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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                   F O R M 6-K

       REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16
                   UNDER THE SECURITIES EXCHANGE ACT OF 1934

                         For the month of November 2004

                                  ATTUNITY LTD
                              (Name of Registrant)


              Einstein Building, Tirat Carmel, Haifa, Israel 39101
                     (Address of Principal Executive Office)

               Indicate by check mark whether the registrant files or will file
annual reports under cover of Form 20-F or Form 40-F.

                            Form 20-F X Form 40-F __

               Indicate by check mark if the registrant is submitting the Form
6-K in paper as permitted by Regulation S-T Rule 101(b)(1):__

               Indicate by check mark if the registrant is submitting the Form
6-K in paper as permitted by Regulation S-T Rule 101(b)(7):__

               Indicate by check mark whether by furnishing the information
contained in this Form, the registrant is also thereby furnishing the
information to the Commission pursuant to Rule 12g3-2(b) under the Securities
Exchange Act of 1934.

                                   Yes__ No X

              If "Yes" is marked, indicate below the file number assigned to the
registrant in connection with Rule 12g3-2(b): 82-______________

This Form 6-K is being incorporated by reference into the Company's Form F-3
Registration Statements File Nos. 333-11972 and 333-14140.                      



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





                                  ATTUNITY LTD



6-K Items

1.  Consolidated Financial Statements of Attunity Ltd as of September 30, 2004
    and Management's Discussion and Analysis of Financial Condition and Results
    of Operations for the nine months ended September 30, 2004.

2.  Exhibit 31.1-Certification of Chief Executive Officer pursuant to Rule
    13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act, as amended.

3.  Exhibit 31.2-Certification of Chief Financial Officer pursuant to Rule
    13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act, as amended.

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

5.  Exhibit 32.2-Certification of Chief Financial Officer pursuant to 18 U.S.C.
    1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.







                                                                          ITEM 1







                       ATTUNITY LTD. AND ITS SUBSIDIARIES


                    INTERIM CONSOLIDATED FINANCIAL STATEMENTS


                            AS OF SEPTEMBER 30, 2004


                                 IN U.S. DOLLARS




                                      INDEX


                                                                         Page
                                                                         ----

Consolidated Balance Sheets                                              2 -3

Consolidated Statements of Operations                                      4

Statements of Changes in Shareholders' Equity                              5

Consolidated Statements of Cash Flows                                    6 - 7

Notes to Consolidated Financial Statements                               8 - 9


                                    --------







                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
--------------------------------------------------------------------------------
U.S. dollars in thousands



                                                                        September  30,  December 31,
                                                                            2004            2003
                                                                        -------------   -------------
                                                                          Unaudited      (Note 2.a)
                                                                                        -------------
                                                                                   
    ASSETS

 CURRENT ASSETS:
   Cash and cash equivalents                                             $     3,418     $     2,073
   Restricted cash                                                                70             902
   Short-term bank deposits                                                      133             120
   Marketable securities                                                           -             200
   Trade receivables (net of allowance for doubtful accounts of $
    146 and $ 312 at September 30, 2004 and December 31, 2003, 
    respectively)                                                              2,288           2,845
   Other accounts receivable and prepaid expenses                              1,182           1,006
                                                                        -------------   -------------
 Total current assets                                                          7,091           7,146
 -----                                                                  -------------   -------------

 SEVERANCE PAY FUND                                                            1,263           1,592
                                                                        -------------   -------------
 PROPERTY AND EQUIPMENT, NET                                                     926             926
                                                                        -------------   -------------
 SOFTWARE DEVELOPMENT COSTS, NET                                               4,310           4,512
                                                                        -------------   -------------
 GOODWILL                                                                      6,036           6,036
                                                                        -------------   -------------
 DEFERRED EXPENSES, NET                                                          180               -
                                                                        -------------   -------------
 Total assets                                                            $    19,806     $    20,212
 -----                                                                   =============   =============





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

                                       2




                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
--------------------------------------------------------------------------------
U.S. dollars in thousands, except share data




                                                                        September  30,  December 31,
                                                                            2004            2003
                                                                        -------------   -------------
                                                                          Unaudited      (Note 2.a)
                                                                                        -------------
                                                                                   
