CPI AEROSTRUCTURES, INC.
--------------------------------------------------------------------------------




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                   FORM 10-QSB




                   QUARTERLY REPORT UNDER SECTION 13 OR 15 (D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934



For the quarterly period                        Commission File Number 1-11398
ended March 31, 2003



                            CPI AEROSTRUCTURES, INC.
        (Exact Name of Small Business Issuer as Specified in its Charter)





            New York                                      11-2520310
---------------------------------------     ------------------------------------
(State or Other Jurisdiction                (IRS Employer Identification Number)
of Incorporation or Organization)


                    200A EXECUTIVE DRIVE, EDGEWOOD, NY 11717
                    (Address of Principal Executive Offices)



                         Telephone number (631) 586-5200
                 (Issuer's Telephone Number Including Area Code)


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 such 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 ____



The number of shares of common stock, par value $.001 per share, outstanding was
5,105,668 as of May 9, 2003.


                                                        CPI AEROSTRUCTURES, INC.
                                                                           INDEX
--------------------------------------------------------------------------------

Part I:  Financial Information:


       Item 1 - Consolidated Financial Statements:


       Independent Accountant's Report                                         3

       Balance Sheets as of March 31, 2003 (Unaudited) and                     4
         December 31, 2002

       Statements of Income for the Three Months ended March 31, 2003          5
         (Unaudited) and 2002 (Unaudited)

       Statements of Cash Flows for the Three Months ended March 31, 2003      6
         (Unaudited) and 2002 (Unaudited)

       Notes to Financial Statements (Unaudited)                               7

       Item 2 - Management's Discussion and Analysis of Financial Condition   10
         and Results of Operations

         Item 3 - Controls and Procedures                                     13

Part II.  Other


       Item 6 - Exhibits and Reports on Form 8-K                              13


       Signatures and Certifications                                          14

















                                                                               2

                                                        CPI AEROSTRUCTURES, INC.
--------------------------------------------------------------------------------


Part I:  Financial Information:

         Item 1 - Consolidated Financial Statements:



INDEPENDENT ACCOUNTANTS' REPORT


To the Board of Directors
CPI Aerostructures, Inc.

We have reviewed the accompanying  condensed  consolidated  balance sheet of CPI
Aerostructures,  Inc.  and  Subsidiary  as of March 31,  2003,  and the  related
condensed  consolidated  statements of income and cash flows for the three-month
periods  ended  March  31,  2003  and  2002.  These  financial   statements  are
responsibility of the company's management.

We  conducted  our  reviews in  accordance  with  standards  established  by the
American  Institute  of  Certified  Public  Accountants.  A  review  of  interim
financial information consists principally of applying analytical procedures and
making inquiries of persons responsible for financial and accounting matters. It
is  substantially  less in  scope  than an audit in  accordance  with  generally
accepted  auditing  standards  the  objective of which is the  expression  of an
opinion  regarding  the  consolidated  financial  statements  taken  as a whole.
Accordingly, we do not express such an opinion.

Based on our reviews, we are not aware of any material modifications that should
be made to the accompanying  consolidated financial statements in order for them
to be in conformity with accounting  principles generally accepted in the United
States of America.

We have  previously  audited,  in accordance with auditing  standards  generally
accepted in the United States of America,  the consolidated balance sheet of CPI
Aerostructures,  Inc. and  Subsidiary  as of December 31, 2002,  and the related
consolidated statements of income,  shareholders' equity, and cash flows for the
year then ended (not  presented  herein);  and in our report  dated  February 4,
2003,  except for the second  paragraph  of Note 15 and Note 16, as to which the
date is  February  19,  2003,  we  expressed  an  unqualified  opinion  on those
consolidated financial statements.  In our opinion, the information set forth in
the accompanying  condensed  consolidated balance sheet as of December 31, 2002,
is fairly  stated in all  material  respects,  in relation  to the  consolidated
balance sheet from which it is derived.




