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

                                   FORM 10-QSB

(Mark One)
              [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) 
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended December 26, 2004

                                       OR

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



                           Commission file no. 1-11056

                             ADVANCED PHOTONIX, INC.

                  Incorporated pursuant to the Laws of Delaware

                                        

                   IRS Employer Identification No. 33-0325826

                     1240 Avenida Acaso, Camarillo, CA 93012

                                 (805) 987-0146

                                        

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 [ ]

On February 9, 2005, 13,512,631 shares of Class A Common Stock, $.001 par value,
and 31,691 shares of Class B Common Stock, $.001 par value, were outstanding.





                             ADVANCED PHOTONIX, INC.

                                      INDEX



                                                                                                                
                                                                                                                    PAGE
PART I           FINANCIAL INFORMATION

    Item 1.      Financial Statements (Unaudited)

                 Consolidated Balance Sheet at December 26, 2004                                                   3 - 4

                 Consolidated Statements of Operations for the three and nine month periods 
                   ended  December 26, 2004 and December 28, 2003                                                    5

                 Consolidated Statements of Cash Flows for the nine month periods ended
                   December 26, 2004 and December 28, 2003                                                         6 - 7

                 Notes to Consolidated Financial Statements                                                        8 - 11

    Item 2.      Management's Discussion and Analysis                                                             12 - 15

    Item 3.      Controls and Procedures                                                                             15

PART II          OTHER INFORMATION                                                                                   16

                 SIGNATURES                                                                                          17














                                       2






                             ADVANCED PHOTONIX, INC.

                           CONSOLIDATED BALANCE SHEET
                              AT DECEMBER 26, 2004
                                   (UNAUDITED)


---------------------------------------------------------------------------------------------------------
ASSETS
CURRENT ASSETS
                                                                                            
Cash and cash equivalents                                                   $            2,934,000
Short-term investments                                                                   2,800,000
Accounts receivable, less allowance of $44,000                                           2,846,000
Inventories                                                                              3,327,000
Prepaid expenses and other current assets                                                  630,000
                                                                            -----------------------------
         Total Current Assets                                                           12,537,000
                                                                            -----------------------------

EQUIPMENT AND LEASEHOLD IMPROVEMENTS, at cost                                            5,091,000
Less accumulated depreciation and amortization                                          (3,620,000)
                                                                            -----------------------------
         Total Equipment and Leasehold Improvements                                      1,471,000
                                                                            -----------------------------

OTHER ASSETS
Goodwill, net of accumulated amortization of $353,000                                    2,421,000
Patents, net of accumulated amortization of $50,000                                         14,000
Prepaid capital finance expenses, net of current portion and accumulated
   amortization of $30,000                                                                 326,000
Customer list of acquired company, net of current portion                                  490,000
Other                                                                                       85,000
                                                                            -----------------------------
         Total Other Assets                                                              3,336,000
                                                                            -----------------------------
TOTAL ASSETS                                                                $           17,344,000
                                                                            =============================





                 See notes to consolidated financial statements.



                                       3






                             ADVANCED PHOTONIX, INC.

                           CONSOLIDATED BALANCE SHEET
                              AT DECEMBER 26, 2004
                                   (UNAUDITED)


---------------------------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
                                                                                            
Line of credit                                                              $               77,000
Accounts payable                                                                           687,000
Accrued salaries, wages and benefits                                                       488,000
Current portion of capital lease payable                                                    11,000
Other                                                                                      520,000
                                                                            -----------------------------
         Total Current Liabilities                                                       1,783,000
                                                                            -----------------------------

LONG TERM DEBT
Convertible note payable, net of discount of $141,000                                    4,859,000
Capital lease payable, net of current portion                                                5,000
                                                                            -----------------------------
         Total Long Term Debt                                                            4,864,000
                                                                            -----------------------------
                                                                         
COMMITMENTS AND CONTINGENCIES
Class A redeemable convertible preferred stock, $.001 par value; 780,000                    32,000
         shares authorized; 40,000 shares issued and outstanding

SHAREHOLDERS' EQUITY
Preferred stock, $.001 par value; 10,000,000 shares authorized;
         780,000 shares designated Class A redeemable convertible;                             --
         no shares issued and outstanding other than Class A                     
         redeemable convertible
Class A common stock, $.001 par value; 50,000,000 shares  authorized;                       13,000
         13,512,631 shares issued and outstanding
Class B common stock, $.001 par value; 4,420,113 shares authorized;                            --
         31,691 shares issued and outstanding
Additional paid-in capital                                                              27,995,000
Accumulated Deficit                                                                    (17,343,000)
                                                                            -----------------------------
         Total Shareholders' Equity                                                     10,665,000
                                                                            -----------------------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                  $           17,344,000
                                                                            =============================


                 See notes to consolidated financial statements.




