors are Zamir Bar-Zion and Anat Segal.

INDEPENDENT DIRECTORS

      The NASDAQ Marketplace Rules currently require us to have at least two
independent directors on our Board of Directors. Under new NASDAQ Marketplace
Rules promulgated pursuant to the Sarbanes-Oxley Act of 2002, effective as of
July 31, 2005, a majority of our board of directors must qualify as independent
directors within the meaning of the NASDAQ Marketplace Rules and our Audit
Committee must have at least three members and be comprised only of independent
directors each of whom satisfies the respective "independence" requirements of
the SEC and NASDAQ.

      Of the seven (7) members of our board of directors, our board of directors
has determined that (i) all, except for Mr. Ratner, our chief executive officer,
qualify as "independent directors" within the meaning of the NASDAQ Marketplace
Rules and (2) that Messrs. Dan Falk and Zamir Bar-Zion and Ms. Anat Segal, being
all of the members of out Audit Committee also qualify as "independent
directors" under SEC rules.

                                       36



 COMMITTEES OF THE BOARD OF DIRECTORS

      Subject to the provisions of the Israeli Companies Law, our board of
directors may delegate its powers to committees consisting of board members. Our
board of directors has established the following committees:

      AUDIT COMMITTEE. Our audit committee, which was established in accordance
with Section 114 of the Israeli Companies Law and Section 3(a)(58)(A) of the
Securities Exchange Act of 1934, assists our board of directors in overseeing
the accounting and financial reporting processes of our company and audits of
our financial statements, including the integrity of our financial statements,
compliance with legal and regulatory requirements, our independent public
accountants' qualifications and independence, the performance of our internal
audit function and independent public accountants, finding any defects in the
business management of our company for which purpose the audit committee may
consult with our independent auditors and internal auditor, proposing to the
board of directors ways to correct such defects, approving related-party
transactions as required by Israeli law, and such other duties as may be
directed by our board of directors.

      The responsibilities of the audit committee also include approving
related-party transactions as required by law. Under Israeli law an audit
committee may not approve an action or a transaction with a controlling
shareholder, or with an office holder, unless at the time of approval two
outside directors are serving as members of the audit committee and at least one
of the outside directors was present at the meeting in which an approval was
granted.

      Our audit committee consists of three board members who satisfy the
respective "independence" requirements of the SEC, NASDAQ and Israeli Law for
audit committee members. Our audit committee is currently composed of Ms. Anat
Segal and Messrs. Dan Falk and Zamir Bar-Zion. The audit committee meets at
least once each quarter.

      In April 2005, our Board of Directors resolved to designate the Audit
Committee as our Qualified Legal Compliance Committee, or the QLCC. In its
capacity as the QLCC, the Audit Committee is responsible for investigating
reports made by attorneys appearing and practicing before the SEC in
representing us of perceived material violations of U.S. federal or state
securities laws, breaches of fiduciary duty or similar violations by us or any
of our agents.

      COMPENSATION COMMITTEE. Our board of directors has appointed a
compensation committee, which currently comprises of Shimon Alon and Anat Segal,
each of whom qualifies as an "independent director" within the meaning of NASDAQ
Marketplace Rules. The role of the compensation committee is to review the
salaries and incentive compensation of our executive officers and to make
recommendations on such matters for approval by the board of directors. The
members of the committee also administer our share incentive and stock option
plans, subject to additional board approval where required pursuant to the
Companies Law.

      NOMINATING COMMITTEE. In November 2004, our board of directors has
appointed a nominating committee, which currently comprises of Shimon Alon and
Anat Segal, each of whom qualifies as an "independent director" within the
meaning of NASDAQ Marketplace Rules. The role of the nominating committee is to
recommend to our board nominees for election as directors at the annual meetings
of shareholders and to identify candidates to fill any vacancies on the board.

INTERNAL AUDIT

      Under the Israeli Companies Law, our board of directors is also required
to appoint an internal auditor proposed by the audit committee. The role of the
internal auditor is to examine, among other things, whether our activities
comply with the law and orderly business procedure. The internal auditor may not
be an interested party or officer holder, or a relative of any interested party
or officer holder, and may not be a member of our independent accounting firm.
The Companies Law defines the term "interested party" to include a person who
holds 5% or more of the company's outstanding share capital or voting rights, a
person who has the right to appoint one or more directors or the general
manager, or any person who serves as a director or as the general manager. Mr.
Joseph Ginossar of Fahn, Kanne & Co., an Israeli accounting firm, serves as our
internal auditor.

                                       37



DIRECTORS' SERVICE CONTRACTS

      OUR FORMER CHIEF EXECUTIVE OFFICER. Mr. Gonen has served as a director
since December 1988 and served as the Chairman of our Board of Directors from
October 31, 1988 until May 10, 2004. Mr. Gonen served as our Chief Executive
Officer from October 31, 1988 until October 1, 2000. From August 22, 2002
through October 28, 2003, Mr. Gonen assumed the position of Interim Chief
Executive Officer. On October 28, 2003, our Board of Directors appointed Mr.
Gonen as our Chief Executive Officer, in addition to his position at such time
as Chairman of our Board of Directors, for a term not to exceed three years,
such appointment was approved by our annual general meeting of shareholders in
December 2003. In March 2003, we entered into a new Employment and Services
Agreement with Mr. Gonen, effective as of September 1, 2002, under which Mr.
Gonen agreed to serve as the Chairman of our Board of Directors and our Interim
Chief Executive Officer and to act as a consultant for a period of three years
after termination of his employment. In September 2004, Mr. Gonen stepped down
from his position as our Chief Executive Officer and resigned from our board of
directors

      During the term of his employment with us, Mr. Gonen was entitled to a
monthly gross salary of NIS 90,000, linked to the Israeli Consumer Price Index
(approximately $20,500) and to a monthly consulting fee of $13,500 plus V.A.T.
during the three-year, post-termination consulting period. During his employment
term, Mr. Gonen was entitled to the use of a company car, full reimbursement for
his home telephone expenses, reimbursement for all-reasonable entertainment and
living expenses both in Israel and abroad, contributions to Managers Insurance
and Education Fund and we granted Mr. Gonen options to purchase 400,000 of our
ordinary shares at a price of $1.75 per share. In addition, we agreed to pay Mr.
Gonen certain bonuses as specified in the employment agreement.

      In connection with the appointment of Mr. Gonen as our Chief Executive
Officer as well as Chairman of our Board of Directors in October 2003, Mr.
Gonen's Employment and Service Agreement was amended, as approved by the annual
general meeting of shareholders in December 2003, pursuant to which we granted
Mr. Gonen an additional 600,000 options to purchase our ordinary shares at an
exercise price of $1.92 per share, with vesting conditioned on his spending at
least two-thirds of his time in the United States during 2004.

      In April 2004, in connection with a private placement of our securities
(see Item 7B. "Major Shareholders and Related Party Transactions - Related Party
Transactions"), our shareholders approved a new Employment and Services
Agreement with Mr. Gonen, which amended and restated the then existing
Employment and Services Agreement (as amended), effective as of January 1, 2004.
The new Employment and Services Agreement reflected the terms of the previous
agreement, and in addition the right of Attunity to change Mr. Gonen's position
as Chief Executive Officer while continuing his employment with us, such that it
will not constitute termination of his employment. The new agreement provided
that in the event that Mr. Gonen's employment with us is terminated due to the
failure of our company to achieve the financial milestones agreed upon from time
to time by him and our Board of Directors, we will have the right to terminate
his employment and pay Mr. Gonen a one-time, lump-sum payment of $250,000
instead of the monthly consulting fee to which he is entitled during the
three-year consulting period. It was further agreed that Mr. Gonen's options to
purchase 600,000 of our ordinary shares will vest only in the event of a change
of control transaction. Additionally, we agreed that in the event we are
acquired in a merger or acquisition transaction, Mr. Gonen will be entitled to a
fee of up to 7% of the total value of the consideration paid to us in such a
transaction, the exact percentage to be determined by our Board of Directors;
however, the percentage will be no less than 3% in the event that the closing of
the transaction occurs on or before December 31, 2004; 2% if the closing of
the transaction occurs at any time between January 1, 2005 and December 31, 2005
and 1% if the closing of the transaction occurs at any time between January 1,
2006 and December 31, 2007. Thereafter, Mr. Gonen will not be entitled to any
fee in connection with or relating to an acquisition transaction.

                                       38



      The provisions in Mr. Gonen's new Employment and Services Agreement with
respect to, among other things, option grants and bonuses have been superseded
by an agreement dated July 25, 2004 relating to the termination of his
employment. In September 2004, our shareholders approved the July 25, 2004
agreement. A brief summary of the agreement follows:

      o     Mr. Gonen agreed to be, commencing August 1, 2004, on leave without
            pay until the termination of his employment.

      o     We agreed to pay Mr. Gonen, no later than 14 days following the date
            of termination of his employment, the following: (i) any part of his
            salary due and not paid on the date of termination of his
            employment, including the standard accompanying payments; (ii)
            payment for 11 accrued vacation days; and (iii) amounts that had
            accrued to Mr. Gonen's benefit in the Managers Insurance and the
            Continuing Education Fund ("Keren Hishtalmut").

      o     In consideration of the extension of the non-compete period under
            his employment agreement from 12 to 36 months, we agreed to pay Mr.
            Gonen $400,000 within 14 days following the date of termination of
            his employment.

      o     Of the options to purchase 600,000 of our ordinary shares that we
            granted to Mr. Gonen under his employment agreement of April 2004,
            Mr. Gonen is entitled to retain options to purchase 240,000 ordinary
            shares and the remaining options expired. The grant terms of such
            options provide that the options are exercisable upon a change of
            control of our company. With regard to the options to purchase
            400,000 of our ordinary shares granted to Mr. Gonen under his
            amended employment agreement of March 2003, they vest on the date of
            termination of his employment and will be exercisable until August
            31, 2009.

      o     Mr. Gonen is entitled to the following two payments, in lieu of any
            bonuses to which he would otherwise have been entitled under his
            employment agreement: (i) 9% of all licenses and maintenance
            revenues received by us between January 1, 2004 and December 31,
            2007 from Consist, an international distributor, provided that the
            bonus will not exceed the lesser of (a) five percent (5%) of our
            yearly net profit, excluding any impairment of intangible assets,
            and (b) $100,000 per year; and (ii) in the event our company is
            acquired in a merger or an acquisition transaction, Mr. Gonen will
            be entitled to a fee of up to seven percent (7%) of the total value
            of the consideration paid for our company in such a transaction, the
            exact percentage to be determined by our Board of Directors.
            However, the percentage will be no less than three percent (3%) of
            the total value of the consideration paid in the event that the
            closing of the transaction occurs on or before December 31, 2004;
            two percent (2%) if the closing of the transaction occurs at any
            time between January 1, 2005 and December 31, 2005; and one percent
            (1%) if the closing of the transaction occurs at any time between
            January 1, 2006 and December 31, 2007. Thereafter, Mr. Gonen will
            not be entitled to any fee in connection with or relating to an
            acquisition transaction.

      o     During the three year period following termination of his
            employment, Mr.Gonen agreed to provide consultancy services to our
            company. We decided not to exercise our right under the employment
            to pay him a one-time consulting fee of $250,000 and determined to
            pay to Mr. Gonen the monthly consulting fee provided for under his
            current employment agreement of $13,500 plus VAT per month during
            the consultancy period. If any judiciary body determines that Mr.
            Gonen was an employee of our company during such consultancy period,
            or that he is entitled to rights of an employee of our company, or
            if we are subjected to any expenses in addition to those set forth
            in the agreement as a result of such determination, Mr. Gonen will
            receive a reduced level of compensation equal to sixty-five percent
            (65%) of the consulting fee actually paid (gross), retroactive as of
            the commencement of the consulting services. In such event, Mr.
            Gonen will be required to pay back to us all amounts paid to him as
            of the commencement of the consulting services that exceed the
            reduced compensation, linked to the consumer price index, plus
            interest.

                                       39



      o     We agreed to pay Mr. Gonen's legal expenses in the amount of up to
            $30,000, plus VAT, within 14 days of the date of termination of his
            employment.

      o     We undertook that we will continue to maintain directors and
            officers insurance that will cover Mr. Gonen for the period of his
            employment and service as a director in our company and our
            subsidiaries until the end of the periods of the applicable statutes
            of limitations.

      o     The agreement also provides for mutual releases of claims between
            our company and Mr. Gonen, including any claims arising from an
            inquiry into the validity and due authorization of certain
            compensation provisions of his employment agreement of March 2003.

      In April 2004, one of our shareholders wrote a letter to our Audit
Committee asking that it investigate whether certain compensation provisions of
the employment agreement entered into by our company and Mr. Gonen in March 2003
were validly and duly authorized. At our Meeting of Shareholders held on April
22, 2004, the same shareholder reiterated his request. Our Board of Directors
resolved, pursuant to the recommendation of our Audit Committee, to establish a
special fact finding committee to investigate the allegations and other matters
relating to Mr. Gonen's compensation. Since Mr. Gonen resigned and his
termination compensation was negotiated and then approved by the shareholders in
September 2004 (as described above), the matter was deemed resolved.

      OUR CURRENT CHIEF EXECUTIVE OFFICER. We entered into an employment
agreement with Mr. Ratner, our chief executive officer, who is also a member of
our board of directors. See Item 6B. "Directors, Senior Management and Employees
- Compensation to Chief Executive Officer."

      OTHER. Except as set forth above and in Item 6B. "Directors, Senior
Management and Employees - Compensation", there are no arrangements or
understandings between us and any of our directors for benefits upon termination
of service.

 APPROVAL OF RELATED PARTY TRANSACTIONS UNDER ISRAELI LAW

      GENERAL. Under the Companies Law, the approval of the board of directors
is required for all compensation arrangements of office holders who are not
directors, and directors' compensation arrangements require the approval of the
audit committee, the board of directors and the shareholders, in that order.

      The company may approve an action by an office holder from which the
office holder would otherwise have to refrain, as described above, if:

      o     the office holder acts in good faith and the act or its approval
            does not cause harm to the company; and

      o     the office holder discloses the nature of his or her interest in the
            transaction to the company in a reasonable time before the company's
            approval.

      Each person listed in the table under Item 6A - Directors and Senior
Management above is considered an office holder under the Companies Law.

                                       40



      DISCLOSURE OF PERSONAL INTERESTS OF AN OFFICE HOLDER. The Companies Law
requires that an office holder of a company disclose to the company, promptly,
and, in any event, not later than the first board meeting at which the
transaction is discussed, any direct or indirect personal interest that he or
she may have and all related material information known to him or her relating
to any existing or proposed transaction by the company. If the transaction is an
extraordinary transaction, the office holder must also disclose any personal
interest held by:

      o     the office holder's spouse, siblings, parents, grandparents,
            descendants, spouse's descendants and the spouses of any of these
            people; or

      o     any corporation in which the office holder is a 5% or greater
            shareholder, director or general manager or in which he or she has
            the right to appoint at least one director or the general manager.

      Under the Companies Law, an extraordinary transaction is a transaction:

      o     other than in the ordinary course of business;

      o     otherwise than on market terms; or

      o     that is likely to have a material impact on the company's
            profitability, assets or liabilities.

      The Companies Law does not specify to whom within the company nor the
manner in which required disclosures are to be made. We require our office
holders to make such disclosures to our board of directors.

      Under the Companies Law, once an office holder complies with the above
disclosure requirement, the board of directors may approve a transaction between
the company and an office holder, or a third party in which an office holder has
a personal interest, unless the articles of association provide otherwise. A
transaction that is adverse to the company's interest may not be approved.

      If the transaction is an extraordinary transaction, first the audit
committee and then the board of directors, in that order, must approve the
transaction. Under specific circumstances, shareholder approval may also be
required. A director who has a personal interest in an extraordinary
transaction, which is considered at a meeting of the board of directors or the
audit committee, may not be present at this meeting or vote on this matter,
unless a majority of the board of directors or the audit committee, as the case
may be, has a personal interest. If a majority of the board of directors has a
personal interest, then shareholder approval is also required.

      Under the Israeli Companies Law, all arrangements as to compensation of
office holders who are not directors require approval of our board of directors,
and, in certain cases, also our audit committee, and the compensation of office
holders who are directors must be approved by our audit committee, board of
directors and, subject to certain exceptions, shareholders, in that order.

EXCULPATION, INDEMNIFICATION AND INSURANCE OF DIRECTORS AND OFFICERS

      EXCULPATION OF OFFICE HOLDERS. Under the Companies Law, an Israeli company
may not exempt an office holder from liability for a breach of his or her duty
of loyalty, but may exempt in advance an office holder from his or her liability
to the company, in whole or in part, for a breach of his or her duty of care
(except in connection with distributions), provided that the articles of
association allow it to do so. Our articles of association allow us to exempt
our office holders to the fullest extent permitted by law.

      OFFICE HOLDERS' INSURANCE. Our articles of association provide that,
subject to the provisions of the Companies Law, we may enter into a contract for
the insurance of the liability of any of our office holders concerning an act
performed by him or her in his or her capacity as an office holder for:

                                       41



      o     a breach of his or her duty of care to us or to another person;

      o     a breach of his or her duty of loyalty to us, provided that the
            office holder acted in good faith and had reasonable cause to assume
            that his or her act would not prejudice our interests; or

      o     a financial liability imposed upon him or her in favor of another
            person.

      INDEMNIFICATION OF OFFICE HOLDERS. Under the Companies Law, we may
indemnify any of our office holders for an act performed in his or her capacity
as an office holder, retroactively (after the liability has been incurred) or in
advance, provided that our articles of association allow us to do so, against
the following:

      o     a financial liability imposed on him or her in favor of another
            person by any judgment, including a settlement or an arbitration
            award approved by a court; provided that our undertaking to
            indemnify is limited to events that our board of directors believes
            are foreseeable in light of our actual operations at the time of
            providing the undertaking and to a sum or standard that our board of
            directors determines to be reasonable under the circumstances;

      o     reasonable litigation expenses, including attorney's fees, incurred
            by the office holder as a result of an investigation or proceeding
            instituted against him by a competent authority, provided that such
            investigation or proceeding concluded without the filing of an
            indictment against him and either (A) concluded without the
            imposition of any financial liability in lieu of criminal
            proceedings or (B) concluded with the imposition of a financial
            liability in lieu of criminal proceedings with respect to a criminal
            offense that does not require proof of criminal intent; and

      o     reasonable litigation expenses, including attorneys' fees, incurred
            by the office holder or charged to him or her by a court, resulting
            from the following: proceedings we institute against him or her or
            instituted on our behalf or by another person; a criminal indictment
            from which he or she was acquitted; or a criminal indictment in
            which he or she was convicted for a criminal offense that does not
            require proof of intent.

      Our articles of association include the following provisions:

      o     we are authorized to grant in advance an undertaking to indemnify
            our office holders, provided that the undertaking is: limited to
            specified events which the board of directors determines to be
            anticipated; and limited to an amount determined by the board of
            directors to be feasible under the circumstances.

      o     we are authorized to indemnify retroactively our office holders.

      LIMITATIONS ON EXCULPATION, INSURANCE AND INDEMNIFICATION. The Companies
Law provides that a company may not indemnify an office holder nor exculpate an
office holder nor enter into an insurance contract which would provide coverage
for any monetary liability incurred as a result of any of the following:

      o     a breach by the office holder of his or her duty of loyalty, unless
            with respect to indemnification and insurance, the office holder
            acted in good faith and had a reasonable basis to believe that the
            act would not prejudice the company;

      o     a breach by the office holder of his or her duty of care if the
            breach was committed intentionally or recklessly, unless it was
            committed only negligently;

      o     any act or omission committed with the intent to derive an illegal
            personal benefit; or

      o     any fine levied against the office holder.

                                       42



      In addition, under the Companies Law, exculpation of, an undertaking to
indemnify or indemnification of, and procurement of insurance coverage for, our
office holders must be approved by our audit committee and our board of
directors and, in specified circumstances, such as if the office holder is a
director, by our shareholders.

      We have undertaken to indemnify our office holders to the fullest extent
permitted by law by providing them with a Letter of Indemnification to be
substantially in the form approved by our shareholders. (See Exhibit 4.13 in
Item 19)

      We currently maintain directors and officers liability insurance with a
per claim and aggregate coverage limit of $10 million including legal costs
incurred.

D.    EMPLOYEES

      The following table details certain data on the workforce (including
temporary employees) of Attunity and its consolidated subsidiaries for the
periods indicated:



                                                             As at December 31,
                                                           ----------------------
                                                            2004    2003    2002
                                                           ------   -----   -----
                                                                    
APPROXIMATE NUMBERS OF EMPLOYEES BY GEOGRAPHIC LOCATION
   United States                                             27       22      26
   Europe, Middle East                                       91      117     118
   Other                                                     13       14      14
                                                            --------------------
   TOTAL WORKFORCE                                          131      153     158
                                                            ====================
APPROXIMATE NUMBERS OF EMPLOYEES BY CATEGORY OF ACTIVITY
   Research and development                                  37       44      34
   Sales and marketing                                       44       30      38
   Product and customer support                              12        9      11
   Software services                                         24       53      54
   Management and administrative                             14       17      21
                                                            --------------------
   TOTAL WORKFORCE                                          131      153     158
                                                            ====================


      The overall reduction in our workforce, from 153 employees in 2003 to 131
employees in 2004 is due primarily to the outsourcing of certain of our non-core
services to O.S.T.

      We consider our relations with our employees to be good and we have never
experienced a strike or work stoppage.

      Our employees are not generally represented by labor unions. Nevertheless,
with respect to our employees in Israel, certain provisions of the collective
bargaining agreements between the Histadrut (General Federation of Labor in
Israel) and the Coordination Bureau of Economic Organizations (including the
Industrialists' Association) are applicable to our employees by order of the
Israeli Ministry of Labor. These provisions concern mainly the length of the
workday, minimum daily wages, insurance for work-related accidents, procedures
for dismissing employees, determination of severance pay and other conditions of
employment. We generally provide our employees with benefits and working
conditions beyond the required minimums.

                                       43



      Pursuant to Israeli law, we are legally required to pay severance benefits
upon certain circumstances, including the retirement or death of an employee or
the termination of employment of an employee without due cause. Israeli
employers and employees are required to pay predetermined amounts to the
National Insurance Institute, which is substantially similar to the United
States Social Security Administration. In 2004, payments to the National
Insurance Institute amounted to approximately 15.2% of wages (up to a maximum
amount), compared to 16.3% in 2003, of which approximately two-thirds was
contributed by employees with the balance contributed by the employer.

