UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                                   FORM 10-QSB

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

              For the quarterly period ended: December 31, 2003

                 ()TRANSITION REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
           For the transition period from __________ to __________

                        Commission File Number: 001-31810

                      Access Integrated Technologies, Inc.
        (Exact name of small business issuer as specified in its charter)

                                    Delaware
        (State or other jurisdiction of incorporation or organization)

                                   22-3720962
                     (I.R.S. Employer Identification No.)

          55 Madison Avenue, Suite 300, Morristown New Jersey 07960
                   (Address of principal executive offices)

                                 (973-290-0080)
                           (Issuer's telephone number)

   Check whether the issuer (1) has filed all reports required to be filed by
   Section 13 or 15(d) of the Exchange Act during the past 12 months (or for
                  such shorter period that the registrant was
                    required to file such reports), and (2)
 has been subject to such filing requirements for the past 90 days. X Yes ___No

              APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                 PROCEEDINGS DURING THE PRECEDING FIVE YEARS

  Check whether the registrant filed all documents and reports required to be
  filed by Section 12, 13 or 15(d) of the Exchange Act after the distribution
        of securities under a plan confirmed by a court. ___ Yes ___ No

                      APPLICABLE ONLY TO CORPORATE ISSUERS

    State the number of shares outstanding of each of the issuer's classes of
                                     common
                  equity, as of the latest practicable date:

    6,573,253 shares of Class A Common Stock, $.001 par value, and 1,005,811
             shares of Class B Common Stock, $.001 par value, were
                        outstanding on February 12, 2004

    Transitional Small Business Disclosure Format (check one): Yes__ No X






            ACCESS INTEGRATED TECHNOLOGIES, INC. AND SUBSIDIARIES
                                   FORM 10-QSB
                                    CONTENTS


                      PART I -- FINANCIAL INFORMATION
                                                                     Page

Item 1. Financial Statements.

        Consolidated Balance Sheet at December 31, 2003 (unaudited)     3

        Consolidated Statements of Operations for the three
        months ended December 31, 2003 and 2002 (unaudited)             4

        Consolidated Statements of Operations for the nine
        months ended December 31, 2003 and 2002 (unaudited)             5

        Consolidated Statement of Stockholders' Equity for
        the nine months ended December 31, 2003 (unaudited)             6

        Consolidated Statements of Cash Flows for the nine
        months ended December 31, 2003 and 2002 (unaudited)             7

        Notes to Consolidated Financial Statements(unaudited)           8

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations                            17

Item 3. Controls and Procedures                                        26

                          PART II -- OTHER INFORMATION

Item 2. Changes in Securities and Use of Proceeds                      26

Item 5. Other Information.                                             26

Item 6. Exhibits and Reports on Form 8-K.                              26

Signatures                                                             27

Exhibit Index                                                          28


                                       2



              Access Integrated Technologies, Inc. and Subsidiaries
                           Consolidated Balance Sheet
                        (in thousands except share data)
                                   (Unaudited)
                                                                    December 31,
                                                                        2003
                                                                   -------------
Assets
 Current assets
    Cash and cash equivalents                                       $     2,417
    Accounts receivable                                                     792
    Prepaids and other current assets                                       559
    Unbilled revenue                                                        142
                                                                   -------------
     Total current assets                                                 3,910

 Property and equipment, net                                              4,351
 Goodwill                                                                 3,655
 Intangible assets, net                                                   3,721
 Capitalized software costs, net                                          1,378
 Deferred costs                                                             122
 Unbilled revenue                                                           476
 Security deposits                                                          469
                                                                   -------------
     Total assets                                                   $    18,082
                                                                   =============
Liabilities and Stockholders' Equity
 Current Liabilities
    Accounts payable and accrued expenses                           $       856
    Current portion of notes payable                                        923
    Current portion of security deposits payable                             38
    Current portion of capital leases                                       101
    Deferred revenue                                                        839
                                                                   -------------
     Total current liabilities                                            2,757

    Notes payable, net of current portion                                 4,877
    Customer security deposits                                              121
    Deferred revenue, net of current portion                                273
    Capital leases, net of current portion                                   54
    Deferred rent expense                                                   834
    Minority interest in subsidiary                                          29
                                                                   -------------
      Total liabilities                                                   8,945
                                                                   -------------
    Commitments and contingencies

Stockholders' equity
   Class A common stock, $0.001 par value per share; 40,000,000 shares
     authorized;                                                              6
     6,473,253 shares issued and outstanding
   Class B common stock, $0.001 par value per share; 15,000,000 shares
     authorized;                                                              1
     1,005,811 shares issued and outstanding
   Additional paid-in capital                                            21,358
   Deferred stock-based compensation                                         (1)
   Accumulated deficit                                                  (12,227)
                                                                  --------------
    Total stockholders' equity                                            9,137
                                                                  ==============
    Total liabilities and stockholders' equity                     $     18,082
                                                                  ==============

          See accompanying notes to consolidated financial statements.


                                       3



              Access Integrated Technologies, Inc. and Subsidiaries
                      Consolidated Statements of Operations
                 (In thousands, except share and per share data)
                                   (Unaudited)

                                                        Three Months Ended
                                                    December 31,   December 31,
                                                       2003           2002
                                                    -------------  -------------
Revenues
  Software and services                             $       722    $         62
  Datacenters                                             1,321             951
                                                    -----------    -------------
     Total revenues                                       2,043           1,013

Costs of revenues (exclusive of depreciation
 and amortization shown below)
  Software and services                                      83              29
  Datacenters                                               811             814
                                                   --------------  -------------
     Total costs of revenues                                894             843

  Gross profit                                            1,149             170

Operating expenses
  Selling, general and administrative
   (excludes non-cash stock-                                914             590
   based compensation of $56 in 2002)
  Research and development                                    8               -
  Non-cash stock-based compensation                           -              56
  Depreciation and amortization                             676             407
                                                   --------------  -------------
     Total operating expenses                             1,598           1,053
                                                   --------------  -------------
Loss from operations                                       (449)           (883)

Interest expense                                           (143)           (100)
Non-cash interest expense                                  (111)            (80)
Other income/(expense), net                                   4               6
                                                   --------------  -------------
Net loss before income taxes                               (699)         (1,057)

Income tax benefit                                          127             185
                                                   --------------  -------------
Net loss                                                   (572)           (872)

Accretion related to redeemable convertible
 preferred stock                                         (1,125)            (28)
Accretion of preferred dividends                            (40)            (60)
                                                   --------------  -------------
Net loss available to common stockholders           $     (1,737)   $      (960)
                                                   ==============  =============
Net loss available to common stockholders
 per common share
 Basic and diluted                                  $      (0.30)   $     (0.32)
                                                   ==============  =============
Weighted average number of common shares
 outstanding
 Basic and diluted                                     5,725,153      3,013,307
                                                   ==============  =============

          See accompanying notes to consolidated financial statements.


                                       4



              Access Integrated Technologies, Inc. and Subsidiaries
                      Consolidated Statements of Operations
                 (In thousands, except share and per share data)
                                   (Unaudited)


                                                         Nine Months Ended
                                                    December 31,    December 31,
                                                       2003            2002
                                                   -------------   -------------
Revenues
  Software and services                             $      897      $       171
  Datacenters                                            3,975            2,603
                                                   ------------    -------------
     Total revenues                                      4,872            2,774

Costs of revenues (exclusive of depreciation
 and amortization shown below)
  Software and services                                    151               97
  Datacenters                                            2,492            2,170
                                                   -------------   -------------
     Total costs of revenues                             2,643            2,267

     Gross profit                                        2,229              507

Operating expenses
  Selling, general and administrative
   (excludes non-cash stock-                             2,076            1,708
    based compensation of $10 in 2003
    and $90 in 2002)
  Research and development                                   8                -
  Non-cash stock-based compensation                         10                90
  Depreciation and amortization                          1,915             1,003
                                                   ------------    -------------
     Total operating expenses                            4,009             2,801

     Loss from operations                               (1,780)          (2,294)

Interest expense                                          (389)            (253)
Non-cash interest expense                                 (302)            (204)
Other income/(expense), net                                 11               13
                                                   ------------    -------------
Net loss before income taxes                            (2,460)          (2,738)

Income tax benefit                                         127              185
                                                   ------------    -------------
Net loss                                                (2,333)          (2,553)

Accretion related to redeemable convertible
 preferred stock                                        (1,590)            (305)
Accretion of preferred dividends                          (220)            (140)
                                                   ------------    -------------
Net loss available to common stockholders           $   (4,143)     $    (2,998)
                                                   ============    =============
Net loss available to common stockholders
 per common share
 Basic and diluted                                  $    (1.05)     $     (1.00)
                                                   ============    =============
Weighted average number of common shares
 outstanding
 Basic and diluted                                   3,954,827         3,011,685
                                                   ============    =============

          See accompanying notes to consolidated financial statements.


                                       5



              Access Integrated Technologies, Inc. and Subsidiaries
                 Consolidated Statement of Stockholders' Equity
                        (In thousands, except share data)
                                   (Unaudited)


                                                                                            Deferred
                                                Class A            Class B      Additional   Stock-                        Total
                                             Common Stock        Common Stock    Paid-in     Based         Accumulated Stockholders'
                                           Shares    Amount   Shares     Amount  Capital    Compensation     Deficit      Equity
                                                                                               

Balances as of March 31, 2003              2,015,770 $    2   1,005,811 $     1 $ 11,530    $       (11)   $   (9,894) $      1,628

Issuance of common stock for cash          1,380,000      1                        6,899                                      6,900

Common stock issuance costs                                                       (2,520)                                    (2,520)

Issuance of warrant to purchase
 common stock                                                                        385                                        385

Issuance of common stock in exchange        2,207,976     2                        4,498                                      4,500
 for preferred stock and contingent
 warrants

Issuance of common stock for
 the purchase of Hollywood                    400,000                              1,380                                      1,380
 Software, Inc.