/s/ Goldstein Golub Kessler LLP
GOLDSTEIN GOLUB KESSLER LLP
New York, New York


April 23, 2003

                                                                               3


                                                        CPI AEROSTRUCTURES, INC.
                                                     CONSOLIDATED BALANCE SHEETS
--------------------------------------------------------------------------------



                                                                                                         
                                                                                         March 31,        December 31,
                                                                                            2003            2002
                                                                                        (Unaudited)
-----------------------------------------------------------------------------------------------------------------------
ASSETS
Current assets:
  Cash                                                                                  $ 1,897,589      $      91,537
  Accounts receivable                                                                     3,362,160          2,331,775
  Costs and estimated earnings in excess of billings on uncompleted
      contracts                                                                          11,582,532         11,382,106
  Deferred income taxes, net of valuation allowance of $-0- and $900,000,                   651,000            651,000
        respectively
  Prepaid expenses and other current assets                                                  91,819            465,498
  Assets held for sale - discontinued operations                                                ---            280,676
-----------------------------------------------------------------------------------------------------------------------

      Total current assets                                                               17,585,100         15,202,592

Property, plant and equipment, net                                                          240,176            222,928
Deferred income taxes, net of valuation allowance of $1,987,000
  and $2,910,000, respectively                                                                  ---                ---
Other assets                                                                                179,226            179,226

-----------------------------------------------------------------------------------------------------------------------
      Total assets                                                                      $18,004,502        $15,604,746
=======================================================================================================================

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Accounts payable                                                                     $  3,798,465       $  4,574,678
  Accrued expenses                                                                           14,018            628,180
  Current portion of long-term debt                                                          79,457          8,024,160

-----------------------------------------------------------------------------------------------------------------------
      Total current liabilities                                                           3,891,940         13,227,018
Long-term debt                                                                               37,562             40,192

-----------------------------------------------------------------------------------------------------------------------
      Total liabilities                                                                   3,929,502         13,267,210
-----------------------------------------------------------------------------------------------------------------------

Commitments and contingencies
Shareholders' equity:
  Common stock - $.001 par value; authorized 50,000,000 shares,
   5,105,668 and 2,785,668 issued and outstanding                                             5,106              2,786
  Additional paid - in capital                                                           20,358,583         12,613,974
  Accumulated deficit                                                                    (6,288,689)       (10,279,224)
-----------------------------------------------------------------------------------------------------------------------

      Shareholders' equity                                                               14,075,000          2,337,536

-----------------------------------------------------------------------------------------------------------------------
      Total liabilities and shareholders' equity                                        $18,004,502        $15,604,746
=======================================================================================================================








                                  See Notes to Consolidated Financial Statements


                                                                               4

                                                        CPI AEROSTRUCTURES, INC.
                                               CONSOLIDATED STATEMENTS OF INCOME
--------------------------------------------------------------------------------


                                                                                                             

For the Three Months Ended March 31,                                                      2003                  2002
                                                                                                     (Unaudited)
------------------------------------------------------------------------------------------------------------------------
Revenue                                                                               $  6,007,447       $   4,691,784

Cost of sales                                                                            3,841,546           3,289,402
------------------------------------------------------------------------------------------------------------------------

Gross profit                                                                              2,165,901          1,402,382

Selling, general and administrative expenses                                                722,919            419,871
------------------------------------------------------------------------------------------------------------------------
Income from operations                                                                    1,442,982            982,510
------------------------------------------------------------------------------------------------------------------------

Other income (expense):
  Interest/other income (expense)                                                             2,654             (9,701)
  Interest expense                                                                         (139,666)           (41,376)
  Gain on extinguishment of debt                                                          2,431,233                ---
------------------------------------------------------------------------------------------------------------------------
Total other income (expenses), net                                                        2,294,221            (51,077)
------------------------------------------------------------------------------------------------------------------------

Income from continuing operations                                                         3,737,203            931,433

Gain on sale of assets held for sale - discontinued operations                              253,332                ---
------------------------------------------------------------------------------------------------------------------------

Income before provision for income taxes                                                  3,990,535            931,433

Provision for income taxes                                                                      ---            373,000

-------------------------------------------------------------------------------------------------------------------------
Net income                                                                              $ 3,990,535         $  558,433
=========================================================================================================================

Basic net income per common share:
      Income from continuing operations                                                 $      0.97         $     0.21
      Gain on sale of assets held for sale - discontinued operations                           0.07                ---
-------------------------------------------------------------------------------------------------------------------------
Earnings per common share - basic                                                       $      1.04         $     0.21
=========================================================================================================================

Diluted net income per common share:
      Income from continuing operations                                                 $      0.87         $     0.21
      Gain on sale of assets held for sale - discontinued operations                           0.06                ---
-------------------------------------------------------------------------------------------------------------------------
Earnings per common share - diluted                                                     $      0.93         $     0.21
=========================================================================================================================