                                       4






                             ADVANCED PHOTONIX, INC.

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)

                                                   Three Months Ended                               Nine Months Ended
                                       ---------------------------------------------  ----------------------------------------------
                                         December 26, 2004       December 28, 2003       December 26, 2004       December 28, 2003
                                       ---------------------  ----------------------  ----------------------  ----------------------

                                                                                                                 
SALES                                         $3,852,000              $2,933,000             $10,814,000              $8,836,000
Cost of goods sold                             2,832,000               1,895,000               7,239,000               5,801,000
                                       ---------------------  ----------------------  ----------------------  ----------------------
GROSS PROFIT                                   1,020,000               1,038,000               3,575,000               3,035,000


Research and development expenses                 33,000                  32,000                 112,000                 189,000
Marketing and sales expenses                     278,000                 188,000                 888,000                 715,000
General and administrative expenses              592,000                 568,000               1,865,000               1,544,000
                                       ---------------------  ----------------------  ----------------------  ----------------------

INCOME FROM OPERATIONS                           117,000                 250,000                 710,000                 587,000
                                       ---------------------  ----------------------  ----------------------  ----------------------
                                       

OTHER INCOME / (EXPENSE)
Interest income                                  17,000                    5,000                  29,000                  15,000
Interest expense                                (63,000)                  (7,000)                (70,000)                (25,000)
Other, net                                      (36,000)                   8,000                 (27,000)                 16,000
                                       ---------------------  ----------------------  ----------------------  ----------------------
TOTAL OTHER INCOME (EXPENSE)                    (82,000)                   6,000                 (68,000)                  6,000
                                       ---------------------  ----------------------  ----------------------  ----------------------
                                       
NET INCOME                                    $  35,000                $ 256,000               $ 642,000               $ 593,000
                                       =====================  ======================  ======================  ======================
                                       
Basic Earnings Per Share                          $ .00                    $ .02                   $ .05                   $ .04
Diluted Earnings Per Share                        $ .00                    $ .02                   $ .05                   $ .04

Weighted Average Number
of  Common Shares Outstanding                13,437,000               13,458,000              13,433,000              13,441,000




                 See notes to consolidated financial statements.



                                       5






                             ADVANCED PHOTONIX, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

For the nine month period ended                                                     December 26, 2004       December 28, 2003
                                                                                    -----------------       -----------------
CASH FLOWS FROM OPERATING ACTIVITIES
                                                                                                                 
Net Income                                                                           $    642,000             $    593,000
Adjustments to reconcile net income to net cash provided by
operating activities:
     Depreciation                                                                         269,000                  170,000
     Amortization                                                                          89,000                   58,000
     Disposal of fixed assets                                                              53,000                     --
Changes in operating assets and liabilities:
     Cash acquired through acquisition of Photonic Detectors, Inc.                         44,000                     --
     Short-term investments                                                            (1,100,000)                (300,000)
     Accounts receivable                                                                 (165,000)                 118,000
     Inventories                                                                         (680,000)                 136,000
     Prepaid expenses and other current assets                                           (240,000)                 (33,000)
     Other assets                                                                        (400,000)                 (29,000)
     Accounts payable and accrued expenses                                                266,000                 (522,000)
                                                                                 ------------------------ -----------------------
  Net cash provided by (used by) operating activities                                  (1,222,000)                 191,000
                                                                                 ------------------------ -----------------------
                                                                                 
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures                                                                     (150,000)                (227,000)
Purchase of outstanding shares of Photonic Detectors, Inc. common stock                (1,094,000)                    --
                                                                                 ------------------------ -----------------------
  Net cash used by investing activities                                                (1,244,000)                (227,000)
                                                                                 ------------------------ -----------------------
                                                                                 
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from private placement of convertible note                                     5,000,000                     --
Proceeds from exercise of stock options                                                     1,000                   63,000
Repayment of Line of Credit                                                              (900,000)                (300,000)
                                                                                 ------------------------ -----------------------
  Net cash provided by (used by) financing activities                                   4,101,000                 (237,000)
                                                                                 ------------------------ -----------------------

NET INCREASE (DECREASE) IN CASH & CASH EQUIVALENTS                                      1,635,000                 (273,000)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                        1,299,000                  902,000
                                                                                 ------------------------ -----------------------
                                                                                 
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                           $  2,934,000             $    629,000
                                                                                 ======================== =======================


                 See notes to consolidated financial statements.