E.    SHARE OWNERSHIP

BENEFICIAL OWNERSHIP OF EXECUTIVE OFFICERS AND DIRECTORS

      The following table sets forth certain information as of June 6, 2005
regarding the beneficial ownership of our ordinary shares by each of our
directors and executive officers:



                                Number of Ordinary        Percentage of
                                     Shares                Outstanding
                              Beneficially Owned (1)   Ordinary Shares (2)
                              ----------------------   -------------------
                                                         
Shimon Alon** ..............     1,278,040 (3,4,5,6)           7.1%
Aki Ratner** ...............       680,452 (7)                 3.9%
Ofer Segev .................       155,000 (8)                   *
Dror Elkayam ...............             *                       *
Zafrir Ron .................             *                       *
Dov Biran ..................       863,720                     5.0%
Dan Falk ...................        10,000 (8)                   *
Zamir Bar-Zion .............             *                       *
Anat Segal .................        10,000 (8)                   *
Ron Zuckerman** ............     1,228,040 (3,4,6,9)           6.8%


----------
 *    Less than 1%.

 **   Messrs. Shimon Alon, Aki Ratner, Ron Zuckerman and other investors
      represented by them beneficially own, together, approximately 27.8% of our
      issued and outstanding share capital. See the table in Item 7A below.

 (1)  Beneficial ownership is determined in accordance with the rules of the SEC
      and generally includes voting or investment power with respect to
      securities. Ordinary shares relating to options currently exercisable or
      exercisable within 60 days of the date of the above table are deemed
      outstanding for computing the percentage of the person holding such
      securities but are not deemed outstanding for computing the percentage of
      any other person. Except as indicated by footnote, and subject to
      community property laws where applicable, the persons named in the table
      above have sole voting and investment power with respect to all shares
      shown as beneficially owned by them.

 (2)  The percentages shown are based on 17,091,359 ordinary shares issued and
      outstanding as of June 6, 2005.

 (3)  Includes 406,363 ordinary shares issuable upon exercise of Series A
      Warrants, exercisable at an exercise price of $1.75 per ordinary share.

 (4)  Includes 135,454 ordinary shares issuable upon exercise of Series B
      Warrants, exercisable at an exercise price of $2.00 per ordinary share.

 (5)  Includes 150,000 ordinary shares issuable upon exercise of May 2004
      Warrants, exercisable at an exercise price of $1.75 per ordinary share.

                                       44



 (6)  Includes 210,286 ordinary shares issuable upon the conversion of five
      years convertible debentures, at a conversion price of $1.75 per ordinary
      share.

 (7)  Includes the following:
      176,679 ordinary shares issuable upon exercise of Series A Warrants,
      exercisable at an exercise price of $1.75 per ordinary share.
      58,893 ordinary shares issuable upon exercise of Series B Warrants,
      exercisable at an exercise price of $2.00 per ordinary share.
      190,000 ordinary shares issuable upon exercise of May 2004 Warrants,
      exercisable at an exercise price of $1.75 per ordinary share.
      91,429 ordinary shares issuable upon the conversion of five years
      convertible debentures, at a conversion price of $1.75 per ordinary share.

 (8)  These ordinary shares are in the form of currently exercisable stock
      options.

 (9)  Includes 100,000 ordinary shares issuable upon exercise of May 2004
      Warrants, exercisable at an exercise price of $1.75 per ordinary share.

STOCK OPTION PLANS

OLD STOCK OPTION PLANS

      Under our 1994 Stock Option Plan, or the 1994 Plan, and our 1998 Stock
Option Plan, or the 1998 Plan, stock options may be granted to our employees,
officers and directors or to employees of any of our subsidiaries. The 1994 Plan
and 1998 Plan are administered by our Board of Directors. The Board has the
authority to determine the persons to whom options will be granted, the number
of ordinary shares to be covered by each option, the time or times at which
options will be granted or exercised, and the other terms and provisions of the
options.

      The 1994 Plan and 1998 Plan will terminate in 2004 and 2008, respectively,
unless previously terminated by the Board of Directors. We do not intend to
grant any additional options under the 1994 Plan and 1998 Plan, and we therefore
refer to them collectively as the Old Plans.

      No options were granted under the 1994 Plan and the 1998 Plan in 2004.

2001 STOCK OPTION PLAN

      In 2001 we adopted our 2001 Employee Stock Option Plan, or the 2001 Plan,
which authorized the grant of options to purchase up to 1,000,000 ordinary
shares. In 2003, the 2001 Plan was amended such that the number of ordinary
shares issuable under the 2001 Plan was increased by 1,000,000 ordinary shares,
subsequent to which up to 2,000,000 ordinary shares were issuable under the 2001
Plan. In September 2004, our shareholders approved an amendment to the 2001 Plan
and the 2003 Israeli Stock Option Plan, or the 2003 Plan (see description
below), to provide for the issuance thereunder of an additional 600,000 ordinary
shares, such shares to be allocated between the two plans as determined by our
Board of Directors from time to time. In December 2004, our shareholders
approved a further amendment to the 2001 Plan and 2003 Plan to provide for the
issuance thereunder of an additional 600,000 ordinary shares, such shares to be
allocated between the two plans as determined by our Board of Directors from
time to time.

      Employees, officers, directors and consultants of our company and its
subsidiaries are eligible to participate in the 2001 Plan. The 2001 Plan has a
term of ten (10) years and will terminate in 2011. No award of options may be
made after such date.

                                       45



      The 2001 Plan is currently administered by our Board of Directors, which
in the future may delegate such administration to a committee of directors.
Subject to the provisions of the 2001 Plan and applicable law, the Board of
Directors or the committee (if appointed) has the authority, to determine, among
other things to whom options may be granted; the number of ordinary shares to
which an option may relate; the exercise price for each share; the vesting
period of the option and the terms, conditions and restrictions thereof; to
construe and interpret the 2001 Plan; to prescribe, amend and rescind rules and
regulations relating to such plan; and to make all other determinations deemed
necessary or advisable for the administration of such plan.

      In 2004, we granted options exercisable into 258,500 ordinary shares under
the 2001 Plan.

2003 ISRAELI STOCK OPTION PLAN

      As of January 1, 2003, Section 102 of the Tax Ordinance, or Section 102,
which applies to stock option plans, was amended, pursuant to which certain new
tax advantages are afforded with respect to option grants to Israeli employees
and directors. In order to enable employees and directors to benefit from such
tax advantages with respect to future grants of options and issuance of shares
upon exercise thereof, such grants have to be performed under a share option
plan that is adjusted to the amended Section 102. Since our then existing stock
option plans did not comply with the amended Section 102, we adopted the 2003
Israeli Stock Option Plan, or the 2003 Plan, under which options may be granted
to employees employed by us or by our affiliates and for Israeli employees to
benefit from such tax advantages.

      Under the 2003 Plan, 1,500,000 ordinary shares were issuable; however,
this will not increase the total number of shares available for option grants,
but will allow us to roll over shares available for grant under our 1994 Plan,
1998 Plan and 2001 Plan into the 2003 Plan according to a resolution of our
Board of Directors from time to time. As described above, our shareholders
approved an increase in the number of ordinary shares available for future
option grants under the 2001 and 2003 Plans. In addition, our Board of Directors
has determined to roll-over approximately 817,000 ordinary shares from the Old
Plans to the 2003 Plan, to be used as for the grant of options.

      The 2003 Plan is currently administered by our Board of Directors, which
may delegate such administration to a committee of directors. Subject to the
2003 Plan and applicable law, the Board of Directors or the committee (if
appointed) has the authority to determine, among other things, to whom options
may be granted; the time and the extent to which the options may be exercised,
the fair market value of the shares and the exercise price of shares covered by
each option (based on the fair market value); to designate the type of options;
interpret the 2003 Plan; to prescribe, amend and rescind rules and regulations
relating to such plan; and to make all other determinations deemed necessary or
advisable for the administration of such plan.

      In 2004, we granted options exercisable into 966,000 ordinary shares
under the 2003 Plan.

GRANTS TO SENIOR MANAGEMENT IN 2004

      In 2004, we granted to our directors and executive officers options
exercisable into 890,000 ordinary shares, at exercise prices ranging from $2.30
to $2.46. Such options will expire in 2014.

TOTAL OUTSTANDING OPTIONS

      The following table set forth, as of June 6, 2005, the number of options
outstanding under our 1994, 1998, 2001 and 2003 Plans and their respective
exercise prices and expiration dates:



                    RANGE OF EXERCISE   WEIGHTED AVERAGE REMAINING
NUMBER OF OPTIONS         PRICE         CONTRACTUAL LIFE (IN YEARS)
-----------------   -----------------   ---------------------------
                                              
        6,000       $            0.02               1
      230,000       $      0.8 - 0.91               5
    1,346,000       $     1.05 - 1.42               2
    1,146,000       $      1.5 - 2.25               4
    1,173,000       $      2.3 - 2.46               9
       71,000       $     2.88 - 3.13               6
       49,000       $      4.5 -  6.5               1
      327,000       $     6.88 - 9.75               1
       35,000       $      10 - 13.25               1
       13,000       $              16               1


                                       46



ITEM 7.     MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS

A.    MAJOR SHAREHOLDERS

      The following table sets forth certain information as of June 6, 2005
regarding the beneficial ownership by all shareholders known to us to own
beneficially more than 5% of our ordinary shares:



                                                                                 Percentage of
                                                       Number of Ordinary         Outstanding
                                                            Shares              Ordinary Shares
                                                     Beneficially Owned (1)           (2)
                                                     ----------------------     ---------------
                                                                               
Arie Gonen .......................................    1,650,000 (3)                   9.0%
Dov Biran ........................................      863,720                       5.0%
Messrs. Shimon Alon, Aki Ratner, Ron Zuckerman
  and other investors represented by them ........    6,570,654 (4,5,6,7,8)          27.8%
Total ............................................    8,817,707 (9)                  40.5%


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

(1)   Beneficial ownership is determined in accordance with the rules of the
      Securities and Exchange Commission and generally includes voting or
      investment power with respect to securities. Ordinary shares relating to
      options currently exercisable or exercisable within 60 days of the date of
      this table are deemed outstanding for computing the percentage of the
      person holding such securities but are not deemed outstanding for
      computing the percentage of any other person. Except as indicated by
      footnote, and subject to community property laws where applicable, the
      persons named in the table above have sole voting and investment power
      with respect to all shares shown as beneficially owned by them.

(2)   The percentages shown are based on 17,091,359 shares issued and
      outstanding as of June 6, 2005.

(3)   Includes 400,000 ordinary shares subject to currently exercisable options
      granted under our stock option plan, exercisable at an exercise price of
      $1.75 per share. Such options will expire on September 30, 2009.

(4)   Includes 2,208,489 ordinary shares currently issuable upon exercise of
      Series A Warrants, exercisable at an exercise price of $1.75 per share.

(5)   Includes 736,162 ordinary shares currently issuable upon exercise of
      Series B Warrants, exercisable at an exercise price of $2.00 per share.

(6)   Includes 1,142,857 ordinary shares issuable upon the conversion of five
      years convertible debentures, convertible at a conversion price of $1.75
      per share.

(7)   Includes 440,000 ordinary shares issuable upon exercise of May 2004
      Warrants, exercisable at an exercise price of $1.75 per ordinary share.

(8)   Under a certain Stockholders Agreement dated December 23, 2003, as amended
      in February 2004, by and among Messrs. Shimon Alon, Ron Zuckerman, Aki
      Ratner, and other investors represented by them, among other things,
      Messrs. Alon, Zuckerman and Ratner (i) were granted, in any combination of
      two signatures of such persons, joint sole discretionary authority over
      the disposition of the ordinary shares, the exercise of the warrants and
      the conversion of the convertible promissory notes, which were purchased
      by or issued to such group of investors pursuant to or in connection with
      a certain Purchase Agreement dated December 23, 2003, and the disposition
      of the shares underlying such warrants and convertible promissory notes;
      and (ii) were appointed, in any combination of two signatures of such
      persons, as the group's powers of attorney, acting jointly, with sole
      discretionary power to exercise the voting rights of each of the
      securities acquired pursuant to the Purchase Agreement. See Item 7B.
      "Major Shareholders and Related Party Transactions - Major Shareholders -
      Related Party Transactions." For details of the beneficial ownership of
      our ordinary shares by each of Messrs. Shimon Alon, Aki Ratner and Ron
      Zuckerman, as members of our senior management, see also the table in Item
      6E above.

(9)   See Footnotes (3) - (8)

                                       47



SIGNIFICANT CHANGES IN THE OWNERSHIP OF MAJOR SHAREHOLDERS.

      On December 30, 2003, Messrs. Shimon Alon, Aki Ratner, Ron Zuckerman and
other investors represented by them purchased from the Special Situations Funds
their entire holding of 2,043,146 of our ordinary shares, Series A Warrants to
purchase 2,208,489 of our ordinary shares and Series B Warrants to purchase
736,162 of our ordinary shares. On April 24, 2004, at an extraordinary general
meeting of shareholders, the shareholders resolved to reduce the exercise price
of the Series B Warrants from $2.25 to $2.00. See Item 7B. "Major Shareholders
and Related Party Transactions - Major Shareholders - Related Party
Transactions."

MAJOR SHAREHOLDERS VOTING RIGHTS

      Our major shareholders do not have different voting rights.

RECORD HOLDERS

      Based on a review of the information provided to us by our transfer agent,
as of June 24, 2005, there were 63 holders of record of our ordinary shares, of
which 42 record holders holding approximately 86.9% of our ordinary shares had
registered addresses in the United States. These numbers are not representative
of the number of beneficial holders of our shares nor is it representative of
where such beneficial holders reside since many of these ordinary shares were
held of record by brokers or other nominees (including one U.S. nominee company,
CEDE & Co., which held approximately 82.0% of our outstanding ordinary shares as
of said date).

DUTIES OF SHAREHOLDERS

      DISCLOSURE BY CONTROLLING SHAREHOLDERS. Under the Companies Law, the
disclosure requirements that apply to an office holder also apply to a
controlling shareholder of a public company. A controlling shareholder is a
shareholder who has the ability to direct the activities of a company, including
a shareholder that owns 25% or more of the voting rights if no other shareholder
owns more than 50% of the voting rights, but excluding a shareholder whose power
derives solely from his or her position on the board of directors or any other
position with the company.

      Extraordinary transactions with a controlling shareholder or in which a
controlling shareholder has a personal interest, and the engagement of a
controlling shareholder as an office holder or employee, generally require the
approval of the audit committee, the board of directors and the shareholders, in
that order. The shareholder approval must include at least one-third of the
shares of non-interested shareholders voted on the matter. However, the
transaction can be approved by shareholders without this one-third approval if
the total shares of non-interested shareholders voted against the transaction do
not represent more than one percent of the voting rights in the company.

                                       48



      GENERAL DUTIES OF SHAREHOLDERS. In addition, under the Companies Law, each
shareholder has a duty to act in good faith toward the company and other
shareholders and to refrain from abusing his or her power in the company, such
as in shareholder votes. In addition, specified shareholders have a duty of
fairness toward the company. These shareholders include any controlling
shareholder, any shareholder who knows that it possesses the power to determine
the outcome of a shareholder vote and any shareholder who, pursuant to the
provisions of the articles of association, has the power to appoint an office
holder or any other power with respect to the company. However, the Companies
Law does not define the substance of this duty of fairness.

B.    RELATED PARTY TRANSACTIONS

2004 PRIVATE PLACEMENT

      On December 30, 2003, Messrs. Shimon Alon, Aki Ratner, Ron Zuckerman and
other investors represented by them purchased from the Special Situations Funds
their entire holding of 2,043,146 of our ordinary shares, Series A Warrants to
purchase 2,208,489 of our ordinary shares and Series B Warrants to purchase
736,162 of our ordinary shares.

      On the same date of their transaction with the Special Situations Funds,
we granted such group a 30- day option to invest $2 million in our company in
the form of five-year convertible promissory notes, convertible at $1.75 per
share, and warrants to purchase 450,000 of our ordinary shares at an exercise
price of $1.75 per share. On January 29, 2004 we granted the group a seven-day
extension to exercise such option and on February 5, 2004 the group elected to
exercise such option. Accordingly, on March 22, 2004 we entered into a Note and
Warrant Purchase Agreement with such group, pursuant to which we issued the
group convertible promissory notes in the aggregate principal amount of $2
million, bearing interest at the rate of 5% per annum, payable semi-annually,
convertible at any time after issuance, in whole or in part, into our ordinary
shares, at a conversion price of $1.75 per share. In April 2004, all such
transactions were approved by our shareholders. The notes and unpaid accrued
interest thereon will be due and payable five years after issuance, subject to
early repayment in the event of default by us of our obligations under the
notes.

      In addition, we agreed to issue to certain members of the group warrants
to purchase an aggregate of 480,000 of our ordinary shares at an exercise price
of $1.75 per share, expiring three years after their issuance. The convertible
promissory notes and the warrants contain anti-dilution provisions. In addition,
the exercise price of the Series B Warrants purchased by the group was reduced
to $2.00 per share, and the term of the Series A and Series B Warrants held by
them was extended for one additional year, to October 24, 2006.

      Under the agreement the group have the right to designate Messrs. Shimon
Alon, Ron Zuckerman and Aki Ratner for election to our Board of Directors in
2004, thereafter to designate two members for election to our Board of Directors
so long as they continue to beneficially own at least 15% of our issued and
outstanding ordinary shares, on an as converted basis (excluding unexercised
warrants), and to designate one member for election to our Board of Directors so
long as they continue to beneficially own at least 5% of our issued and
outstanding ordinary shares, on an as converted basis (excluding unexercised
warrants).

      Under the agreement the group have a pre-emptive right, so long as they
hold at least 2% of our issued and outstanding shares, to participate in certain
future financings. The consent of a majority of the promissory notes is required
for any action that authorizes, creates, reclassifies or issues any debt or
equity security having preference senior to or on parity with the promissory
notes.

      We also undertook to register the shares issuable upon conversion of the
notes and exercise of the warrants under the Securities Act of 1933 and to
maintain a registration statement in effect in order to allow the purchasers to
freely sell these shares. We did not obtain effectiveness of the registration
statement within the timeframe set forth in the agreement. However, to date, the
investors have agreed to extend such period.

                                       49



COMPENSATION TO FORMER CHIEF EXECUTIVE OFFICER

      See Item 6C. "Directors, Senior Management and Employees - Board Practices
- Directors' Service Contracts - Our Former Chief Executive Officer."

COMPENSATION TO CHIEF EXECUTIVE OFFICER

      See Item 6C. "Directors, Senior Management and Employees - Board Practices
- Directors' Service Contracts - Our Current Chief Executive Officer."

C.    INTERESTS OF EXPERTS AND COUNSEL

      Not applicable.

ITEM 8.     FINANCIAL INFORMATION

A.    CONSOLIDATED STATEMENTS AND OTHER FINANCIAL INFORMATION

FINANCIAL STATEMENTS

      See the consolidated financial statements, including the notes thereto.

LEGAL PROCEEDINGS

      In November 2002, four Special Situations Funds, or SSF, that invested in
our company in our October 2001 private placement, filed a complaint against us
alleging that we had breached the Registration Rights Agreement relating to
their investment in our company. SSF sought to collect liquidation damages of
approximately $603,000, plus unspecified actual damages allegedly due as a
result of a delay in the declaration of the effective date of the registration
statement covering the shares purchased by SSF, as provided for under the
Registration Rights Agreement. On March 28, 2003, the court ruled in favor of
SSF and awarded SSF liquidation damages in the amount of $603,000, plus interest
from the date on which the complaint was filed. We appealed the courts decision
and in January 2004, an appellate court affirmed the lower courts decision and
rejected our appeal. In 2002, we recorded a one-time charge in the amount of
$810,000 and an additional $365,000 in 2003 relating to the outcome of the
lawsuit and its related expenses. The charge was included in "costs in respect
of lawsuits" in our statement of operations.

      During 2002, our U.S. subsidiary ceased to use its former leased
facilities prior to the end of the term of the lease, which was to expire in
September 2005. In 2003, the owner of the premises filed an action against us
for non-payment of the lease fees for 2003. In April 2004, we paid $825,000 to
settle the dispute with the owner.

DIVIDEND DISTRIBUTION POLICY

      We have never paid and do not intend to pay cash dividends on our ordinary
shares in the foreseeable future. Our earnings and other cash resources will be
used to continue the development and expansion of our business. Any future
dividend policy will be determined by our Board of Directors and will be based
upon conditions then existing, including our results of operations, financial
condition, current and anticipated cash needs, contractual restrictions and
other conditions.

                                       50



      According to the Israeli Companies Law, a company may distribute dividends
only out of its "profits," as such term is defined in the Israeli Companies Law,
as of the end of the most recent fiscal year or as accrued over a period of two
years, whichever is higher. Our board of directors is authorized to declare
dividends, provided that there is no reasonable concern that payment of the
dividend will prevent us from satisfying our existing and foreseeable
obligations as they become due. Notwithstanding the foregoing, dividends may be
paid with the approval of a court, provided that there is no reasonable concern
that payment of the dividend will prevent us from satisfying our existing and
foreseeable obligations as they become due. Profits, for purposes of the Israeli
Companies Law, means the greater of retained earnings or earnings accumulated
during the preceding two years, after deduction of previous distributions that
were not already deducted from the surpluses, as evidenced by financial
statements prepared no more than six months prior to the date of distribution.

B.    SIGNIFICANT CHANGES

      Except as otherwise disclosed in this Annual Report, no significant change
has occurred since December 31, 2004.

ITEM 9.     THE OFFER AND LISTING

A.    OFFER AND LISTING DETAILS

ANNUAL STOCK INFORMATION

      The following table sets forth, for each of the years indicated, the range
of high ask and low bid prices of our ordinary shares on the NASDAQ National
Market:



YEAR                                 HIGH       LOW
----                                -------   -------
                                        
2000 ...........................    $ 37.50   $3.3125
2001 ...........................    $  5.50   $  0.75
2002 ...........................    $  2.12   $  0.50
2003 ...........................    $  2.22   $  0.80
2004 ...........................    $  3.62   $  1.96


QUARTERLY STOCK INFORMATION

      The following table sets forth, for each of the full financial quarters in
the years indicated, the range of high ask and low bid prices of our ordinary
shares on the NASDAQ National Market:



                                     HIGH       LOW
                                    -------   -------
                                        
2003
----
First Quarter ..................    $  1.05   $  0.80
Second Quarter .................    $  1.59   $  0.90
Third Quarter ..................    $  1.48   $  1.00
Fourth Quarter .................    $  2.22   $  1.05

2004
----
First Quarter ..................    $  3.62   $  2.08
Second Quarter .................    $  3.36   $  2.30
Third Quarter ..................    $  2.90   $  1.96
Fourth Quarter .................    $  2.80   $  2.15


                                       51



MONTHLY STOCK INFORMATION

      The following table sets forth, for each of the most recent last six
months, the range of high ask and low bid prices of our ordinary shares on the
NASDAQ National Market:



MONTH                                HIGH       LOW
-----                               ------    ------
                                        
December 2004 ..................    $ 2.65    $ 2.30
January 2005 ...................    $ 2.89    $ 2.41
February 2005 ..................    $ 3.16    $ 2.69
March 2005 .....................    $ 3.49    $ 2.77
April 2005 .....................    $ 3.08    $ 2.72
May 2005                            $ 2.89    $ 2.50


      On June 28, 2005, the last reported sale price of our ordinary shares on
the NASDAQ National Market was $2.47 per share.