Shares used in computing earnings per common share:
      Basic                                                                               3,848,779           2,657,046
        Diluted                                                                           4,311,529           2,706,197
=========================================================================================================================




                                  See Notes to Consolidated Financial Statements

                                                                               5


                                                        CPI AEROSTRUCTURES, INC.
                                           CONSOLIDATED STATEMENTS OF CASH FLOWS
--------------------------------------------------------------------------------


                                                                                                             
For the Three Months Ended March 31,                                                           2003               2002
                                                                                                     (Unaudited)
-------------------------------------------------------------------------------------------------------------------------

Cash flows from operating activities:
  Net income from continuing operations                                                  $3,737,203           $558,433
  Adjustments to reconcile net income from continuing operations to net
   cash used in operating activities:
    Depreciation and amortization                                                            27,061              9,525
    Warrants issued for consulting fees                                                         712              1,424
    Common stock issued for bank fees                                                        84,473                ---
    Gain on extinguishment of debt                                                       (2,431,233)               ---
    Deferred portion of provision for income taxes                                              ---            373,000
    Changes in operating assets and liabilities:
      (Increase) decrease in accounts receivable                                         (1,030,385)           244,763
      (Increase) decrease in costs and estimated earnings inexcess of billings on
      uncompleted contracts                                                                (200,426)           495,544
      Decrease in prepaid expenses and other current assets                                 373,679                318
      Decrease in accounts payable and accrued expenses                                  (1,390,375)        (1,824,277)
-------------------------------------------------------------------------------------------------------------------------
          Net cash used in operating activities                                            (829,291)          (141,270)

Cash used in investing activities - purchase of property, plant and equipment               (44,309)               ---

-------------------------------------------------------------------------------------------------------------------------
Cash flows from financing activities:
  Net repayment of long-term debt                                                        (5,516,100)        (2,364,576)
  Proceeds from public offering                                                           7,661,744                ---
-------------------------------------------------------------------------------------------------------------------------
          Net cash provided by (used in)  financing activities                            2,145,644         (2,364,576)
-------------------------------------------------------------------------------------------------------------------------

Net cash provided by (used in) continuing operations                                      1,272,044         (2,505,846)

Net cash from discontinued operations                                                       534,008          2,363,178
-------------------------------------------------------------------------------------------------------------------------

Net increase (decrease) in cash                                                           1,806,052           (142,668)

Cash at beginning of period                                                                  91,537            180,578

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

Cash at end of period                                                                 $   1,897,589        $    37,910

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

Supplemental disclosures of cash flow information:

 Cash paid during the period for:
   Interest                                                                           $    60,884          $    41,376
=========================================================================================================================


   Income taxes                                                                          $    8,410        $    13,355
=========================================================================================================================






                                  See Notes to Consolidated Financial Statements

                                                                               6


                                                        CPI AEROSTRUCTURES, INC.
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
--------------------------------------------------------------------------------

 1.       INTERIM FINANCIAL STATEMENTS

          The financial statements as of March 31, 2003 and for the three months
          ended March 31, 2003 and 2002 are unaudited,  however,  in the opinion
          of the management of the Company,  these financial  statements reflect
          all adjustments  (consisting  solely of normal recurring  adjustments)
          necessary to present fairly the financial  position of the Company and
          the results of operations for such interim periods are not necessarily
          indicative of the results to be obtained for a full year.

          The Company has elected to apply  Accounting  Principles Board ("APB")
          Opinion No. 25, Accounting for Stock Issued to Employees,  and related
          interpretations   in  accounting  for  its  stock  options  issued  to
          employees  (intrinsic  value)  and  has  adopted  the  disclosure-only
          provisions of Statement of Financial Accounting Standards ("SFAS") No.
          123, Accounting for Stock-Based Compensation.  Had the Company elected
          to recognize  compensation cost based on the fair value of the options
          granted at the grant date as prescribed by SFAS No. 123, the Company's
          net income and income per common share would have been as follows:

          Three months ended March 31,                   2003              2002
          ----------------------------------------------------------------------
          Net income - as reported                  $3,990,535          $558,433

          Deduct:  Total stock-based  employee
          compensation expense determined under
          fair value based method for all awards,
          net of related tax effects                    74,819           461,182
          ----------------------------------------------------------------------
          Net income - pro forma                    $3,915,716           $97,251
          ======================================================================

          Basic income per share - as reported      $     1.04        $     0.21
          ======================================================================