                                       6






                             ADVANCED PHOTONIX, INC.
                CONSOLIDATED STATEMENTS OF CASH FLOWS - Continued
                                   (UNAUDITED)


For the nine month period ended                                                     December 26, 2004       December 28, 2003
                                                                                    -----------------       -----------------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
                                                                                                                
Cash paid for interest                                                                   $ 70,000                $ 25,000
Cash paid for taxes                                                                        19,000                   5,000

















                                       7




                             ADVANCED PHOTONIX, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                December 26, 2004

                                   (UNAUDITED)

NOTE 1 - BASIS OF PRESENTATION

The  accompanying   unaudited  consolidated  financial  statements  include  the
accounts of Advanced  Photonix,  Inc. ("the  Company") and the Company's  wholly
owned subsidiaries,  Silicon Sensors Inc. ("SSI"), Texas  Optoelectronics,  Inc.
("TOI") and Photonic Detectors,  Inc. ("PDI").  (See Note 2). These consolidated
financial statements have been prepared in accordance with accounting principles
generally  accepted in the United States for interim  financial  information and
with the  instructions  to Form  10-QSB  and  Article 10 of  Regulation  S-X and
Regulation S-B. All significant intercompany accounts and transactions have been
eliminated  in  consolidation.  Accordingly,  they  do  not  include  all of the
information and notes required by generally accepted  accounting  principles for
complete  financial  statements.  In the opinion of management,  all adjustments
(consisting of normal recurring  adjustments)  necessary for a fair presentation
have been included.  Operating  results for the nine month period ended December
26, 2004 are not necessarily  indicative of the results that may be expected for
the fiscal year ending March 27,  2005.  For further  information,  refer to the
financial  statements and notes thereto included in the Advanced Photonix,  Inc.
Annual Report on Form 10-KSB for the fiscal year ended March 28, 2004.


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Cash and Cash Equivalents:  The Company considers all highly liquid investments,
with an original  maturity of three  months or less when  purchased,  to be cash
equivalents.

Operating  Segment  Information:  The  Company  predominantly  operates  in  one
industry segment:  light and radiation  detection devices.  Substantially all of
the Company's  assets and  employees are located at the Company's  facilities in
Camarillo,  California and Dodgeville,  Wisconsin.  In addition,  the assets and
employees  located at the  Photonic  Detectors,  Inc.  facility in Simi  Valley,
California  (see note 2) are  currently  in the process of being  evaluated  for
transfer to either the  Camarillo or  Dodgeville  site.  It is expected that the
transfer of business  from Simi Valley into the other  California  and Wisconsin
facilities will be completed by March 31, 2005.

For the nine month period ended  December 26, 2004,  sales to foreign  countries
amounted  to  approximately  16% of total  revenues,  with  sales to the  United
Kingdom  representing  the largest portion at 7%. For the same nine month period
in the prior year, export sales represented approximately 10% of total revenues,
including sales to the United Kingdom amounting to 4% of total revenues.

Shipping and Handling Costs:  The Company's  policy is to classify  shipping and
handling  costs  as a  component  of Costs of  Goods  Sold in the  Statement  of
Operations.


                                       8



NOTE 2 - Continued

Net  Income  (Loss)  Per  Share:  Net  income  (loss)  per share is based on the
weighted  average  number of common shares  outstanding.  Such weighted  average
shares were  approximately  13,433,000  at December 26, 2004 and  13,441,000  at
December 28, 2003.  Net income (loss) per share  calculations  are in accordance
with Statement of Financial Accounting Standards ("SFAS") No. 128, "Earnings per
Share" (SFAS 128). Accordingly,  "basic" net income (loss) per share is computed
by  dividing  net  income  (loss)  by the  weighted  average  number  of  shares
outstanding  for the year.  The impact of Statement  128 on the  calculation  of
earnings per share is as follows:



                                                    Nine Months Ended           Nine Months Ended
    BASIC                                           December 26, 2004           December 28, 2003
    -----                                           -----------------           -----------------
                                                                                     
    Average Shares Outstanding                          13,433,000                  13,441,000
    Net Income                                             642,000                     593,000
    Basic Income Per Share                                 $  0.05                     $  0.04

    DILUTED
    Average Shares Outstanding                          13,433,000                  13,441,000
    Net Effect of Shares Issuable
      pursuant to terms of convertible
      note, based on a weighted average                    708,000                        --
    Net Effect of Dilutive Stock Options
      and Warrants based on the treasury stock
      method using average market price                    873,000                     497,000
                                                        ----------                  ----------
    Total Shares                                        15,014,000                  13,938,000
    Net Income, adjusted for interest
      expense on convertible note
      (net of tax)                                         683,000                     593,000
    Diluted Earnings Per Share                             $  0.05                     $  0.04

    Average Market Price of Common Stock                   $  2.27                      $ 1.43
    Ending Market Price of Common Stock                    $  1.76                      $ 2.13