Issuance of common stock for goods              8,700                                                                             -
 and services

Issuance of warrants to purchase                                                     615                                        615
 common stock (attached to notes
 payable)

Exercise of warrants to purchase              460,807      1                          22                                         23
 common stock (attached to notes
 payable)

Amortization of stock-based compensation                                                             10                          10

Accretion of preferred stock to redemption                                         (1,590)                                   (1,590)
 amount

Gain on sale of stock by subsidiary                                                   139                                       139

Net loss                                                                                                       (2,333)       (2,333)
                                           ---------- ------  --------- ------- ----------  ------------   ----------- ------------
Balances as of December 31, 2003            6,473,253 $    6  1,005,811 $     1 $  21,358   $        (1)   $  (12,227) $      9,137
                                           ========== ======  ========= ======= ==========  ============   =========== =============

          See accompanying notes to consolidated financial statements.




                                       6



             Access Integrated Technologies, Inc. and Subsidiaries
                      Consolidated Statements of Cash Flows
                 (In thousands, except share and per share data)
                                   (Unaudited)

                                                        Nine Months Ended
                                                   December 31,     December 31,
                                                      2003             2002
                                                  -------------    -------------
Cash flows from operating activities
  Net loss                                         $    (2,333)     $    (2,553)
  Adjustments to reconcile net loss to net
   cash used in operating activities
    Depreciation and amortization                        1,915            1,003
    Amortization of software development costs              43                -
    Non-cash stock-based compensation                       10               90
    Non-cash interest expense                              302              204
    Minority interest                                       (6)               -
    Changes in operating assets and liabilities
     Accounts receivable                                  (566)              23
     Prepaids and other current assets                    (259)            (141)
     Other assets                                          (91)            (245)
     Accounts payable and accrued expenses                (125)             (13)
     Deferred revenue                                      323              326
     Other liabilities                                     188              192
                                                  -------------    -------------
    Net cash used in operating activities                 (599)          (1,114)

Cash flows from investing activities
  Settlement of Tower Obligation                             -             (750)
  Decrease in restricted cash                                -              951
  Acquisition of data centers                                -           (2,258)
  Acquisition of Hollywood Software,
   net of cash acquired                                 (2,354)               -
  Purchase of intangible assets                           (110)               -
  Purchases of property and equipment                     (136)            (266)
                                                  -------------    -------------
     Net cash used in investing activities              (2,600)          (2,323)

Cash flows from financing activities
   Net proceeds from issuance of common stock            4,788              125
   Net proceeds from issuance of preferred stock             -            2,425
   Net proceeds from issuance of notes payable
    and warrants                                         1,230            1,360
   Repayment of notes payable                           (1,000)            (333)
   Principal payments on capital leases                   (358)             (98)
                                                  -------------    -------------
      Net cash provided by financing activities          4,660            3,479

Net increase in cash and cash equivalents                1,461               42

Cash and cash equivalents at beginning of period           956             1,001
                                                  -------------    -------------
Cash and cash equivalents at end of period         $     2,417      $      1,043
                                                  =============    =============



          See accompanying notes to consolidated financial statements.


                                       7


            ACCESS INTEGRATED TECHNOLOGIES, INC. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               (In thousands, except share and per share data)
                                   (unaudited)

1.      Nature of Operations and Basis of Presentation

Nature of Operations

Access Integrated Technologies,  Inc. ("AccessIT"), was incorporated in Delaware
in March 2000. Access Digital Media Inc.  ("AccessDM" or "Access  Digital"),  an
80% owned subsidiary of AccessIT, was incorporated in Delaware in February 2003.
Hollywood Software,  Inc. ("HS") was incorporated in California in October 1997,
and was acquired by AccessIT on November 3, 2003 (see Note 3). AccessIT,  Access
Digital and HS are referred to herein collectively as the "Company". The Company
designs,  builds, and operates a national platform of  carrier-diverse  Internet
Data Centers  ("IDCs") in which the Company's  customers have access to: secure,
flexible  space for  installing  network and server  equipment;  multiple  fiber
providers for connecting to the Internet  and/or other carrier  networks;  and a
broad  range  of  value-added  data  center  services  including  the  Company's
AccessStorage-on-Demand  managed storage service solutions.  The Company's IDCs,
called  AccessColocenters,  are  designed  to  serve  a  variety  of  customers,
including  traditional  voice/data  competitive local exchange  carriers,  other
integrated  communication  providers,  Internet Service  Providers,  Application
Service  Providers,  Streaming and Content Delivery Service  Providers,  storage
outsourcers,  and small and medium  sized  enterprises.  The  Company  currently
operates  nine IDC's  located in eight  states:  Arkansas,  Kansas,  Maine,  New
Hampshire,  New Jersey,  New York,  Texas and  Virginia.  AccessDM was formed to
utilize  AccessIT's  existing  infrastructure  to store and  distribute  digital
content to movie theaters and other remote venues.  HS is a leading  provider of
proprietary  enterprise  software and consulting  services for  distributors and
exhibitors  of filmed  entertainment  in the  United  States  and  Canada.  HS's
software manages the planning,  booking scheduling,  revenue sharing,  cash flow
and reporting  associated  with the  distribution  and  exhibition of theatrical
films.

Basis of Presentation

The accompanying  unaudited  consolidated interim financial information has been
prepared by the Company.  The unaudited  consolidated  financial statements have
been prepared in accordance with generally accepted accounting principles in the
United  States of America for interim  financial  information  and in accordance
with  Regulation  S-B.  Accordingly,  they do not include  all of the  financial
information and footnotes required by generally accepted  accounting  principles
for complete financial statements. In the opinion of management, all adjustments
(consisting of normal  recurring  adjustments)  considered  necessary for a fair
presentation have been included.

During the year ended  March 31,  2003 and the nine months  ended  December  31,
2003, the Company has been financed primarily through equity and debt financing,
most  recently the  completion of its initial  public  offering in November 2003
that  generated net cash receipts of $1,074.  However,  the Company has incurred
substantial  losses and negative  cash flows from  operations  since  inception.
During the year ended  March 31,  2003 and the nine months  ended  December  31,
2003,  the  Company  incurred  losses of $3,404  and  $2,333  respectively,  and
negative cash flows from operating activities of $760 and $599, respectively. In
addition,  the Company has an accumulated  deficit of $12,227 as of December 31,
2003.  Furthermore,  the Company has debt service requirements of $2,500 for the
twelve months beginning in March 2004, of which $1,900 of principal and interest
payments are due by December 31, 2004.  Management expects that the Company will
continue  to  generate   operating  losses  and  negative  cash  flows  for  the
foreseeable future due to the continued efforts related to the identification of
acquisition targets, marketing and promotional activities and the development of
relationships with other businesses.  Certain of these costs could be reduced if
working capital decreased.  Based on the Company's cash position at December 31,
2003 and  expected  cash flows from  operations,  management  believes  that the
Company has the ability to meet its obligations for the foreseeable  future. The
Company may attempt to raise additional  capital from various sources for future
acquisitions  or for working  capital as necessary.  There is no assurance  that
such financing will be completed as  contemplated  or under terms  acceptable to
the  Company  or its  existing  shareholders.  Failure  to  generate  additional
revenues, raise additional capital or manage discretionary spending could have a
material adverse effect on the Company's  ability to continue as a going concern
and to achieve its intended business objectives.

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

The results of operations for the respective interim periods are not necessarily
indicative  of the results to be expected  for the full year.  The  accompanying
unaudited  consolidated  financial statements should be read in conjunction with
the audited consolidated  financial statements and the notes thereto included in
AccessIT's  registration  statement on Form SB-2, as amended, for the year ended
March 31, 2003 filed with the Securities and Exchange Commission.


                                       8


Segment Information

Segment  information has been prepared in accordance with Statement of Financial
Accounting  Standards  ("SFAS")  No.  131,  "Disclosures  about  Segments  of an
Enterprise and Related  Information".  The Company has two reportable  segments:
datacenter  operations  and software  operations.  The segments were  determined
based on products and services provided by each segment.  Accounting policies of
the  segments  are the same as those  described  in Note 2.  Performance  of the
segments is evaluated on operating income before interest,  taxes,  depreciation
and  amortization.  The datacenters  segment provides  services through its nine
IDC's  including  the license of data center  space,  provision  of power,  data
connections to other businesses, and the installation of equipment. The software
segment consists of HS, which was acquired on November 3, 2003, and AccessDM. HS
develops and licenses  software to the  theatrical  distribution  and exhibition
industries,  provides services as an Application  Service Provider ("ASP"),  and
provides software  enhancements and consulting services.  AccessDM was formed to
store and distribute  digital content to movie theaters and other venues.  Prior
to November 3, 2003, the Company operated only in the datacenters  segment.  All
of the Company's revenues were generated inside the United States.