          Basic income per share - pro forma        $     1.02        $     0.04
          ======================================================================

          Diluted income per share - as reported    $     0.93        $     0.21
          ======================================================================

          Diluted income per share - pro forma      $     0.91        $     0.04
          ======================================================================

2.   COSTS  AND  ESTIMATED   EARNINGS  IN  EXCESS  OF  BILLINGS  ON  UNCOMPLETED
     CONTRACTS:


     Costs and estimated earnings in excess of billings on uncompleted contracts
     consists of:


                                                                          

                                                        March 31, 2003
     ---------------------------------------------------------------------------------------

                                             U.S.
                                          Government         Commercial           Total
     ----------------------------------------------------------------------------------------

     Costs incurred on uncompleted
     contracts                            $14,718,335        $13,082,494        $27,800,829
     Estimated earnings                     7,714,723          5,969,853         13,684,576
     -----------------------------------------------------------------------------------------
                                           22,433,058         19,052,347         41,485,405

     Less billings to date                 12,841,448         17,061,425         29,902,873

     -----------------------------------------------------------------------------------------
     Costs and estimated earnings
     in excess of billings on
     uncompleted contracts                 $9,591,610         $1,990,922        $11,582,532
     =========================================================================================




                                                                               7

                                                        CPI AEROSTRUCTURES, INC.
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
--------------------------------------------------------------------------------

                                                        December 31, 2002
     ----------------------------------------------------------------------------------------
                                              U.S.
                                          Government         Commercial           Total
     ----------------------------------------------------------------------------------------

     Costs incurred on uncompleted
     contracts                             $13,272,589        $13,068,603        $26,341,192
     Estimated earnings                      6,508,822          5,969,156         12,477,978
     ----------------------------------------------------------------------------------------
                                            19,781,411         19,037,759         38,819,170

     Less billings to date                  10,429,184         17,007,880         27,437,064

     -----------------------------------------------------------------------------------------
     Costs and estimated earnings
     in excess of billings on
     uncompleted contracts                  $9,352,227        $ 2,029,879         $11,382,106
     =========================================================================================






                                                                               8




                                                        CPI AEROSTRUCTURES, INC.
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
--------------------------------------------------------------------------------

3.   EARNINGS PER COMMON SHARE:

     Basic  earnings per common share are  computed  using the weighted  average
     number of shares outstanding. Diluted earnings per common share is computed
     using the  weighted-average  number of shares outstanding  adjusted for the
     incremental  shares  attributed  to  outstanding  options  and  warrants to
     purchase common stock.  Incremental  shares of 462,750 and 49,152 were used
     in the calculation of diluted  earnings per common share in the first three
     months of 2003 and 2002, respectively.

4.   DEBT AND EQUITY:

     Debt consists of the following:


                                     March  31, 2003           December 31, 2002
    ----------------------------------------------------------------------------

    Notes payable - banks                 -                           $3,017,572
    Note payable - seller                 -                            4,898,034
    Capitalized lease
     obligations payable              $117,019                           148,746
    ----------------------------------------------------------------------------
                                       117,019                         8,064,352

   Less current portion                 79,457                         8,024,160
   -----------------------------------------------------------------------------
   Long-term debt                      $37,562                         $  40,192
   =============================================================================

     The Company leases equipment under capital leases,  which expire at various
     dates through December 2007. The leases require monthly aggregate  payments
     of $11,064, including interest at 9.35%. Proceeds of approximately $674,000
     were received during 2002 upon the sale of certain leased equipment,  which
     amount was remitted to the owners of the equipment.

     At December 31, 2002, the Company had in place three notes payable to banks
     and a note  payable -  seller,  related  to its  discontinued  Kolar,  Inc.
     operation.  The notes payable - banks were each  collateralized  and called
     for monthly installments,  each under independent terms and conditions. The
     note payable -- seller totaled approximately $4,898,000.

     In February 2003, the Company  consummated the public offering of 2,300,000
     shares of common  stock,  which  provided  the Company with net proceeds of
     $7,662,000.

     Each of the  notes  payable  to banks and the note  payable  - seller  were
     extinguished  in conjunction  with the February 2003 public offering of the
     Company's  common  stock.  In  conjunction  with the  repayment of the note
     payable -- seller, the Company recognized a gain of $2,431,233.


5.   INCOME TAXES:

     There was no  provision  for income  taxes for the quarter  ended March 31,
     2003 due to the  utilization  of  federal  and  state  net  operating  loss
     carryforwards.