    LIABILITIES AND SHAREHOLDERS' EQUITY
 CURRENT LIABILITIES:
   Short-term bank credit                                                $         -     $       206
   Current maturities of long-term debt                                           46             102
   Trade payables                                                                744             583
   Deferred revenues                                                           2,754           2,090
   Employees and payroll accruals                                                964           1,239
   Accrued expenses and other liabilities                                      2,743           3,479
                                                                        -------------   -------------
 Total current liabilities                                                     7,251           7,699
 -----                                                                  -------------   -------------

 LONG-TERM LIABILITIES:
   Convertible debt                                                              176               -
   Long-term debt                                                                111              99
   Accrued severance pay                                                       1,675           1,941
                                                                        -------------   -------------

 Total long-term liabilities                                                   1,962           2,040
 -----                                                                  -------------   -------------

 SHAREHOLDERS' EQUITY:
   Share capital - Authorized: 30,000,000 Ordinary shares of NIS 0.1
    par value at  September 30, 2004 and December 31, 2003; Issued
    and outstanding:  15,315,073 and 14,767,432 shares at  September
    30, 2004 and December 31, 2003, respectively                                 538             525
   Additional paid-in capital                                                 89,585          86,504
   Accumulated other comprehensive loss                                         (323)           (259)
   Accumulated deficit                                                       (79,207)        (76,297)
                                                                        -------------   -------------
 Total shareholders' equity                                                   10,593          10,473
 -----                                                                  -------------   -------------
 Total liabilities and shareholders' equity                              $    19,806     $    20,212
 -----                                                                  =============   =============





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

                                       3




                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
--------------------------------------------------------------------------------
U.S. dollars in thousands, except share and per share data


                                                        Nine months ended
                                                          September 30,
                                                  ------------------------------
                                                      2004             2003
                                                  -------------    -------------

 Revenues:
   Software licenses                              $     5,560      $     4,469
   Maintenance and support                              4,256            4,479
   Services                                             3,406            3,349
                                                  -------------    -------------
                                                       13,222           12,297
                                                  -------------    -------------
 Cost of revenues:
   Software licenses                                    1,655            1,460
   Maintenance and support                                722              578
   Services                                             3,168            3,093
                                                  -------------    -------------
                                                        5,545            5,131
                                                  -------------    -------------
 Gross profit                                           7,677            7,166
                                                  -------------    -------------
 Operating expenses:
   Research and development, net                        1,011            1,071
   Selling and marketing                                5,667            4,321
   General and administrative                           1,946            1,726
   Costs in respect of lawsuits                             -              410
   Termination costs                                    1,645                -
                                                  -------------    -------------
 Total operating expenses                              10,269            7,528
 -----                                            -------------    -------------
 Operating loss                                        (2,592)            (362)
 Financial income (expenses), net                        (239)              50
                                                  -------------    -------------
 Loss before income taxes                              (2,831)            (312)
 Income taxes                                             (79)             (63)
                                                  -------------    -------------
 Net loss                                         $    (2,910)     $      (375)
                                                  =============    =============
 Basic and diluted net loss per share             $     (0.19)     $     (0.03)
                                                  =============    =============
 Weighted average number of Ordinary
   shares used in computing
   basic and diluted net loss per share            15,093,918       14,767,432
                                                  =============    =============


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

                                       4







                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (UNAUDITED)
--------------------------------------------------------------------------------
U.S. dollars in thousands, except share data



                                                                 
                                                                             Accumulated                                           
                                              Ordinary Shares     Additional     other                      Total         Total     
                                           ----------------------  paid-in   comprehensive Accumulated  comprehensive shareholders' 
                                             Shares     Amount     capital       loss        deficit        loss         equity
                                           ---------- ----------- ---------- ------------- -----------  ------------- -------------
                                                                                                        
Balance as of January 1, 2004              14,767,432 $     525  $  86,504   $     (259)  $  (76,297)   $        -        10,473