B.    PLAN OF DISTRIBUTION

      Not applicable.

C.    MARKETS

      Our ordinary shares have traded on the NASDAQ National Market since our
initial public offering on December 17, 1992. On October 27, 2000, our name was
changed to Attunity Ltd and our NASDAQ symbol changed to ATTU.

D.    SELLING SHAREHOLDERS

      Not applicable.

E.    DILUTION

      Not applicable.

F.    EXPENSE OF THE ISSUE

      Not applicable.

ITEM 10.    ADDITIONAL INFORMATION

A.    SHARE CAPITAL

      Not applicable.

B.    MEMORANDUM AND ARTICLES OF ASSOCIATION

      SET OUT BELOW IS A DESCRIPTION OF CERTAIN PROVISIONS OF OUR MEMORANDUM OF
ASSOCIATION AND ARTICLES OF ASSOCIATION, AND OF THE ISRAELI COMPANIES LAW
RELATED TO SUCH PROVISIONS. THIS DESCRIPTION IS ONLY A SUMMARY AND DOES NOT
PURPORT TO BE COMPLETE AND IS QUALIFIED BY REFERENCE TO THE FULL TEXT OF THE
MEMORANDUM AND ARTICLES WHICH ARE INCORPORATED BY REFERENCE AS EXHIBITS TO THIS
ANNUAL REPORT AND TO ISRAELI LAW.

                                       52



PURPOSES AND OBJECTS OF THE COMPANY

      We are a public company registered under the Israeli Companies Law as
Attunity Ltd., registration number 52-003801-9. Our objects and purposes, as
provided by our articles of association, are to carry on any lawful activity.

THE POWERS OF THE DIRECTORS

      Under the provisions of the Israeli Companies Law and our articles of
association, a director cannot participate in a meeting nor vote on a proposal,
arrangement or contract in which he or she is personally interested. In
addition, our directors cannot vote compensation to themselves or any members of
their body without the approval of our audit committee and our shareholders at a
general meeting. See Item 6C. "Directors, Senior Management and Employees -
Board Practices - Approval of Related Party Transactions Under Israeli Law."

      The authority of our directors to enter into borrowing arrangements on our
behalf is not limited, except in the same manner as any other transaction by us.

      Under our articles of association, retirement of directors from office is
not subject to any age limitation and our directors are not required to own
shares in our company in order to qualify to serve as directors.

RIGHTS ATTACHED TO SHARES

      Our authorized share capital consists of 30,000,000 ordinary shares of a
nominal value of NIS 0.1 each. All outstanding ordinary shares are validly
issued, fully paid and non-assessable. The shares do not entitle their holders
to preemptive rights.

      The rights attached to our ordinary shares are as follows:

      DIVIDEND RIGHTS. Subject to any preferential, deferred, qualified or other
rights, privileges or conditions attached to any special class of shares with
regard to dividends, the profits of the Company available for dividend and
resolved to be distributed shall be applied in payment of dividends upon the
shares of the Company in proportion to the amount paid up or credited as paid up
per the nominal value thereon respectively. Unless not otherwise specified in
the conditions of issuance of the shares, all dividends with respect to shares
which were not fully paid up within a certain period, for which dividends were
paid, shall be paid proportionally to the amounts paid or credited as paid on
the nominal value of the shares during any portion of the abovementioned
period. Our board of directors may declare interim dividends and propose the
final dividend with respect to any fiscal year only out of profits legally
available for distribution, in accordance with the provisions of the Israeli
Companies Law. See Item 8A. "Financial Information - Consolidated and Other
Financial Information - Dividend Distribution Policy." If after one year a
dividend has been declared and it is still unclaimed, our board of directors is
entitled to invest or utilize the unclaimed amount of dividend in any manner to
our benefit until it is claimed. We are not obligated to pay interest or linkage
differentials on an unclaimed dividend.

      VOTING RIGHTS. Holders of ordinary shares have one vote for each ordinary
share held on all matters submitted to a vote of shareholders. Such voting
rights may be affected by the grant of any special voting rights to the holders
of a class of shares with preferential rights that may be authorized in the
future.

      The quorum required at any meeting of shareholders consists of at least
two shareholders present in person or represented by proxy who hold or
represent, in the aggregate, at least one-third (33.33%) of the voting rights in
the Company. A meeting adjourned for lack of a quorum generally is adjourned to
the same day in the following week at the same time and place or any time and
place as the directors designate in a notice to the shareholders.

                                       53



      Under our articles of association, all resolutions require approval of no
less than a majority of the voting rights represented at the meeting in person
or by proxy and voting thereon.

      Pursuant to our articles of association, our directors (except outside
directors) are elected at our annual general meeting of shareholders by a vote
of the holders of a majority of the voting power represented and voting at such
meeting. See Item 6C. "Directors, Senior Management and Employees - Board
Practices - Election of Directors."

      RIGHTS TO SHARE IN PROFITS. Our shareholders have the right to share in
our profits distributed as a dividend and any other permitted distribution. See
this Item 10B. "Additional Information - Memorandum and Articles of Association
- Rights Attached to Shares - Dividend Rights."

      RIGHTS TO SHARE IN SURPLUS IN THE EVENT OF LIQUIDATION. In the event of
our liquidation, after satisfaction of liabilities to creditors, our assets will
be distributed to the holders of ordinary shares in proportion to the nominal
value of their holdings. This right may be affected by the grant of preferential
dividend or distribution rights to the holders of a class of shares with
preferential rights that may be authorized in the future.

      LIABILITY TO CAPITAL CALLS BY THE COMPANY. Under our memorandum of
association and the Israeli Companies Law, the liability of our shareholders is
limited to the unpaid amount of the par value of the shares held by them.

      LIMITATIONS ON ANY EXISTING OR PROSPECTIVE MAJOR SHAREHOLDER. See "Item
6C. Directors and Senior Management - Board Practices - Approval of Related
Party Transactions Under Israeli Law."

CHANGING RIGHTS ATTACHED TO SHARES

      The rights attached to any class of shares (unless otherwise provided by
the terms of issuance of the shares of that class) may be varied with the
consent in writing of the holders of all the issued shares of that class, or
with the sanction of a vote at a meeting of the shareholders passed at a
separate meeting of the holders of the shares of the class by a majority of the
voting rights of such class represented at the meeting in person or by proxy and
voting thereon.

      Under our articles of association, unless otherwise provided by the
conditions of issuance, the enlargement of an existing class of shares, or the
issuance of additional shares thereof, shall not be deemed to modify or abrogate
the rights attached to the previously issued shares of such class or of any
other class.

ANNUAL AND EXTRAORDINARY MEETINGS

      The Board of Directors must convene an annual meeting of shareholders at
least once every calendar year, within fifteen months of the last annual
meeting. In accordance with our articles of association, unless a longer period
for notice is prescribed by the Israeli Companies Law, at least ten (10) days
and not more than sixty (60) days notice of any general meeting of shareholders
shall be given. An extraordinary meeting may be convened by the board of
directors, as it decides, or upon a demand of any two directors or 25% of the
directors, whichever is lower, or of one or more shareholders holding in the
aggregate at least 5% of the shares and 1% of the voting rights, or one or more
shareholders holding in the aggregate at least 5% of the voting rights in the
company. See Item 10B. "Additional Information -- Memorandum and Articles of
Association -- Rights Attached to Shares-Voting Rights."

                                       54



LIMITATIONS ON THE RIGHTS TO OWN SECURITIES IN OUR COMPANY

      Neither our memorandum of association or our articles of association nor
the laws of the State of Israel restrict in any way the ownership or voting of
shares by non-residents, except with respect to subjects of countries which are
in a state of war with Israel.

PROVISIONS RESTRICTING CHANGE IN CONTROL OF OUR COMPANY

      There are no specific provisions of our memorandum or articles of
association that would have an effect of delaying, deferring or preventing a
change in control of Attunity or that would operate only with respect to a
merger, acquisition or corporate restructuring involving us (or any of our
subsidiaries). However, certain provisions of the Companies Law may have such
effect.

      The Companies Law includes provisions that allow a merger transaction and
requires that each company that is a party to the merger have the transaction
approved by its board of directors and a vote of the majority of its shares. For
purposes of the shareholder vote of each party, unless a court rules otherwise,
the merger will not be deemed approved if shares representing a majority of the
voting power present at the shareholders meeting and which are not held by the
other party to the merger (or by any person who holds 25% or more of the voting
power or the right to appoint 25% or more of the directors of the other party)
vote against the merger. Upon the request of a creditor of either party to the
proposed merger, the court may delay or prevent the merger if it concludes that
there exists a reasonable concern that as a result of the merger the surviving
company will be unable to satisfy the obligations of any of the parties to the
merger. In addition, a merger may not be completed unless at least (i) 50 days
have passed from the time that the requisite proposals for approval of the
merger have been filed with the Israeli Registrar of Companies by each merging
company and (ii) 30 days have passed since the merger was approved by the
shareholders of each merging company.

      The Companies Law also provides that an acquisition of shares in a public
company must be made by means of a tender offer if as a result of the
acquisition the purchaser would become a 25% or greater shareholder of the
company. This rule does not apply if there is already another 25% or greater
shareholder of the company. Similarly, the Companies Law provides that an
acquisition of shares in a public company must be made by means of a tender
offer if as a result of the acquisition the purchaser would become a 45% or
greater shareholder of the company, unless there is already a 45% or greater
shareholder of the company. These requirements do not apply if, in general, the
acquisition (1) was made in a private placement that received shareholder
approval, (2) was from a 25% or greater shareholder of the company which
resulted in the acquirer becoming a 25% or greater shareholder of the company,
or (3) was from a 45% or greater shareholder of the company which resulted in
the acquirer becoming a 45% or greater shareholder of the company. The tender
offer must be extended to all shareholders, but the offeror is not required to
purchase more than 5% of the company's outstanding shares, regardless of how
many shares are tendered by shareholders. The tender offer may be consummated
only if (i) at least 5% of the company's outstanding shares will be acquired by
the offeror and (ii) the number of shares tendered in the offer exceeds the
number of shares whose holders objected to the offer.

      If, as a result of an acquisition of shares, the acquirer will hold more
than 90% of a company's outstanding shares, the acquisition must be made by
means of a tender offer for all of the outstanding shares. If less than 5% of
the outstanding shares are not tendered in the tender offer, all the shares that
the acquirer offered to purchase will be transferred to it. The Companies Law
provides for appraisal rights if any shareholder files a request in court within
three months following the consummation of a full tender offer. If more than 5%
of the outstanding shares are not tendered in the tender offer, then the
acquiror may not acquire shares in the tender offer that will cause his
shareholding to exceed 90% of the outstanding shares.

                                       55



      Lastly, Israeli tax law treats some acquisitions, such as stock-for-stock
exchanges between an Israeli company and a foreign company, less favorably than
U.S. tax laws. For example, Israeli tax law may, under certain circumstances,
subject a shareholder who exchanges his ordinary shares for shares in another
corporation to taxation prior to the sale of the shares received in such
stock-for-stock swap.

DISCLOSURE OF SHAREHOLDERS OWNERSHIP

      The Israeli Securities Law and regulations promulgated thereunder do not
require a company whose shares are publicly traded solely on a stock exchange
outside of Israel, as in the case of our company, to disclose its share
ownership.

CHANGES IN OUR CAPITAL

      Changes in our capital are subject to the approval of the shareholders by
a majority of the votes of shareholders present by person or by proxy and voting
in the shareholders meeting.

C. MATERIAL CONTRACTS

2005 PRIVATE PLACEMENT

      On January 24, 2005 we entered into a Securities Purchase Agreement with
certain funds affiliated with Weiss, Peck & Greer, pursuant to which we issued
to the investors an aggregate of 727,273 of our ordinary shares for $2.0
million. In addition, the investors acquired warrants to purchase an aggregate
of 290,909 ordinary shares at an exercise price of $2.75 per share, and
exercisable until January 23, 2008, with a call provision that allows us to call
the exercise of the warrants if the closing price of the ordinary shares exceeds
$4.70 for twenty (20) consecutive trading days.

      Under the agreement, the investors have a pre-emptive right to participate
in certain future financings until the earlier of (i) the 1st anniversary after
the closing of the transaction (i.e., January 23, 2006), (ii) the date the first
financing closes, and (iii) the date at which the investors hold less than 50%
of the shares acquired by them.

      We also undertook to register the shares issued to the investors and the
shares issuable upon exercise of the warrants under the Securities Act of 1933
and to maintain a registration statement in effect in order to allow them to
freely sell these shares. The investors have the right to receive payment for
liquidated damages if a registration statement is not declared effective within
a three months period from the closing date. Since we did not obtain
effectiveness of the registration statement within the timeframe set forth in
the agreement, we have been accruing liquidated damages at an amount of $40,000
per month.

2004 PRIVATE PLACEMENT

      On March 22, 2004, we entered into a Note and Warrant Purchase Agreement
with Messrs. Shimon Alon, Aki Ratner, Ron Zuckerman and other investors
represented by them, pursuant to which we issued the group convertible
promissory notes in the aggregate principal amount of $2 million, bearing
interest at the rate of 5% per annum, payable semi-annually, convertible at any
time after issuance, in whole or in part, into our ordinary shares, at a
conversion price of $1.75 per share. The notes and unpaid accrued interest
thereon will be due and payable five years after issuance, subject to early
repayment in the event of default by us of our obligations under the notes. In
addition, we agreed to issue to certain members of the group warrants to
purchase an aggregate of 480,000 of our ordinary shares at an exercise price of
$1.75 per share, expiring three years after their issuance. The conversion price
of the notes and the exercise price of the warrants are subject to anti-dilution
adjustments. See Item 7B. "Major Shareholders and Related Party Transactions -
Major Shareholders - Related Party Transactions."

                                       56



2004 CREDIT LINE

      On June 3, 2004, we entered into an agreement with Plenus Technologies
Ltd., or Plenus, a venture capital lender, under which we secured a two-year $3
million credit line from Plenus, at a fixed interest rate of 6.5% per annum. We
undertook to issue to Plenus five-year warrants to purchase our ordinary shares
in an amount equal to a percentage of the credit line divided by $3.00 per
share, the exercise price of the warrants (subject to anti-dilution
adjustments), as follows: 20% of the credit line if we terminate the credit line
within the first year of its initiation; 23% of the credit line if we terminate
the credit line within the second year of its initiation and we had not drawn
any money from the credit line prior to termination; and 30% of the credit line
if we terminate the credit line within the second year of its initiation and we
had drawn money from the credit line prior to termination. See Item 5B.
"Operating and Financial Review and Prospects - Liquidity and Capital
Resources."

D.    EXCHANGE CONTROLS

      Israeli law and regulations do not impose any material foreign exchange
restrictions on non-Israeli holders of our ordinary shares. In May 1998, a new
"general permit" was issued under the Israeli Currency Control Law, 1978, which
removed most of the restrictions that previously existed under such law, and
enabled Israeli citizens to freely invest outside of Israel and freely convert
Israeli currency into non-Israeli currencies. However, legislation remains in
effect pursuant to which currency controls can be imposed by administrative
action at any time.

      Non-residents of Israel who purchase our ordinary shares will be able to
convert dividends, if any, thereon, and any amounts payable upon our
dissolution, liquidation or winding up, as well as the proceeds of any sale in
Israel of our ordinary shares to an Israeli resident, into freely repatriable
dollars, at the exchange rate prevailing at the time of conversion, provided
that the Israeli income tax has been withheld (or paid) with respect to such
amounts or an exemption has been obtained.

E.    TAXATION

                           ISRAELI TAX CONSIDERATIONS

      The following is a summary of the current tax structure applicable to
companies in Israel, with special reference to its effect on us. The following
also contains a discussion of the material Israeli tax consequences to
purchasers of our ordinary shares and Israeli government programs benefiting us.
This summary does not discuss all the aspects of Israeli tax law that may be
relevant to a particular investor in light of his or her personal investment
circumstances or to some types of investors subject to special treatment under
Israeli law. To the extent that the discussion is based on new tax legislation
that has not been subject to judicial or administrative interpretation, we
cannot assure you that the tax authorities will accept the views expressed in
the discussion in question. The discussion is not intended, and should not be
taken, as legal or professional tax advice and is not exhaustive of all possible
tax considerations.

GENERAL CORPORATE TAX STRUCTURE

      Israeli companies are generally subject to "Corporate Tax" on their
taxable income at the rate of 35% for the 2004 tax year, 34% for the 2005 tax
year, 32% for the 2006 tax year and 30% for the 2007 tax year and thereafter,
and are subject to Capital Gains Tax at a rate of 25% for capital gains (other
than gains deriving from the sale of listed securities) derived after January 1,
2003. However, the effective tax rate payable by a company that derives income
from an approved enterprise (as further discussed below) may be considerably
less. Subject to relevant tax treaties, dividends or interest received by an
Israeli corporation from foreign subsidiaries are generally subject to tax
regardless of its status as an Approved Enterprise.

                                       57



      The Israeli Ministry of Finance recently published a memorandum proposing
an amendment to the Israeli Tax Ordinance [New Version], 1961, or the Tax
Ordinance, under which the corporate tax rate will be gradually reduced to 25%,
as follows: 31% for the 2006 tax year; 29% for the 2007 tax year; 27% for the
2008 tax year; 26% for the 2009 tax year; and 25% for the 2010 tax year and
thereafter. In order to enact such proposal as legislation, it must be approved
by the Israeli parliament and published. Because we cannot predict whether, and
to what extent, such proposal will eventually be enacted into law, we face
uncertainties as to the potential consequences of such proposal.

TAX BENEFITS UNDER THE LAW FOR THE ENCOURAGEMENT OF CAPITAL INVESTMENTS, 1959

      The Law for the Encouragement of Capital Investments, 1959, commonly
referred to as the Investment Law, provides that a proposed capital investment
in eligible facilities may, upon application to the Investment Center of the
Ministry of Industry and Trade of the State of Israel, be designated as an
approved enterprise. Each certificate of approval for an approved enterprise
relates to a specific investment program delineated both by its financial scope,
including its capital sources, and by its physical characteristics, E.G., the
equipment to be purchased and utilized pursuant to the program. An approved
enterprise is entitled to benefits including Israeli Government cash grants and
tax benefits in specified development areas. The tax benefits derived from any
such certificate of approval relate only to taxable income attributable to the
specific approved enterprise. If a company has more than one approval or only a
portion of its capital investments is approved, its effective tax rate is the
result of a weighted average of the applicable rates.

      Taxable income of a company derived from an approved enterprise is subject
to Corporate Tax at the maximum rate of 25% (rather than the regular Corporate
Tax rate) for the benefit period. This period is ordinarily seven years (or ten
years if the company qualifies as a foreign investors' company as described
below) commencing with the year in which the approved enterprise first generates
taxable income, and is limited to twelve years from commencement of production
or fourteen years from the date of approval, whichever is earlier. Tax benefits
under the Investments Law also apply to income generated from the grant of a
usage right with respect to know-how developed by the approved enterprise,
income generated from royalties, and income derived from a service which is
auxiliary to such usage right or royalties, provided that such income is
generated within the approved enterprise's ordinary course of business. The
Investment Law also provides that a company that has an approved enterprise
within Israel will be eligible for a reduced tax rate for the benefit period and
is entitled to claim accelerated depreciation on buildings, machinery and
equipment used by the approved enterprise.

      A company owning an approved enterprise may elect to forego entitlement to
the grants otherwise available under the Investment Law and in lieu thereof
participate in an alternative package of benefits. Under the alternative package
of benefits, a company's undistributed income derived from an approved
enterprise will be exempt from company tax for a period of between two and ten
years from the first year of taxable income, depending on the geographic
location of the approved enterprise within Israel, and such company will be
eligible for a reduced tax rate for the remainder, if any, of the otherwise
applicable benefits period.

      A company that has an approved enterprise program is eligible for further
tax benefits if it qualifies as a foreign investors' company. A foreign
investors' company is essentially a company more than 25% of whose share capital
and combined share and loan capital is owned by non-Israeli residents. A company
which qualifies as a foreign investors' company and has an approved enterprise
program is eligible for tax benefits for a ten year benefit period. Income
derived from the approved enterprise program will be exempt from tax for a
period of two years and will be subject to a reduced tax rate for an additional
eight years, provided that the company qualifies as a foreign investors' company
as follows:

                                       58





                                                The Company Tax
For a company with foreign investment of            rate is
---------------------------------------------   ---------------
                                                  
over 25% but less than 49% ..................        25%
49% or more but less than 74% ...............        20%
74% or more but less than 90% ...............        15%
90% or more .................................        10%


      In addition, the dividend recipient is taxed at the reduced rate
applicable to dividends from approved enterprises (15%), if the dividend is
distributed during the tax benefit period or within twelve years thereafter. The
company must withhold this tax at source, regardless of whether the dividend is
converted into foreign currency.

      Subject to applicable provisions concerning income under the alternative
package of benefits, in the event a company holds a number of approved
enterprise programs, each subject to different terms and conditions and a
different tax rate, or in the event only a portion of its capital investments is
approved, all income derived from such approved enterprises is considered to be
attributable to the entire enterprise and the company's effective tax rate is
the result of a weighted average of the various applicable tax rates (such
weighted average to be calculated in accordance with the guidelines of the
Investments Law). Under the Investments Law, a company that has elected the
alternative package of benefits is not obliged to distribute exempt retained
profits and may generally decide from which year's profits to declare dividends.
We currently intend to reinvest any income derived from our approved enterprise
programs and not to distribute such income as a dividend.

      Our production facilities and those of our subsidiary Attunity Services
have been granted "Approved Enterprise" status under the Investment Law.

      In June 2000, we filed an application for a fourth investment program
which was approved in December 2004 and will expire in December 2016. The other
three investment programs, which were approved in February 1993, November 1993
and February 1998, will expire in February 2005, October 2009 and February 2010,
respectively. As of December 31, 2004, we received final approvals regarding
completion of the first three investment programs. The fourth investment program
remains in progress.

      According to the provisions of the Investment Law, we have elected to
enjoy "alternative benefits" - waiver of grants in return for tax exemption -
and, accordingly, income derived from the "Approved Enterprise" will be
tax-exempt for a period of two years commencing with the year we first earn
taxable income, and will be taxed at 10% to 25%, based upon the percentage of
our foreign investment in, for an additional period of five-eight years. The
period of tax benefits, detailed above, is subject to limits of the earlier of
twelve years from the commencement of production, or fourteen years from the
date of approval.