The following stock options granted to Company employees,  directors, and former
owners were excluded from the calculation of earnings per share in the financial
statements because they were anti-dilutive for the periods reported:



    Nine Months Ended December 26, 2004               Nine Months Ended December 28, 2003
---------------------------------------------     ---------------------------------------------
   No. of Shares            Exercise Price           No. of Shares           Exercise Price 
Underlying Options            Per Share           Underlying Options           Per Share
---------------------------------------------     ---------------------------------------------
                                                                        
      27,700                    2.5000                  80,000                   1.8750
       1,000                    3.0940                  28,400                   2.5000
     350,000                    3.1875                   1,000                   3.0940
      50,000                    5.3440                 350,000                   3.1875
--------------------------------------------            50,000                   5.3440
     428,700                                      ---------------------------------------------      
============================================           509,400    
                                                  =============================================
                                                                                  

                                                  



                                       9




NOTE 2 - Continued

Inventories:  Inventories consist of the following:

                                                 December 26, 2004
                                             ------------------------------
                                             
       Raw materials                                 $ 3,156,000
       Work in progress                                1,008,000
       Finished products                                 224,000
                                             ------------------------------
       Total inventories                             $ 4,388,000
                                             ==============================
                                             
       Less reserve                                   (1,061,000)
                                             ------------------------------
       Inventories, net                              $ 3,327,000
                                             ==============================


NOTE 3 - ACQUISITION

On December 21, 2004,  the Company  purchased all of the issued and  outstanding
shares of common stock of PDI, a privately owned manufacturer of opto-electronic
components and assemblies located in Simi Valley, California. The purchase price
was 113,572  shares of API Class A Common Stock (issued at $1.82 per share) plus
$1,075,000 in cash and the assumption of the Seller's  trade  accounts  payable,
accrued  liabilities,  and  bank  line  of  credit  amounting  to  approximately
$259,000.  The Company  incurred  $19,000 of expenses  in  connection  with this
acquisition.  The  Company  has  plans to close  the Simi  Valley  location  and
integrate its business into the Camarillo, California and Dodgeville,  Wisconsin
facilities. In connection with the transaction,  the Company recorded a $612,000
intangible asset ("Customer  List") which it will amortize over a 5 year period,
beginning January 2005. A summary of the assets and liabilities acquired at fair
market value is as follows:

         Assets Acquired
         Cash                                        $      44,000
         Accounts receivable                               239,000
         Inventories                                       423,000
         Prepaid & other current assets                      3,000
         Furniture and equipment                           239,000
         Customer list                                     612,000
                                                     -------------
           Total Assets Acquired                     $   1,560,000
                                                     -------------

         Liabilities Assumed
         Accounts payable                            $    (159,000)
         Accrued salaries & benefits                       (22,000)
         Bank line of credit                               (78,000)
                                                     -------------
           Total liabilities assumed                 $    (259,000)
                                                     -------------

         Total Purchase Price                        $   1,301,000
                                                     =============





                                       10




NOTE 4 - NOTE PAYABLE

On October 12, 2004,  the Company  entered into a definitive  agreement  for the
private  placement  to three  institutional  investors  of $5 million  aggregate
principal amount of its senior  convertible  notes. The notes are convertible at
the  option  of the  holder  under  certain  circumstances  into  shares  of the
Company's  Class A Common  Stock at an initial  conversion  price of $1.9393 per
share, subject to adjustment.  The notes pay interest at an annual rate of prime
plus 1% and will mature on  September  30,  2007.  $2.5  million of the purchase
price  for the  notes is being  held in a cash  collateral  account  subject  to
release  upon  satisfaction  of certain  conditions  specified  in the  purchase
agreement.  In connection  with the  transaction,  the Company has issued to the
investors five-year warrants to purchase 850,822 shares of the Company's Class A
Common Stock at an exercise  price of $2.1156 per share,  subject to adjustment.
The Company  has agreed to register  the shares of common  stock  issuable  upon
conversion  of the notes and upon  exercise of the warrants for resale under the
Securities  Act of 1933.  The investors have the option for a period of one year
following  effectiveness of the registration  statement to acquire an additional
$5 million  aggregate  principal amount of the notes with an initial  conversion
price of $2.1156 per share and  five-year  warrants  to  purchase an  additional
850,822  shares of common  stock.  In  accordance  with APB 14, the  Company has
recorded a discount to the note, and an increase to Additional  Paid In Capital,
of $141,000 to account for the fair value associated with the note's  detachable
warrants.  Upon any exercise of the conversion  feature,  the notes will then be
converted from debt to equity. A copy of the agreement and all related documents
were filed with the  Securities  and Exchange  Commission on October 12, 2004 on
Form 8-K,  and the  foregoing  summary is qualified in its entirety by reference
thereto.


