~~Table~~ UNITED ofSTATES SECURITIES ~~Contents~~AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549

~~UNITED STATES~~ ~~SECURITIES~~ FORM ~~AND EXCHANGE COMMISSION~~8-K

~~Washington,~~ CURRENT ~~D.C. 20549~~REPORT

~~FORM~~ Pursuant ~~8-K~~to Section 13 or 15(d) of the Securities Exchange Act of 1934

~~CURRENT~~Date ~~REPORT Pursuant~~of toReport ~~Section 13 or 15~~(d)Date of ~~the~~Earliest ~~Securities~~Event ~~Exchange~~Reported): ~~Act~~January of28, ~~1934~~ 2005

~~Date~~ TeraForce ofTechnology ~~report~~ Corporation __________________________________________ (~~Date~~Exact name of ~~earliest~~registrant ~~event~~as ~~reported) August 5,~~specified ~~2004~~in its charter)

TeraForce Technology Corporation


Delaware	0-11630	76-0471342
_____________________ (State or other jurisdiction	_____________ (Commission	______________ (I.R.S. Employer
of incorporation)	File Number)	Identification No.)

1240 East Campbell Road, Richardson, Texas		75081
_________________________________ (Address of principal executive offices)		___________ (Zip Code)

~~(Exact~~Registrant’s ~~name~~telephone ofnumber, ~~registrant~~including asarea ~~specified~~code: ~~in its charter)~~469-330-4960

Delaware		0-11630		76-0471342
(State or other jurisdiction of incorporation)		(Commission File Number)		(IRS Employer Identification No.)

Not Applicable
______________________________________________
Former name or former address, if changed since last report

1240 East Campbell Road, Richardson, Texas		75081
(Address of principal executive offices)		(Zip Code)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

~~Registrant’s~~ [ ] Written ~~telephone~~communications ~~number,~~pursuant ~~including~~to ~~area~~Rule ~~code~~ 425 under the Securities Act (~~469~~17 CFR 230.425) ~~330~~ [ ] Soliciting material pursuant to Rule 14a-~~4960~~12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

~~-more-~~ Top of the Form

~~TABLE~~ Item OF2.03. ~~CONTENTS~~Creation of a Direct Financial Obligation or an Obligation under an Off-Balance Sheet Arrangement of a Registrant.

~~Item~~ On 12January 28, 2005 our wholly-owned subsidiary,DNA Computing Solutions, Inc. ~~Results~~("DCS"), expanded its revolving credit arrangement with FirstCapital Bank ("FirstCapital") by entering into a new Loan Agreement whereby it can borrow up to $550,000 on a revolving basis. The new loan bears interest at prime plus 2% and all amounts outstanding under the loan are due July 31, 2005. The new loan is secured by certain intangible assets of ~~Operations~~DCS and ~~Financial~~by ~~Condition~~guaranties provided by a group of investors, including one of our directors.This ~~SIGNATURES~~loan is in addition to previous loans with FirstCapital amounting to $1,175,000 which are secured by the same group of investors providing the guaranies for the new $550,000 loan.

~~Table~~ Item 3.02. Unregistered Sales of ~~Contents~~Equity Securities.

~~Item~~ Aa 12consideration for providing the guaranties that secure the loan agreement referred to in Section 2.03 ~~Results~~herein, we have entered into a Reimbursement Agreement dated January 26, 2005 with the guarantors. Pursuant to the Reimbursement Agreement and related agreements, the investors have the right to purchase 3,437,500 shares of ~~Operations~~our common stock for $550,000 in cash, the proceeds of which will be used to repay amounts outstanding under the new loan agreement and ~~Financial~~to ~~Condition~~provide for the release of the guaranties. In addition, the guarantors have recieved warrants to pruchase an aggregate of 6,875,000 shares of our common stock at a price of $0.17 per share. The warrants may be exercised at any time through January 31, 2011.We have entered into a registration rights agreement with each of the investors and have agreed to file a registration statement registering the shares of common stock to be issued upon exercise of the conversion rights and the warrants no later than March 31, 2005.