Selected segment data:


                               Three Months Ended         Nine Months Ended
                                 December 31,                 December 31,
                              ---------------------      ---------------------
                                                            
                                2003      2002              2003       2002
                                ----      ----              ----       ----
Revenue:

Software......................$  637    $  -              $  637     $  -

Datacenters....................1,406     1,013             4,235      2,774
                              ------    ------            ------     ------
Total.........................$2,043    $1,013            $4,872     $2,774
                              ======    ======            ======     ======

                               Three Months Ended        Nine Months Ended
                                 December 31,                 December 31,
                                2003      2002              2003       2002
                                ----      -----             ----       ----

Operating income before interest, taxes, depreciation and amortization:


Software......................$  395    $  -              $ 395      $   -
Datacenters...................  (168)      (476)           (260)      (1,291)
                               -----    -------           ------     -------
Total.........................$  227    $  (476)          $ 135      $(1,291)
                               =====    =======           ======     ========


There were no intersegment revenues or expenses during the three and nine months
ended December 31, 2003.




                                     

Assets:                           December 31, 2003
 Software..............................$ 8,673
 Datacenters...........................  9,409
                                       -------
Total..................................$18,082
                                       =======



2.    Summary of Significant Accounting Policies

Principles of Consolidation

The  unaudited   consolidated  financial  statements  include  the  accounts  of
AccessIT,  HS and AccessIT's 80% owned  subsidiary,  AccessDM.  All intercompany
transactions and balances have been eliminated.

Software Revenue Recognition

Software  revenues are accounted for in  accordance  with  Statement of Position
97-2,  "Software  Revenue  Recognition,"  ("SOP 97-2").  The Company's  software
revenues  are  generated  from  the  following  primary  sources:   i)  software
licensing,   including  customer  licenses  and  ASP  agreements,  ii)  software
maintenance contracts, and iii) professional consulting services, which includes
systems implementation, training, custom software development services and other
professional services.

Software licensing revenue is recognized when the following criteria are met: a)
persuasive  evidence of an arrangement  exists,  b) delivery has occurred and no
significant  obligations  remain,  c) the fee is  fixed or  determinable  and d)
collection is determined to be probable.  Significant  upfront fees are received
in addition to periodic amounts upon  achievement of contractual  milestones for
licensing  of  our  products.  Such  amounts  are  deferred  until  the  revenue
recognition  criteria has been met,  which  typically  occurs after delivery and
acceptance.

For  arrangements  with  multiple  elements  (e.g.   delivered  and  undelivered
products,  maintenance and other services), we separately negotiate each element
of the arrangement based on the fair value of the elements.  The fair values for
ongoing  maintenance  and support  obligations  are based upon separate sales of
renewals  to  customers  or  upon  substantive   renewal  rates  quoted  in  the
agreements.  The fair values for services,  such as training or consulting,  are
based upon hourly billing rates of these services when sold  separately to other


                                       9


customers.  In instances  where we are not able to determine  fair value of each
element and the services are essential to the functionality of the software,  we
follow percentage-of-completion accounting to recognize revenue.

Customers not wishing to license and operate the our software themselves may use
the software  through an ASP  arrangement,  in which the we host the application
and provide  customer  access via the internet.  Annual minimum ASP service fees
are  recognized  ratably over the contract term.  Overage  revenues for usage in
excess of stated minimums are recognized monthly.

Maintenance  services and website  subscription fees are recognized ratably over
the  contract  term.  Professional  consulting  services,  sales of third  party
products and resale  hardware  revenues are recognized as services are provided.
Software  development  revenues are recognized when delivery has occurred and no
significant obligations remain.

Deferred  revenue is  recorded  in cases of i) a portion or the entire  contract
amount  cannot be  recognized  as revenue due to  non-delivery  or acceptance of
licensed software or custom  programming,  ii) incomplete  implementation of ASP
service arrangements, or iii) unexpired pro-rata periods of maintenance, minimum
ASP service fees or website  subscription  fees.  As license  fees,  maintenance
fees,  minimum ASP service fees and website  subscription fees are often paid in
advance,  a portion of this revenue is deferred  until the contract  ends.  Such
amounts are classified as deferred revenue in the Consolidated Balance Sheet and
are recognized as revenue in accordance  with our revenue  recognition  policies
described above.

Net Loss per Share Available to Common Stockholders

Computations  of basic and diluted net loss per share of common  stock have been
made in accordance with SFAS No. 128,  "Earnings Per Share".  Basic net loss per
share is computed by dividing  net loss  available to common  stockholders  (the
numerator)  by the weighted  average  number of common shares  outstanding  (the
denominator) during the period. Shares issued during the period are weighted for
the portion of the period that they are outstanding.  The computation of diluted
net loss per share is  similar  to the  computation  of basic net loss per share
except that the  denominator  is increased  to include the number of  additional
common shares that would have been outstanding if the dilutive  potential common
shares had been  issued.  The Company has  incurred a net loss for the three and
nine months ending December 31, 2003 and 2002; therefore, the impact of dilutive
potential common shares has been excluded from the  computation,  as it would be
anti-dilutive.

The following  outstanding  stock options and warrants (prior to the application
of the treasury stock method), and mandatorily  redeemable convertible preferred
stock (on an  as-converted  basis) were excluded from the computation of diluted
net loss per share:




                                                December 31,    December 31,
                                                    2003          2002
                                                ------------    ------------
                                                               
Stock options..................................   498,897        310,957
1-Year Notes Warrants..........................      --           25,305
5-Year Notes Warrants..........................      --          312,500
2001 Warrants..................................      --          430,205
Contingent Warrants A-C........................      --          680,092
Mandatorily redeemable convertible preferred stock   --        3,226,538




Issuances of Stock by Subsidiaries

Sales of stock by a  subsidiary  are  accounted  for in  accordance  with  Staff
Accounting  Bulletin  No.  51,  topic  5H,  "Accounting  for Sales of Stock of a
Subsidiary." At the time a subsidiary sells its stock to unrelated  parties at a
price different from the Company's book value per share,  the Company's share of
the subsidiary's  net equity changes.  If, at that time, the subsidiary is not a
newly-formed,  non-operating entity, nor a research and development, start-up or
development stage company,  nor is there question as to the subsidiary's ability
to continue  in  existence,  the Company  records the change in its share of the
subsidiary's  net  equity  as a gain or loss in its  Consolidated  Statement  of
Operations.  Otherwise,  the  increase is  reflected  in  "subsidiaries'  equity
transactions" in the Company's Consolidated Statements of Shareholders' Equity.


                                       10


Stock-Based Compensation

The  Company  accounts  for  its  stock  based  employee  compensation  plan  in
accordance  with the provisions of Accounting  Principles  Board ("APB") Opinion
No. 25, "Accounting for Stock Issued to Employees", and related interpretations.
As such,  compensation is recorded on the date of grant only if the current fair
value of the  underlying  stock  exceeds  the  exercise  price.  The Company has
adopted the disclosure  standards of SFAS No. 148,  "Accounting  for Stock-Based
Compensation  -  Transition  and  Disclosures,"   which  amends  SFAS  No.  123,
"Accounting for Stock-Based Compensation," which requires the Company to provide
pro forma net loss and earnings per share  disclosures for employee stock option
grants as if the  fair-value-based  method of  accounting  for stock  options as
defined in SFAS No. 123 had been applied.  The following  table  illustrates the
effect  on net  loss if the  Company  had  applied  the fair  value  recognition
provisions of SFAS No. 123 to stock based  employee  compensation  for the three
and nine months ended December 31, 2003 and 2002:




                               Three Months Ended          Nine Months Ended
                                 December 31,                December 31,
                              --------------------       ---------------------
                                                           
                                2003      2002              2003       2002
                                ----      ----              ----       ----

Net loss as reported........   $(572)    $(872)          $(2,333)    $(2,553)
  Deduct: Total stock-based
  employee compensation expense
  determined under fair value
  based method, net of related
  income tax benefits.........  (108)     (132)             (341)       (384)
                              -------  ---------         --------    --------
Pro forma net loss..........  $ (680)  $(1,004)          $(2,674)    $(2,937)
                              =======  =========         ========    ========
  Basic and diluted net loss available to
  common stockholders per share:
As reported................. $ (0.30)  $ (0.32)          $ (1.05)    $ (1.00)
Pro forma................... $ (0.32)  $ (0.36)          $ (1.13)    $ (1.12)




3.      Significant Agreements and Transactions

Access Digital Media, Inc.

In March 2003,  the Company  engaged  The Casey Group to help  develop  software
designed  to enable the  delivery  of digital  content.  This  software  will be
utilized by AccessDM in its planned  operations.  As compensation  for assisting
the Company in the development of the software,  the cost of which was agreed to
be $174,  the Company  issued to The Casey Group  750,000  shares of  AccessDM's
common stock in September  2003 and 8,700  shares of  AccessIT's  Class A Common
Stock in November  2003.  The shares of  AccessDM's  common  stock issued to The
Casey Group represent 20% of AccessDM's  outstanding  capital stock after giving
effect to such issuance.  The cost of the software has been recorded in property
and  equipment,  net in the  unaudited  Consolidated  Balance Sheet and is being
amortized over its expected  useful life,  which is estimated to be three years.
As a result of this transaction, the Company recorded a minority interest of $35
and a gain on the sale of  stock  by its  subsidiary  of  $139,  which  has been
recorded in additional paid-in capital in the unaudited  Consolidated  Statement
of  Stockholders'  Equity.  For the three  months  ended  December  31, 2003 the
Company reduced minority interest by $6, representing the Casey Group's share of
AccessDM's net loss.