NOTE 5 - NEW ACCOUNTING PRONOUNCEMENTS

In  December  2003,  the  FASB  issued   Interpretation   46(r),  ("FIN  46(r)")
"Consolidation  of  Variable  Interest  Entities".   The  pronouncement   amends
Accounting  Research Bulletin 51 to set standards to require financial statement
consolidation  of  certain  variable   interest   entities  that  meet  specific
characteristics  if the  company  has a  controlling  financial  interest.  This
interpretation  shall be applied to all variable interest entities by the end of
the first reporting  period ending after December 15, 2004, for enterprises that
are small business issuers.  The Company adopted this  Interpretation on October
1, 2004.

In November 2004, the FASB issued SFAS 151 "Inventory Costs, an amendment of ARB
No. 43, Chapter 4". This statement amends the guidance in ARB No. 43, Chapter 4,
"Inventory  Pricing," to clarify the  accounting  for  abnormal  amounts of idle
facility expense, freight, handling costs, and wasted material (spoilage).  This
statement requires that those items be recognized as current-period chargees. In
addition,  this statement requires that allocation of fixed production overheads
to the costs of  conversion  be based on the normal  capacity of the  production
facilities.  The Company will adopt this statement for the fiscal year beginning
March 27, 2006.

In December 2004, the FASB issued Statement No. 123(R),  "Share-Based  Payment".
This statement  replaces FASB  Statement No. 123,  "Accounting  for  Stock-Based
Compensation",  and supersedes APB Opinion No. 25,  "Accounting for Stock Issued
to Employees".  This statement covers a wide range of share-based  compensation,
including  stock options,  and requires that the  compensation  cost relating to
share-based  transactions  be  measured  at fair  value  and  recognized  in the
financial  statements.  Public entities filing as small business issuers will be
required  to apply  Statement  123(R) in the first  interim or annual  reporting
period  beginning after December 15, 2005. The Company will adopt this statement
on December 26, 2005.

The Company does not believe that these  accounting  pronouncements  will have a
material impact on its financial position or results of operations.




                                       11




Item 2.  Management's Discussion and Analysis 

Application of Critical Accounting Policies
Application  of our  accounting  policies  requires  management  to make certain
judgments and estimates about the amounts reflected in the financial statements.
Management  uses  historical  experience  and all available  information to make
these estimates and judgments,  although  differing amounts could be reported if
there are changes in the assumptions and estimates.  Estimates are used for, but
not  limited  to,  the  accounting  for the  allowance  for  doubtful  accounts,
inventory allowances, impairment costs, depreciation and amortization,  warranty
costs,  taxes  and  contingencies.   Management  has  identified  the  following
accounting policies as critical to an understanding of our financial  statements
and/or as areas most dependent on management's judgment and estimates.

Revenue  Recognition 
In accordance with Staff Accounting  Bulletin No. 104, we recognize revenue from
the sale of products  when the  products are shipped to the  customer.  Revenues
from the sale of services consist of non-recurring  engineering  charges,  which
are recognized when the services have been rendered. Historically, sales returns
have  amounted to less than 1% of net income and all sales are  recorded  net of
sales returns and discounts.

Impairment of Long-Lived Assets
We  continually  review the  recoverability  of the carrying value of long-lived
assets using the  methodology  prescribed  in Statement of Financial  Accounting
Standards (SFAS) 144,  "Accounting for the Impairment and Disposal of Long-Lived
Assets." We also review long-lived assets and the related  intangible assets for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying value of such assets may not be  recoverable.  Upon such an occurrence,
recoverability  of these  assets  is  determined  by  comparing  the  forecasted
undiscounted net cash flows to which the assets relate,  to the carrying amount.
If the asset is  determined  to be unable to recover its  carrying  value,  then
intangible  assets,  if any,  are  written  down  first,  followed  by the other
long-lived  assets to fair value.  Fair value is determined  based on discounted
cash flows, appraised values or management's estimates,  depending on the nature
of the assets.

Deferred Tax Asset Valuation Allowance
We record a deferred  tax asset in  jurisdictions  where we  generate a loss for
income tax purposes.  Due to our history of operating losses, we have recorded a
full valuation  allowance  against these deferred tax assets in accordance  with
SFAS 109, "Accounting for Income Taxes," because, in management's  judgment, the
deferred tax assets may not be realized in the foreseeable future.