      Attunity Software Services has been granted status as an "Approved
Enterprise" for two separate investment programs from 1991 and 1993 whereby it
has elected to receive government grants and to enjoy the benefit of a reduced
tax rate of 25% during a period of seven years commencing with the year it first
earns taxable income. The period of tax benefits, detailed above, is subject to
limits of the earlier of twelve years from the commencement of production, or
fourteen years from the date of approval. In 1993, Attunity Software Services
received approval for an expansion of the aforementioned programs whereby it has
elected to enjoy "alternative benefits" - and, accordingly, its income from the
"Approved Enterprise" will be tax-exempt for a period of ten years commencing
with the year it first earns taxable income. As of December 31, 2004, Attunity
Software Services has not received final approvals regarding completion of
investments for such programs.

                                       59



      If these retained tax-exempt profits are distributed they would be taxed
at the Corporate Tax rate applicable to such profits as if the Company had not
elected the alternative package of benefits, currently between 10%-25% for an
"Approved Enterprise." As of December 31, 2004, our accumulated deficit does not
include tax-exempt profits earned by our and Attunity Software Services'
"Approved Enterprises."

      Since we currently have no taxable income, the benefits have not yet
commenced for all programs. Should we or Attunity Services derive income from
sources other than the "Approved Enterprise" during the periods of benefits,
such income shall be taxable at the regular corporate tax rate of 35%.

      The tax benefits discussed above are conditioned upon fulfillment of the
requirements stipulated by the aforementioned law and the regulations
promulgated thereunder, as well as the criteria set forth in the certificates of
approval. In the event that we fail to comply with these conditions, the tax
benefits could be canceled, in whole or in part, and we would be required to
refund the amount of the canceled benefits, plus interest and certain inflation
adjustments.

      RECENT AMENDMENT OF THE INVESTMENTS LAW

      On April 1, 2005, an amendment to the Investments Law came into force.
Pursuant to the amendment, a company's facility will be granted the status of
"Approved Enterprise" only if it is proven to be an industrial facility (as
defined in the Investments Law) that contributes to the economic independence of
the Israeli economy and is a competitive facility that contributes to the
Israeli gross domestic product. The amendment provides that the Israeli Tax
Authority and not the Investment Center will be responsible for an Approved
Enterprise under the alternative package of benefits, referred to as a
Benefiting Facility. A company wishing to receive the tax benefits afforded to a
Benefiting Facility is required to select the tax year from which the period of
benefits under the Investment Law are to commence by simply notifying the
Israeli Tax Authority within 12 months of the end of that year. In order to be
recognized as owning a Benefiting Facility, a company is required to meet a
number of conditions set forth in the amendment, including making a minimal
investment in manufacturing assets for the Benefiting Facility and having
completed a cooling-off period of no less than three years from the company's
previous year of commencement of benefits under the Investments Law.

      Pursuant to the amendment, a company with a Benefiting Facility is
entitled, in each tax year, to accelerated depreciation for the manufacturing
assets used by the Benefiting Facility and to certain tax benefits, provided
that no more than 12 to 14 years have passed since the beginning of the year of
election under the Investments Law. The tax benefits granted to a Benefiting
Facility are determined, as applicable to Attunity, according to one of the
following new tax routes:

      o     Similar to the currently available alternative route, exemption from
            corporate tax on undistributed income for a period of two to ten
            years, depending on the geographic location of the Benefiting
            Facility within Israel, and a reduced corporate tax rate of 10 to
            25% for the remainder of the benefits period, depending on the level
            of foreign investment in each year. Benefits may be granted for a
            term of from seven to ten years, depending on the level of foreign
            investment in the company. If the company pays a dividend out of
            income derived from the Benefiting Facility during the tax exemption
            period, such income will be subject to corporate tax at the
            applicable rate (10%-25%). The company is required to withhold tax
            at the source at a rate of 15% from any dividends distributed from
            income derived from the Benefiting Facility; and

      o     A special tax route enabling companies owning facilities in certain
            geographical locations in Israel to pay corporate tax at the rate of
            11.5% on income of the Benefiting Facility. The benefits period is
            ten years. Upon payment of dividends, the company is required to
            withhold tax at source at a rate of 15% for Israeli residents and at
            a rate of 4% for foreign residents.

      Generally, a company that is Abundant in Foreign Investment (as defined in
the Investments Law) is entitled to an extension of the benefits period by an
additional five years, depending on the rate of its income that is derived in
foreign currency.

                                       60



      The amendment changes the definition of "foreign investment" in the
Investments Law so that the definition now requires a minimal investment of NIS
5 million by foreign investors. Furthermore, such definition now also includes
the purchase of shares of a company from another shareholder, provided that the
company's outstanding and paid-up share capital exceeds NIS 5 million. Such
changes to the aforementioned definition will take effect retroactively from
2003.

      The amendment will apply to approved enterprise programs in which the year
of election under the Investments Law is 2004 or later, unless such programs
received approval from the Investment Center on or prior to December 31, 2004 in
which case the Amendment provides that terms and benefits included in any
certificate of approval already granted will remain subject to the provisions of
the law as they were on the date of such approval.

TAX BENEFITS UNDER THE LAW FOR THE ENCOURAGEMENT OF INDUSTRY (TAXES), 1969

      According to the Law for the Encouragement of Industry (Taxes), 1969, or
the Industry Encouragement Law, an Industrial Company is a company resident in
Israel, at least 90% of the income of which, in a given tax year, determined in
Israeli currency (exclusive of income from some government loans, capital gains,
interest and dividends), is derived from an Industrial Enterprise owned by it.
An "Industrial Enterprise" is defined as an enterprise whose major activity in a
given tax year is industrial production activity.

      Under the Industry Encouragement Law, Industrial Companies are entitled to
the following preferred corporate tax benefits:

      o     amortization of purchases of know-how and patents over an eight-year
            period for tax purposes;

      o     deductions over a three-year period of expenses involved with the
            issuance and listing of shares on the Tel Aviv Stock Exchange or, on
            or after January 1, 2003, on a recognized stock market outside of
            Israel;

      o     the right to elect, under specified conditions, to file a
            consolidated tax return with additional related Israeli Industrial
            Companies; and

      o     accelerated depreciation rates on equipment and buildings.

      Eligibility for benefits under the Industry Encouragement Law is not
subject to receipt of prior approval from any governmental authority.

      We believe that we currently qualify as an Industrial Company within the
definition of the Industry Encouragement Law. We cannot assure you that we will
continue to qualify as an Industrial Company or that the benefits described
above will be available to us in the future.

TAX BENEFITS AND GOVERNMENT SUPPORT FOR RESEARCH AND DEVELOPMENT

      Israeli tax law allows, under specific conditions, a tax deduction in the
year incurred for expenditures, including capital expenditures, relating to
scientific research and development projects, if the expenditures are approved
by the relevant Israeli Government ministry, determined by the field of
research, and the research and development is for the promotion of the company
and is carried out by or on behalf of the company seeking such deduction.
However, the amount of such deductible expenses shall be reduced by the sum of
any funds received through government grants for the finance of such scientific
research and development projects. Expenditures not so approved are deductible
over a three-year period.

                                       61



TAXATION UNDER INFLATIONARY CONDITIONS

      The Income Tax Law (Inflationary Adjustments), 1985, generally referred to
as the Inflationary Adjustments Law, represents an attempt to overcome the
problems presented to a traditional tax system by an economy undergoing rapid
inflation. The Inflationary Adjustments Law is highly complex. Its features
which may be material to us can be summarized as follows:

      o     There is a special tax adjustment for the preservation of equity
            whereby some corporate assets are classified broadly into fixed
            assets and non-fixed assets. Where a company's equity, as defined in
            such law, exceeds the depreciated cost of fixed assets, a deduction
            from taxable income that takes into account the effect of the
            applicable annual rate of inflation on such excess is allowed up to
            a ceiling of 70% of taxable income in any single tax year, with the
            unused portion permitted to be carried forward on a linked basis. If
            the depreciated cost of fixed assets exceeds a company's equity,
            then such excess multiplied by the applicable annual rate of
            inflation is added to taxable income.

      o     Subject to specific limitations, depreciation deductions on fixed
            assets and losses carried forward are adjusted for inflation based
            on the increase in the consumer price index.

      o     Capital gains on specific traded securities are normally exempt from
            tax for individuals and are taxable for companies. However, dealers
            in securities are subject to the regular tax rules applicable to
            business income in Israel.

      However, the Minister of Finance may, with the approval of the Israeli
Parliament's Finance Committee, determine by order, during a certain fiscal year
(or until February 28th of the following year) in which the rate of increase of
the price index would not exceed or shall not have exceeded, as applicable, 3%,
that all or some of the provisions of this Law shall not apply to such fiscal
year, or, that the rate of increase of the price index relating to such fiscal
year shall be deemed to be 0%, and to make the adjustments required to be made
as a result of such determination.

STAMP DUTY

      The Israeli Stamp Duty on Documents Law, 1961, or the Stamp Duty Law,
provides that any document (or part thereof) that is signed in Israel or that is
signed outside of Israel and refers to an asset or other thing in Israel or to
an action that is executed or will be executed in Israel, is subject to a stamp
duty, generally at a rate of between 0.4% and 1% of the value of the subject
matter of such document. An amendment to the Stamp Duty Law that came into
effect on June 1, 2003, determines, among other things, that stamp duty on most
agreements shall be paid by the parties that signed such agreement, jointly or
severally, or by the party that undertook under such agreement to pay the stamp
duty. As a result of the aforementioned amendment to the Stamp Duty Law, the
Israeli tax authorities have approached many companies in Israel and requested
disclosure of all agreements signed by such companies after June 1, 2003, with
the aim of collecting stamp duty on such agreements. The legitimacy of the
aforementioned amendment to the Stamp Duty Law and of said actions by the
Israeli tax authorities are currently under review by the Israeli High Court of
Justice. We believe that we may only be required to pay stamp duty on documents
signed on or after August 2004. However, we cannot assure that the tax
authorities or the courts will accept such view.

      In January 2005, an order was signed in accordance with which the said
requirement to pay stamp duty is cancelled with effect from January 1, 2008.
Furthermore, pursuant to such order, as of January 1, 2005, stamp duty is no
longer chargeable on, among others, loan agreements.

                                       62



CAPITAL GAINS TAX

      Israeli law imposes a capital gains tax on the sale of capital assets
located in Israel, including shares of Israeli companies by both residents and
non-residents of Israel unless a specific exemption is available or unless a tax
treaty between Israel and the shareholder's country of residence provides
otherwise. The law distinguishes between real gain and inflationary surplus. The
inflationary surplus is a portion of the total capital gain that is equivalent
to the increase of the relevant asset's purchase price which is attributable to
the increase in the Israeli consumer price index between the date of purchase
and the date of sale. The real gain is the excess of the total capital gain over
the inflationary surplus.

      Generally, capital gains tax is imposed on Israeli residents at a rate of
15% on real gains derived on or after January 1, 2003, from the sale of shares
in, among others, Israeli companies publicly traded on a recognized stock
exchange in a country that has a treaty for the prevention of double taxation
with Israel (such as NASDAQ). This tax rate is contingent upon the shareholder
not claiming a deduction for financing expenses in connection with such shares
(in which case the gain will generally be taxed at a rate of 25%), and does not
apply to: (i) dealers in securities; (ii) shareholders that report in accordance
with certain provisions of the Inflationary Adjustment Law (that will be taxed
at Corporate Tax rates for corporations and at marginal tax rates for
individuals); (iii) shareholders who acquired their shares prior to an initial
public offering (that may be subject to a different tax arrangement); or (iv)
the sale of shares to a relative (as defined in the Tax Ordinance).

      The tax basis of shares acquired prior to January 1, 2003 will be
determined in accordance with the average closing share price in the three
trading days preceding January 1, 2003. However, a request may be made to the
tax authorities to consider the actual adjusted cost of the shares as the tax
basis if it is higher than such average price.

      According to the aforementioned memorandum proposing an amendment of the
Tax Ordinance, it is proposed to reduce the aforementioned tax rate, commencing
on January 1, 2006, to 20% for individuals, excluding with respect to a
shareholder holding more than 10% of the outstanding share capital of the
company, who shall continue to be subject to a 25% tax rate.

      Non-Israeli residents are generally exempt from Israeli capital gains tax
on any gains derived from the sale of shares of Israeli companies publicly
traded on a recognized stock exchange outside of Israel (including NASDAQ),
provided however that such capital gains are not derived from a permanent
establishment of such shareholders in Israel and provided that such shareholders
did not acquire their shares prior to an initial public offering, that the gains
did not derive from a permanent establishment of such shareholders in Israel,
and that such shareholders are not subject to the Inflationary Adjustment Law.
However, non-Israeli corporations will not be entitled to such exemption if an
Israeli resident (i) has a controlling interest of 25% or more in such
non-Israeli corporation, or (ii) is the beneficiary or is entitled to 25% or
more of the revenues or profits of such non-Israeli corporation, whether
directly or indirectly.

      In certain instances where our shareholders may be liable to Israeli tax
on the sale of their ordinary shares, the payment of the consideration may be
subject to the withholding of Israeli tax at the source.

      Pursuant to the Convention between the Government of the United States of
America and the Government of Israel with respect to Taxes on Income, as
amended, the sale, exchange or disposition of ordinary shares by a person who
qualifies as a resident of the United States within the meaning of the U.S.-
Israel Tax Treaty and who is entitled to claim the benefits afforded to such
person by the U.S.-Israel Tax Treaty generally will not be subject to the
Israeli capital gains tax unless such Treaty U.S. Resident holds, directly or
indirectly, shares representing 10% or more of our voting power during any part
of the 12-month period preceding such sale, exchange or disposition, subject to
particular conditions, or the capital gains from such sale, exchange or
disposition can be allocated to a permanent establishment in Israel. In such
case, the Treaty U.S. Resident would be subject to Israeli tax, to the extent
applicable; however, under the U.S.- Israel Tax Treaty, such Treaty U.S.
Resident would be permitted to claim a credit for such taxes against the U.S.
federal income tax imposed with respect to such sale, exchange or disposition,
subject to the limitations in U.S. laws applicable to foreign tax credits. The
U.S.-Israel Tax Treaty does not relate to U.S. state or local taxes.

                                       63



TAXATION OF NON-RESIDENTS

      Non-residents of Israel are subject to income tax on income accrued or
derived from sources in Israel. Such sources of income include passive income
such as dividends, royalties and interest, as well as non-passive income from
services rendered in Israel. On distributions of dividends other than bonus
shares or stock dividends, income tax at the rate of 25% is withheld at source,
unless a different rate is provided in a treaty between Israel and the
shareholder's country of residence.

      The aforementioned memorandum proposing an amendment of the Tax Ordinance,
proposes to reduce the tax rate applicable to distributions of dividends to a
rate of 20% for individuals, excluding a shareholder holding more than 10% of
the outstanding share capital of the distributing company, who shall continue to
be subject to a 25% tax rate on such distributions.

      Under the U.S.-Israel Tax Treaty, the maximum tax on dividends paid to a
holder of ordinary shares who is a Treaty U.S. Resident will be 25%. Such tax
rate is reduced to 12.5% for dividends not generated by an approved enterprise
if the shareholder is a U.S. corporation and holds at least 10% of our issued
voting power during the part of the tax year that precedes the date of payment
of the dividend and during the whole of its prior tax year. Dividends generated
by an approved enterprise are taxed at the rate of 15%, however this reduced
rate will not apply if more than 25% of the Israeli company's gross income
consists of interest or dividends, other than dividends or interest received
from subsidiary corporations or 50% or more of the outstanding shares of the
voting stock of which is owned by the Israeli company.

                 UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS

      The following is a summary of certain material U.S. federal income tax
consequences that apply to U.S. Holders who hold ordinary shares as capital
assets. This summary is based on the United States Internal Revenue Code of
1986, as amended, or the Code, Treasury regulations promulgated thereunder,
judicial and administrative interpretations thereof, and the U.S.-Israel Tax
Treaty, all as in effect on the date hereof and all of which are subject to
change either prospectively or retroactively. This summary does not address all
tax considerations that may be relevant with respect to an investment in
ordinary shares. This summary does not account for the specific circumstances of
any particular investor, such as:

      o     broker-dealers,

      o     financial institutions,

      o     certain insurance companies,

      o     regulated investment companies,

      o     investors liable for alternative minimum tax,

      o     tax-exempt organizations,

      o     non-resident aliens of the U.S. or taxpayers whose functional
            currency is not the U.S. dollar,

      o     persons who hold the ordinary shares through partnerships or other
            pass-through entities,

                                       64



      o     persons who acquired their ordinary shares through the exercise or
            cancellation of employee stock options or otherwise as compensation
            for services,

      o     investors that actually or constructively own, or have owned, 10
            percent or more of our voting shares, and

      o     investors holding ordinary shares as part of a straddle or
            appreciated financial position or a hedging or conversion
            transaction.

      If a partnership or an entity treated as a partnership for U.S. federal
income tax purposes owns ordinary shares, the U.S. federal income tax treatment
of a partner in such a partnership will generally depend upon the status of the
partner and the activities of the partnership. A partnership that owns ordinary
shares and the partners in such partnership should consult their tax advisors
about the U.S. federal income tax consequences of holding and disposing of
ordinary shares.

      This summary does not address the effect of any U.S. federal taxation
other than U.S. federal income taxation. In addition, this summary does not
include any discussion of state, local or foreign taxation.

      You are urged to consult your tax advisors regarding the foreign and
United States federal, state and local tax considerations of an investment in
ordinary shares.

      For purposes of this summary, a U.S. Holder is any beneficial owner of
ordinary shares that is:

      o     an individual who is a citizen or, for U.S. federal income tax
            purposes, a resident of the United States;

      o     a corporation or other entity created or organized in or under the
            laws of the United States or any political subdivision thereof;

      o     an estate whose income is subject to U.S. federal income tax
            regardless of its source; or

      o     a trust that (a) is subject to the primary supervision of a court
            within the United States and the control of one or more U.S. persons
            or (b) has a valid election in effect under applicable U.S. Treasury
            regulations to be treated as a U.S. person.

TAXATION OF DIVIDENDS

      The gross amount of any distributions received with respect to ordinary
shares, including the amount of any Israeli taxes withheld therefrom, will
constitute dividends for U.S. Federal income tax purposes, to the extent of our
current and accumulated earnings and profits as determined for U.S. federal
income tax purposes. You will be required to include this amount of dividends in
gross income as ordinary income. Distributions in excess of our earnings and
profits will be treated as a non-taxable return of capital to the extent of your
tax basis in the ordinary shares and any amount in excess of your tax basis,
will be treated as gain from the sale of ordinary shares. See "Disposition of
Ordinary Shares" below for the discussion on the taxation of capital gains.
Dividends will not qualify for the dividends-received deduction generally
available to corporations under Section 243 of the Code.

      Dividends that we pay in NIS, including the amount of any Israeli taxes
withheld therefrom, will be included in your income in a U.S. dollar amount
calculated by reference to the exchange rate in effect on the day such dividends
are received. A U.S. Holder who receives payment in NIS and converts NIS into
U.S. dollars at an exchange rate other than the rate in effect on such day may
have a foreign currency exchange gain or loss that would be treated as ordinary
income or loss. U.S. Holders should consult their own tax advisors concerning
the U.S. tax consequences of acquiring, holding and disposing of NIS.

                                       65



      Subject to complex limitations, any Israeli withholding tax imposed on
such dividends will be a foreign income tax eligible for credit against a U.S.
Holder's U.S. federal income tax liability, subject to certain limitations set
out in the Code (or, alternatively, for deduction against income in determining
such tax liability). The limitations set out in the Code include computational
rules under which foreign tax credits allowable with respect to specific classes
of income cannot exceed the U.S. federal income taxes otherwise payable with
respect to each such class of income. Dividends generally will be treated as
foreign-source passive income or financial services income for United States
foreign tax credit purposes. U.S. Holders should note that recently enacted
legislation eliminates the "financial services income" category with respect to
taxable years beginning after December 31, 2006. Under this legislation, the
foreign tax credit limitation categories will be limited to "passive category
income" and "general category income." A U.S. Holder will be denied a foreign
tax credit with respect to Israeli income tax withheld from dividends received
on the ordinary shares to the extent such U.S. Holder has not held the ordinary
shares for at least 16 days of the 30-day period beginning on the date which is
15 days before the ex-dividend date or to the extent such U.S. Holder is under
an obligation to make related payments with respect to substantially similar or
related property. Any days during which a U.S. Holder has substantially
diminished its risk of loss on the ordinary shares are not counted toward
meeting the 16-day holding period required by the statute. Further, there are
special rules for computing the foreign tax credit limitation of a taxpayer who
receives dividends subject to a reduced tax rate. The rules relating to the
determination of the foreign tax credit are complex, and you should consult with
your personal tax advisors to determine whether and to what extent you would be
entitled to this credit.

      Subject to certain limitations, "qualified dividend income" received by a
noncorporate U.S. Holder in tax years beginning on or before December 31, 2008
will be subject to tax at a reduced maximum tax rate of 15 percent. The rate
reduction does not apply to dividends received from passive foreign investment
companies, see discussion below. Distributions taxable as dividends paid on the
ordinary shares should qualify for the 15 percent rate provided that either: (i)
we are entitled to benefits under the income tax treaty between the United
States and Israel (the "Treaty") or (ii) the ordinary shares are readily
tradable on an established securities market in the United States and certain
other requirements are met. We believe that we are entitled to benefits under
the Treaty and that the ordinary shares currently are readily tradable on an
established securities market in the United States. However, no assurance can be
given that the ordinary shares will remain readily tradable. The rate reduction
does not apply unless certain holding period requirements are satisfied. With
respect to the ordinary shares, the U.S. Holder must have held such shares for
at least 61 days during the 121-day period beginning 60 days before the
ex-dividend date. The rate reduction also does not apply in respect of certain
hedged positions or in certain other situations. The legislation enacting the
reduced tax rate contains special rules for computing the foreign tax credit
limitation of a taxpayer who receives dividends subject to the reduced tax rate.
U.S. Holders of ordinary shares should consult their own tax advisors regarding
the effect of these rules in their particular circumstances.

DISPOSITION OF ORDINARY SHARES

      If you sell or otherwise dispose of ordinary shares, you will recognize
gain or loss for U.S. federal income tax purposes in an amount equal to the
difference between the amount realized on the sale or other disposition and the
adjusted tax basis in ordinary shares. Subject to the discussion below under the
heading "Passive Foreign Investment Companies," such gain or loss generally will
be capital gain or loss and will be long-term capital gain or loss if you have
held the ordinary shares for more than one year at the time of the sale or other
disposition. In general, any gain that you recognize on the sale or other
disposition of ordinary shares will be U.S. source for purposes of the foreign
tax credit limitation; losses will generally be allocated against U.S. source
income. Deduction of capital losses is subject to certain limitations under the
Code.