6.   CONTINGENCIES:


     In connection with the publication of a newspaper article about the Company
     prior to the public  offering of  2,300,000  common  shares on February 19,
     2003, the Company may, upon the occurrence of certain future events through
     February 19, 2004,  be required to return to certain  investors all or part
     of their purchase price.  The net proceeds to the Company from the offering
     therefore could be reduced.


                                                                               9






                                                        CPI AEROSTRUCTURES, INC.

        Item 2 - Management's Discussion and Analysis of Financial Condition and
                                                           Results of Operations
--------------------------------------------------------------------------------


The  following  discussion  should  be read in  conjunction  with the  Company's
Consolidated  Financial  Statements  and  footnotes  thereto  contained  in this
report.

Forward Looking Statements

The statements  discussed in this Report include forward looking statements that
involve risks and uncertainties, including the timely delivery and acceptance of
the  Company's  products and the other risks  detailed  from time to time in the
Company's reports filed with the Securities and Exchange Commission.

Critical Accounting Policies

     Revenue Recognition

We recognize  revenue from our contracts over the  contractual  period under the
percentage-of-completion  (POC)  method of  accounting.  Under the POC method of
accounting,  sales and gross profit are recognized as work is performed based on
the relationship  between actual costs incurred and total estimated costs at the
completion  of the contract.  Recognized  revenues that will not be billed under
the terms of the contract until a later date are recorded as an asset  captioned
"Costs and estimated  earnings in excess of billings on uncompleted  contracts."
Changes  to the  original  estimates  may be  required  during  the  life of the
contract.  Estimates  are  reviewed  monthly and the effect of any change in the
estimated  gross margin  percentage for a contract is reflected in cost of sales
in the period the change becomes known.  The use of the POC method of accounting
involves  considerable  use of  estimates  in  determining  revenues,  costs and
profits and in  assigning  the amounts to  accounting  periods.  We  continually
evaluate all of the issues related to the assumptions,  risks and  uncertainties
inherent with the application of the POC method of accounting.

     Income Taxes

We account for income taxes in  accordance  with SFAS No. 109,  "Accounting  for
Income Taxes." Deferred tax assets and liabilities are recognized for the future
tax  consequences   attributable  to  differences  between  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases and operating loss and tax credit  carryforwards.  Deferred tax assets and
liabilities  are measured  using enacted tax rates  expected to apply to taxable
income in the years in which  those  temporary  differences  are  expected to be
recovered or settled.  We record a valuation  allowance that represents  federal
and state  operating  loss  carryforwards  for which  utilization  is uncertain.
Management  judgment is required in determining  our provision for income taxes,
deferred tax assets and liabilities and the valuation allowance recorded against
our net deferred tax assets.  The valuation  allowance would need to be adjusted
in the  event  future  taxable  income  is  materially  different  than  amounts
estimated.  We have recorded  valuation  allowances of $1,987,000 and $3,810,000
against  our  deferred  tax  assets at March 31,  2003 and  December  31,  2002,
respectively.

Material Changes in Results of Operations

The Company's  revenue for the three months ended March 31, 2003 was  $6,007,447
compared to $4,691,784 for the same period last year,  representing  an increase
of $1,315,663 or 28%.  This increase is largely  attributable  to an increase in
the number and value of government contracts awarded to the Company.  During the
three months ended March 31, 2003, new contract awards totaled  $11,967,000,  an
increase of 56% compared with last year's total of $7,650,000.  A portion of the
new contract awards was shipped during the quarter.

Gross profit for the three months ended March 31, 2003  increased by $763,519 or
54%, compared with the same period last year. As a percentage of revenue,  gross
profit for the three months ended March 31, 2003 was 36% compared to 30% for the
same period last year, due primarily to a more favorable product mix.

                                                                              10



                                                        CPI AEROSTRUCTURES, INC.
--------------------------------------------------------------------------------
Selling,  general, and administrative expenses for the three months period ended
March 31, 2003 were $722,919, an increase of $303,048, or 72%, compared with the
same  period  last  year.  This  increase  is  largely  due to bank,  legal  and
accounting  fees  associated  with the early  extinguishment  of the  debt.  The
remaining balance reflects increased  spending  associated with the higher level
of business activity.

The resulting income from operations, for the three months ended March 31, 2003,
was $1,442,982,  a 47% improvement over the $982,510 reported in the same period
last year.