Hollywood Software

On November 3, 2003, the Company completed the acquisition of all of the capital
stock of HS, after  amending the agreement it had entered into on July 17, 2003.
To complete the acquisition of HS, the Company issued secured  promissory  notes
to the two  holders of all of the  capital  stock of HS,  each in the  principal
amount of $3,625 (the "Notes"). The amount of the Notes represented the original
purchase  price of $7,300 (based on the initial  public  offering  ("IPO") price
less the  underwriter's  discount),  less $50 that had already  been paid by the
Company. The Notes were due no later than five business days after the date that
the Company's  registration  statement was declared  effective by the Securities
and Exchange  Commission.  On November 14, 2003,  four  business  days after the
registration  statement  was declared  effective,  the Notes were  exchanged for
$2,450 in cash, promissory notes in the aggregate principal amount of $3,000 and
400,000 shares of Class A Common Stock. For purchase  accounting  purposes,  the
initial  purchase price is $7,071,  consisting of $2,691 of cash (including $191
of  expenses);  $1,380 of the  Company's  Class A Common Stock  (400,000  shares
valued at $3.45 per share);  and $3,000 of  promissory  notes.  In  addition,  a
contingent purchase price is payable each year for the three years following the
closing if certain earnings targets are achieved. The Company has also agreed to
a one-time  issuance of additional  shares to the sellers in  accordance  with a
formula if the Company's  Class A Common Stock  declines in trading value beyond
$3.60 per share during the 90 day period at the end of the lock-up  period.  The
results  of  operations  of HS have been  included  in the  Company's  financial
statements since the acquisition date.

Based on an initial  valuation  from an  independent  appraiser,  the restricted
stock issued in the HS  acquisition  was estimated to have a fair value of $3.45
per share.


                                       11

The  total  purchase  price  of  $7,071,  including  fees  and  expenses  of the
acquisition,  has been allocated to the net assets acquired,  including tangible
and intangible assets, and liabilities  assumed,  based upon preliminary results
of an independent  appraisal of fair value, with the excess purchase price being
allocated to goodwill.  The preliminary  allocation of the purchase price may be
subject to further  adjustment as the Company  finalizes  its  allocation of the
purchase price in accordance with accounting  principles  generally  accepted in
the United  States of  America.  The  preliminary  estimate of fair value of the
tangible  and  intangible  assets  acquired  and  liabilities  assumed  has been
reflected in the Consolidated Balance Sheet as follows:

Tangible and intangible assets acquired:
Current assets............................................  $535
Property and equipment, net...............................    26
Capitalized software cost, net............................ 1,350
Intangible assets......................................... 2,170
Goodwill.................................................. 3,655
                                                           -----
Total tangible and intangible assets acquired............. 7,736

Less liabilities assumed:
Current liabilities.......................................   665
                                                           -----
Total liabilities assumed.................................   665

Total purchase price......................................$7,071
                                                           =====

The intangible assets consist of customer relationships,  non-compete agreements
and corporate trade name.  These assets are to be amortized over their estimated
useful lives of 3, 5 and 10 years, respectively.

4.      Notes Payable

In  April  2002,  the  Company  repaid  the  remaining  1-year  8%  subordinated
promissory notes (the "1-Year Notes") totaling $333, that were outstanding as of
March 31, 2002.

In February  2002, the Company  commenced an offering of 5-year 8%  subordinated
promissory notes (the "5-Year Notes") with detachable warrants.  During the nine
months  ended  December  31, 2003 and 2002,  the Company  raised an aggregate of
$1,230 and $1,360,  respectively,  from the  issuance of 5-Year Notes to several
investors.  As of  December  31,  2003,  $4,405  of  these  notes  payable  were
outstanding, of which $375 was outstanding to two of the Company's founders. The
5-Year Notes were issued  primarily to repay prior issuances of the 1-Year Notes
and to fund the Company's  working capital needs. The 5-Year Notes bear interest
at 8% per annum with  repayment  terms as follows:  i) for a period of two years
after the issuance  date,  interest-only  payments  are to be paid  quarterly in
arrears and ii) for the remaining three years until the final maturity date, the
Company shall pay a) quarterly  payments of principal in equal  installments and
b) quarterly  payments of interest on the remaining  unpaid  principal amount of
the 5-Year Notes. The Company may prepay the 5-Year Notes at any time. Principal
repayments  of the 5-Year  Notes begin in March 2004.  As of December  31, 2003,
there have not been any principal repayments of the 5-year Notes.

Concurrent  with the issuance of the 5-Year  Notes,  the Company  issued  5-Year
Notes  warrants  to purchase a total of 440,500  shares of Class A Common  Stock
(see Note 6), of which warrants to purchase  123,000 and 136,000 shares of Class
A Common Stock were issued  during the nine months  ended  December 31, 2003 and
2002, respectively.

On November 26, 2003, the Company repaid certain notes payable  incurred as part
of the  acquisition  of six data centers in November  2002. The amount repaid of
$1,009  represents  the  principal of $1,000,  interest of $22, less agreed upon
deductions of $13 for certain expense reimbursements.

5.      Mandatorily Redeemable Convertible Preferred Stock

On October 8, 2001, the Company  authorized the issuance of 3,226,538  shares of
the Series A Preferred  Stock at  approximately  $0.62 per share,  resulting  in
gross proceeds of $2,000,  before considering expenses of $203.  Concurrent with
this issuance,  the Company issued  warrants to purchase up to 430,205 shares of
Class A Common Stock (the "2001  Warrant").  On November  27, 2002,  the Company
authorized the issuance of 4,976,391  shares of the Series B Preferred  Stock to
the existing Series A Preferred Stock holder at  approximately  $0.50 per share,
resulting  in gross  proceeds of $2,500,  before  considering  expenses of $125.
Concurrent with this issuance,  the Company issued 381,909,  144,663 and 100,401
warrants to purchase Class A Common Stock  ("Contingent  Warrant A", "Contingent
Warrant B" and "Contingent Warrant C", respectively). The issuance of the Series
A  Preferred  Stock  resulted  in a  beneficial  conversion  feature  of $1,078,
calculated in accordance  with EITF Issue No. 00-27,  "Application  of Issue No.
98-5 to Certain Convertible  Instruments." The beneficial  conversion feature is
reflected  as an issuance  cost and  therefore  has been  reflected  as a charge
against the Series A  Preferred  Stock and an  increase  to  additional  paid-in
capital.

The  carrying  value of the  Company's  Series A  Preferred  Stock is below  its
liquidation  value, as the Company incurred aggregate costs of $2,000 related to
the issuance of the preferred  stock,  of which $203  represents  cash payments,
$719  represents  the  estimated  fair  value of the  2001  Warrants  issued  as
consideration  for the issuance of the  Company's  Series A Preferred  Stock and
$1,078 is the beneficial conversion feature. The Company's carrying value of the
Series B Preferred Stock is below its liquidation value, as the Company incurred
aggregate costs of $468 related to the issuance of the preferred stock, of which
$125 represents  cash payments,  and $343 represents the estimated fair value of
Contingent  Warrant A and Contingent  Warrant B, issued as consideration for the
issuance of the Company's Series B Preferred Stock.


                                       12


The Series A Preferred  Stock and Series B Preferred  Stock is redeemable at the
election  of each of the  holders  of the  then-outstanding  shares  of Series A
Preferred  Stock and Series B Preferred  Stock at any time on or after the fifth
anniversary  of the original  issuance  date of the Series A Preferred  Stock if
certain  liquidity events shall not have occurred by then, at a redemption price
equal to the greater of the (i) Company's gross revenue from all sources or (ii)
five times the Corporation's  combined earnings from its data center operations,
before deduction for certain defined expenses, for the twelve months immediately
preceding the month of exercise of the redemption  rights,  in each case divided
by the number of fully-diluted, as converted shares of common stock outstanding.
The Company has the option of first  redeeming only 25% of the redeemed Series A
Preferred  Stock and Series B Preferred  Stock,  with the  remainder  then to be
redeemed  in 3 annual  installments.  However,  in the  event  that the  Company
completes a qualifying  underwritten  public  offering of its common stock,  the
Company  can  terminate  the Series A and Series B  Preferred  Stock  redemption
rights and instead issue new warrants  with an exercise  price of $0.01 equal to
10% of the number of shares of common stock into which the Series A and Series B
Preferred Stock may be converted, respectively. Total accretion for the Series A
Preferred  Stock to its estimated  redemption  value was $657 and $28 during the
three months ended December 31, 2003 and 2002,  respectively,  of which $633 and
($26) related to the accretion to the estimated redemption amount, respectively,
and $24 and $54 related to the accretion of the beneficial  conversion  feature,
respectively.  Total accretion for the Series A Preferred Stock to its estimated
redemption  value was $1,121 and $305 during the nine months ended  December 31,
2003 and 2002, respectively,  of which $990 and $142 related to the accretion to
the estimated redemption amount, respectively,  and $131 and $163 related to the
accretion of the beneficial conversion feature, respectively.  Accretion for the
Series B Preferred Stock to its redemption value was $468 for the three and nine
months ended December 31, 2003. There was no accretion recorded for the Series B
Preferred  Stock for the three and nine months ended  December 31, 2002,  as the
estimated redemption amount was below the original carrying amount of the Series
B Preferred Stock.