      In the case of a cash basis U.S. Holder who receives NIS in connection
with the sale or disposition of ordinary shares, the amount realized will be
based on the U.S. dollar value of the NIS received with respect to the ordinary
shares as determined on the settlement date of such exchange. A U.S. Holder who
receives payment in NIS and converts NIS into U.S. dollars at a conversion rate
other than the rate in effect on the settlement date may have a foreign currency
exchange gain or loss that would be treated as ordinary income or loss.

                                       66



      An accrual basis U.S. Holder may elect the same treatment required of cash
basis taxpayers with respect to a sale or disposition of ordinary shares,
provided that the election is applied consistently from year to year. Such
election may not be changed without the consent of the Internal Revenue Service,
or the IRS. In the event that an accrual basis U.S. Holder does not elect to be
treated as a cash basis taxpayer (pursuant to the Treasury regulations
applicable to foreign currency transactions), such U.S. Holder may have a
foreign currency gain or loss for U.S. federal income tax purposes because of
differences between the U.S. dollar value of the currency received prevailing on
the trade date and the settlement date. Any such currency gain or loss would be
treated as ordinary income or loss and would be in addition to gain or loss, if
any, recognized by such U.S. Holder on the sale or disposition of such ordinary
shares.

PASSIVE FOREIGN INVESTMENT COMPANIES

      For U.S. federal income tax purposes, we will be considered a passive
foreign investment company, or PFIC, for any taxable year in which either (i)
75% or more of our gross income is passive income, or (ii) at least 50% of the
average value of all of our assets for the taxable year produce or are held for
the production of passive income. For this purpose, passive income includes
dividends, interest, royalties, rents, annuities and the excess of gains over
losses from the disposition of assets which produce passive income. If we were
determined to be a PFIC for U.S. federal income tax purposes, highly complex
rules would apply to U.S. Holders owning ordinary shares. Accordingly, you are
urged to consult your tax advisors regarding the application of such rules.

      Based on our current and projected income, assets and activities, we
believe that we are not currently a PFIC nor do we expect to become a PFIC in
the foreseeable future. However, because the determination of whether we are a
PFIC is based upon the composition of our income and assets from time to time,
there can be no assurances that we will not become a PFIC for any future taxable
year.

      If we are treated as a PFIC for any taxable year, then, unless you elect
either to treat your investment in ordinary shares as an investment in a
"qualified electing fund", or a QEF election, or to "mark-to-market" your
ordinary shares, as described below, dividends would not qualify for the reduced
maximum tax rate, discussed above, and:

o     you would be required to allocate income recognized upon receiving certain
      dividends or gain recognized upon the disposition of ordinary shares
      ratably over the holding period for such ordinary shares,

o     the amount allocated to each year during which we are considered a PFIC
      other than the year of the dividend payment or disposition would be
      subject to tax at the highest individual or corporate tax rate, as the
      case may be, in effect for that year and an interest charge would be
      imposed with respect to the resulting tax liability allocated to each such
      year;

o     the amount allocated to the current taxable year and any taxable year
      before we became a PFIC would be taxable as ordinary income in the current
      year, and

o     you would be required to make an annual return on IRS Form 8621 regarding
      distributions received with respect to ordinary shares and any gain
      realized on your ordinary shares.

                                       67



      If you make either a timely QEF election or a timely mark-to-market
election in respect of your ordinary shares, you would not be subject to the
rules described above. If you make a timely QEF election, you would be required
to include in your income for each taxable year your pro rata share of our
ordinary earnings as ordinary income and your pro rata share of our net capital
gain as long-term capital gain, whether or not such amounts are actually
distributed to you. You would not be eligible to make a QEF election unless we
comply with certain applicable information reporting requirements.

      Alternatively, if the ordinary shares are considered "marketable stock"
and if you elect to "mark-to-market" your ordinary shares, you will generally
include in income any excess of the fair market value of the ordinary shares at
the close of each tax year over your adjusted basis in the ordinary shares. If
the fair market value of the ordinary shares had depreciated below your adjusted
basis at the close of the tax year, you may generally deduct the excess of the
adjusted basis of the ordinary shares over its fair market value at that time.
However, such deductions generally would be limited to the net mark-to-market
gains, if any, that you included in income with respect to such ordinary shares
in prior years. Income recognized and deductions allowed under the
mark-to-market provisions, as well as any gain or loss on the disposition of
ordinary shares with respect to which the mark-to-market election is made, is
treated as ordinary income or loss.

BACKUP WITHHOLDING AND INFORMATION REPORTING

      Payments in respect of ordinary shares may be subject to information
reporting to the U.S. Internal Revenue Service and to U.S. backup withholding
tax at a rate equal to the fourth lowest income tax rate applicable to
individuals (which, under current law, is 28%). Backup withholding will not
apply, however, if you (i) are a corporation or come within certain exempt
categories, and demonstrate the fact when so required, or (ii) furnish a correct
taxpayer identification number and make any other required certification.

      Backup withholding is not an additional tax. Amounts withheld under the
backup withholding rules may be credited against a U.S. Holder's U.S. tax
liability, and a U.S. Holder may obtain a refund of any excess amounts withheld
under the backup withholding rules by filing the appropriate claim for refund
with the IRS.

      Any U.S. Holder who holds 10% or more in vote or value of our ordinary
shares will be subject to certain additional United States information reporting
requirements.

U.S. GIFT AND ESTATE TAX

      An individual U.S. Holder of ordinary shares will be subject to U.S. gift
and estate taxes with respect to ordinary shares in the same manner and to the
same extent as with respect to other types of personal property.

F.    DIVIDEND AND PAYING AGENTS

      Not applicable.

G.    STATEMENT BY EXPERTS

      Not applicable.

H.    DOCUMENTS ON DISPLAY

      We are subject to the reporting requirements of the United States
Securities Exchange Act of 1934, as amended, as applicable to "foreign private
issuers" as defined in Rule 3b-4 under the Exchange Act, and in accordance
therewith, we file annual and interim reports and other information with the
Securities and Exchange Commission.

                                       68



      As a foreign private issuer, we are exempt from certain provisions of the
Exchange Act. Accordingly, our proxy solicitations are not subject to the
disclosure and procedural requirements of Regulation 14A under the Exchange Act,
transactions in our equity securities by our officers and directors are exempt
from reporting and the "short-swing" profit recovery provisions contained in
Section 16 of the Exchange Act. In addition, we are not required under the
Exchange Act to file periodic reports and financial statements as frequently or
as promptly as U.S. companies whose securities are registered under the Exchange
Act.

      Notwithstanding the foregoing, we file reports with the SEC on Form 6-K
containing unaudited financial information for the first three quarters of each
fiscal year and we solicit proxies and furnish proxy statements for all meetings
of shareholders pursuant to NASDAQ Marketplace Rule 4350(g), a copy of which
proxy statement is filed promptly thereafter with the SEC under the cover of a
Current Report on Form 6-K. However, in accordance with NASDAQ Marketplace Rule
4350(a)(1), as in effect prior to its recent amendment, we have received an
exemption from the requirement to distribute an annual report to our
shareholders prior to our annual meeting of shareholders. The basis for the
exemption is that the generally accepted business practice in Israel, where we
are incorporated, is not to distribute an annual report to shareholders. We post
our Annual Report on Form 20-F on our web site (www.attunity.com) as soon as
practicable following the filing of the Annual Report on Form 20-F with the SEC.

      This Annual Report and the exhibits thereto and any other document we file
pursuant to the Exchange Act may be inspected without charge and copied at
prescribed rates at the following SEC public reference rooms: 450 Fifth Street,
N.W., Judiciary Plaza, Room 1024, Washington, D.C. 20549; and on the SEC
Internet site (http://www.sec.gov) and on our website www.attunity.com. You may
obtain information on the operation of the SEC's public reference room in
Washington, D.C. by calling the SEC at 1-800-SEC-0330 or by visiting the SEC's
website at http://www.sec.gov. The Exchange Act file number for our SEC filings
is 0-20892.

      The documents concerning our company which are referred to in this Annual
Report may also be inspected at our offices located at Einstein Building, Tirat
Carmel, Haifa 39101, Israel.

I.    SUBSIDIARY INFORMATION

      Not applicable.

ITEM 11.    QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISKS

      We are exposed to a variety of risks, including changes in interest rates
affecting primarily the interest received on short term deposits, and foreign
currency fluctuations. We do not use derivative financial instruments

INTEREST RATE RISK

      Our exposure to market risk for changes in interest rates relates
primarily to our cash and cash equivalents. Our cash and cash equivalents are
held in U.S. dollars and bear annual interest of 0.85% which is based upon the
London Inter Bank Offered Rate (LIBOR). We place our cash and cash equivalents
with major financial banks. For purposes of specific risk analysis, we use
sensitivity analysis to determine the impact that market risk exposure may have
on the financial income derived from our cash and cash equivalents. The
potential loss to us over one year that would result from a hypothetical change
of 10% in the LIBOR rate would not be substantial.

                                       69



FOREIGN CURRENCY EXCHANGE RISK

      Our financial results may be negatively impacted by foreign currency
fluctuations. Our foreign operations are generally transacted through our
international sales subsidiaries in Europe, the Middle East and Africa, and Asia
Pacific. As a result, these sales and related expenses are denominated in
currencies other than the U.S. dollar. Because our financial results are
reported in U.S. dollars, our results of operations may be adversely impacted by
fluctuations in the rates of exchange between the U.S. dollar and other
currencies.

ITEM 12.    DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES

      Not applicable.

                                     PART II

ITEM 13.    DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES

      None.

ITEM 14.    MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF
            PROCEEDS

      Not applicable.

ITEM 15.    CONTROLS AND PROCEDURES

      DISCLOSURE CONTROLS AND PROCEDURES. Our management, including our chief
executive officer, or CEO, and chief financial officer, or CFO, are responsible
for establishing and maintaining our disclosure controls and procedures (within
the meaning of Rule 13a-15(e) of the Securities Exchange Act of 1934). These
controls and procedures were designed to ensure that information required to be
disclosed in the reports that we file under the Securities Exchange Act of 1934,
as amended, is recorded, processed, summarized and reported within the time
periods specified in the rules and forms of the SEC and that such information
was made known to our management, including our CEO and CFO, by others within
the Company, as appropriate to allow timely decisions regarding required
disclosure. We evaluated these disclosure controls and procedures under the
supervision of our CEO and CFO as of December 31, 2004. Based upon that
evaluation, our management, including our CEO and CFO, concluded that our
disclosure controls and procedures are effective in timely alerting them to
information relating to us required to be included in the our periodic SEC
filings.

      INTERNAL CONTROL OVER FINANCIAL REPORTING. There were no changes to our
internal control over financial reporting that occurred during the year ended
December 31, 2004 that have materially affected, or are reasonably likely to
materially affect, our internal control over financial reporting.

      All internal control systems, no matter how well designed, have inherent
limitations. Therefore, even those systems determined to be effective may not
prevent or detect misstatements and can provide only reasonable assurance with
respect to financial statement preparation and presentation. Also, projections
of any evaluation of effectiveness to future periods are subject to the risk
that controls may become inadequate because of changes in conditions, or that
the degree of compliance with the policies or procedures may deteriorate.

                                       70



ITEM 16.    [RESERVED]

ITEM 16A.   AUDIT COMMITTEE FINANCIAL EXPERT

      Our board of directors has determined that Dan Falk, who serves on our
audit committee, meets the definition of an audit committee financial expert, as
defined in Item 401 of Regulation S-K.

ITEM 16B.   CODE OF ETHICS

      We have adopted a code of ethics that applies to our chief executive
officer and all senior financial officers of our company, including the chief
financial officer, chief accounting officer or controller, or persons performing
similar functions. The code of ethics is publicly available on our website at
www.attunity.com. Written copies are available upon request. If we make any
substantive amendment to the code of ethics or grant any waivers, including any
implicit waiver, from a provision of the codes of ethics, we will disclose the
nature of such amendment or waiver on our website.

ITEM 16C.   PRINCIPAL ACCOUNTING FEES AND SERVICES

FEES PAID TO INDEPENDENT PUBLIC ACCOUNTANTS

      The following table sets forth, for each of the years indicated, the fees
paid to our independent public accountants and the percentage of each of the
fees out of the total amount paid to the accountants.



                                      Year Ended December 31,
                          -------------------------------------------------
                                   2003                      2004
                          -----------------------   -----------------------
Services Rendered            Fees     Percentages     Fees      Percentages
----------------------    ---------   -----------   ---------   -----------
                                                        
Audit (1) ............    $ 158,281        83%      $ 127,519        62%
Audit-related (2) ....       14,560         9%         61,100        30%
Tax (3) ..............       18,580         8%         15,571         8%
Other ................           --        --              --        --
Total ................    $ 191,421       100%      $ 204,190       100%


---------------
(1)   Audit fees consist of services that would normally be provided in
      connection with statutory and regulatory filings or engagements, including
      services that generally only the independent accountant can reasonably
      provide.

(2)   Audit-related fees relate to assurance and associated services that
      traditionally are performed by the independent accountant, including:
      attest services that are not required by statute or regulation; accounting
      consultation and audits in connection with mergers, acquisitions and
      divestitures; employee benefit plans audits; and consultation concerning
      financial accounting and reporting standards.

(3)   Tax fees relate to services performed by the tax division for tax
      compliance, planning, and advice.

PRE-APPROVAL POLICIES AND PROCEDURES

      Our audit committee has adopted a policy and procedures for the
pre-approval of audit and non-audit services rendered by our independent public
accountants, Kost, Forer, Gabbay & Kasierer, a Member firm of Ernst & Young
Global. Pre-approval of an audit or non-audit service may be given as a general
pre-approval, as part of the audit committee's approval of the scope of the
engagement of our independent auditor, or on an individual basis. Any proposed
services exceeding general pre-approved levels also require specific
pre-approval by our audit committee. The policy prohibits retention of the
independent public accountants to perform the prohibited non-audit functions
defined in Section 201 of the Sarbanes-Oxley Act or the rules of the SEC, and
also requires the audit committee to consider whether proposed services are
compatible with the independence of the public accountants.

                                       71



ITEM 16D.   EXEMPTIONS FROM THE LISTING REQUIREMENTS AND STANDARDS FOR AUDIT
            COMMITTEE

      Not applicable.

ITEM 16E.   PURCHASE OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATES AND
            PURCHASERS

      Neither we, nor any affiliated purchaser of our company, have purchased
any of our securities during 2004.

                                    PART III

ITEM 17.    FINANCIAL STATEMENTS

      The Company has elected to furnish financial statements and related
information specified in Item 18.

ITEM 18.    FINANCIAL STATEMENTS

CONSOLIDATED FINANCIAL STATEMENTS.


                                                                  
Index to Financial Statements ....................................   F-1

Report of Independent Auditors ...................................   F-2

Consolidated Balance Sheets ......................................   F-3

Consolidated Statements of Operations ............................   F-5

Statements of Changes in Shareholders' Equity ....................   F-6

Consolidated Statements of Cash Flows ............................   F-7

Notes to Consolidated Financial Statements .......................   F-9


                                       72



ITEM 19.    EXHIBITS



EXHIBIT                              DESCRIPTION
-------                              -----------
         
  1.1       Memorandum of Association of the Registrant (1)
  1.2       Articles of Association of the Registrant, as amended (2)
  2.1       Specimen of Ordinary Share Certificate (3)
  4.1       1994 Employee Stock Option Plan (4)
  4.2       1998 Employee Stock Option Plan, as amended (5)
  4.3       2001 Stock Option Plan, as amended (6)
  4.4       2003 Israeli Stock Option Plan, as amended (7)
  4.5       Note and Warrant Purchase Agreement dated March 22, 2004 among the
            Registrant and the purchasers listed on Exhibit A thereto; Form of
            Warrant issued in connection therewith; Form of Convertible
            Promissory Note issued in connection therewith; and Registration
            Rights Agreement dated May 4, 2004, among the Registrant and the
            purchasers signatory thereto (8)
  4.6       Employment and Services Agreement among the Registrant and Mr.
            Gonen, effective as of January 1, 2004 (9)
  4.7       Loan Agreement dated June 3, 2004 among the Registrant and Plenus
            Technologies Ltd., or Plenus; Warrant to purchase Ordinary Shares
            issued by the Registrant to Plenus; Floating Charge Agreement dated
            June 3, 2004 among the Registrant, Plenus, Golden Gate Bridge Fund
            (Israel), or Golden Gate, and United Mizrachi Bank, Ltd., or
            Mizrachi Bank; and Fixed Charge Agreement dated June 3, 2004 among
            the Registrant and Plenus, Golden Gate and Mizrachi Bank (10)
  4.8       Form of Warrant issued to Gaus Investments Ltd. and R.4.B Ltd. (11)
  4.9       Securities Purchase Agreement dated January 24, 2005, among the
            Registrant and certain funds affiliated with Weiss, Peck & Greer;
            Registration Rights Agreement dated January 24, 2005 entered into in
            connection therewith; and Form of Warrant issued to certain funds
            affiliated with Weiss, Peck & Greer (12)
  4.12      Outsourcing Agreement with One Software Technologies Ltd., dated
            November 7, 2004 (13), and Amendment No. 1 thereto, dated April 2005
  4.13      Form of Indemnification Letter (14)
  4.14      Letter relating to termination of the employment of Mr. Gonen, dated
            as of July 25, 2004 *
  4.15      Employment Agreement among the Registrant and Mr. Ratner, dated as
            of July 2004 *
     8      List of Subsidiaries of the Registrant
  12.1      Certification of Chief Executive Officer pursuant to Rule 13a-14(a)
            and Rule 15d-14(a) of the Securities Exchange Act, as amended
  12.2      Certification of Chief Financial Officer pursuant to Rule 13a-14(a)
            and Rule 15d-14(a) of the Securities Exchange Act, as amended
  13.1      Certification of Chief Executive Officer pursuant to 18 U.S.C.
            Section 1350, as adopted pursuant to Section 906 of the
            Sarbanes-Oxley Act of 2002.
  13.2      Certification of Chief Financial Officer pursuant to 18 U.S.C.
            Section 1350, as adopted pursuant to Section 906 of the
            Sarbanes-Oxley Act of 2002.
  14.1      Consent of Kost Forer Gabbay & Kasierer, a Member of Ernst & Young
            Global


-----------------
(1)   Filed as Exhibit 3.1 to the Registrant's Registration Statement on Form
      F-1, registration number 33-54020, and incorporated herein by reference.
(2)   Filed as Exhibit 3.2 to the Registrant's Annual Report on Form 20-F for
      the year ended December 31, 2000, and incorporated herein by reference.
(3)   Filed as Exhibit 4 to the Amendment No. 2 to the Registrant's Registration
      Statement on Form F-1, registration number 33-54020, filed on December 9,
      1992, and incorporated herein by reference.
(4)   Filed as Exhibit 4.8 to the Registrant's Annual Report on Form 20-F for
      the year ended December 31, 2003, and incorporated herein by reference.
(5)   Filed as Exhibit 4.3 to the Registrant's Registration Statement on Form
      S-8, filed with the SEC on January 25, 2005, and incorporated herein by
      reference.
(6)   Filed as Exhibit 4.3 to the Registrant's Registration Statement on Form
      S-8, filed with the SEC on January 26, 2005, and incorporated herein by
      reference.
(7)   Filed as Exhibit 4.4 to the Registrant's Registration Statement on Form
      S-8, filed with the SEC on January 26, 2005, and incorporated herein by
      reference.
(8)   Filed as Items 3, 4, 5 and 6, respectively, to the Registrant's Report of
      Foreign Private Issuer on Form 6-K submitted to the SEC on March 25, 2004,
      and incorporated herein by reference.

                                       73



(9)   Filed as Exhibit 4.12 to the Registrant's annual report on Form 20-F for
      the year ended December 31, 2003, and incorporated herein by reference.
(10)  Filed as Exhibit 4.13 to the Registrant's Annual Report on Form 20-F for
      the year ended December 31, 2003, and incorporated herein by reference.
(11)  Filed as Exhibit 4.14 to the Registrant's Annual Report on Form 20-F for
      the year ended December 31, 2003, and incorporated herein by reference.
(12)  Filed as Exhibits 4.15, 4.16 and 4.17, respectively, to the Registrant's
      Registration Statement on Form F-3, filed with the SEC on February 22,
      2005, and incorporated herein by reference.
(13)  Filed as Exhibit 4.18 to the Registrant's Registration Statement on Form
      F-3, filed with the SEC on February 22, 2005, and incorporated herein by
      reference.
(14)  Filed as Annex A to the Registrant's Proxy Statement filed on Report of
      Foreign Private Issuer on Form 6-K submitted to the SEC on December 2,
      2004, and incorporated herein by reference.

* Translated from Hebrew.
                                       74




                       ATTUNITY LTD. AND ITS SUBSIDIARIES


                        CONSOLIDATED FINANCIAL STATEMENTS


                             AS OF DECEMBER 31, 2004


                                 IN U.S. DOLLARS




                                      INDEX




                                                                        PAGE
                                                                        ----

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM                  F-2

CONSOLIDATED BALANCE SHEETS                                           F-3 - F-4

CONSOLIDATED STATEMENTS OF OPERATIONS                                    F-5

STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY                            F-6

CONSOLIDATED STATEMENTS OF CASH FLOWS                                 F-7 - F-8

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                            F-9 - F-34




[ERNST & YOUNG LOGO]


             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

                             TO THE SHAREHOLDERS OF

                                  ATTUNITY LTD.


     We have audited the accompanying consolidated balance sheets of Attunity
Ltd. ("the Company") and its subsidiaries as of December 31, 2004 and 2003, and
the related consolidated statements of operations, changes in shareholders'
equity and cash flows for each of the three years in the period ended December
31, 2004. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.


     We conducted our audits in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. We were not engaged to
perform an audit of the Company's internal control over financial reporting. Our
audit 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, and
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
the Company and its subsidiaries as of December 31, 2004 and 2003, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended December 31, 2004, in conformity with U.S.
generally accepted accounting principles.