   Exercise of warrants                       496,891        12        807            -            -             -           819
   Exercise of employee stock options          50,750         1         69            -            -             -            70
   Warrants issued in consideration for 
   credit line                                      -         -        256            -            -             -           256
   Detachable warrants and beneficial 
   conversion feature related to 
   convertible debt, net                            -         -      1,949            -            -             -         1,949
   Other comprehensive loss:
    Foreign currency translation
    adjustments                                     -         -          -          (64)           -    $      (64)          (64)
   Net loss                                         -         -          -            -       (2,910)       (2,910)       (2,910)
                                           ---------- ---------  ---------   ----------   ----------    ----------    ---------- 
   Total comprehensive loss                                                                             $   (2,974)
                                                                                                        =============
Balance as of September 30, 2004           15,315,073 $     538  $  89,585   $     (323)  $  (79,207)                 $   10,593
                                           ========== =========  =========   ==========   ==========                  ==========





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

                                       5





                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
--------------------------------------------------------------------------------
U.S. dollars in thousands



                                                                              Nine months ended
                                                                                September 30,
                                                                        -----------------------------
                                                                            2004            2003
                                                                        -------------   -------------
                                                                                   
 Cash flows from operating activities:
 ------------------------------------
   Net loss                                                              $   (2,910)     $     (375)
  Adjustments required to reconcile net loss to net cash provided
   by (used in) operating activities:
   Depreciation                                                                 244             608
   Amortization of deferred expenses                                             48               -
   Amortization of debt discount                                                176               -
   Amortization of software development costs                                 1,405           1,188
   Accrued interest on long-term debt                                             -               4
   Capital gain from sale of property and equipment                              (6)              -
   Increase (decrease) in accrued severance pay, net                             59             (69)
   Decrease (increase) in trade receivables                                     580            (250)
   Decrease in other accounts receivables and prepaid expenses                   36              27
   Increase (decrease) in trade payables                                        155              (9)
   Increase in deferred revenues                                                659           1,034
   Decrease in employees and payroll accruals                                  (331)           (468)
   Proceeds from sale of trading securities                                     202               -
   Increase (decrease) in accrued expenses and other liabilities               (767)            822
                                                                        -------------   -------------
  Net cash provided by (used in) operating activities                          (450)          2,512
                                                                        -------------   -------------
 Cash flows from investing activities:
 ------------------------------------
   Restricted cash, net                                                         832            (848)
   Investment in short-term deposits, net                                       (13)            (30)
   Purchase of property and equipment                                          (261)           (268)
   Capitalization of software development costs                              (1,204)         (1,204)
   Proceeds from sale of property and equipment                                  11               -
                                                                        -------------   -------------
 Net cash used in investing activities                                         (635)         (2,350)
                                                                        -------------   -------------
 Cash flows from financing activities:
 ------------------------------------
   Proceeds from exercise of employee stock options                              70               -
   Proceeds from exercise of warrants                                           819               -
   Issuance of convertible debt and detachable warrants, net                  1,949               -
   Issuance expenses related to convertible debt                               (180)              -
   Receipt of long-term debt                                                     35               -
   Repayment of long-term debt                                                  (80)           (224)
   Short-term bank credit, net                                                 (206)             46
                                                                        -------------   -------------
 Net cash provided by (used in) financing activities                          2,407            (178)
                                                                        -------------   -------------
 Foreign currency translation adjustments on cash and cash
 equivalents                                                                     23             (84)
                                                                        -------------   -------------
 Increase (decrease) in cash and cash equivalents                             1,345            (100)
 Cash and cash equivalents at the beginning of the period                     2,073           2,693
                                                                        -------------   -------------
 Cash and cash equivalents at the end of the period                      $    3,418      $    2,593
                                                                        =============   =============




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


                                       6



                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
--------------------------------------------------------------------------------
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
U.S. dollars in thousands



                                                                             Nine months ended
                                                                               September 30,
                                                                       ------------------------------
                                                                           2004             2003
                                                                       -------------    -------------
                                                                                   
 Supplemental disclosure of cash flow activities:
 -----------------------------------------------
   Cash paid during the period for:
    Interest                                                            $       37       $       67
                                                                       =============    =============
    Income taxes                                                        $       11       $       77
                                                                       =============    =============
 Supplemental disclosure of non-cash investing 
 and financing activities:                                             =============    =============
 ------------------------
    Capital lease obligation incurred upon acquisition of
    property and
    equipment                                                           $        -       $       50
                                                                       =============    =============
      Issuance of warrants in consideration for credit line             $      256       $        -
                                                                       =============    =============










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

                                       7






                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands, except share and per share data