Inventories
Our  inventories are stated at standard cost (which  approximates  the first-in,
first-out method) or market.  Slow moving and obsolete  inventories are analyzed
quarterly.  To calculate a reserve for  obsolescence,  we begin with a review of
our slow moving inventory.  Any inventory which has not moved within the past 24
months is  reserved  for at 100% of book  value;  inventory  which has not moved
within the past 12 months is reserved for at 40%. The percentages applied to the
reserve  calculation are based on historical  usage analyses.  In addition,  any
residual  inventory which is customer specific and remaining on hand at the time
of contract  completion is reserved for at the standard unit cost.  The complete
list of slow moving and obsolete  inventory is then reviewed by the  production,
engineering and/or purchasing departments to identify items that can be utilized
in the near  future.  These items are then  excluded  from the  analysis and the
remaining  amount of  slow-moving  and obsolete  inventory is then reserved for.
Additionally,  non-cancelable open purchase orders for parts we are obligated to
purchase  where  demand has been  reduced  may be  reserved.  Reserves  for open
purchase  orders where the market  price is lower than the purchase  order price
are also  established.  If a product which had  previously  been reserved for is
subsequently sold, the amount of reserve specific to that item is then reversed.


                                       12

        
Accounts Receivable and Allowance for Doubtful Accounts
The Allowance for Doubtful  Accounts is  established  by analyzing  each account
that has a balance over 90 days past due. Each account is individually  assigned
a probability of collection.  The total amount determined to be uncollectible in
the  90-days-past-due  category is then reserved  fully.  The percentage of this
reserve to the  90-days-past-due  total is then  established  as a guideline and
applied  to the  rest  of the  non-current  accounts  receivable  balance  where
appropriate.  When other  circumstances  suggest  that a  receivable  may not be
collectible,  it is immediately  reserved for, even if the receivable is not yet
in the 90-days-past-due category.


RESULTS OF OPERATIONS

The Company's net sales for the third quarter (Q3 05) and nine month period (YTD
05)  ended   December  26,  2004,   were  $3.85  million  and  $10.81   million,
respectively.  As compared to the third quarter of the prior year ("Q3 04"), net
sales  increased by 31%, while year to date net sales  increased by 22% over the
same nine month period of the prior year (YTD 04).

As has been the case throughout most of the current fiscal year, the increase in
net sales for both the quarter and year to date periods is largely  attributable
to increases in revenues to the medical and industrial  sensing  markets,  which
have  increased  by 48% and 38%,  respectively,  over the  same  quarter  of the
previous year. Year to date, sales to the medical  markets,  which represent 16%
of  total  sales,  have  increased  32%  over the  prior  year and  sales to the
industrial  sensing markets,  representing 42% of total sales, have increased by
26% over the same nine month period of the previous year. In addition,  sales to
the military  aerospace markets continue to grow and currently  represent 35% of
total year to date  revenues.  As the  acquisition of Photonic  Detectors,  Inc.
(PDI) was not completed until the end of the fiscal  quarter,  none of the sales
increases are attributable to revenues generated as a result of acquisition.  We
continue to expect  sales to increase in fiscal 2005 as compared to fiscal 2004;
however our shipment  schedules and thus  recognition  of revenues are primarily
dependent  on  customer  defined  delivery  schedules.  As such,  our quarter to
quarter  comparisons  often  vary for  revenue  and market  composition,  due to
fluctuations in customer delivery schedules which are beyond our control.


COSTS AND EXPENSES

Cost of product  sales  increased  by $937,000  (49%)  during Q3 05 and by $1.44
million  (25%)  during YTD 05 as compared to the same periods of the prior year.
Stated as a percentage of net sales,  cost of goods sold  increased 9 percentage
points to 74% for Q3 05, as compared  to 65% in Q3 04.  Year over year,  cost of
sales increased only slightly,  to 67%, as compared to 66% in the previous year.
As a result,  gross  margin  decreased to 26% for the quarter and to 33% year to
date, as compared to 35% and 34% for the  comparable  periods of the prior year.
The reduction in margins for the quarter is the direct  result of  manufacturing
issues,   including  machinery  failures  and  other  production  yield  issues,
encountered  during the quarter.  These  issues,  which  resulted in low product
yields and large amounts of scrapped materials,  accounted for approximately 50%
of the variance and  occurred  primarily  during the latter half of the quarter.
The  remaining  variance  was  due to the  recognition  of  manufacturing  costs
(materials, labor and overhead) associated with work in progress jobs which were
determined  to be no longer  current.  We regard both the  quarterly and year to
date  gross  margins to be lower  than  expected  and,  assuming  no  additional
mechanical or  production  failures,  we anticipate  that year end gross margins
will improve slightly,  by one to two percentage points over the current year to
date margin.