                                               /s/ KOST FORER GABBAY & KASIERER
Tel-Aviv, Israel                                 KOST FORER GABBAY & KASIERER
January 30, 2005                               A Member of Ernst & Young Global


                                     F - 2



                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS




                                                                                    DECEMBER 31,
                                                                               ---------------------
                                                                                2004           2003
                                                                               -------       -------
                                                                                           
    ASSETS

CURRENT ASSETS:
  Cash and cash equivalents                                                    $ 1,602       $ 2,073
  Restricted cash                                                                   73           902
  Short-term bank deposits                                                         115           120
  Marketable securities                                                              -           200
  Trade receivables (net of allowance for doubtful accounts of $ 145 and
    $ 312 at December 31, 2004 and 2003, respectively)                           2,667         2,845
  Severance pay fund                                                               249             -
  Other accounts receivable and prepaid expenses                                 1,146         1,006
                                                                               -------       -------

TOTAL current assets                                                             5,852         7,146

LONG-TERM PREPAID EXPENSES                                                          64             -

SEVERANCE PAY FUND                                                                 698         1,592

PROPERTY AND EQUIPMENT, NET                                                        841           926

SOFTWARE DEVELOPMENT COSTS, NET                                                  4,213         4,512

GOODWILL                                                                         6,200         6,036

DEFERRED EXPENSES, NET                                                             275             -
                                                                               -------       -------

TOTAL assets                                                                   $18,143       $20,212
                                                                               =======       =======



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


                                     F - 3



                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA



                                                                                         DECEMBER 31,
                                                                                   ------------------------
                                                                                     2004           2003
                                                                                   --------        --------
                                                                                                  
    LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
  Short-term bank credit                                                           $      -        $    206
  Current maturities of long-term debt                                                   70             102
  Trade payables                                                                        754             583
  Deferred revenues                                                                   2,298           2,090
  Employee and payroll accruals                                                       1,490           1,239
  Accrued severance pay                                                                 285               -
  Accrued expenses and other liabilities                                              2,227           3,479
                                                                                   --------        --------

TOTAL current liabilities                                                             7,124           7,699
                                                                                   --------        --------

LONG-TERM LIABILITIES:
  Long-term debt                                                                         62              99
  Convertible debt, net issued to principal shareholders                                277               -
  Accrued severance pay                                                               1,008           1,941
                                                                                   --------        --------

TOTAL long-term liabilities                                                           1,347           2,040
                                                                                   --------        --------

COMMITMENTS AND CONTINGENT LIABILITIES

SHAREHOLDERS' EQUITY:
  Share capital - Ordinary shares of NIS 0.1 par value -
    Authorized: 30,000,000 value at December 31, 2004 and 2003; Issued and
      outstanding: 15,356,740 and 14,767,432 shares at December 31, 2004 and
      2003, respectively                                                                539             525
  Additional paid-in capital                                                         89,618          86,504
  Accumulated other comprehensive loss                                                 (148)           (259)
  Accumulated deficit                                                               (80,337)        (76,297)
                                                                                   --------        --------

TOTAL shareholders' equity                                                            9,672          10,473
                                                                                   --------        --------

TOTAL liabilities and shareholders' equity                                         $ 18,143        $ 20,212
                                                                                   ========        ========



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



                                     F - 4



                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA




                                                                             YEAR ENDED DECEMBER 31,
                                                                      ----------------------------------------
                                                                        2004            2003            2002
                                                                      --------        --------        -------
                                                                                                 
Revenues:
  Software licenses                                                   $  7,258        $  6,045        $ 6,931
  Maintenance and support                                                5,853           5,832          6,057
  Services                                                               4,526           4,740          4,467
                                                                      --------        --------        -------

                                                                        17,637          16,617         17,455
                                                                      --------        --------        -------
Cost of revenues:
  Software licenses                                                      2,164           2,094          1,878
  Maintenance and support                                                1,036             801            715
  Services                                                               4,253           4,184          3,782
  Impairment of capitalized software development costs                       -           1,543              -
                                                                      --------        --------        -------

                                                                         7,453           8,622          6,375
                                                                      --------        --------        -------

Gross profit                                                            10,184           7,995         11,080
                                                                      --------        --------        -------

Operating expenses:
  Research and development, net                                          1,475           1,491          1,438
  Selling and marketing                                                  7,878           5,938          5,369
  General and administrative                                             2,580           2,749          1,938
  Costs in respect of lawsuits                                               -             925          1,100
  Restructuring and termination costs                                    1,786               -            608
                                                                      --------        --------        -------

TOTAL operating expenses                                                13,719          11,103         10,453
                                                                      --------        --------        -------

Operating income (loss)                                                 (3,535)         (3,108)           627
                                                                      --------        --------        -------

Financial income (expenses), net                                          (466)            236            141
Other income                                                                40               -              -
                                                                      --------        --------        -------
Income (loss) before taxes on income                                    (3,961)         (2,872)           768
                                                                      --------        --------        -------

Income taxes                                                                79              84            264
                                                                      --------        --------        -------

Net income (loss)                                                     $ (4,040)       $ (2,956)       $   504
                                                                      ========        ========        =======

Basic and diluted net earnings (loss) per share                       $  (0.27)       $  (0.20)       $  0.03
                                                                      ========        ========        =======

Weighted average number of shares used in computing basic net
  earnings (loss) per share                                             15,151          14,767         14,697
                                                                      ========        ========        =======
Weighted average number of shares used in computing diluted net
  earnings (loss) per share                                             15,151          14,767         14,725
                                                                      ========        ========        =======



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


                                     F - 5



                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
-------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA



                                                  ORDINARY SHARES          ADDITIONAL     TREASURY
                                           -----------------------------    PAID-IN      SHARES AT
                                               SHARES         AMOUNT        CAPITAL         COST
                                           -------------- --------------  ------------   ------------- 

                                                                                   
Balance as of January 1, 2002                  14,580,160       $520       $ 86,557        $  (31)
   Exercise of employees stock options            187,272          5              -             -
   Issuance expenses related to issuance
     of shares in 2001                                  -          -           (103)            - 
   Compensation in respect of warrants
     granted to a consultant                            -          -             50             - 
   Treasury shares in respect of  a
      senior employee                                   -          -              -            31
   Other comprehensive income:
     Foreign currency translation
     adjustments                                        -          -              -             - 
      Net income                                        -          -              -             - 
                                               ----------       ----       --------        ------
   Total comprehensive income                                                                    
                                               

Balance as of December 31, 2002                14,767,432        525         86,504             - 
   Other comprehensive income:
     Foreign currency translation
     adjustments                                        -          -              -             - 
     Net loss                                           -          -              -             - 
                                               ----------       ----       --------        ------
   Total comprehensive loss                                                                      
                                               

Balance as of December 31, 2003                14,767,432        525         86,504             - 
   Exercise of warrants                           496,891         12            807             - 
   Exercise of employee by stock options           92,417          2            115             -
   Warrants issued in consideration for
     credit line                                        -          -            256             -
   Detachable warrants and beneficial
     conversion feature related to
     convertible debt, net (see Note 9)                 -          -          1,936             -
   Other comprehensive income:
     Foreign currency translation
       adjustments                                      -          -              -             - 
   Net loss                                             -          -              -             - 
                                               ----------       ----       --------        ------
   Total comprehensive loss                                                                      
                                               

Balance as of December 31, 2004                15,356,740       $539       $ 89,618        $    - 
                                               ==========       ====       ========        ======






                                            ACCUMULATED                                                         
                                               OTHER                          TOTAL            TOTAL         
                                           COMPREHENSIVE    ACCUMULATED    COMPREHENSIVE   SHAREHOLDERS'     
                                           INCOME (LOSS)      DEFICIT      INCOME (LOSS)      EQUITY         
                                           -------------      -------      -------------      ------         
                                                                                      
Balance as of January 1, 2002                  $(876)       $  (73,845)                      $ 12,325
   Exercise of employees stock options             -                 -              -               5
   Issuance expenses related to issuance
     of shares in 2001                             -                 -                           (103)
   Compensation in respect of warrants
     granted to a consultant                       -                 -                             50
   Treasury shares in respect of  a
      senior employee                              -                 -                             31
   Other comprehensive income:
     Foreign currency translation
     adjustments                                 268                 -        $   268             268
      Net income                                   -               504            504             504
                                               -----        ----------        -------        --------
   Total comprehensive income                                                 $   772                
                                                                              =======         

Balance as of December 31, 2002                 (608)          (73,341)                        13,080
   Other comprehensive income:
     Foreign currency translation
     adjustments                                 349                 -        $   349             349
     Net loss                                      -            (2,956)        (2,956)         (2,956)
                                               -----        ----------        -------        --------
   Total comprehensive loss                                                   $(2,607)               
                                                                              =======         

Balance as of December 31, 2003                 (259)          (76,297)                        10,473
   Exercise of warrants                            -                                              819
   Exercise of employee by stock options           -                                              117
   Warrants issued in consideration for
     credit line                                   -                                              256
   Detachable warrants and beneficial
     conversion feature related to
     convertible debt, net (see Note 9)            -                                            1,936
   Other comprehensive income:
     Foreign currency translation
       adjustments                               111                          $   111             111
   Net loss                                        -            (4,040)        (4,040)         (4,040)
                                               -----        ----------        -------        --------
   Total comprehensive loss                                                   $(3,929)               
                                                                              =======         

Balance as of December 31, 2004                $(148)       $  (80,337)                      $  9,672
                                               =====        ==========                       ========



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


                                     F - 6


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS



                                                                                   YEAR ENDED DECEMBER 31,
                                                                            -------------------------------------
                                                                              2004           2003          2002
                                                                            -------        -------        -------
                                                                                                     
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income (loss)                                                          $(4,040)       $(2,956)       $   504
 Adjustments required to reconcile net income (loss) to net cash
   provided by (used in) operating activities:
  Depreciation                                                                  391            543            679
  Amortization of deferred expenses                                             111              -              -
  Amortization of debt discount                                                 277              -              -
  Amortization of capitalized software development costs                      1,874          1,613          1,590
  Impairment of capitalized software development costs                            -          1,543              -
  Gain from sale of property and equipment                                      (40)             -              -
  Decrease in accrued severance pay, net                                         (5)           (74)           (18)
  Decrease (increase) in trade receivables                                      247            311           (552)
  Decrease  (increase)  in other  accounts  receivables  and  prepaid
    expenses                                                                     19            149           (101)
  Increase in long-term prepaid expenses                                        (64)             -              -
  Increase (decrease) in trade payables                                         143             99           (691)
  Increase (decrease) in deferred revenues                                      150            178           (291)
  Increase (decrease) in employee and payroll accruals                          191            284           (447)
  Decrease (increase) in marketable securities, net                             205           (214)            24
  Increase (decrease) in accrued expenses and other liabilities              (1,332)           915            926
  Compensation in respect of warrants granted to a consultant                     -              -             50
  Others                                                                         (3)             -             (9)
                                                                            -------        -------        -------

 Net cash provided by (used in) operating activating                         (1,876)         2,391          1,664
                                                                            -------        -------        -------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Investment in restricted cash                                                   -           (902)             -
  Proceeds from restricted cash                                                 830              -              -
  Short-term deposits, net                                                       10            (32)           (88)
  Purchase of property and equipment                                           (364)          (238)          (199)
  Capitalization of software development costs                               (1,575)        (1,593)        (1,595)
  Proceeds from sale of property and equipment                                  112              6             46
                                                                            -------        -------        -------

Net cash used in investing activities                                          (987)        (2,759)        (1,836)
                                                                            -------        -------        -------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from exercise of employee stock options                              117              -              5
  Proceeds from exercise of warrants                                            819              -              -
  Issuance  of  convertible  debt  and  detachable  warrants,  net of
    issuance expenses                                                         1,689              -              -
  Receipt of long-term debt                                                      35             69             86
  Repayment of long-term debt                                                  (107)          (180)          (259)
  Short-term bank credit, net                                                  (206)            32              2
  Issuance expenses related to issuance of shares in 2001                         -              -           (103)
  Proceeds from treasury shares in respect of a senior employee                   -              -             31
                                                                            -------        -------        -------

Net cash provided by (used in) financing activities                           2,347            (79)          (238)
                                                                            -------        -------        -------

Foreign currency translation adjustments on cash and cash equivalents            45           (173)            58
                                                                            -------        -------        -------

Decrease in cash and cash equivalents                                          (471)          (620)          (352)
Cash and cash equivalents at the beginning of the year                        2,073          2,693          3,045
                                                                            -------        -------        -------

Cash and cash equivalents at the end of the year                            $ 1,602        $ 2,073        $ 2,693
                                                                            =======        =======        =======




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

                                     F - 7



                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS



                                                                                 YEAR ENDED DECEMBER 31,
                                                                           -----------------------------------
                                                                             2004          2003         2002
                                                                           --------       -------      -------
                                                                                               
SUPPLEMENTAL DISCLOSURE OF CASH FLOW ACTIVITIES:

  Cash paid during the year for:
    Interest                                                               $     37       $    90       $60
                                                                           ========       =======       ===

    Income taxes                                                           $     11       $    25       $12
                                                                           ========       =======       ===

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING
  ACTIVITIES:

  Capital lease obligation incurred upon the acquisition of property
    and equipment                                                          $      -       $    50       $ -
                                                                           ========       =======       ===
  Issuance of warrant in consideration for credit line                     $    256       $     -       $ -
                                                                           ========       =======       ===



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


                                     F - 8


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS


NOTE 1:- GENERAL

     Attunity Ltd. ("Attunity") and its subsidiaries (collectively - "the
     Company") develop, market and provide support for computer software
     integration tools and application development tools.

     The company is a leading provider of enterprise data integration software.
     Using its products, companies seamlessly connect to data sources, stream
     data changes across the enterprise, and federate heterogeneous information
     to achieve a single view of their business. Attunity software runs natively
     on enterprise data servers, turning locked data silos into an efficient
     Information Grid. The company also provides consulting, maintenance and
     other related services for its products including maintenance services to
     its legacy products: CorVision - an application generator, APTuser - a
     database retrieval and production report generator, and Mancal 2000 - a
     logistics and financial application software package (through its Israeli
     subsidiary, Attunity Software Services Ltd. ("ASS")).

     As for geographic markets and major customers, see Note 16.


NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES

     The consolidated financial statements have been prepared in accordance with
     generally accepted accounting principles in the United States ("U.S.
     GAAP"), followed on a consistent basis.

     a.   Use of estimates:

          The preparation of financial statements in conformity with generally
          accepted accounting principles requires management to make estimates
          and assumptions that affect the amounts reported in the financial
          statements and accompanying notes. Actual results could differ from
          those estimates.

     b.   Financial statements in U.S. dollars ("dollars"):

          A majority of the revenues of Attunity and certain of its subsidiaries
          is generated in dollars. In addition, a substantial portion of
          Attunity and certain subsidiaries' costs is denominated in dollars.
          Accordingly, the Company's management believes that the dollar is the
          primary currency in the economic environment in which those companies
          operate. Thus, the functional and reporting currency of those
          companies is the dollar.

          Amounts in currencies other than dollars have been translated as
          follows:

          Monetary balances - at the exchange rate in effect on the balance
          sheet date. Revenues and costs - at the exchange rates in effect as of
          the date of recognition of the transactions.

          All exchange gains and losses from the remeasurement mentioned above
          are reflected in the statement of operations in financial expenses
          (income), net.


                                     F - 9


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS

NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (CONT.)

          The financial statements of the Israeli and other foreign subsidiaries
          whose functional currency is determined to be their local currency,
          have been translated into dollars. All balance sheet accounts have
          been translated using the exchange rates in effect at the balance
          sheet date. Statement of operations amounts have been translated using
          the average exchange rate for the year. The resulting translation
          adjustments are reported as a component of shareholders' equity,
          accumulated other comprehensive loss.

     c.   Principles of consolidation:

          The consolidated financial statements include the accounts of Attunity
          and its wholly-owned subsidiaries. Intercompany balances and
          transactions have been eliminated in consolidation.

     d.   Cash equivalents:

          Cash equivalents are short-term highly liquid investments that are
          readily convertible to cash, with maturities of three months or less
          at the purchase date.

     e.   Restricted cash:

          Restricted cash is primarily invested in highly liquid deposits, These
          deposits were used mainly as a security for the outcome of a lawsuit.

     f.   Short-term bank deposits:

          Short-term bank deposits are deposits with maturities of more than
          three months but less than one year. The deposits are in New Israeli
          Shekels ("NIS") and bear interest at an average annual rate of 1.9%.
          The short-term deposits are presented at their cost, including accrued
          interest.

     g.   Marketable securities:

          The Company accounts for its investments in marketable securities
          using Statement of Financial Accounting Standard No. 115, "Accounting
          for Certain Investments in Debt and Equity Securities" ("SFAS No.
          115").

          Management determines the appropriate classification of its
          investments in debt and marketable equity securities at the time of
          purchase and reevaluates such determinations at each balance sheet
          date. The securities are classified as trading securities when the
          Company holds the securities for resale in anticipation of short-term
          market movements. The Company's trading securities carried at their
          fair value based upon the quoted market price of those investments.
          Net realized and unrealized gains and losses on these securities are
          included in financial expenses or income, as appropriate.


                                     F - 10


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS

NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (CONT.)

     h.   Property and equipment:

          Property and equipment are stated at cost, net of accumulated
          depreciation. Depreciation is calculated using the straight-line
          method, over the estimated useful lives of the assets, at the
          following annual rates:

                                                        %
                                             ----------------------

Computers and peripheral equipment                   20 - 33
Office furniture and equipment                       10 - 20
Motor vehicles                                          15
                                    Over the shorter of the related lease period
Leasehold improvements                        or the life of the asset

     i.   Impairment of long-lived assets:

          The Company's long-lived assets are reviewed for impairment in
          accordance with Statement of Financial Accounting Standard No. 144,
          "Accounting for the Impairment or Disposal of Long-lived Assets"
          ("SFAS No. 144"), whenever events or changes in circumstances indicate
          that the carrying amount of an asset may not be recoverable.
          Recoverability of assets to be held and used is measured by a
          comparison of the carrying amount of an asset to the future
          undiscounted cash flows expected to be generated by the assets. If
          such assets are considered to be impaired, the impairment to be
          recognized is measured by the amount by which the carrying amount of
          the assets exceeds the fair value of the assets.

          In 2004, 2003 and 2002, no impairment losses were identified.

     j.   Goodwill:

          Goodwill represents the excess of the cost of businesses acquired over
          the fair value of the net assets acquired in the acquisition.

               Effective January 1, 2002, the Company adopted the full
          provisions of Statement of Financial Accounting Standards No. 142
          ``Goodwill and Other Intangible Assets (``SFAS No. 142).

          SFAS 142 prescribes a two phase process for impairment testing of
          goodwill. The first phase screens for impairment, while the second
          phase (if necessary) measures impairment.

          In the first phase of impairment testing, goodwill attributable to
          each of the reporting units is tested for impairment by comparing the
          fair value of each reporting unit with its carrying value. If the
          carrying value of the reporting unit exceeds its fair value, the
          second phase is then performed. The second phase of the goodwill
          impairment test compares the implied fair value of the reporting
          unit's goodwill with the carrying amount of that goodwill. If the
          carrying amount of the reporting unit's goodwill exceeds the implied
          fair value of that goodwill, an impairment loss is recognized in an
          amount equal to that excess.


                                     F - 11


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS


NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (CONT.)

          Fair value of the reporting unit was determined using discounted cash
          flows and market capitalization. Significant estimates used in the
          methodology include estimates of future cash flows, future short-term
          and long-term growth rates and weighted average cost of capital.

          As of December 31, 2004, no impairment losses have been identified.

          The change in the carrying amount of goodwill for the year ended
          December 31, 2004, is due to translation adjustments.

     k.   Research and development costs:

          Research and development costs incurred in the process of software
          development before establishment of technological feasibility are
          charged to expenses as incurred. Costs incurred subsequent to the
          establishment of technological feasibility are capitalized according
          to the principles set forth in Statement of Financial Accounting
          Standards No.86 "Accounting for the Costs of Computer Software to Be
          Sold, Leased, or Otherwise Marketed" ("SFAS No.86").

          Based on the Company's product development process, technological
          feasibility is established upon completion of a detail program design.

          Capitalized software costs are amortized on a product by product
          basis. Amortization equals the greater of the amount computed using
          the: (1) ratio that current gross revenues for a product bear to the
          total of current and anticipated future gross revenues from sales of
          the product, or (2) the straight-line method over the estimated
          economic life of the product (five years). Amortization commences when
          the product is available for general product release to customers. The
          Amortization expense is included as part of cost of revenues.

          At each balance sheet date, the unamortized capitalized costs of the
          software products are compared to the net realizable value of the
          product. If the unamortized capitalized costs of a computer software
          product exceed the net realizable value of that product, such excess
          is written off. The net realizable value is calculated as the
          estimated future gross revenues from the product reduced by the
          estimated future costs of completing and disposing of that product,
          including the costs of performing maintenance and customer support
          required to satisfy the Company's responsibility set forth at the time
          of sale.

          In the year ended December 31, 2003, the Company wrote off capitalized
          software costs in the amount of $ 1,543. The aforementioned wrote off
          was included as part of cost of revenues.


                                     F - 12


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS


NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (CONT.)

     l.   Income taxes:

          The Company accounts for income taxes are accounted for in accordance
          with Statement of Financial Accounting Standards No. 109 "Accounting
          for Income Taxes", ("SFAS No. 109"). This statement prescribes the use
          of the liability method whereby deferred tax asset and liability
          account balances are determined based on temporary differences between
          financial reporting and tax bases of assets and liabilities and for
          carryforward losses deferred taxes are measured using the enacted tax
          rates and laws that will be in effect when the differences are
          expected to reverse. The Company provides a valuation allowance, if
          necessary, to reduce deferred tax assets to their estimated realizable
          value.

     m.   Advertising expenses:

          Advertising expenses are carried to the statement of operations, as
          incurred. Advertising expenses for the years ended December 31, 2004,
          2003 and 2002 amounted to $ 218, $ 208 and $ 55, respectively.

     n.   Revenue recognition:

          The Company generates revenues mainly from license fees and
          sub-license fees for the right to use its software products,
          maintenance, support, consulting and training services. The Company
          sells its products primarily through its direct sales force to
          customers and indirectly through distributors and Value Added
          Resellers ("VARs"). Both the customers and the distributors or
          resellers are considered to be end users. The Company is also entitled
          to royalties from some distributors and VARs upon the sublicensing of
          the software to end users.

          The Company accounts for software sales in accordance with Statement
          of Position No. 97-2, "Software Revenue Recognition", as amended ("SOP
          No. 97-2"). The Company and its subsidiaries have also adopted Staff
          Accounting Bulletin ("SAB") No. 104, "Revenue Recognition" ("SAB No.
          104").

          Revenue from license fees and services are recognized when persuasive
          evidence of an arrangement exists, delivery of the product has
          occurred or the services have been rendered, the fee is fixed or
          determinable and collectibility is probable. The Company does not
          grant a right of return to its customers.

          Persuasive evidence of an arrangement exists - The Company determines
          that persuasive evidence of an arrangement exists with respect to a
          customer when it has a purchase order from the customer or a written
          contract, which is signed by both the Company and customer
          (documentation is dependent on the business practice for each type of
          customer).

          Delivery has occurred - The Company's software may be either
          physically or electronically delivered to the customer. The Company
          determines that delivery has occurred upon shipment of the software or
          when the software is made available to the customer through electronic
          delivery, when the customer has been provided with access codes that
          allow the customer to take immediate possession of the software on its
          hardware.


                                     F - 13



                                              ATTUNITY LTD. AND ITS SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS


NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (CONT.)

          The fee is fixed or determinable - The Company considers all
          arrangements with payment terms extending beyond 5 months not to be
          fixed or determinable. If the fee is not fixed or determinable,
          revenue is recognized as payments become due from the customer,
          provided that all other revenue recognition criteria have been met.