NOTE 1:- UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS


          The accompanying  unaudited interim consolidated  financial statements
          have been prepared in accordance  with generally  accepted  accounting
          principles  in the United  States for interim  financial  information.
          Accordingly,  they do not include all the  information  and  footnotes
          required by generally  accepted  accounting  principles  in the United
          States  for  complete   financial   statements.   In  the  opinion  of
          management,  all adjustments (consisting of normal recurring accruals)
          considered  necessary  for a fair  presentation  have  been  included.
          Operating  results for the nine-month  period ended September 30, 2004
          are not necessarily indicative of the results that may be expected for
          the year ended  December 31, 2004.  Certain prior period  amounts have
          been reclassified to conform to the current period presentation.

          These  financial  statements  should be read in  conjunction  with the
          Company's  annual financial  statements and  accompanying  notes as of
          December  31, 2003  included in the  Company's  Annual  Report on Form
          20-F.

NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES

          a.   The  significant   accounting  policies  applied  in  the  annual
               financial  statements of the Company as of December 31, 2003, are
               applied consistently in these financial statements.

          b.   Accounting for stock-based compensation:

               The  Company has elected to follow  Accounting  Principles  Board
               Opinion 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.  According to APB
               No. 25,  compensation  expense is  measured  under the  intrinsic
               value  method,  whereby  compensation  expense  is  equal  to the
               excess,  if any, of the quoted market price of the stock over the
               exercise  price at the grant date of the award or if  applicable,
               at a subsequent measurement date.

               The  following pro forma  information  presents the effect on the
               consolidated    stock-based   employee    compensation   expense,
               consolidated  net loss and  loss per  share as if the fair  value
               based method  provided under SFAS No. 123 had been applied to all
               outstanding awards in each reported period:



                                                                        Nine months ended
                                                                          September 30,
                                                                   ---------------------------
                                                                      2004           2003
                                                                   -----------   -------------
                                                                           Unaudited
                                                                   ---------------------------
                                                                                   
             Net loss, as reported                                 $   (2,910)    $    (375)
             Deduct: Total stock-based compensation expense
               determined under fair value method for all awards         (434)         (388)
                                                                   -----------   -------------
              Pro forma net loss                                   $   (3,344)    $    (763)
                                                                   ===========   =============
             Basic and diluted net loss per share, as reported     $    (0.19)    $   (0.03)
                                                                   ===========   =============
             Basic and diluted net loss per share, pro forma       $    (0.22)    $   (0.05)
                                                                   ===========   =============


                                       8




                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands, except share and per share data

NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (Cont.)

          The fair value for these  options was  estimated  at the date of grant
          using a  Black-Scholes  option  valuation  model  with  the  following
          weighted-average  assumptions  for the nine months ended September 30,
          2004  and  2003:  average-risk-free  interest  rate of 3.5%  for  each
          period,  dividend yield of 0% for each period,  expected volatility of
          the Company's  Ordinary shares of 70% and 43.8%,  respectively,  and a
          weighted-average expected life of 4 years. Stock compensation, for pro
          forma purposes, is amortized on a straight line basis over the vesting
          period.

NOTE 3:- CONVERTIBLE DEBT AND DETACHABLE WARRANTS

          In April 2004, the Company issued to a group of existing  shareholders
          (currently  holding 13% interest in the Company) a convertible debt in
          the 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.

          In accordance with APB No. 14,  "Accounting  for Convertible  Debt and
          Debt Issued with Stock Purchase  Warrants",  the Company allocated the
          total proceeds  between the  convertible  debt and the warrants (which
          are recorded as additional paid-in-capital) based on the relative fair
          values  of  the  two   securities   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 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  will be  amortized  over a 5 year  period  from  the date of
          issuance until the stated redemption date of the debt.

          During the nine months ended September 30, 2004, the Company  recorded
          financial  expenses  in  the  amount  of  $  176,  attributed  to  the
          amortization of the aforementioned debt discount.

          Issuance  expenses in respect of the convertible debt in the amount of
          $ 180,  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  September  30,  2004,  no shares  were  issued  pursuant to the
          conversion of the debt or the exercise of the warrants.

                                       9




                                              ATTUNITY LTD. AND ITS SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. dollars in thousands, except share and per share data


NOTE 4:- CREDIT LINE

          In  June  2004,  the  Company  entered  into  a loan  agreement  ("the
          Agreement")  with a 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  September  30,  2004,  the Company had not  utilized any of the
          credit facility.