Interest expense increased by $98,290 for the three months ended March 31, 2003,
compared to the same period last year.  The increase in interest  expense is due
primarily to bank fees associated with the early extinguishment of approximately
$2,433,000 of the Company's bank debt in February 2003. Included in other income
for the three months ended March 31, 2003,  is a gain of $253,332  from the sale
of a building  included in assets held for sale - discontinued  operations and a
gain of $2,431,233 from the early extinguishment of a the note payable-seller.

Income from continuing  operations for the three months ended March 31, 2003 was
$3,737,203,  which includes a gain on the  extinguishment of debt of $2,431,233,
compared with $931,433 for the same period last year. Due to losses  incurred in
prior years,  the Company was able to  partially  realize the benefit of its net
operating  loss  carryforward  during the  quarter,  resulting  in a reversal of
$1,823,000 of the previously  established  valuation  allowance and no provision
for taxes for the three months ended March 31, 2003. As a result, net income for
the quarter was $3,990,535, or $1.04 per share, compared with $558,433, or $0.21
per share for the same period last year.  Diluted  earnings  per share,  for the
three months ended March 31, 2003, were $0.93,  calculated  utilizing  4,311,529
diluted  average shares  outstanding  for the period,  compared with diluted net
income per share of $0.21, calculated utilizing 2,706,197 diluted average shares
outstanding for the same period last year.

Material Changes in Financial Condition

At March 31, 2003, the Company had working capital of $13,693,160, compared with
$1,975,574,  at December 31, 2002, an increase of $11,717,586.  This increase is
primarily  attributable  to the public  offering of  2,300,000  shares of common
stock consummated in February 2003, which provided the Company with net proceeds
of $7,662,000 and the net income of $3,990,535. The net proceeds of the offering
were used to repay  approximately  $2,433,000  of the Company's  bank debt,  and
approximately  $4,898,000  of note payable - seller,  plus  accrued  interest of
approximately   $199,000.   The  Company  recognized  a  gain  of  approximately
$2,431,000 on the extinguishment of the note  payable-seller.  The remaining net
proceeds of the public  offering of $2,529,000 were available to fund continuing
operations.

A large  portion  of the  Company's  cash is used in paying  for  materials  and
processing  costs associated with contracts that are in process and which do not
provide  for  progress  payments.  These  costs are  components  of  "Costs  and
estimated  earnings  in excess of  billings  on  uncompleted  contracts"  on the
Company's  balance sheet and represent the aggregate costs and related  earnings
for uncompleted  contracts for which the customer has not yet been billed. These
costs and earnings are recovered upon shipment of products and  presentation  of
billings in accordance with contract terms.

Net cash used by operating activities for the three months ended March 31, 2003
was $829,291, compared with net cash used in operating activities $141,270 for
the same period last year.

Liquidity and Capital Resources

The Company currently finances its operations through a combination of existing
resources and cash provided by operations. Liquidity and capital resources were
significantly improved as a result of the consummation of the public offering in
February 2003.

The Company is presently negotiating with certain bank lenders to establish a
new revolving credit facility that will give the Company greater flexibility.
The Company believes that the cash flow generated by operating activities and
the availability of the additional facility will provide sufficient resources to
meet the growing needs of the Company for the foreseeable future.

                                                                              11



                                                        CPI AEROSTRUCTURES, INC.
--------------------------------------------------------------------------------
Contractual Obligations

The table below summarizes  information about our contractual  obligations as of
March 31, 2003 and the effects  these  obligations  are  expected to have on our
liquidity and cash flow in the future years.


                                                                                                     

----------------------------------------- --------------------------------------------------------------------------------------
Contractual Obligations                                                Payments Due By Period ($)
----------------------------------------- --------------------------------------------------------------------------------------
----------------------------------------- ----------------- ---------------- ----------------- --------------- -----------------
                                              Total             Less than        1-3 years         4-5 years       After 5 years
                                                             1 year
----------------------------------------- ----------------- ---------------- ----------------- --------------- -----------------
Short-Term Debt                                 -0-               -0-              -0-              -0-             -0-
----------------------------------------- ----------------- ---------------- ----------------- --------------- -----------------
Capital Lease Obligations                    117,019           79,457             20,096          17,466            -0-
----------------------------------------- ----------------- ---------------- ----------------- --------------- -----------------
Operating Leases                                -0-               -0-              -0-             -0-              -0-
----------------------------------------- ----------------- ---------------- ----------------- --------------- -----------------
Employment Agreement Compensation *         1,215,322          495,100           720,222           -0-              -0-
---------------------------------------- ----------------- ---------------- ----------------- --------------- -----------------
Total Contractual Cash Obligations          1,332,341          574,557           740,318          17,466            -0-
----------------------------------------- ----------------- ---------------- ----------------- --------------- -----------------


*    The employment agreements provide for bonus payments that are excluded from
     these amounts.