~~On August 5, 2004 the Company issued a press release concerning its~~ ~~results~~ Top of ~~operations for~~ the ~~quarter ended June 30, 2004 and providing~~Form ~~information regarding a conference call to be held at 2:00 CDT on August 5,~~ ~~2004 to discuss these results.~~

~~The text of this release is as follows:~~ SIGNATURES

~~TeraForce~~ Pursuant ~~Reports~~to ~~Second~~the ~~Quarter~~requirements ~~2004~~of ~~Results~~the ~~Product~~Securities ~~Sales~~Exchange UpAct ~~38%~~of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Contact: Patty Dickerson, Investor Relations — 469-330-4969 pdickerson@teraforce-tech.com


	TeraForce Technology Corporation

February 1, 2005	By:	Herman M. Frietsh

		Name: Herman M. Frietsh
		Title: Chairman and CEO

~~RICHARDSON, TEXAS~~ ~~(August 5, 2004) — TeraForce Technology Corporation (OTCBB:~~ ~~TERA)~~ Top ~~today~~of ~~announced financial results for~~ the ~~second quarter ended June 30,~~Form ~~2004.~~

~~Financial Results~~ Exhibit Index

Net revenues in the second quarter of 2004 amounted to $2,368,000 versus $1,385,000 in the second quarter of 2003. Operating loss for the three months ended June 30, 2004 amounted to $649,000 versus an operating loss of $1,435,000 in the same period of 2003. Results for the second quarter of 2004 reflect product shipments of $1,918,000 and license fees of $450,000, compared to product shipments of $1,385,000 and no license fees in the second quarter of 2003.


Exhibit No.		Description

4.1		Form of Warrant
4.2		Form of Registration Rights Agreement
10.1		Reimbursement Agreement
10.2		Loan Agreement

For the first six months of 2004 net revenues amounted to $6,975,000 and operating profit totaled $1,273,000. This compares with net revenues of $2,338,000 and an operating loss of $3,151,000 in the first six months of 2003. The results for the first six months of 2004 reflect product shipments of $3,575,000 and license fees of $3,400,000.

Engineering and development expenses in the second quarter of 2004 were $518,000 as compared to $696,000 in the second quarter of 2003, reflecting the completion of various outsourced tasks last year. Selling and administrative expenses increased to $1,336,000 in the second quarter of 2004 versus $1,147,000 in the second quarter last year. The increase is due primarily to increased sales commissions associated with higher product shipments.

Herman Frietsch, chairman and chief executive officer of TeraForce Technology Corporation commented, “Second quarter revenue growth is on track with our expectations. These results also show continuing progress in building a sustainable level of revenues that will produce ongoing operating profits. Our relationship with Curtiss-Wright Corporation again contributed significantly to our financial results in the quarter. We anticipate further progress and contribution from this relationship as we begin shipping our jointly developed products.

“We expect continuing revenue growth based upon a number of factors. These include increasing orders from programs in which we have previously secured design wins, orders to be generated from recent design wins, such as the UAV program we recently announced, the potential of orders from additional design wins we are currently pursuing, and the program applications we anticipate for our

-more-

new products. While we feel confident about this range of opportunities, we are not able to predict the timing or magnitude of specific orders or the impact on quarter to quarter net revenues and operating results.”

Conference Call Scheduled

The Company will also host a management conference call Thursday, August 5, 2004 at 2:00 p.m. Central Daylight Time, to review the matters discussed in this release. Shareholders and investors interested in attending the conference call should dial 904-779-4670 ten minutes prior to the call and enter reservation code 25462617. A live webcast of the conference call will also be available on the TeraForce website at http://www.teraforcetechnology.com/ and click on “Investor Relations.”

A replay of the conference call will be available later that day from 5:30 p.m. Eastern Daylight Time through 5:30 p.m. Eastern Daylight Time on September 5, 2004. To access the playback, please call 402-220-2491. The reservation code for the replay is 25462617. A replay will be available online through the TeraForce website at http://www.teraforcetechnology.com/ and click on “Investor Relations.”

About TeraForce Technology Corporation

Based in Richardson, Texas, TeraForce Technology Corporation (OTCBB: TERA) designs, develops, produces and sells high-density embedded computing platforms and digital signal processing products, primarily for applications in the defense electronics industry. TeraForce’s primary operating unit is DNA Computing Solutions, Inc.

Except for the historical information contained herein, the statements in this announcement are forward looking statements which involve risks and uncertainties that could cause actual results to differ materially from those expressed in, or implied by, the forward looking statements. Factors that might cause such a difference include, but are not limited to, those relating to: general economic conditions in the markets in which the Company operates; success in the development and market acceptance of new and existing products; dependence on suppliers, third party manufacturers and channels of distribution; contingent liabilities; customer and product concentration; fluctuations in customer demand; maintaining access to external sources of capital; ability to attract and retain key management and technical personnel; issues regarding intellectual property rights; overall management of the Company’s expansion; and other risk factors detailed from time to time in the Company’s filings with the Securities and Exchange Commission.