In  September  2003,  the  Company  entered  into an  agreement  (the  "Exchange
Agreement")  with the holder of the Series A and Series B Preferred Stock to (1)
convert all 8,202,929 shares of Series A and Series B Preferred Stock held by it
into  1,640,585  shares of Class A Common Stock:  (2) exchange the 2001 Warrant,
Contingent  Warrant A and  Contingent  Warrant C for  320,000  shares of Class A
Common Stock;  (3) exercise  Contingent  Warrant B to purchase 143,216 shares of
Class A Common  Stock on a  cashless-exercise  basis;  and (4) accept  shares of
Class A  Common  Stock  at the IPO  price  of  $5.00  as  consideration  for the
conversion of all  accumulated  dividends on the Series A and Series B Preferred
Stock through the effective  date of the IPO. On November 14, 2003, the Exchange
Agreement was finalized,  concurrent with the completion of the IPO. The Company
issued  104,175  shares  of  Class  A  Common  Stock  as  consideration  for the
conversion of all accumulated  dividends on the Series A and B Preferred  Stock.
The Company  recorded  remaining  accretion on the Series A Preferred  Stock and
Series B Preferred Stock of $523 and $468, respectively, related to the Exchange
Agreement,  which is included in the above  amounts.  As of December  31,  2003,
there is no Series A  Preferred  Stock or  Series B  Preferred  Stock  issued or
outstanding.

6.      Stockholders' Equity

Common Stock

In April 2002, 20,000 shares of Class A Common Stock were issued to one existing
investor for proceeds of $125. In May 2002, one holder of 5-Year Notes exercised
warrants  to  purchase  5,000  shares of Class A Common  Stock.  In  August  and
September  2003,  several  holders of 1-Year  Notes and 5-Year  Notes  exercised
warrants to purchase  420,688  shares of Class A Common Stock by paying $21, and
in October 2003 the remaining holders of 1-Year Notes and 5-Year Notes exercised
warrants to purchase 40,119 shares of Class A Common Stock by paying $2.

In July 2003,  in  connection  with the IPO,  the  Company's  Board of Directors
approved a reverse stock split,  subject to the  completion of the IPO, to issue
one share of common  stock in exchange for each five shares of common stock held
by its stockholders of record (the "1-5 Reverse Split"). The stockholders of the
Company  approved this reverse  stock split  effective as of September 18, 2003.
The  IPO  was  completed  on  November  14,  2003.  The  accompanying  unaudited
consolidated  financial  statements have been adjusted  retroactively to reflect
the reverse split of all outstanding common stock.

On November  10, 2003,  the  Company's  registration  statement on Form SB-2 was
declared  effective by the Securities and Exchange  Commission.  On November 14,
2003, the Company issued 1,380,000  shares of its Class A Common Stock,  180,000
of which shares were issued in connection with the lead  underwriter's  exercise
of its over-allotment  option, at the IPO price of $5.00. The Company's stock is
listed on the American Stock  Exchange under the symbol "AIX".  The net proceeds
from the IPO,  after  deducting all offering  expenses,  including  underwriting
discounts and commissions, the cash portion of the purchase price of HS, and the
repayment of a note payable, was approximately $1,074.

In  connection  with the  Exchange  Agreement,  on November 14, 2003 the Company
issued a total of 2,207,976  shares of Class A Common Stock to the holder of the
Series A  Preferred  Stock,  Series B  Preferred  Stock and  related  contingent
warrants (see Note 5).

On November 14, 2003, the Company issued 8,700 shares of Class A Common Stock to
the Casey Group, pursuant to a software development agreement with AccessDM.

Stock Option Plan


                                       13


There were 192,500 stock options granted under AccessIT's 2000 Stock Option Plan
(the  "AccessIT  Plan")  during the nine months  ended  December  31,  2003.  On
November 4, 2003,  167,500 stock options were granted to several employees at an
exercise  price of $5.00 per share,  and on  December  15,  2003,  25,000  stock
options were  granted to one  employee at an exercise  price of $5.05 per share.
These stock options  expire ten years after issuance and vest ratably over three
years. Amortization of deferred stock compensation amounted to $0 and $10 and $8
and $42, respectively, for the three and nine months ended December 31, 2003 and
December  31,  2002,  respectively,  and has been  recorded  as  non-cash  stock
compensation expense in the unaudited consolidated statements of operations.

In  September  2003,  the  AccessIT  Plan was amended to increase  the number of
shares of Class A Common Stock  authorized for issuance upon exercise of options
granted  under the  AccessIT  Plan from  400,000 to 600,000.  As of December 31,
2003, there were 101,103 options available for grant under the 2000 Stock Option
Plan.

In May 2003,  Access  Digital  adopted the 2003 Stock  Option Plan (the  "Access
Digital  Plan") under which  incentive  and  nonstatutory  stock  options may be
granted to employees,  outside  directors,  and consultants.  The purpose of the
Access  Digital  Plan is to enable the Company to attract,  retain and  motivate
employees,  directors,  advisors and  consultants.  During the nine months ended
December 31, 2003,  Access Digital  granted stock options to purchase  1,000,000
shares of its common stock to employees of Access  Digital and  AccessIT.  These
stock options expire ten years after issuance and vest ratably over three years.

Warrants

In  connection  with the sale of the  shares of  Series A  Preferred  Stock,  in
October 2001 the Company  issued the 2001 Warrant to purchase  430,205 shares of
Class A Common  Stock at a price of $0.05  per  share.  In  connection  with the
issuance of the Series B Preferred  Stock  during the year ended March 31, 2003,
the Company  issued  Contingent  Warrant A to purchase an  aggregate  of 381,909
shares of Class A Common  Stock at $0.05 per share,  subject to certain call and
put rights upon the occurrence of certain  events.  Also, in connection with the
issuance of the Series B Preferred Stock, the Company issued Contingent  Warrant
B to purchase an  aggregate  of 144,663  shares of Class A Common Stock at $0.05
per share, subject to certain call and put rights upon the occurrence of certain
events. Additionally,  in connection with the issuance of the Series B Preferred
Stock, the Company issued Contingent Warrant C to purchase an aggregate of up to
100,401  shares of Class A Common  Stock at $0.05 per share,  subject to certain
call and put rights upon the occurrence of certain events. On November 14, 2003,
in  connection  with the  completion  of the IPO, the 2001  Warrant,  Contingent
Warrant A and Contingent  Warrant C were exchanged for 320,000 shares of Class A
Common Stock and Contingent Warrant B was exercised on a cashless-exercise basis
to purchase 143,216 shares of Class A Common Stock.

In connection with the issuance of its 1-Year Notes, the Company issued warrants
to purchase  25,305  shares of the  Company's  Class A Common Stock (the "1-Year
Notes Warrants") to the holders of the 1-Year Notes. Of these warrants, warrants
to purchase  6,902  shares of its Class A Common Stock were issued to two of the
Company's  founders.  The 1-Year Notes  Warrants have an exercise price of $0.05
per share and are exercisable at any time from the date of issuance  through the
earlier of i) 10 years from the date of  issuance  or ii) the  closing of a firm
commitment underwritten public offering of the Company's common stock. In August
and September  2003,  warrants to purchase 17,686 shares of Class A Common Stock
were exercised,  and in October 2003 warrants to purchase the remaining 7,619 of
Class A Common Stock were exercised.

In connection with the issuance of its 5-Year Notes, the Company issued warrants
to purchase  440,500  shares of Class A Common Stock (the "5-Year Notes Warrants
") to the holders of the 1-Year Notes.  Of the original 5-Year Notes Warrants to
purchase  440,500  shares of Class A Common Stock,  5,000 5-Year Notes  Warrants
were exercised in May 2002,  5-Year Notes Warrants to purchase 403,000 shares of
Class A Common  Stock were  exercised  in August  and  September  2003,  and the
remaining  32,500 5-Year Notes  Warrants were  exercised in October 2003. Of the
original  warrants to purchase 440,500 shares of Class A Common Stock,  warrants
to purchase  123,000  shares of Class A Common Stock were issued during the nine
month period ending December 31, 2003. Two of the Company's founders were issued
5-Year  Notes  Warrants  to purchase an  aggregate  of 37,500  shares of Class A
Common Stock,  which were  exercised in September 2003 and included in the above
number of warrants exercised. The warrants to purchase 440,500 shares of Class A
Common  Stock were  ascribed an estimated  fair value of $2,202,  which has been
recognized as issuance cost and therefore has been charged  against the carrying
value of the  related  notes  payable.  During the three and nine  months  ended
December  31,  2003, a total of $111 and $302,  respectively,  was  amortized to
non-cash  interest expense to accrete the value of the notes to their face value
over the expected  term of the related  notes.  During the three and nine months
ended December 31, 2002, a total of $80 and $204, respectively, was amortized to
non-cash  interest expense to accrete the value of the notes to their face value
over the expected term of the related notes.


                                       14


7.      Supplemental Cash Flow Disclosure




                                   Three Months Ended       Nine Months Ended
                                     December 31,             December 31,
                                  --------------------    ---------------------
                                                            
                                    2003      2002           2003       2002
                                    ----      ----           ----       ----
Interest paid................     $  122      $  46        $  306      $ 131
Accretion on mandatorily
redeemable convertible
preferred stock..............     $1,125      $  28        $1,590      $ 305
Common stock issued to vendor
in lieu of cash                   $   -          -         $  174          -
Exchange of preferred stock and
warrants for common stock.....    $4,172      $  -         $4,172      $   -
Issuance of common stock and
notes to acquire
Hollywood Software, Inc.......    $4,380      $  -         $4,380      $   -





8.      Commitments and Contingencies

In the ordinary  course of its business,  the Company is  potentially a party to
litigation  regarding  the  operation  of its  business.  In February  2003,  HS
eliminated the position of an employee,  and as part of the termination process,
HS attempted to secure a general  release from liability  from the employee.  In
March 2003, the Company received a letter from the employee's attorney seeking a
payment of $145 to  release  HS from any  potential  claims,  including  alleged
improper  classification  as an exempt  employee and unpaid  vacation  time. The
Company is discussing the matter with the employee's  attorney and is evaluating
the merits of this complaint.