          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.  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.  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  in the  amount  of $ 256  was  recorded  as  prepaid
          expenses,  which will be  amortized  over the term of the credit line.
          The   aforementioned   fair  value  was  measured   according  to  the
          Black-Scholes    option    valuation    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 5:- TERMINATION COSTS

          In the third quarter of 2004, the Company recorded expenses of $ 1,645
          in respect of the  termination  of employment  of the Company's  chief
          executive officer and other executives.


                              - - - - - - - - - - -

                                       10







Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations
--------------------------------------------------------------------------------

Nine Months Ended  September 30, 2004 Compared with Nine Months Ended  September
30, 2003

     Revenues.  Total revenues increased 7.5% to $13.2 million in the first nine
months  of 2004  from  $12.3  million  in the first  nine  months of 2003.  This
increase is mainly  attributable to a 24.4% increase in license revenues,  which
increased  to $5.6  million in 2004 from $4.5 million in 2003 mainly due to sale
of $1 million to one customer.  Maintenance  and support  revenues  decreased 5%
from $4.5  million to  $4.3million  as a result of decrease  in legacy  products
maintenance. Services remained approximately the same at $3.4 million

     Cost of Revenues.  Our cost of revenues increased 8% to $5.5 million in the
first nine  months of 2004 from $5.1  million  in the first nine  months of 2003
primarily due to higher amortization of capitalized  software  development costs
by $0.2 million and increase of $0.2 million in wages.

     Gross Profit.  Our gross profit increased 7.1% to $7.7 million in 2004 from
$7.2 million in 2003,  as a direct  result of increased  revenues and  increased
cost of revenues in 2004.

     Research and Development, Net. Total research and development costs, before
capitalized software costs, remained  approximately the same at $2.2 million. We
capitalized  approximately  $1.2 million of software  developments costs in 2004
and 2003.  As a result of the  foregoing,  net  research and  development  costs
remained approximately the same at $1 million.

     Selling and Marketing. Selling and marketing expenses increased by 31.2% to
$5.7  million  in the first nine  months of 2004 from $4.3  million in the first
nine months of 2003.  This increase is due to hiring more people in direct sales
operations in Europe and USA, and in business development and marketing, as well
as higher costs of marketing activities.

     General and Administrative.  General and administrative  expenses increased
by 12.7% to $1.9  million in the first nine months of 2004 from $1.7  million in
the first nine months of 2003. The increase is principally  attributable  to the
increase in allowance for doubtful  accounts,  hiring a new CFO in June 2003 and
higher board fees.

     Costs in Respect of Lawsuits.  In the first nine months of 2003 we recorded
charges of $0.4  million  relating  to legal  dispute  with the  landlord of our
former offices in Massachusetts.

     Termination  Costs. In 2004 we had $1.6 million of charges  relating to the
termination of employment of our former chief executive officer and other former
executives.

     Operating  Loss.  Based on the foregoing,  we recorded an operating loss of
$2.6 million in 2004 compared to an operating loss of $0.4 million in 2003.

     Financial Income (Expenses), Net. In 2004, we had net financial expenses of
$239,000 as compared to financial income,  net of $50,000 in 2003. This increase
in financial expenses is attributable to interest on the $2 million  convertible
debenture we issued in April 2004 and our $3 million credit line.

                                       11






     Taxes on Income.  Income taxes for 2004 were $79,000  compared with $63,000
in 2003.

     Net Loss. As a result of the  foregoing,  we had a net loss of $2.9 million
in the first nine months of 2004  compared to a net loss of $0.4  million in the
first nine months of 2003.

LIQUIDITY AND CAPITAL RESOURCES

     As of September  30, 2004, we had $3.6 million in cash,  cash  equivalents,
restricted cash and short-term deposits. As of September 30, 2004, we had a bank
line of credit of approximately  $0.2 million,  which is unused and a $3 million
credit line from Plenus Technologies Ltd which is unused.

     As of  September  30,  2004 we had $87,000 in  long-term  loans from United
Mizrachi Bank Ltd. These loans bear interest of 5.6%. Principal and interest are
linked to the Israeli Consumer Price Index. In addition we had $24,000 long-term
portion  of our  equipment  leases.  These  long term  portions  bear an average
interest of approximately 11.0%.