                                                                              12

                                                        CPI AEROSTRUCTURES, INC.
--------------------------------------------------------------------------------


Item 3 - Controls and Procedures

     Within the 90-day period prior to the filing of this report,  an evaluation
     of the  effectiveness  of our  disclosure  controls and procedures was made
     under  the  supervision  and  with  the   participation  of  the  Company's
     management,   including  the  chief  executive  officer  and  acting  chief
     financial officer (our executive officer and principal  financial officer).
     Based  on that  evaluation,  he  concluded  that the  Company's  disclosure
     controls and procedures are effective to ensure that  information  required
     to be disclosed  by the Company in reports  that it files or submits  under
     the Securities Exchange Act of 1934 is recorded, processed,  summarized and
     reported  within the time  periods  specified  in  Securities  and Exchange
     Commission rules and forms. Subsequent to the date of his evaluation, there
     were no  significant  changes in our internal  controls or in other factors
     that could  significantly  affect these controls,  including any corrective
     actions with regard to significant deficiencies and material weaknesses.



Part II:  Other

        Item 6 - Exhibits and Reports on Form 8-K

          a)   No Exhibits

          b)   During the three months  ended March 31, 2003, a Current  Reports
               on Form 8-K, dated March  31,2003,  was filed by the Company with
               the Securities and Exchange  Commission,  reporting  events under
               Items 7 and 12.



                                                                              13



                                                        CPI AEROSTRUCTURES, INC.
--------------------------------------------------------------------------------

                                    SIGNATURE


         In accordance with the requirements of the Exchange Act, the registrant
has caused this report to be signed on its behalf by the undersigned thereunto
duly authorized.



                                    CPI AEROSTRUCTURES, INC.



Dated:   May 15, 2003               By:  /S/ Arthur August
                                         ------------------------------
                                          Arthur August
                                          Chairman of the Board



Dated:   May 15, 2003               By:  /S/ Edward J. Fred
                                         ----------------------------
                                         Edward J. Fred
                                         Chief Executive Officer,
                                         President, acting Chief
                                         Financial  Officer  (Principal
                                         Executive, Accounting  and  Financial
                                         Officer), Secretary and Director


                      SECTION 302 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 Quarterly  Report of CPI  Aerostructures,  Inc. (the
"Company")  on Form 10-QSB for the period ended March 31, 2003 as filed with the
Securities and Exchange Commission (the "Report"),  each of the undersigned,  in
the capacities and on the dates indicated below, hereby certifies pursuant to 18
U.S.C.  Section 1350, as adopted  pursuant to Section 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 results of operation of the Company.

Dated:  May 15, 2003
                                    /s/ Edward J. Fred
                                    ---------------------
                                    Edward J. Fred
                                    Chief Executive Officer, President,
                                    acting Chief Financial Officer and
                                    Secretary (Principal Executive
                                    and Financial Officer)



                                                                              14





                                  CERTIFICATION
                    PURSUANT TO RULE 13a-14 AND 15d-14 UNDER
                 THE SECURITIES EXCHANGE ACT OF 1934, AS AMENDED



I, Edward J. Fred, certify that:

1.   I have reviewed this quarterly report on Form 10-QSB of CPI Aerostructures,
     Inc.;

2.   based on my knowledge,  this  quarterly  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 quarterly report;

3.   based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  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
     quarterly report;

4.   the  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

     a.   designed  such  disclosure  controls  and  procedures  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  quarterly
          report is being prepared;

     b.   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c.   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

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

     a.   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

                                                                              15




     b.   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   the  registrant's  other  certifying  officers  and  I  have  indicated  in
     quarterly annual report whether there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.



Date: May 15, 2003                     /s/ Edward J. Fred
                                       -----------------------
                                       Name:   Edward J. Fred
                                       Title:  Chief Executive Officer,
                                               President, acting Chief Financial
                                               Officer and Secretary (Principal
                                               Executive and Financial Officer)





                                                                              16