9.      Related Party Transactions

In June 2003, one of the members of the Company's  board of directors  resigned.
This former  member is a partner in a law firm that provides  legal  services to
the Company,  including  handling legal matters related to the IPO. For the nine
months ended  December 31, 2003 and 2002,  we paid  approximately  $85 and $606,
respectively, to this firm.

10.     Subsequent Events

On December  22,  2003,  the Company  signed an agreement to purchase all of the
outstanding common stock of Core Technology Services, Inc. ("Core Tech"), and on
January 9, 2004,  the  acquisition  of Core Tech was  completed.  Core Tech is a
managed  service  provider of information  technologies;  its primary product is
managed  network  services  through their global  network  command  center.  The
Company  believes  that the  acquisition  of Core Tech will expand the  existing
capabilities  and services of its IDCs. The initial  purchase price consisted of
$250 in cash and 100,000  shares of the Company's  Class A Common  Stock,  which
shares are  restricted  as to their further sale or transfer.  In addition,  the
Company may be required to pay a contingent  purchase price for any of the three
years following the closing in which certain earnings targets are achieved;  any
additional payment is to be made in the same  proportionate  combination of cash
and shares of the Company's  Class A Common Stock as the purchase  price payable
at closing.  The Company  has also agreed to a one-time  issuance of  additional
shares of its  Class A Common  Stock to the  seller  up to a  maximum  of 20,000
shares if, in accordance  with an agreed upon formula,  the trading value of the
Company's  Class A Common  Stock is less than $4.00  during the 90 day period at
the end of the lock-up period. Based on an initial valuation from an independent
appraiser,  the  restricted  stock  issued  in the  Core  Tech  acquisition  was
estimated to have a fair value of $3.45 per share.  The total  purchase price is
expected to be $620, including $25 of anticipated fees and expenses.

The total purchase  price of $620 will be allocated to the net assets  acquired,
including tangible and intangible assets,  and liabilities  assumed,  based upon
management's  best  preliminary  estimate of fair value with any excess purchase
price being allocated to goodwill.  The  preliminary  allocation of the purchase
price  may be  subject  to  further  adjustment  as the  Company  finalizes  its
allocation  of the  purchase  price in  accordance  with  accounting  principles
generally  accepted in the United States of America.  The estimate of fair value
of the tangible  and  intangible  assets  acquired  and  liabilities  assumed is
expected to be allocated as follows:

Tangible and intangible assets acquired:

Property and equipment, net...........................................$ 20

Intangible assets..................................................... 600
                                                                      ----
Total tangible and intangible assets acquired..........................620

Less liabilities assumed.................................................0

Total purchase price................................................. $620
                                                                      ====


                                       15


The intangible  assets are expected to consist of customer  relationships  and a
non-compete  agreement.  These assets are  expected to be  amortized  over their
estimated useful lives of 3 and 5 years, respectively.

On  February  3, 2004,  the  Company  sent a notice to the  holders of its notes
payable,  offering to exchange the existing  5-Year Notes for one of two options
(the "Notes  Exchange  Offer").  One option is to exchange the  existing  5-Year
Notes for restricted  Class A Common Stock at a proposed  exchange rate of $3.57
per share.  The other option is to exchange  the  existing  5-Year Notes for new
convertible  notes, (the "Convertible  Notes") with proposed terms including (i)
an interest rate of 6.0% per year, payable quarterly,  (ii) principal repayments
beginning  two years after the date that the current  5-Year Notes are presently
scheduled to begin principal repayments, (iii) principal repayments of 5% of the
Convertible Notes amount would occur in equal quarterly  installments for eleven
quarters,  with a balloon payment of all remaining principal and interest in the
twelfth quarter, and (iv) the Convertible Notes will be convertible into Class A
Common Stock anytime,  at the option of the holder, at 120% of the closing price
of the  Company's  publicly  traded  Class A  Common  Stock  on the  date of the
exchange.  It is  anticipated  that any shares of Class A Common  Stock that are
issued pursuant to either of the Notes Exchange Offer options will be subject to
the same lock-up  provisions  that currently  apply to the Company's  restricted
common stock.  The Exchange  Offer was also made to the holders of the $3,000 of
notes payable  issued in connection  with the HS  acquisition.  The  anticipated
deadline for  responding to the Notes  Exchange  Offer is February 27, 2004. The
Notes  Exchange  Offer is subject to, among other things,  definitive  documents
with mutually  agreeable terms and conditions to be entered into by the parties.
The main purpose of the Exchange  Offer is to reduce or eliminate  the Company's
debt service  requirements  in the near term. The proposed terms described above
may be different than the definitive terms.

In addition to the Notes Exchange Offer, the Company is offering to its existing
note  holders  and to  holders of its  restricted  common  stock,  $1,000 of new
Convertible Notes.

11.     Recent Accounting Pronouncements

On December 17, 2003,  the  Securities  and Exchange  Commission  issued Staff
Accounting  Bulletin ("SAB") No. 104, "Revenue  Recognition," which supercedes
SAB No. 101,  "Revenue  Recognition  in Financial  Statements."  SAB No. 104's
primary  purpose is to rescind  accounting  guidance  contained in SAB No. 101
related to multiple  element revenue  arrangements,  superceded as a result of
the  issuance  of  EITF  00-21,  "Accounting  for  Revenue  Arrangements  with
Multiple  Deliverables."  Additionally,  SAB No.  104  rescinds  the  "Revenue
Recognition in Financial  Statements  Frequently  Asked Questions and Answers"
issued  with SAB No.  101 that had been  codified  in SEC Topic  13,  "Revenue
Recognition."  The  adoption  of SAB No.  104 did not have any  impact  on the
Company's Consolidated Statement of Operations.


                                       16


Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                        RESULTS OF OPERATIONS
           (in thousands, except share and per share data)

THIS REPORT ON FORM 10-QSB CONTAINS FORWARD-LOOKING STATEMENTS.  FORWARD-LOOKING
STATEMENTS  IN THIS  REPORT  ARE  INDICATED  BY  WORDS  SUCH  AS  "ANTICIPATES,"
"EXPECTS," "BELIEVES,"  "INTENDS," "PLANS," "ESTIMATES,"  "PROJECTS" AND SIMILAR
EXPRESSIONS.  THESE  STATEMENTS  REPRESENT  OUR  EXPECTATIONS  BASED ON  CURRENT
INFORMATION AND ASSUMPTIONS.  FORWARD-LOOKING  STATEMENTS ARE INHERENTLY SUBJECT
TO RISKS AND  UNCERTAINTIES.  OUR ACTUAL  RESULTS COULD DIFFER  MATERIALLY  FROM
THOSE  WHICH ARE  ANTICIPATED  OR  PROJECTED  AS A RESULT OF  CERTAIN  RISKS AND
UNCERTAINTIES,  INCLUDING,  BUT NOT LIMITED TO A NUMBER OF FACTORS,  SUCH AS OUR
INCURRENCE OF LOSSES TO DATE;  ACHIEVING  SUFFICIENT VOLUME OF BUSINESS FROM OUR
CUSTOMERS; OUR SUBSIDIARIES CONDUCTING BUSINESS IN AREAS IN WHICH WE HAVE LITTLE
EXPERIENCE;  ECONOMIC AND MARKET CONDITIONS;  THE PERFORMANCE OF THE DATACENTERS
AND SOFTWARE  RELATED  BUSINESSES;  CHANGES IN BUSINESS  RELATIONSHIPS  WITH OUR
MAJOR  CUSTOMERS  AND IN THE TIMING,  SIZE AND  CONTINUATION  OF OUR  CUSTOMERS'
PROGRAMS;  COMPETITIVE  PRODUCT AND PRICING  PRESSURES;  INCREASES IN COSTS THAT
CANNOT BE  RECOUPED  IN PRODUCT  PRICING;  SUCCESSFUL  INTEGRATION  OF  ACQUIRED
BUSINESSES;  AS WELL AS OTHER RISKS AND  UNCERTAINTIES,  SUCH AS THOSE DESCRIBED
UNDER  QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET RISK AND THOSE
DETAILED  HEREIN AND FROM TIME TO TIME IN OUR FILINGS  WITH THE  SECURITIES  AND
EXCHANGE COMMISSION.  THOSE  FORWARD-LOOKING  STATEMENTS ARE MADE ONLY AS OF THE
DATE  HEREOF,   AND  WE  UNDERTAKE  NO   OBLIGATION  TO  UPDATE  OR  REVISE  THE
FORWARD-LOOKING  STATEMENTS,  WHETHER  AS A RESULT  OF NEW  INFORMATION,  FUTURE
EVENTS OR OTHERWISE. THE FOLLOWING DISCUSSION SHOULD BE READ IN CONJUNCTION WITH
THE UNAUDITED  CONSOLIDATED  FINANCIAL STATEMENTS,  INCLUDING THE NOTES THERETO,
INCLUDED ELSEWHERE IN THIS FORM 10-QSB.

Overview

We were  incorporated on March 31, 2000 as AccessColo,  Inc. In 2001, we changed
our name to Access Integrated  Technologies,  Inc., or AccessIT. We have been in
the business of operating  Internet  data centers  ("IDCs"),  and on November 3,
2003 we acquired Hollywood Software,  Inc. ("HS"). IDCs are facilities that, for
monthly and other fees,  provide our customers  with: a secure  environment  for
their  computer  and  telecommunications  equipment;  access  to voice  and data
transmission  services from a choice of network providers;  and managed services
to monitor their computer and telecommunications equipment and to store, back-up
and protect  their  programs and data. HS is a leading  provider of  proprietary
enterprise  software and consulting  services for distributors and exhibitors of
filmed  entertainment in the United States and Canada.  Its software manages the
planning,   booking  scheduling,   revenue  sharing,  cash  flow  and  reporting
associated with the distribution and exhibition of theatrical films. We have two
reportable  segments:  datacenters,  which  comprise  its  IDC  operations,  and
software, which represents the operations of HS and AccessDM.