     Net cash used in  operating  activities  was $0.4 million in the first nine
months of 2004  compared  to $2.5  million  of net cash  provided  by  operating
activities  in the  first  nine  months  of  2003.  Net cash  used in  investing
activities  was $0.6  million in 2004 nine month  period and $2.4 million in the
2003 period, which funds were used primarily for software development costs. Net
cash provided by financing  activities  was $2.4 million in first nine months of
2004  primarily  from  issuance of  convertible  note and  exercise of warrants,
compared to $0.2 million used in financing  activities  in the first nine months
of 2003.

     Our  principal   commitments  consist  of  obligations   outstanding  under
operating leases. Our capital  expenditures were  approximately  $261,000 in the
nine  months  ended  September  30, 2004 and  $268,000 in the nine months  ended
September 30, 2003 The majority of our capital  expenditures  were for computers
and software.  We currently do not have significant capital spending or purchase
commitments.





                                       12



                                                                              









                                                                          ITEM 2





   
                                                                    Exhibit 31.1

                            CERTIFICATION PURSUANT TO
                SECTION 302(a) OF THE SARBANES-OXLEY ACT OF 2002


        I, Aki Ratner, certify that:

        1. I have reviewed this filing of the financials statements for the nine
        months ended September 30, 2004 on Form 6-K of Attunity Ltd;

        2. Based on my knowledge, this report does not contain any untrue
        statement of a material fact or omit to state a material fact necessary
        to make the statements made, in light of the circumstances under which
        such statements were made, not misleading with respect to the period
        covered by this report;

        3. Based on my knowledge, the financial statements, and other financial
        information included in this report, fairly present in all material
        respects the financial condition, results of operations and cash flows
        of the registrant as of, and for, the periods presented in this report;

        4. The registrant's other certifying officer(s) and I are responsible
        for establishing and maintaining disclosure controls and procedures (as
        defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the
        registrant and have:

        (a) Designed such disclosure controls and procedures, or caused such
        disclosure controls and procedures to be designed under our supervision,
        to ensure that material information relating to the registrant,
        including its consolidated subsidiaries, is made known to us by others
        within those entities, particularly during the period in which this
        report is being prepared; 
        (b) [Paragraph omitted pursuant to SEC Release Nos. 33-8238 and 
        34-47986]
        (c) Evaluated the effectiveness of the registrant's disclosure controls 
        and procedures and presented in this report our conclusions about the 
        effectiveness of the disclosure controls and procedures, as of the end
        of the period covered by this report based on such evaluation; and 
        (d) Disclosed in this report any change in the registrant's internal 
        control over financial reporting that occurred during the registrant's
        most recent fiscal quarter (the registrant's fourth fiscal quarter in 
        the case of an annual report) that has materially affected, or is 
        reasonably likely to materially affect, the registrant's internal 
        control over financial reporting; and

        5. The registrant's other certifying officers and I have disclosed,
        based on our most recent evaluation of internal control over financial
        reporting, to the registrant's auditors and the audit committee of the
        registrant's board of directors (or persons performing the equivalent
        function):

        (a) All significant deficiencies and material weaknesses in the design
        or operation of internal control over financial reporting which are
        reasonably likely to adversely affect the registrant's ability to
        record, process, summarize and report financial information; and 
        (b) Any fraud, whether or not material, that involves management or 
        other employees who have a significant role in the registrant's internal
        control over financial reporting.

        Date: November 19, 2004                                              

        /s/Aki Ratner*
        --------------
        Aki Ratner
        Chief Executive Officer

        * The originally executed copy of this Certification will be maintained
        at the Company's offices and will be made available for inspection upon
        request.