          Collectibility is probable - The Company determines whether
          collectibility is probable on a case-by-case basis. When assessing
          probability of collection, the Company considers the number of years
          in business and history of collection. If the Company determines from
          the outset that collectibility is not probable based upon its review
          process, revenue is recognized as payments are received.

          With regard to software arrangements involving multiple elements, the
          Company has adopted Statement of Position No. 98-9, "Modification of
          SOP No. 97-2, Software Revenue Recognition with Respect to Certain
          Transactions" ("SOP No. 98-9"). According to SOP No. 98-9, revenues
          should be allocated to the different elements in the arrangement under
          the "residual method" when Vendor Specific Objective Evidence ("VSOE")
          of fair value exists for all undelivered elements and no VSOE exists
          for the delivered elements. Under the residual method, at the outset
          of the arrangement with the customer, the Company defers revenue for
          the fair value of its undelivered elements (maintenance and support,
          consulting and training) and recognizes revenue for the remainder of
          the arrangement fee attributable to the elements initially delivered
          in the arrangement (software product) when the basic criteria in SOP
          No. 97-2 have been met. Any discount in the arrangement is allocated
          to the delivered element.

          The Company's determination of fair value of each element in
          multiple-element arrangements is based on VSOE. The Company aligns its
          assessment of VSOE for the elements in the transaction to the price
          charged when the same element is sold separately. The Company has
          analyzed all of the elements included in its multiple-element
          arrangements and determined that it has sufficient VSOE to allocate
          revenue to the maintenance and support, consulting and training
          ("professional") services components of its license arrangements. The
          Company sells its professional services separately, and accordingly it
          has established VSOE for professional services based on its hourly or
          daily rates. VSOE for maintenance and support is determined based upon
          the customer's annual renewal rates for these elements. Accordingly,
          assuming all other revenue recognition criteria are met, the Company
          recognizes revenue from software licenses upon delivery using the
          residual method in accordance with SOP No. 98-9.

          Arrangements for the sale of software products that include consulting
          and training services are evaluated to determine whether those
          services are essential to the functionality of other elements of the
          arrangement. The Company had determined that these services are not
          considered essential to the functionality of other elements of the
          arrangement, therefore, these revenues are recognized as a separate
          element of the arrangement.

          Revenues from royalties are recognized according to quarterly
          royalties reports, as such reports are received from customers.
          Royalties are received from customers who embedded the Company's
          products in their own products and the Company is entitled to a
          percentage of the customer revenue from the combined product.


                                     F - 14



                                              ATTUNITY LTD. AND ITS SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS


NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (CONT.)

          Maintenance and support revenue included in multiple element
          arrangement is deferred and recognized on a straight-line basis over
          the term of the maintenance and support agreement.

          Services revenues are recognized as the services are performed.

          Deferred revenues include unearned amounts received under maintenance
          and support contracts and amounts received from customers but not
          recognized as revenues.

          In transactions, where a customer's contractual terms include a
          provision for customer acceptance, revenues are recognized either when
          such acceptance has been obtained or as the acceptance provision has
          lapsed.

     o.   Concentrations of credit risks:

          Financial instruments that potentially subject the Company to
          concentrations of credit risk consist principally of cash and cash
          equivalents, restricted cash, short-term bank deposits, and trade
          receivables.

          Cash and cash equivalents, restricted cash and short-term bank
          deposits are invested in major banks in Israel, Europe and the United
          States. Such deposits in the United States may be in excess of insured
          limits and are not insured in other jurisdictions. Management believes
          that the financial institutions that hold the Company's investments
          are financially sound and, accordingly, minimal credit risk exists.

          The Company's trade receivables are mainly derived from sales to
          customers located primarily in the United States, Israel, Europe, Far
          East and South America. The Company performs ongoing credit
          evaluations of its customers and, through December 31, 2004, has not
          experienced any material losses. An allowance for doubtful accounts is
          determined with respect to those amounts that the Company has
          determined to be doubtful of collection.

          The Company has no significant off-balance-sheet concentration of
          credit risk such as foreign exchange contracts, option contracts or
          other foreign hedging arrangements.

     p.   Accounting for stock-based compensation:

          The Company has elected to follow Accounting Principles Board
          Statement No. 25, "Accounting for Stock Issued to Employees" ("APB No.
          25"), and FASB Interpretation No. 44, "Accounting for Certain
          Transactions Involving Stock Compensation" ("FIN No. 44"), in
          accounting for its employee stock option plans. Under APB No. 25, when
          the exercise price of an employee stock option is equivalent to or
          above the market price of the underlying shares on the date of grant,
          compensation expense is recognized.


                                     F - 15



                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA

NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (CONT.)

          The Company adopted the disclosure provisions of Financial Accounting
          Standards Board Statement No. 148, "Accounting for Stock-Based
          Compensation - Transition and Disclosure" ("SFAS No. 148"), which
          amended certain provisions of SFAS 123 to provide alternative methods
          of transition for an entity that voluntarily changes to the fair value
          based method of accounting for stock-based employee compensation. The
          Company continues to apply the provisions of APB No. 25, in accounting
          for stock-based compensation.

          Pro forma information regarding the Company's net income (loss) and
          net earnings (loss) per share is required by Statement of Financial
          Accounting Standard No. 123 "Accounting for Stock-Based Compensation"
          and has been determined as if the Company had accounted for its
          employee stock options under the fair value method prescribed by SFAS
          No. 123.

          The fair value for options granted in 2004, 2003 and 2002 was
          estimated at the date of grant using a Black-Scholes option pricing
          model with the following weighted average assumptions:


                            2004       2003       2002
                            ----       ----       ----

Dividend yield                 0%        0%          0%
Expected volatility           69%     43.8%       79.5%
Risk-free interest           3.5%      3.5%          3%
Expected life             4 years   4 years     6 years

          Pro forma information under SFAS No. 123, is as follows:




                                                                 YEAR ENDED DECEMBER 31,
                                                       ------------------------------------------        
                                                         2004              2003              2002
                                                       ----------        ----------        -----
                                                                                    
Net income (loss)                                      $   (4,040)       $   (2,956)       $ 504
                                                       ==========        ==========        =====

Deduct: stock-based employee compensation
   expenses determined under fair value based
   method for all awards                               $     (616)       $     (586)       $(994)
                                                       ----------        ----------        -----


Pro forma net loss                                     $   (4,656)       $   (3,542)       $(490)
                                                       ==========        ==========        =====

Basic and diluted net earnings (loss) per share:


As reported                                            $    (0.27)       $    (0.20)       $0.03
                                                       ==========        ==========        =====
Proforma
                                                       $    (0.31)       $    (0.24)       $0.03
                                                       ==========        ==========        =====



          Had compensation cost for the Company's stock option plans been
          determined based on the fair value based method set forth in FAS 123,
          the Company's net income (loss) and net earnings (loss) per share
          would have been changed to the pro forma amounts indicated above.


                                     F - 16



                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA

NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (CONT.)

          For purposes of pro-forma disclosure, the estimated fair value of the
          options is amortized to expenses over the options' vesting period,
          based on the straight line method.

          The Company applies SFAS No. 123 and Emerging Issues Task Force No.
          96-18, "Accounting for Equity Instruments that are Issued to Other
          than Employees for Acquiring, or in Conjunction with Selling, Goods or
          Services" ("EITF 96-18"), with respect to options and warrants issued
          to non-employees for services or goods provided. SFAS No. 123 requires
          the use of an option valuation model to measure the fair value of the
          warrants at the date of grant.

     r.   Basic and diluted net earnings (loss) per share:

          Basic net earnings (loss) per share is computed based on the weighted
          average number of Ordinary shares outstanding during each year.
          Diluted net earnings (loss) per share adjusts basic net earnings
          (loss) per share for the effect of convertible securities and stock
          options only in the periods in which such effect is dilutive.

          The total weighted average number of shares related to the outstanding
          stock options and warrants excluded from the calculations of diluted
          net earnings (loss) per share due to their anti-dilutive effect was
          8,976,887, 6,963,321 and 6,367,656 for the years ended December 31,
          2004, 2003 and 2002, respectively. In 2004 1,142,857 shares resulting
          from the conversation of debt were excluded from the calculation of
          dilutive net loss per share due to their unti-dilutive effect.

     s.   Severance pay:

          The Company's liability for severance pay is calculated pursuant to
          Israeli severance pay law based on the most recent salary of the
          employees multiplied by the number of years of employment, as of the
          balance sheet date for all employees in Israel. Employees are entitled
          to one month's salary for each year of employment or a portion
          thereof. The Company's liability for all of its employees is fully
          provided by monthly deposits with severance pay fund, insurance
          policies and by an accrual. The value of these policies is recorded as
          an asset in the Company's balance sheet.

          The deposited funds include profits accumulated up to the balance
          sheet date. The deposited funds may be withdrawn only upon the
          fulfillment of the obligation pursuant to Israeli severance pay law or
          labor agreements. The value of these policies is recorded as an asset
          in the Company's balance sheet.

          Severance pay expenses for the years ended December 31, 2004, 2003 and
          2002 were $ 320, $ 498 and $ 576, respectively.


                                     F - 17


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA

NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (CONT.)

     t.   Deferred expenses:

          Deferred expenses relating to debt issuance expenses and to receipt of
          a credit line are amortized over the term of the debt and credit line,
          respectively.

     u.   Fair value of financial instruments:

          The estimated fair value of financial instruments has been determined
          by the Company using available market information and valuation
          methodologies. Considerable judgment is required in estimating fair
          values. Accordingly, the estimates may not be indicative of the
          amounts the Company could realize in a current market exchange.

          The carrying amounts of cash and cash equivalents, restricted cash,
          short-term bank deposits, trade receivables, trade payables, employees
          and payroll accruals accrued, expenses and other liabilities
          approximate their fair values due to the short-term maturity of these
          instruments.

          The fair value for marketable securities is based on quoted market
          prices and does not significantly differ from the carrying amount.

     v.   Impact of recently issued accounting standards:

          On December 16, 2004, the Financial Accounting Standards Board issued
          Statement No. 123 (revised 2004 Share-Based Payment ("Statement
          123R"), which is a revision of FASB Statement No. 123, Accounting for
          Stock-Based Compensation ("Statement 123"). Statement 123R supersedes
          APB Opinion No. 25, "Accounting for Stock Issued to Employees" and
          amends FASB statement No. 95 "Statement. Generally, the approach in
          Statement 123(R) is similar to the approach described in Statement
          123. However, Statement 123 permits, but does not require, share-based
          payments to employees to be recognized based on their fair values,
          while Statement 123R requires all share-based payments to employees to
          be recognized based on their fair values. Pro forma disclosure is no
          longer an alternative.

          Statement 123R must be adopted no later than July 1, 2005. The Company
          expects to adopt this statement on July 1, 2005

          The Company expects that the adoption of Statement 123R may have a
          material effect on its result of operations.

          The impact of adoption of Statement 123(R) cannot be predicted at this
          time because it will depend on levels of share-based payments granted
          in the future. However, had the Company adopted Statement 123(R) in
          prior periods, the impact of that standard would have approximated the
          impact of Statement 123 as described in the disclosure of pro forma
          net income (loss) and earnings (loss) per share in Note 2p to the
          consolidated financial statements.


                                     F - 18


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS


NOTE 3:- OTHER ACCOUNTS RECEIVABLE AND PREPAID EXPENSES


                                DECEMBER 31,
                             -------------------
                              2004         2003
                             ------       ------

Prepaid expenses             $  483       $  338
Government authorities          451          485
Employees                        33           64
Other                           179          119
                             ------       ------

                             $1,146       $1,006
                             ======       ======



NOTE 4:- PROPERTY AND EQUIPMENT, NET

                                                DECEMBER 31,
                                            -------------------
                                             2004         2003
                                            ------       ------
Cost:
   Computers and peripheral equipment       $3,866       $3,559
   Office furniture and equipment              639          622
   Motor vehicles                              408          629
   Leasehold improvements                    1,201        1,182
                                            ------       ------

                                             6,114        5,992

Accumulated depreciation:                    5,273        5,066
                                            ------       ------

Depreciated cost                            $  841       $  926
                                            ======       ======

          Depreciation expenses for the years ended December 31, 2004, 2003 and
          2002 are $ 391, $ 543 and $ 679, respectively.

          As for charges on the Company's property and equipment, see Note 11.


NOTE 5:- SOFTWARE DEVELOPMENT COSTS, NET

                                           DECEMBER 31,
                                      ---------------------
                                       2004           2003
                                      -------       -------
Software development costs            $16,922       $15,347
Less - accumulated amortization        12,709        10,835
                                      -------       -------

Amortized cost                        $ 4,213       $ 4,512
                                      =======       =======

          Amortization expenses for the years ended December 31, 2004, 2003 and
          2002 are $ 1,874, $ 1,613 and $ 1,590, respectively.


                                     F - 19



                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS


NOTE 5:- SOFTWARE DEVELOPMENT COSTS, NET (CONT.)

     In 2003 the Company wrote-off capitalized software costs in the amount of $
     1,543.

     Estimated amortization expenses for the years ended:

                 DECEMBER 31,
                   ------
     2005           1,401 
     2006           1,081 
     2007             819 
     2008             584 
     2009             328 
                   ------ 
                          
                   $4,213 
                   ====== 
     

NOTE 6:- SHORT-TERM BANK CREDIT




                                                             INTEREST RATE              DECEMBER 31,
                                                          -------------------       -------------------
                                                            2004       2003           2004       2003
                                                          --------   --------       --------   --------
                                                                   %
                                                          -------------------
                                                                                          
Short-term bank loans:
   In NIS -                                                       8.0                 $  -        $206
                                                                                      ====        ====


(1) Total authorized credit lines approximate                                         $151        $250
                                                                                      ====        ====

(2) Unutilized credit lines approximate                                               $151        $250
                                                                                      ====        ====


 (3) Weighted average interest rates at the end of the year                            7.0%        8.5%
                                                                                      ====        ====



NOTE 7:- CREDIT LINE

     In June 2004, the Company entered into a loan agreement ("the Agreement")
     with Plenus Technologies Ltd. ("the lender"). According to the Agreement
     the lender undertakes to make available to the Company a revolving credit
     facility in the aggregate amount of $ 3,000. The agreement expires in June
     2006.

     The Company shall pay the lender interest on the principal amount
     outstanding at an annual rate of 6.5% and a fee equal to 1% of the
     unutilized credit line amount.

     As of December 31, 2004, the Company had not utilized any of the credit
     facility.


                                     F - 20


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS

NOTE 7:- CREDIT LINE (CONT.)

     As part of the Agreement, the lender received a non-forfeitable exercisable
     warrant to purchase the Company's Ordinary shares at an exercise price of $
     3 per share (subject to adjustments). The amount of shares that the lender
     may purchase upon exercise of the warrant will be determined according to a
     formula which is based on the date the credit facility is terminated and
     the amount of the credit facility utilized, but will be not less than
     200,000 shares and not more than 300,000 shares. The warrant expires 5
     years after the date of grant.

     Since the warrant is non-forfeitable and immediately exercisable, the
     measurement date of the warrant was its issuance date. The fair value of
     the warrant was measured based on the minimum amount of shares to be issued
     upon exercise and amounted to $ 256. This amount was recorded as prepaid
     expenses, which are being amortized over the term of the credit line. The
     aforementioned fair value was measured according to the Black-Scholes
     option pricing model with the following weighted-average assumptions:
     weighted average-risk-free interest rate of 3%, dividend yield of 0%,
     expected volatility of the Company's Ordinary shares of 70.1%, and a
     weighted-average expected life of 5 years.

     The aforementioned fair value may be adjusted in future periods based on
     the ultimate amount of shares that will be issued upon exercise of the
     warrant.


NOTE 8:- ACCRUED EXPENSES AND OTHER LIABILITIES

                                                          DECEMBER 31,
                                                      -------------------
                                                       2004         2003
                                                      ------       ------

Government authorities                                $  432       $  498
SSF Lawsuit (see also Note 17b)                            -        1,000
Accrued expenses                                         672          425
Accrued termination cost (see also Note 17c(3))          764            -
Burlington lease lawsuit (see also Note 17b)               -          850
Royalties to Government authorities                      290          642
Others                                                    69           64
                                                      ------       ------

                                                      $2,227       $3,479
                                                      ======       ======



                                     F - 21


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA

NOTE 9:- CONVERTIBLE DEBT AND DETACHABLE WARRANTS

     In April 2004, the Company issued to a group of existing principal
     shareholders a convertible debt with a face amount of $ 2,000 bearing
     interest at 5% per annum, and warrants to purchase 480,000 Ordinary shares
     at a price per share of $ 1.75, for an aggregate consideration of $ 2,000.
     The principal of the debt is repayable at the end of five years and the
     interest is payable semiannually. The debt is convertible into Ordinary
     shares at a conversion price of $ 1.75 per share. The amount that may be
     converted will be equal to at least 50% of the face amount of the debt. The
     warrants expire 3 years after the date of grant. As part of the
     aforementioned issuance, the life of the previously issued warrants held by
     the aforementioned shareholders was extended for one year.

     In accordance with APB No. 14, "Accounting for Convertible Debt and Debt
     Issued with Stock Purchase Warrants", the Company allocated the total
     proceeds received between the convertible debt and the warrants and the
     modification of the previous warrants held by shareholders (which was
     recorded as additional paid-in-capital) based on the relative fair values
     at the time of issuance. The aforementioned allocation resulted in a
     discount on the convertible debt.

     In addition, in accordance with EITF No. 98-5, "Accounting for Convertible
     Securities with Beneficial Conversion Features or Contingently Adjustable
     Conversion Ratios" ("EITF 98-5") and EITF No. 00-27, "Application of issue
     No. 98-5 to Certain Convertible Instruments" ("EITF 00-27"), the Company
     recognized and measured the embedded beneficial conversion feature present
     in the convertible debt, by allocating a portion of the proceeds equal to
     the intrinsic value of the feature to additional paid-in-capital. The
     intrinsic value of the feature was calculated on the commitment date using
     the effective conversion price which had resulted subsequent to the
     allocation of the proceeds between the detachable warrants, modification of
     the previously issued warrants and the convertible debt. This intrinsic
     value is limited to the portion of the proceeds allocated to the
     convertible debt.

     The aforementioned accounting treatment resulted in a total debt discount
     equal to the full face amount of the debt ($ 2,000). The discount is being
     amortized over a 5 year period from the date of issuance until the stated
     redemption date of the debt.

     During the year ended December 31, 2004, the Company recorded financial
     expenses in the amount of $ 277, attributed to the amortization of the
     aforementioned debt discount.

     Issuance expenses in respect of the convertible debt in the amount of $
     247, were deferred and recorded as "Deferred expenses". These deferred
     expenses will be amortized over the period from the date of issuance to the
     stated redemption date of the debt.

     As of December 31, 2004, no shares were issued pursuant to the conversion
     of the debt or the exercise of the warrants.

                                     DECEMBER 31,
                                 ---------------------
                                  2004           2003
                                 -------        ------

Principal of debt                $ 2,000        $    -
Unamortized  debt discount        (1,723)            -
                                 -------        ------

Convertible debt, net            $   277        $    -
                                 =======        ======


                                     F - 22


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS


NOTE 10:- LONG-TERM DEBT




                                                                          DECEMBER 31,
                                                                        ----------------
                                                                        2004       2003
                                                                        ----       ----
                                                                              
Capital lease obligations, linked to the U.S. dollar and bear
   interest of 9.1%                                                     $ 51       $108
Banks loans, linked to the Israeli Consumer Price Index and bears
   weighted interest of 6%                                                81         93
                                                                        ----       ----

                                                                         132        201
Less - current maturities:
   Capital lease obligations                                              32         61
   bank loans                                                             38         41
                                                                        ----       ----

                                                                        $ 62       $ 99
                                                                        ====       ====

As of December 31, 2004, the aggregate annual maturities
   of long-term debt are as follows:

First year (current maturities)                                         $ 70       $102
Second year                                                               16         49
Third year                                                                 5         42
Fourth year                                                                -          8
                                                                        ----       ----

                                                                        $132       $201
                                                                        ====       ====


     See also Note 11.


NOTE 11:- CHARGES (ASSETS PLEDGED)

     a.   To secure the performance of the Company's obligations pursuant to the
          credit line described in Note 7, the Company pledged and granted the
          lender, a first priority floating charge on all of its rights, title
          and interest in all its present and future tangible and intangible
          assets.

     b.   As collateral for certain liabilities of the Company to banks and
          others, fixed charges have been recorded on certain property and
          equipment of the Company.


                                     F - 23


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA


NOTE 12:- COMMITMENTS AND CONTINGENT LIABILITIES

     a.   Lease commitments:

          The Company leases its operating facilities under non-cancelable
          operating lease agreements, which expire in various dates. Future
          minimum commitments under these leases as of December 31, 2004, are as
          follows:

                                      OPERATING
          YEAR ENDED DECEMBER 31,       LEASES
          -----------------------       ------ 
                                            
          2005                          $  664 
          2006                             330 
          2007 and thereafter              351 
                                        ------ 
                                           
                                        $1,345 
                                        ====== 
          
          Rent expenses under operating leases for the years ended December 31,
          2004, 2003 and 2002 were $ 739, $ 580 and $ 704, respectively.

     b.   Royalties:

          The Company participated in programs sponsored by the Israeli
          Government for the support of research and development activities.
          Through December 31, 2004, the Company had obtained grants from the
          Office of the Chief Scientist of the Israeli Ministry of Industry and
          Trade ("the OCS") in the aggregate amount of $ 2,426 for certain of
          the Company's research and development projects. The Company is
          obligated to pay royalties to the OCS, amounting to 2%-5% of the sales
          of the products and other related revenues generated from such
          projects, up to 100% of the grants received, linked to the U.S.
          dollar.

          The obligation to pay these royalties is contingent on actual sales of
          the products and in the absence of such sales no payment is required.

          Through December 31, 2004, the Company has paid or accrued royalties
          to the OCS in the amount of $ 1,956. As of December 31, 2004, the
          aggregate contingent liability to the OCS amounted to $ 470.

     c.   Litigation:

          1.   In November 2002, the four Special Situations Funds ("SSF") that
               invested in the Company's October 2001 private placement filed a
               complaint against the Company alleging that the Company had
               breached the Registration Rights Agreement related to their
               investment in the Company.


                                     F - 24

                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA

NOTE 12:- COMMITMENTS AND CONTINGENT LIABILITIES (CONT.)

               As such, SSF sought to collect liquidation damages of
               approximately $ 603 plus unspecified actual damages allegedly due
               as a result of delay in having Registration Statement covering
               the shares purchased by SSF declared effective at a later date.
               On March 28, 2003, the court ruled against the Company, in favor
               of SSF. The judge awarded SSF liquidation damages in the amount
               of $ 603, plus interest from the date on which the complaint was
               filed.