We currently operate nine IDCs, or AccessColocentersSM, located in eight states:
Arkansas,  Kansas,  Maine,  New  Hampshire,  New  Jersey,  New  York,  Texas and
Virginia.  We developed our first two data centers,  located in Jersey City, New
Jersey  and  Brooklyn,  New York in the  second  half of 2000.  We  subsequently
acquired seven additional  IDCs: we acquired one IDC, located in Manhattan,  New
York City in December 2001; and we acquired the other six in one  transaction in
November  2002.  The seven IDCs that we acquired were  accounted for as business
combinations  under  Statement  of  Financial   Accounting  Standards  No.  141,
"Business Combinations." From our inception through November 3, 2003, all of our
revenues  have been  derived  from  monthly  license  fees and fees  from  other
ancillary  services  provided by us at these IDCs. We do not intend to build any
additional IDCs.  Instead,  we intend to continue expanding our IDC footprint by
acquiring additional, operational IDCs from third parties. HS generates revenues
from  software  license  fees,   Application   Service  Provider  ("ASP")  fees,
enhancements, consulting and maintenance fees. We incurred net losses of $3,404,
3,610 and  $2,880 in the  fiscal  years  ended  March 31,  2003,  2002 and 2001,
respectively,  and a net loss of $2,333 in the nine months  ended  December  31,
2003,  which  resulted in an  accumulated  deficit of $12,227 as of December 31,
2003. We anticipate  that,  with the  acquisitions  of HS and Core Tech, and the
operation of Access Digital Media, Inc., our results of operations will improve.
As we grow, however, our operating costs and general and administrative expenses
will also increase for the foreseeable  future.  In order to achieve and sustain
profitable  operations,  we will need to generate  more revenues than we have in
prior years.

Critical accounting policies and use of estimates

Our discussion and analysis of our financial condition and results of operations
are based upon our consolidated  financial statements,  which have been prepared
in accordance with accounting principles generally accepted in the United States
of  America.   The  preparation  of  financial  statements  in  conformity  with
accounting  principles  generally  accepted  in the  United  States  of  America
requires  our  management  to make  estimates  and  assumptions  that affect the
reported  amounts of assets and  liabilities  and the  disclosure  of contingent
assets and liabilities at the date of the financial  statements and the reported
amounts  of  revenues  and  expenses  during  the  reporting  period.  Our  most
significant  estimates  relate to  revenue  recognition,  capitalized  software,
depreciation  of fixed assets and  amortization  of  intangible  assets.  Actual
results could differ from these estimates. On an on-going basis, we evaluate our
estimates,  including  those related to the carrying  values of our fixed assets
and  intangible  assets.  We base our estimates on historical  experience and on
various  other   assumptions   that  we  believe  to  be  reasonable  under  the
circumstances  made,  the  results of which form the basis for making  judgments
about the  carrying  values  of  assets  and  liabilities  that are not  readily
apparent from other sources.  Actual  results could differ from these  estimates
under different assumptions or conditions.

We believe that the following critical  accounting policies and estimates affect
our more  significant  estimates and judgments  used in the  preparation  of our
consolidated financial statements.


                                       17


Revenue recognition

Datacenter  revenues consist of license fees for colocation space,  riser access
charges,   electric  and  cross-connect   fees,  and   non-recurring   equipment
installation fees. Revenues from colocation,  riser access charges, electric and
cross-connect  fees are billed monthly and, in accordance with Staff  Accounting
Bulletin No. 101, "Revenue Recognition in Financial  Statements," are recognized
ratably over the terms of the  contracts,  generally two to nine years.  Certain
customer  contracts contain periodic  increases in the amount of license fees to
be paid,  and  those  amounts  are  recognized  as  license  fee  revenues  on a
straight-line  basis  over  the  term of the  contracts.  Installation  fees are
recognized  on a time and  materials  basis in the period in which the  services
were  provided and  represent  the  culmination  of the  earnings  process as no
significant  obligations remain.  Amounts such as prepaid license fees and other
amounts,  which are collected prior to satisfying the above revenue  recognition
criteria are  classified  as deferred  revenues.  Amounts  satisfying  the above
revenue  recognition  criteria  prior to  billing  are  classified  as  unbilled
revenues.

Software  revenues are accounted for in  accordance  with  Statement of Position
97-2,  "Software Revenue  Recognition,"  ("SOP 97-2"). Our software revenues are
generated from the following primary sources: i) software  licensing,  including
customer  licenses and Application  Service  Provider  ("ASP")  agreements,  ii)
software maintenance contracts, and iii) professional consulting services, which
includes systems implementation,  training, custom software development services
and other professional services.

Software  licensing revenue is recognized when the following  criteria are met:
a) persuasive evidence of an arrangement exists, b) delivery has occurred and no
significant  obligations  remain,  c) the fee is  fixed or  determinable  and d)
collection is determined to be probable.  Significant  upfront fees are received
in addition to periodic amounts upon  achievement of contractual  milestones for
licensing  of  our  products.  Such  amounts  are  deferred  until  the  revenue
recognition  criteria has been met,  which  typically  occurs after delivery and
acceptance.

For  arrangements  with  multiple  elements  (e.g.   delivered  and  undelivered
products,  maintenance and other services), we separately negotiate each element
of the arrangement based on the fair value of the elements.  The fair values for
ongoing  maintenance  and support  obligations  are based upon separate sales of
renewals  to  customers  or  upon  substantive   renewal  rates  quoted  in  the
agreements.  The fair values for services,  such as training or consulting,  are
based upon hourly billing rates of these services when sold  separately to other
customers.  In instances  where we are not able to determine  fair value of each
element and the services are essential to the functionality of the software,  we
follow percentage-of-completion accounting to recognize revenue.

Customers not wishing to license and operate the our software themselves may use
the software  through an ASP  arrangement,  in which the we host the application
and provide  customer  access via the internet.  Annual minimum ASP service fees
are  recognized  ratably over the contract term.  Overage  revenues for usage in
excess of stated minimums are recognized monthly.

Maintenance  services and website  subscription fees are recognized ratably over
the  contract  term.  Professional  consulting  services,  sales of third  party
products and resale  hardware  revenues are recognized as services are provided.
Software  development  revenues are recognized when delivery has occurred and no
significant obligations remain.

Deferred  revenue is  recorded  in cases of i) a portion or the entire  contract
amount  cannot be  recognized  as revenue due to  non-delivery  or acceptance of
licensed software or custom  programming,  ii) incomplete  implementation of ASP
service arrangements, or iii) unexpired pro-rata periods of maintenance, minimum
ASP service fees or website  subscription  fees.  As license  fees,  maintenance
fees,  minimum ASP service fees and website  subscription fees are often paid in
advance,  a portion of this revenue is deferred  until the contract  ends.  Such
amounts are classified as deferred revenue in the Consolidated Balance Sheet and
are recognized as revenue in accordance  with our revenue  recognition  policies
described above.

The adoption of Staff Accounting  Bulletin No. 104, "Revenue  Recognition",  did
not affect our revenue recognition policies.

Capitalized Software Costs

We have adopted SFAS No. 86,  "Accounting for the Costs of Computer  Software to
Be Sold,  Leased, or Otherwise  Marketed."  Software  development costs that are
incurred subsequent to establishing  technological  feasibility are capitalized.
Amounts  capitalized as software  development costs are generally amortized on a
straight-line  basis over five years. We review  capitalized  software costs for
impairment on an annual basis.  To the extent that the carrying  amount  exceeds
the  estimated  net  realizable  value  of the  capitalized  software  cost,  an
impairment  charge is recorded.  No  impairment  was  recorded  during the three
months ended December 31, 2003. Amortization of capitalized software development
costs,  included in costs of revenues,  for the three months ended  December 31,
2003 amounted to $43.


                                       18


Business combinations and intangible assets

We have adopted SFAS No. 141 and SFAS No. 142,  "Goodwill  and other  Intangible
Assets."  SFAS No. 141 requires all business  combinations  to be accounted  for
using the  purchase  method of  accounting  and that certain  intangible  assets
acquired in a business  combination  must be recognized as assets  separate from
goodwill. SFAS No. 142 addresses the recognition and measurement of goodwill and
other  intangible  assets  subsequent  to their  acquisition.  SFAS No. 142 also
addresses the initial  recognition and measurement of intangible assets acquired
outside of a business combination, whether acquired individually or with a group
of other assets.  This statement provides that intangible assets with indefinite
lives and goodwill  will not be amortized  but will be tested at least  annually
for  impairment.  If an impairment is indicated,  then the asset will be written
down to its fair value, typically based upon its future expected discounted cash
flows. As of December 31, 2003, our finite-lived  intangible assets consisted of
a customer agreement,  non-compete  agreements,  and corporate trade name, which
are  estimated  to have  useful  lives  of 3,  5,  and 10  years,  respectively.
Additionally, we have recorded goodwill resulting from the HS acquisition.

Property and equipment

Property  and  equipment  are  stated at cost,  less  accumulated  depreciation.
Depreciation  is recorded  using the  straight-line  method  over the  estimated
useful lives of the respective assets. Leasehold improvements are amortized over
the shorter of the lease term or the estimated  useful life of the  improvement.
Maintenance and repair costs are charged to expense as incurred. Major renewals,
improvements and additions are capitalized.