                                                                          ITEM 3






                                                                    Exhibit 31.2

                            CERTIFICATION PURSUANT TO
                SECTION 302(a) OF THE SARBANES-OXLEY ACT OF 2002

        I, Ofer Segev, certify that:

        1. I have reviewed this filing of the financials statements for the nine
        months ended September 30, 2004 on Form 6-K of Attunity Ltd;

        2. Based on my knowledge, this report does not contain any untrue
        statement of a material fact or omit to state a material fact necessary
        to make the statements made, in light of the circumstances under which
        such statements were made, not misleading with respect to the period
        covered by this report;

        3. Based on my knowledge, the financial statements, and other financial
        information included in this report, fairly present in all material
        respects the financial condition, results of operations and cash flows
        of the registrant as of, and for, the periods presented in this report;

        4. The registrant's other certifying officer(s) and I are responsible
        for establishing and maintaining disclosure controls and procedures (as
        defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the
        registrant and have:

        (a) Designed such disclosure controls and procedures, or caused such
        disclosure controls and procedures to be designed under our supervision,
        to ensure that material information relating to the registrant,
        including its consolidated subsidiaries, is made known to us by others
        within those entities, particularly during the period in which this
        report is being prepared; 
        (b) [Paragraph omitted pursuant to SEC Release Nos. 33-8238 and 
        34-47986]
        (c) Evaluated the effectiveness of the registrant's disclosure controls 
        and procedures and presented in this report our conclusions about the 
        effectiveness of the disclosure controls and procedures, as of the end
        of the period covered by this report based on such evaluation; and 
        (d) Disclosed in this report any change in the registrant's internal 
        control over financial reporting that occurred during the registrant's
        most recent fiscal quarter (the registrant's fourth fiscal quarter in 
        the case of an annual report) that has materially affected, or is 
        reasonably likely to materially affect, the registrant's internal 
        control over financial reporting; and

        5. The registrant's other certifying officers and I have disclosed,
        based on our most recent evaluation of internal control over financial
        reporting, to the registrant's auditors and the audit committee of the
        registrant's board of directors (or persons performing the equivalent
        function):

        (a) All significant deficiencies and material weaknesses in the design
        or operation of internal control over financial reporting which are
        reasonably likely to adversely affect the registrant's ability to
        record, process, summarize and report financial information; and 
        (b) Any fraud, whether or not material, that involves management or 
        other employees who have a significant role in the registrant's internal
        control over financial reporting.

        Date: November 19, 2004                                           

        /s/Ofer Segev*
        --------------
        Ofer Segev
        Chief Financial Officer

        * The originally executed copy of this Certification will be maintained
        at the Company's offices and will be made available for inspection upon
        request.






                                                                          ITEM 4







                                                                    Exhibit 32.1

                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In connection with the filing of the financial statements for the nine months
ended September 30, 2004 of Attunity Ltd (the "Company") on Form 6-K as filed
with the Securities and Exchange Commission on the date hereof (the "Report"),
I, Aki Ratner, Chief Executive Officer of the Company, certify, pursuant to 18
U.S.C. ss. 1350, as adopted pursuant to ss. 906 of the Sarbanes-Oxley Act of
2002, that:

        (1) The Report fully complies with the requirements of section 13(a) or
15(d) of the Securities Exchange Act of 1934; and

        (2) The information contained in the Report fairly presents, in all
material respects, the financial condition and result of operations of the
Company.


/s/Aki Ratner*
--------------
Aki Ratner
Chief Executive Officer

November 19, 2004                                                           

* The originally executed copy of this Certification will be maintained at the
Company's offices and will be made available for inspection upon request.





                                                                          ITEM 5





                                                                    Exhibit 32.2

                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In connection with the filing of the financial statements for the nine months
ended September 30, 2004 of Attunity Ltd (the "Company") on Form 6-K as filed
with the Securities and Exchange Commission on the date hereof (the "Report"),
I, Ofer Segev, Chief Financial Officer of the Company, certify, pursuant to 18
U.S.C. ss. 1350, as adopted pursuant to ss. 906 of the Sarbanes-Oxley Act of
2002, that:

        (1) The Report fully complies with the requirements of section 13(a) or
15(d) of the Securities Exchange Act of 1934; and

        (2) The information contained in the Report fairly presents, in all
material respects, the financial condition and result of operations of the
Company.


/s/Ofer Segev*
--------------
Ofer Segev
Chief Financial Officer

November 19, 2004                                                     


* The originally executed copy of this Certification will be maintained at the
Company's offices and will be made available for inspection upon request.























                                   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.



                                            ATTUNITY LTD            
                                            ------------            
                                             (Registrant)



                                            By: /s/Ofer Segev
                                                -------------
                                                   Ofer Segev
                                                   Chief Financial Officer


Date: November 19, 2004