               The Company has appealed on the decision and, in January 2004,
               the upper court affirmed the decision against the Company. In
               2002, the Company recorded a one-time charge in the amount of $
               810, and an addition $ 365 in 2003 related to the outcome of the
               lawsuit and its related expenses. The charge was included at
               costs in respect of lawsuits in the statement of operations.

          2.   During 2002, the company's subsidiary in the United States ceased
               the use of its former leased facilities before the end of the
               agreement term, which will expire in September 2005.

               In 2003, the landlord sued the company for non-payment of the
               lease fees for 2003. In March, 2004, the Company and the landlord
               settled the dispute where the Company has agreed to pay $ 825 and
               will be released from the lease agreement.


NOTE 13:- SHAREHOLDERS' EQUITY

     a.   The Ordinary shares of the Company are quoted on NASDAQ stock market.
          The Ordinary shares confer upon the holders the right to receive
          notice to participate and vote in general meetings of the Company, and
          the right to receive dividends, if declared.

     b.   Stock Option Plans:

          Under the Company's 1992, 1994, 1998 and 2001 Stock Option Plans (the
          "Plans"), the Company has granted options to purchase Ordinary Shares
          to key employees, directors and officers as an incentive to attract
          and retain qualified personnel. The exercise price of options granted
          under the Plans may not be less than 100% of the fair market value of
          the Company's Ordinary shares on the date of grant. Under the terms of
          these four plans, options generally become exercisable ratably over
          three to five years of employment, commencing with the date of grant.
          The options generally expire no later than 10 years from the date of
          the grant, and are non-transferable, except under the laws of
          succession.

          Under the Plans, 5,700,000 Ordinary shares of the Company were
          reserved for issuance. Any options, which are canceled or forfeited
          before expiration become available for future grants. As of December
          31, 2004, there are 1,045,396 options available for future grants.


                                     F - 25


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA

NOTE 13:- SHAREHOLDERS' EQUITY (CONT.)

          The following is a summary of the Company's stock options activity the
          various plans:




                                                    YEAR ENDED DECEMBER 31,
                            -----------------------------------------------------------------------
                                    2004                      2003                      2002
                            -------------------       -------------------       -------------------
                                         WEIGHTED                 WEIGHTED                  WEIGHTED
                                         AVERAGE                   AVERAGE                   AVERAGE
                            NUMBER       EXERCISE     NUMBER       EXERCISE     NUMBER       EXERCISE
                          OF OPTIONS      PRICE     OF OPTIONS      PRICE     OF OPTIONS      PRICE
                            ------        -----       ------        -----       ------        -----
                              IN                        IN                        IN
                           THOUSANDS                 THOUSANDS                 THOUSANDS
                            ------                    ------                    ------            
                                                                              
Outstanding at
   beginning of year         3,544        $1.78        1,604        $3.71        2,238        $3.87
   Granted                   1,225        $2.37        2,137        $1.57          143        $1.09
   Exercised                   (92)       $1.27            -        $   -         (187)       $0.02
   Canceled or
     forfeited                (281)       $1.44         (197)       $7.83         (590)       $4.85
                            ------                    ------                    ------            

Outstanding at end of
   year                      4,396        $1.97        3,544        $1.78        1,604        $3.71
                            ======        =====       ======        =====       ======        =====

Exercisable at end of
   year                      2,066        $2.56        1,072        $3.78          990        $5.18
                            ======        =====       ======        =====       ======        =====



          The options outstanding as of December 31, 2004, have been separated
          into ranges of exercise prices as follows:

                                                                     WEIGHTED
                  OPTIONS       WEIGHTED                OPTIONS       AVERAGE
                OUTSTANDING     AVERAGE    WEIGHTED   EXERCISABLE    EXERCISE
   RANGE OF        AS OF       REMAINING   AVERAGE       AS OF       PRICE OF
   EXERCISE     DECEMBER 31,  CONTRACTUAL  EXERCISE    DECEMBER 31,   OPTIONS
     PRICE          2004         LIFE        PRICE        2004      EXERCISABLE
     -----          ----         ----        -----        ----      -----------
       $        IN THOUSANDS     YEARS         $      IN THOUSANDS        $
  -----------       -----       -------      ------       -----       ------

$          0.02         6         1.00       $ 0.02           6       $ 0.02
$  0.8  -  0.91       230         5.75       $ 0.82         130       $ 0.90
$  1.05 -  1.42     1,346         2.98       $ 1.26       1,067       $ 1.26
$  1.5  -  2.25     1,146         4.31       $ 1.89         487       $ 1.77
$  2.3  -  2.46     1,173         9.75       $ 2.35           -       $    -
$  2.88 -  3.13        71         6.46       $ 3.06          23       $ 2.96
$  4.5  -  6.5         49         1.91       $ 5.41          44       $ 5.55
$  6.88 -  9.75       327         1.42       $ 7.86         261       $ 8.46
$ 10    - 13.25        35         1.35       $10.78          35       $10.78
$ 16                   13         1.00       $16.00          13       $16.00
                    -----                                 -----        

                    4,396                    $ 1.97       2,066       $ 2.56
                    =====                    ======       =====       ======


                                     F - 26


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA


NOTE 13:- SHAREHOLDERS' EQUITY (CONT.)

          Weighted average fair values and weighted average exercise prices of
          options whose exercise prices is equal to, lower than or exceeds
          market price of the shares at date of grant are as follows:



                                                            YEAR ENDED DECEMBER 31,
                        -----------------------------------------------------------------------------------------------
                                    2004                                 2003                            2002
                        -----------------------------       -----------------------------       -----------------------
                                           WEIGHTED                            WEIGHTED                         WEIGHTED
                         WEIGHTED          AVERAGE           WEIGHTED          AVERAGE           WEIGHTED       AVERAGE
                          AVERAGE          EXERCISE           AVERAGE          EXERCISE          AVERAGE        EXERCISE
                        FAIR VALUE           PRICE           FAIR VALUE          PRICE          FAIR VALUE        PRICE
                        -----------       -----------       -----------       -----------       -----------       -----
                                                                                                  
Equals market
   price at date
   of grant             $      1.27       $      2.38       $      0.70       $      1.55       $      0.84       $1.22
                        ===========       ===========       ===========       ===========       ===========       =====
Exceeds market
   price at date
   of grant             $         -       $         -       $      0.24       $      2.17       $         -       $   -
                        ===========       ===========       ===========       ===========       ===========       =====
Lower than market
   price at date
   of grant             $         -       $         -       $         -       $         -       $      1.29       $0.02
                        ===========       ===========       ===========       ===========       ===========       =====


     c.   Stock warrants:

          The Company has issued warrants, as follows:




                          OUTSTANDING                           EXERCISABLE     
                             AS OF                                AS OF
                           DECEMBER 31,      EXERCISE          DECEMBER 31,
   ISSUANCE DATE              2004             PRICE               2004          EXERCISABLE THROUGH
---------------------  ----------------- -----------------  ------------------ ----------------------
                                                                                         
June 2000 (1)                425,000          $11.49-14.44      425,000          March 31, 2005
October 2000 (2)              72,000          $ 7.19             72,000          October 31. 2005
October 2001 (3)             673,845          $ 1.75            673,845          October 24, 2005
October 2001 (4)           2,208,489          $ 1.75          2,208,489          October 24, 2006
October 2001 (4)             736,162          $ 2.00            736,162          October 24, 2006
February 2004 (5)             40,000          $ 1.92             40,000          February 14, 2007
April 2004 (6)               480,000          $ 1.75            480,000          April 28, 2007
June 2004 (7)                200,000          $ 3.00            200,000          June 2, 2009
                           ---------                          ---------           

                           4,835,496                          4,835,496          
                           =========                          =========          


     (1)  Issued to investors and placement agents of 2000 private placement.
     (2)  Issued to consultants and placement agents of 2000 private placement.
     (3)  Issued to investors and placement agents of the October 2001 private
          placement.
     (4)  Issued to investors and placement agents of the October 2001 private
          placement. Later it was sold to another group of investors and
          contractual life was extended for one year (see Note 9).
     (5)  Issued to consultants and agents.
     (6)  Issued to the holders of the convertible debt (see Note 9).
     (7)  Issued to a lender as part of the credit line agreement (see Note 7).


                                     F - 27


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA

NOTE 13:- SHAREHOLDERS' EQUITY (CONT.)

     d.   Dividends:

          In the event that cash dividends are declared in the future, such
          dividends will be paid in New Israeli Shekels ("NIS"). The Company
          does not intend to pay cash dividends in the foreseeable future.


NOTE 14:- INCOME TAXES

     a.   Tax benefits under the Law for the Encouragement of Capital
          Investments, 1959 ("the Law"):

          The production facilities of Attunity and its subsidiary Attunity
          Software Services Ltd. ("ASS") have been granted an "Approved
          Enterprise" status under the Investment Law.

          In June 2000, Attunity Ltd. filed an application for a fourth
          investment program which has not yet been approved, the other three
          investment programs, which were approved in February 1998, April 1998
          and November 2001, will expire in April 2006, November 2008 and
          December 2011, respectively.

          According to the provisions of the Law, Attunity Ltd. has elected to
          enjoy "alternative benefits" - waiver of grants in return for tax
          exemption - and, accordingly, income derived from the "Approved
          Enterprise" will be tax-exempt for a period of two years commencing
          with the year it first earns taxable income, and will be taxed at 10%
          to 25%, based upon the percentage of foreign investment in Attunity
          for an additional period of five to eight years. The period of tax
          benefits, detailed above, is subject to limits of the earlier of 12
          years from the commencement of production, or 14 years from the date
          of approval.

          ASS has been granted status as an "Approved Enterprise" for two
          separate investment programs from 1991 and 1993 whereby it has elected
          to receive Government grants and to enjoy the benefit of a reduced tax
          rate of 25% during a period of seven years commencing with the year it
          first earns taxable income. The period of tax benefits, detailed
          above, is subject to limits of the earlier of 12 years from the
          commencement of production, or 14 years from the date of approval. In
          1993, ASS received approval for an expansion of the aforementioned
          programs whereby it has elected to enjoy "alternative benefits" -
          waiver of grants in return for tax exemption - and, accordingly, its
          income from the "Approved Enterprise" will be tax-exempt for a period
          of ten years commencing with the year it first earns taxable income.


                                     F - 28


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS


NOTE 14:- INCOME TAXES (CONT.)


          If these retained tax-exempt profits are distributed they would be
          taxed at the corporate tax rate applicable to such profits as if the
          Company had not elected the alternative system of benefits, currently
          between 15%-20% for an "Approved Enterprise". As of December 31, 2004,
          the accumulated deficit of the Company and ASS do not include
          tax-exempt profits earned by an "Approved Enterprise".

          The entitlement to the above benefits is conditional upon the
          Company's fulfilling the conditions stipulated by the above law,
          regulations published hereunder and the instruments of approval for
          the specific investments in "Approved Enterprises". In the event of
          failure to comply with these conditions, the benefits may be canceled
          and the Company may be required to refund the amount of the benefits,
          in whole or in part, including interest.

          Should Attunity or ASS derive income from sources other than the
          "Approved Enterprise" during the periods of benefits, such income
          shall be taxable at the regular corporate tax rate.

     b.   Measurement of taxable income under the Income Tax (Inflationary
          Adjustments) Law, 1985:

          Results of Attunity for tax purposes are measured and reflected in
          real terms NIS after adjustments for increases in the Consumer Price
          Index. As explained in Note 2b, the financial statements of Attunity
          are presented in U.S. dollars. The difference between the annual
          change in the Israeli Consumer Price Index and in the NIS/dollar
          exchange rate causes a difference between taxable income or loss and
          the income or loss before taxes shown in the financial statements. In
          accordance with paragraph 9(f) of SFAS No. 109, the Company has not
          provided deferred income taxes on temporary differences resulting from
          change in exchange rates and indexing for tax purposes.

     c.   Tax benefits under the Law for the Encouragement of Industry
          (Taxation), 1969:

          Attunity and ASS are "industrial companies" under the above law and as
          such are entitled to certain tax benefits, mainly accelerated
          depreciation of machinery and equipment. These companies may also be
          entitled to deduct over a three year period expenses incurred in
          connection with a public share offering and to amortize know-how
          acquired from third party.


                                     F - 29

                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS


NOTE 14:- INCOME TAXES (CONT.)

     d.   Tax loss carryforwards:

          Net operating loss carryforwards as of December 31, 2004 are as
          follows:

          Israel                    $28,376 
          United States *)            6,186 
          UK                          2,831 
          Hong Kong                   1,784 
          France                      1,727 
                                    ------- 
                                            
                                    $40,904 
                                    ======= 
          

          Net operating losses in Israel, UK and Hong Kong may be carried
          forward indefinitely. Net operating losses in the U.S. may be carried
          forward through periods which will be expired in the years 2007-2023
          and in France through 2006.

          *)   Utilization of U.S. net operating losses may be subject to
               substantial annual limitation due to the "change in ownership"
               provisions of the Internal Revenue Code of 1986 and similar state
               provisions. The annual limitation may result in the expiration of
               net operating losses before utilization.

     e.   Deferred taxes:

          Deferred income taxes reflect the net tax effects of temporary
          differences between the carrying amounts of assets and liabilities for
          financial reporting purposes and the amounts used for income tax
          purposes. Significant components of the Company's deferred tax
          liabilities and assets are as follows:



                                                                DECEMBER 31,
                                                          ------------------------
                                                            2004            2003
                                                          --------        --------
                                                                         
Net operating loss carryforwards                          $ 10,137        $ 11,428
Other                                                          902             890
                                                          --------        --------

Total deferred tax asset before valuation allowance         11,039          12,318
Less - valuation allowance                                 (11,039)        (12,318)
                                                          --------        --------

Net deferred tax assets                                   $      -        $      -
                                                          ========        ========


          The Company has provided valuation allowances in respect of deferred
          tax assets resulting from tax loss carryforwards and other temporary
          differences. Management currently believes that since the Company has
          a history of losses it is more likely than not that the deferred tax
          regarding the loss carryforwards and other temporary differences will
          not be realized in the foreseeable future.

          During fiscal year 2004, the Company decreased the valuation allowance
          by $ 1,279 to $ 11,039.


                                     F - 30


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA

NOTE 14:- INCOME TAXES (CONT.)

     f.   Reconciliation:

          Reconciliation of the tax expenses (benefit) to the actual tax
          expenses (benefit): The main reconciling items of the statutory tax
          rate of the company (2002, 2003 -36%,2004-35%) to the effective tax
          rate (0%) are valuation allowances provided for deferred tax assets
          (in all reported periods) and reversal of valuation allowance in 2002.

     g.   Pre-tax income (loss):

          Domestic       $(3,269)       $(2,489)       $(1,753)
          Foreign           (692)          (383)         2,521 
                         -------        -------        ------- 
                                                               
                         $(3,961)       $(2,872)       $   768 
                         =======        =======        ======= 
          

     h.   Reduction in corporate tax rate:

          In June 2004, the Israeli Parliament approved an amendment to the
          Income Tax Ordinance (No. 140 and Temporary Provision) (the
          "Amendment"), which progressively reduces the regular corporate tax
          rate from 36% to 35% in 2004, 34% in 2005, 32% in 2006 and to a rate
          of 30% in 2007. The amendment was signed and published in July 2004
          and is, therefore, considered enacted in July 2004.

NOTE 15:- EARNINGS (LOSS) PER SHARE

          The following table sets forth the computation of basic and diluted
          net earnings (loss) per share:

          a.   Numerator:



                                                                       YEAR ENDED DECEMBER 31,
                                                              ----------------------------------------
                                                                2004            2003           2002
                                                              --------        --------        -------
                                                                                         
       Numerator for basic and diluted net earnings
          (loss) per share - income (loss) available to
          shareholders of Ordinary shares                     $ (4,040)       $ (2,956)       $   504
                                                              ========        ========        =======

          b.   Denominator:

       Denominator for basic net earnings per share -
          weighted average number of Ordinary shares            15,151          14,767         14,697

       Effect of dilutive securities:
          Employee stock options                              *)     -        *)     -             28
                                                              --------        --------        -------

       Denominator for diluted net earnings (loss) per
          share - adjusted weighted average number of
          Ordinary shares, assuming exercise of options         15,151          14,767         14,725
                                                              ========        ========        =======


     *)   For convertible securities excluded from the calculation of earnings
          (loss) per share in the reported periods, see Note 2r .


                                     F - 31



                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS


NOTE 16:- GEOGRAPHIC AND MAJOR CUSTOMERS INFORMATION

     The Company manages its business on the basis of one reportable segment:
     computer software integration tools and application development tools.
     Total revenues are attributed to geographic areas based on the location of
     the end customers. This data is presented in accordance with Statement of
     Financial Accounting Standard No. 131, "Disclosures about Segments of an
     Enterprise and Related Information" ("SFAS No. 131").

     Revenues from sales to unaffiliated customers:

                          YEAR ENDED DECEMBER 31,
                     ----------------------------------
                      2004          2003          2002
                    -------       -------       -------

Israel              $ 2,763       $ 2,952       $ 2,576
United States         6,329         6,528         7,025
Europe                6,595         5,411         4,950
Far East              1,203           908         1,064
South America           355           369         1,500
Other                   392           449           340
                    -------       -------       -------

                    $17,637       $16,617       $17,455
                    =======       =======       =======


     The Company's long-lived assets separated into geographical location are as
     follows:


                        DECEMBER 31,
                    ---------------------
                      2004         2003
                    -------       -------

Israel              $11,154       $11,144
United States           204           180
Other                   171           150
                    -------       -------

                    $11,529       $11,474
                    =======       =======

     In 2004, 2003 and 2002 over 90% of license revenues are derived from the
     Connect product.

     The Company's maintenance and support revenues are derived from annual
     maintenance and support payments made by customers who use the Connect
     product or the Corvision, Mancal 2000 and Aptuser products, which are
     legacy products. In 2004, 2003 and 2002 maintenance and support revenues
     derived from the legacy products represented 47%, 50% and 59%, respectively
     out of the total consolidated maintenance and support revenues. Maintenance
     and support revenues in 2004, 2003 and 2002 related to the Connect product
     represented 53%, 50% and 41%, respectively out of the total consolidated
     maintenance and support revenues.

     In 2004, no customer accounted for more than 10% of revenues. In 2003, the
     Company had a customer that accounted for 10.3% of revenues. In 2002, a
     different customer accounted for 10.3% of revenues.


                                     F - 32


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA

NOTE 17:- SELECTED STATEMENTS OF OPERATIONS DATA

     a.   Research and development costs, net:




                                                           YEAR ENDED DECEMBER 31,
                                                    -------------------------------------
                                                      2004          2003           2002
                                                    -------        -------        -------
                                                                             
       Total costs                                  $ 3,050        $ 3,084        $ 3,033
       Capitalized software development costs        (1,575)        (1,593)        (1,595)
                                                    -------        -------        -------

                                                    $ 1,475        $ 1,491        $ 1,438
                                                    =======        =======        =======

     b. Costs in respect of lawsuits:

       SSF lawsuit (1)                              $     -        $   365        $   810
       Burlington lease lawsuit (2)                       -            560            290
                                                    -------        -------        -------

                                                    $     -        $   925        $ 1,100
                                                    =======        =======        =======
     c. Restructuring and termination costs:

       Employment termination benefits (3)          $ 1,786        $     -        $   467
       Others                                             -              -            141
                                                    -------        -------        -------

                                                    $ 1,786        $     -        $   608
                                                    =======        =======        =======


          (1)  See Note 12c.

          (2)  In 2002, the Company's subsidiary in the United States ceased the
               use of its former lease facilities prior to end of the lease
               term, which was to expire in September 2005.

               The Company early adopted Statement of Financial Accounting
               Standard No. 146, "Accounting for Costs Associated with Exit
               Disposal Activities" ("SFAS No. 146"), which addresses the
               recognition, measurement, and reporting of costs associated with
               exit and disposal activities.

               According to SFAS No. 146, the Company recognized a one-time
               charge, in a total amount of $290, related to the costs that will
               continue to be incurred under the agreement for its remaining
               term, without economic benefit to the Company.

               The one-time charge was measured at its fair value at the
               cease-of-use date, based on the future remaining lease payments,
               reduced by estimated sublease rentals that could be reasonably
               obtained for those facilities.

               In 2003 the landlord sued the Company for not paying of the lease
               fees for 2003. In March 2004, the Company and the landlord
               settled the dispute where the Company has agreed to pay $ 825 and
               be released from the lease agreement. Accordingly the company
               recorded in 2003 an additional expenses of $ 560 in respect of
               the termination of the lease agreement.

          (3)  One time charge related to employment termination of the then
               chief executive officer of the Company and other employees during
               2002.

          (4)  During 2004 the Company recorded termination expenses in respect
               of the CEO's and other senior employee's termination of
               employment. As of December 31, 2004 the company has an accrual in
               the amount of $764 related to amounts to be paid to the
               terminated employees in respect of their termination.


                                     F - 33


                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA

NOTE 17:- SELECTED STATEMENTS OF OPERATIONS DATA (CONT.)

     d.   Financial income (expenses), net:



                                                                YEAR ENDED DECEMBER 31,
                                                           -------------------------------
                                                           2004          2003         2002
                                                           -----        -----        -----
                                                                              
Financial income:
   Gain on trading marketable securities                   $   -        $   3        $   -
   Interest and other income                                  39           90           69
   Foreign currency translation differences, net              39          236          141
                                                           -----        -----        -----

                                                              78          336          210
                                                           -----        -----        -----
Financial expenses:
   Interest                                                 (156)        (100)         (69)
   Amortization of debt discount                            (277)           -            -
   Amortization of deferred expenses (issuance
     expenses and credit line costs)                        (111)           -            -
                                                           -----        -----        -----

                                                            (544)        (100)         (69)
                                                           -----        -----        -----

                                                           $(466)       $ 236        $ 141
                                                           =====        =====        =====


          Out of the financial expenses an amount of $ 360 relates to
          convertible debt issued to principal shareholders.

NOTE 18:- SUBSEQUENT EVENTS

     a.   In January 2005, the Company signed a private placement agreement with
          certain investors. Pursuant to the agreement, the Company issued
          727,273 of its Ordinary shares at $ 2.75 per share (total
          consideration of $ 2,000). The investors also received for no
          additional consideration three-year warrants to purchase 290,909
          Ordinary shares at an exercise price of $ 2.75 per share.

     b.   In January 2005, the Company discontinued its non-core consulting
          operations in France by selling it for approximately $ 65 (EURO 50
          thousands).

          In addition, the Company is entitled to certain earn-out over a period
          of 5 years ending in 2009.



                                     F - 34



                               S I G N A T U R E S

      The registrant hereby certifies that it meets all of the requirements for
filing on Form 20-F and that it has duly caused and authorized the undersigned
to sign this Annual Report on its behalf.

                                  ATTUNITY LTD.

                               By: /s/ Aki Ratner
                               ------------------
                               Aki Ratner
                               Chief Executive Officer

      Dated: June 30, 2005