                                       13


Research  and  development  (R&D)  costs  remained  flat at  $33,000 in Q3 05 as
compared to $32,000 in Q3 04 (an  increase of 3%).  Year to date,  research  and
development  costs  have  decreased  by $77,000  or 41% as  compared  to YTD 04.
Throughout the year, management has continued to focus R&D expenditures on those
projects which offer higher  commercial  potential per each dollar spent and the
current level of expense  approximates our expectations for both the quarter and
year to date  periods.  During the  remainder of the fiscal year,  we expect R&D
expenses  to  remain  at or  above  the  same  level.  At this  time,  we do not
anticipate  any major  fluctuations  in R&D  activity;  however the  possibility
exists that certain customer project  parameters may change which would cause an
increase in R&D expenses for any given period.

Marketing and sales expenses increased by $90,000 (48%) to $278,000 in the third
quarter of 2005  compared  to Q3 04 and by $173,000  (24%) to  $888,000  year to
date,  as compared to YTD 04.  Stated as a percentage  of sales,  marketing  and
sales  expenses  represent  7% and 8% for the quarter and year to date  periods,
respectively.  The  increase  over the prior year for both  comparative  periods
remains  primarily  due to  expansion of the sales  department  during the year,
resulting in increased salaries,  commissions, travel and other employee related
expenses as well as increases in  advertising  and  marketing  expenses over the
same periods of the prior year. In addition, marketing and sales expenses in the
prior year were  lower than  expected  due to a recovery  of amounts  previously
recorded as bad debt  expense.  Although no  significant  bad debt expenses have
been  recorded  in the  current  year,  net  expenses  are higher as they do not
reflect any credits as a result of bad debt recoveries. The Company expects that
the current level of marketing and sales expenses,  presented as a percentage of
net sales, is a fair  representation of what can be expected of the remainder of
the year.

General and administrative  (G&A) expenses increased by $24,000 (4%) to $592,000
in  Q3 05 as  compared  to  $568,000  in  Q3  04.  Year  to  date,  general  and
administrative  expenses  increased  by  $321,000  (21%) to  $1.865  million  as
compared  to $1.544  million  for YTD 04. The net  increase  for the  quarter is
primarily due to  accumulated  expenses  associated  with the private  placement
transaction which are being amortized over the term of the note (36 months).  In
addition to the capital finance expenses, the increases in year to date expenses
are  attributable  to costs  associated with the Company's  ongoing  acquisition
investigation activities. As with the sales department, additional G&A personnel
have been added  during the year,  resulting  in  increased  salary and employee
related expenses, as well as increased accruals of bonus expenses.  Expressed as
a percentage of net sales, G&A expenses  represent 17% of year to date revenues,
which we feel is  indicative  of what can be expected  for the  remainder of the
fiscal year.

In  addition to the above,  net income for the quarter was  impacted by interest
expense  of  $63,000  and by losses on the  disposal  of fixed  assets  totaling
$33,000.  Both the  manufacturing  issues and loss on fixed asset  disposals are
considered by management to be one-time  events,  and are not expected to repeat
during the  remainder of the fiscal year.  As such,  net income was $35,000,  or
$0.00 per share, for Q3 05 and $642,000,  or $0.05 per share, for YTD 05. During
the same periods of the prior year, the Company  reported net income of $256,000
($0.02 per share) and $593,000 ($0.04 per share), respectively.


                                       14


LIQUIDITY AND CAPITAL RESOURCES

On  December  21,  2004,  the  Company  purchased  the  business  and all of the
outstanding stock of Photonic Detectors, Inc., a privately owned manufacturer of
optoelectronic components and assemblies, located in Simi Valley, California. In
connection  with the  transaction,  the  Company  acquired  certain  net assets,
including $44,000 cash, and assumed certain outstanding  liabilities of Photonic
Detectors,  Inc.  $1,050,000  net cash was expended for the  transaction,  which
included the agreed  purchase  price of  $1,075,000,  plus  additional  expenses
incurred of $19,000, less the $44,000 cash received.

At December  26, 2004 , the Company had cash,  cash  equivalents  and short term
investments of $5.7 million and working capital of $10.8 million.  The Company's
cash and cash equivalents increased by $1.6 million during the nine months ended
December  26,  2004,  net  of  $1.1  million  transferred  from  cash  and  cash
equivalents to short-term investments. $5.0 million was obtained through private
placement  of a  convertible  note,  of which $2.5  million was placed in a cash
collateral  account subject to release upon  satisfaction of certain  conditions
(See Note 4 to the  Consolidated  Financial  Statements),  and the  balance  was
available  for working  capital and other  requirements.  Cash used by operating
activities  totaled  $122,000,  which included  significant  outlays for capital
finance  expenses and other prepaid  expenses.  $900,000 was used to pay off the
Company's  credit line balance and  $150,000  was used for capital  expenditures
required primarily for necessary  computer and manufacturing  equipment upgrades
or replacements.