-more-

TERAFORCE TECHNOLOGY CORPORATION AND SUBSIDIARIES Consolidated Balance Sheets (Thousands of dollars, except per share data)

	June 30,			December 31,
	2004			2003
	(unaudited)
Assets
Current assets:
Cash and cash equivalents	$	1		$	165
Accounts receivable net of allowance of $30 in 2004 and 2003		1,055			1,935
Inventories		1,248			1,595
Prepaid expenses and other current assets		609			537
Total current assets		2,913			4,232
Property and equipment, net		324			378
Investment in affiliate		100			250
Other assets		595			488
	$	3,932		$	5,348
Liabilities and Stockholders’ Deficit
Current liabilities:
Current portion of notes payable	$	6,707		$	700
Accounts payable		1,252			1,495
Deferred revenue		—			1,550
Accrued liabilities		1,434			1,686
Total current liabilities		9,393			5,431
Long-term notes payable		—			5,909
Other long-term liabilities		300			795
Stockholders’ deficit:
Common Stock, $.01 par value; authorized 250,000,000 shares; 133,561,526 and 130,837,186 shares issued in 2004 and 2003, respectively		1,336			1,308
Additional paid-in capital		189,712			189,194
Accumulated deficit		(195,222	)		(195,702	)
		(4,174	)		(5,200	)
Less 400,474 shares of common stock in treasury at cost		(1,587	)		(1,587	)
Total stockholders’ deficit		(5,761	)		(6,787	)
	$	3,932		$	5,348

-more-

TERAFORCE TECHNOLOGY CORPORATION AND SUBSIDIARIES Consolidated Statements of Operations (Thousands of dollars, except per share data)

	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2004			2003			2004			2003
	(unaudited)
Net revenues	$	2,368		$	1,385		$	6,975		$	2,338
Cost of revenues		1,163			977			2,044			1,657
Gross profit		1,205			408			4,931			681
Expenses:
Engineering and development		518			696			1,019			1,481
Selling and administrative		1,336			1,147			2,639			2,351
		1,854			1,843			3,658			3,832
Operating profit (loss)		(649	)		(1,435	)		1,273			(3,151	)
Other income (expense):
Litigation costs, net of insurance reimbursement		—			(48	)		—			(125	)
Share of loss and adjustment to carrying value of unconsolidated affiliate		(50	)		(152	)		(50	)		(369	)
Interest expense		(400	)		(252	)		(735	)		(368	)
Interest income and other		(8	)		—			(8	)		(65	)
		(458	)		(452	)		(793	)		(927	)
Net income (loss)	$	(1,107	)	$	(1,887	)	$	480		$	(4,078	)
Basic and diluted income (loss) per share	$	(.01	)	$	(.02	)	$	—		$	(.03	)
Weighted average number of common shares outstanding (thousands):
Basic		132,775			118,080			131,690			116,575
Diluted		132,775			118,080			159,891			116,575

-more-

TERAFORCE TECHNOLOGY CORPORATION AND SUBSIDIARIES Consolidated Statements of Cash Flows (Thousands of dollars)

	Six Months Ended June 30,
	2004			2003
	(unaudited)
Cash flows from operating activities:
Net income (loss)	$	480		$	(4,078	)
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Utilization of prepaid services		—			167
Depreciation and amortization		111			129
Amortization of deferred financing costs		480			—
Amounts related to unconsolidated affiliate		50			369
Other		(75	)		375
Changes in operating assets and liabilities:
Accounts receivable		881			(7	)
Inventories		347			336
Deferred revenue		(1,550	)		—
Accounts payable and accrued liabilities		(969	)		780
Net cash used in operating activities		(245	)		(1,929	)
Cash flows from investing activities:
Capital expenditures		(45	)		(7	)
Investment in temporary cash investments		—			457
Proceeds from sale of partial interest in affiliate		100			—
Software development costs		(9	)		(83	)
Net cash provided by investing activities		46			367
Cash flows from financing activities:
Proceeds from issuance of notes payable		—			997
Proceeds from issuance of common stock		35			511
Net cash provided by financing activities		35			1,508
Net decrease in cash and cash equivalents		(164	)		(54	)
Cash and cash equivalents, beginning of period		165			55
Cash and cash equivalents, end of period	$	1		$	1

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

	TeraForce Technology Corporation (Registrant)
Date: August 5, 2004	By:	/s/ Herman M. Frietsch
		(Signature)
		Herman M. Frietsch

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Filing Compare · TERAFORCE TECHNOLOGY CORP