The Company is exposed to interest rate risk for marketable  securities.  Due to
continually  declining  interest rates available to the Company  pursuant to its
investment  policy,  the  Company  was able to achieve the best yields on liquid
money market and equity fund accounts and thus  transferred  the majority of its
available cash reserves from longer term investment instruments to such accounts
during the past year.  At December 26, 2004,  the Company held $2.8 million in a
highly  liquid  equity fund account  which  carries an average  interest rate of
1.3%.  During the  remainder  of 2005,  the  Company  will  continue  to monitor
available  interest rates and will attempt to utilize the best possible  avenues
of investment for its excess liquid assets.


Item 3.   Controls and Procedures

Our Chief  Executive  Officer,  President,  and  Chief  Financial  Officer  (the
"Certifying   Officers")  are  responsible  for   establishing  and  maintaining
disclosure controls and procedures for the Company. The Certifying Officers have
designed  such  disclosure  controls  and  procedures  to ensure  that  material
information is made known to them,  particularly during the period in which this
report was prepared. The Certifying Officers have evaluated the effectiveness of
the Company's  disclosure  controls and procedures within 90 days of the date of
this report and believe that the Company's  disclosure  controls and  procedures
are effective based on the required  evaluation.  There have been no significant
changes in internal controls or in other factors that could significantly affect
internal  controls  subsequent  to the date of their  evaluation,  including any
corrective  actions  with  regard  to  significant   deficiencies  and  material
weaknesses.



                                       15


FORWARD LOOKING STATEMENTS
The information  contained herein includes  forward looking  statements that are
based on assumptions  that management  believes to be reasonable but are subject
to  inherent  uncertainties  and risks  including,  but not  limited  to,  risks
associated  with  the  integration  of  newly  acquired  businesses,  unforeseen
technological  obstacles  which  may  prevent  or slow  the  development  and/or
manufacture  of new  products,  limited  (or slower than  anticipated)  customer
acceptance  of new  products  which  have  been and are being  developed  by the
Company,  the availability of other competing  technologies and a decline in the
general demand for optoelectronic products.


                            PART II OTHER INFORMATION
Items 1-5
None.

Item 6   Exhibits and Reports on Form 8-K
(a)      Exhibits
          31.1  Certification of the Registrant's Chairman, Chief Executive
                   Officer, and Director pursuant to Section 302 of the
                   Sarbanes-Oxley Act of 2002

          31.2  Certification of the Registrant's Chief Financial Officer and 
                   Secretary pursuant to Section 302 of the Sarbanes-Oxley Act 
                   of 2002

          31.3  Certification of the Registrant's President pursuant to 
                  Section 302 of the  Sarbanes-Oxley  Act of 2002

          32.1  Certification  pursuant  to 18 U.S.C.  Section  1350,  
                  as adopted  pursuant  to  Section  906 of the Sarbanes-Oxley 
                  Act of 2002

(b)      Reports on Form 8-K

The Company  filed form 8-K on October 12, 2004 to announce  that it had entered
into a definitive  agreement for the private  placement of $5 million  aggregate
principal  amount  of its  senior  convertible  notes.  In  connection  with the
transaction,  the Company also issued  warrants to purchase up to 850,822 shares
of the Company's common stock.

The Company  filed form 8-K on November 9, 2004 to report that an  amendment  to
the 2000 Stock  Option  Plan,  increasing  the amount of options  available  for
issuance from 1,500,000 to 2,500,000,  had been approved by the  shareholders at
the Annual Meeting of Shareholders held on August 27, 2004.

The Company  filed form 8-K on November  10, 2004 to report that it had issued a
press  release  dated  November  9, 2004  announcing  financial  results for the
quarter ended September 26, 2004.

The Company  filed form 8-K on  December  23, 2004 to report that it had entered
into a stock  purchase  agreement on December 21, 2004 and had  purchased all of
the issued and  outstanding  shares of Photonic  Detectors,  Inc. for a purchase
price of $1,075,000 cash and 113,572 shares of API's common stock.


                                       16


                                   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 thereunto duly authorized.

                                        Advanced Photonix, Inc.
                                        -------------------------------         
                                        (Registrant)


Date:    February 15, 2005              /s/ Richard Kurtz
         -----------------              -------------------------------
                                        Richard Kurtz
                                        Chief Executive Officer, 
                                        Chairman and Director



                                        /s/ Susan Schmidt               
                                        -------------------------------
                                        Susan Schmidt
                                        Chief Financial Officer and Secretary


                                        
                                        /s/ Paul Ludwig
                                        -------------------------------
                                        Paul Ludwig
                                        President












                                       17