Impairment of long-lived assets

We review the  recoverability  of our  long-lived  assets on a periodic basis in
order to identify business conditions, which may indicate a possible impairment.
The  assessment  for potential  impairment is based  primarily on our ability to
recover  the  carrying  value of our  long-lived  assets  from  expected  future
undiscounted cash flows. If the total of expected future undiscounted cash flows
is less than the total  carrying  value of the assets,  a loss is recognized for
the difference  between the fair value  (computed based upon the expected future
discounted cash flows) and the carrying value of the assets.

Description of line items

The  following is a  description  of certain line items from our  statements  of
operations:

     Our  datacenter  revenues  include  charges  for monthly  license  fees for
colocation space, electric fees, riser access charges and installation fees. Our
software  revenues  include charges for software license fees, ASP service fees,
consulting, development and maintenance fees.

     Our cost of revenues  consists of  facility  operating  costs such as rent,
utilities,  real estate  taxes,  repairs and  maintenance,  insurance  and other
related expenses, and amortization of capitalized software development costs.

     Selling,  general and administrative expenses consist primarily of salaries
and related personnel costs, professional fees, advertising and marketing costs,
and our corporate and HS headquarters facility costs.

     Non-cash,  stock-based  compensation  represents  the value of employee and
non-employee  stock  options and  restricted  stock grants,  amortized  over the
vesting periods (if any).

     Non-cash interest expense represents the accretion of the value of warrants
attached to our one- and five-year promissory notes.

Initial Public Offering

On November  10,  2003,  our  registration  statement  on Form SB-2 was declared
effective by the  Securities and Exchange  Commission.  On November 14, 2003, in
connection  with the completion of the initial public  offering of shares of our
Class A Common Stock (the "IPO"),  we issued  1,380,000 shares of Class A Common
Stock,  180,000  of  which  shares  were  issued  in  connection  with  the lead
underwriter's  exercise of its  over-allotment  option,  at $5.00 per share (the
"IPO Price"). The net proceeds from the initial public offering, after deducting
all offering expenses,  including  underwriting  discounts and commissions,  the
cash portion of the purchase  price of HS, and the  repayment of a note payable,
was approximately $1,074. We are listed on the American Stock Exchange under the
symbol "AIX".

New subsidiary

Access Digital Media, Inc., or AccessDM, a Delaware  corporation,  was formed in
February 2003 as a wholly owned subsidiary.  AccessDM has completed  development
of its proprietary  software enabling the delivery of digital content -- such as
movies, advertising, trailers and alternative content such as concerts, seminars
and sporting  events -- to movie theaters and other venues equipped with digital
projection equipment.


                                       19


AccessDM has been, and will continue in the  foreseeable  future to be, financed
principally by AccessIT, which owned 80% of AccessDM's capital stock at December
31, 2003. In March 2003, we engaged The Casey Group, Inc., a software consulting
company,  to help  develop  software  designed to enable the delivery of digital
content.  As  compensation  for assisting us in the development of the software,
the cost of which was agreed to be $174,  we issued to The Casey  Group  750,000
shares of AccessDM  common stock in September  2003 and 8,700 shares of AccessIT
Class A Common Stock in November 2003.  The AccessDM  shares issued to The Casey
Group represent 20% of AccessDM's  outstanding capital stock after giving effect
to such issuance.

The operations of AccessDM will be controlled by AccessIT,  and certain  members
of the senior  management of AccessIT are also members of the senior  management
of AccessDM.  All  intercompany  transactions  between AccessIT and AccessDM are
intended to be conducted as  transactions  on competitive  terms,  including the
terms of any future  investments  by AccessIT  in AccessDM  and the terms of any
intercompany sales. As of December 31, 2003 AccessDM had no sales or significant
operating expenses.

Recent acquisitions

On July 17,  2003,  we  signed a stock  purchase  agreement  with HS and its two
selling  stockholders.  On November 3, 2003, we acquired HS, after  amending the
agreement  to  complete  the  acquisition  on  that  date,  by  issuing  secured
promissory notes (the "Initial Notes"),  each in the principal amount of $3,625,
or the  Notes,  to the two  selling  stockholders.  On  November  10,  2003,  we
completed the IPO and (i) the Initial Notes were exchanged for the consideration
described  in clauses (ii) and (iii) below and  cancelled  and returned to us by
HS's selling stockholders,  (ii) the lead underwriter in the IPO transmitted, in
the  aggregate,  $2,450 to the selling  stockholders  and (iii) we issued to the
selling  stockholders  $3,000 in 8% promissory  notes and 400,000  shares of our
Class A Common Stock.

We may pay an additional purchase price in each of the three years following the
closing of the HS acquisition if certain annual  earnings  targets are achieved.
We also have agreed to issue  additional  shares of our Class A Common  Stock if
the value of our Class A Common Stock declines below $3.60 per share.

On December 22, 2003, we signed an agreement to purchase all of the  outstanding
common stock of Core Technology Services,  Inc. ("Core Tech"), and on January 9,
2004, the acquisition of Core Tech was completed. Core Tech is a managed service
provider of information  technologies;  its primary  product is managed  network
services  through  their  global  network  command  center.  We believe that the
acquisition of Core Tech will expand the existing  capabilities  and services of
its IDCs.  The  initial  purchase  price  consisted  of $250 in cash and 100,000
shares of our Class A Common  Stock,  which  shares are  restricted  as to their
further  sale or transfer.  In addition,  we may be required to pay a contingent
purchase price for any of the three years following the closing in which certain
earnings targets are achieved;  any additional payment is to be made in the same
proportionate  combination of cash and shares of our Class A Common Stock as the
purchase price payable at closing. We have also agreed to a one time issuance of
additional  shares of our Class A Common  Stock to the seller up to a maximum of
20,000 shares if, in accordance with an agreed upon formula, the market value of
our Class A Common  Stock is less than $4.00 during the ninety day period at the
end of the lock up period.

Results of operations

Nine months ended December 31, 2003 and 2002

REVENUES.  Our total revenues were $4,872 for the nine months ended December 31,
2003 compared to $2,774 for the  comparable  period in 2002, an increase of 76%.
This increase was primarily  attributable to the $1,244 in incremental  revenues
derived from the six additional  data centers that we acquired in November 2002.
Additionally,  HS  contributed  $637 of revenues for the period from November 3,
2003 to December  31,  2003.  The  remainder  of the  increase  in revenues  was
primarily from one IDC customer, due to expansion of their space.

COST OF  REVENUES.  Our cost of revenues  was $2,643 for the nine  months  ended
December  31, 2003  compared to $2,267 for the nine months  ended  December  31,
2002, an increase of 17%. This  increase was primarily  attributable  to $294 of
additional rent,  utilities,  real estate taxes and other operating  expenses of
the six locations  acquired by us in November 2002.  The remaining  increase was
due to $58 of  expense  from  HS,  primarily  the  amortization  of  capitalized
software  costs,  and an  increase  in  repairs  and  maintenance  of $30 at our
Brooklyn, NY AccessColocenterSM.

GROSS  PROFIT.  Gross  profit  was  $2,229  and $507 for the nine  months  ended
December  31, 2003 and 2002,  respectively.  The increase was related to $952 of
gross profit  generated at the six IDC  locations we acquired in November  2002,
and to $579 of gross profit generated by HS.  Additionally,  gross profit at our
Jersey City,  NJ IDC  increased by $190.  Due to the fixed nature of most of the
datacenter  operating  expenses,   increases  in  revenue  generally  result  in
increased profitability.

SELLING,   GENERAL  AND  ADMINISTRATIVE   EXPENSES.  Our  selling,  general  and
administrative  expenses  were  $2,076  and  $1,708  for the nine  months  ended
December 31, 2003 and 2002, respectively,  an increase of 22%. Incremental costs
associated with HS operations  totaled $150,  consisting  primarily of personnel
and headquarters  office expenses.  Advertising and marketing expenses increased
by $54 due to  attendance  at trade shows and  advertising  related to AccessDM.
Professional  fees increased by $44 due to the related costs associated with our
public filing requirements, and bad debt expense increased by $30 to reserve for
doubtful  accounts.  Additionally,  AccessDM  incurred $35 of  expenses,  mostly
personnel-related,  in the three months ended  December 31, 2003. As of December
31, 2003 and 2002,  we had 23 and 11  employees,  respectively,  one of whom was
part-time in each period.  The increase is due to the  acquisition  of HS, which
has 11 employees at December 31, 2003. Additionally, AccessDM employs one person
at December 31, 2003.


                                       20


NON-CASH STOCK-BASED COMPENSATION. We recorded non-cash stock-based compensation
of $10  and  $90  for  the  nine  months  ended  December  31,  2003  and  2002,
respectively.  These amounts  represent  amortization of the fair value of stock
options granted to  non-employees  in exchange for goods and services,  over the
three-year  vesting period of the options,  and $48 for the fair value of shares
of Class A Common  Stock  granted to  certain  employees  in 2002.  The types of
services  performed  by  non-employees  in exchange for stock  options  included
advisory services on real estate matters,  as well as advertising and marketing.
The fair value of these stock  options was  determined  using the  Black-Scholes
option-pricing  model.  The decrease is due to the expense  related to the prior
year employee stock grants and the completion of vesting of certain non-employee
options.

DEPRECIATION  AND  AMORTIZATION.  Depreciation  and  amortization was $1,915 and
$1,003 for the nine months ended  December 31, 2003 and 2002,  respectively,  an
increase of 91%. The increase is primarily  attributable  to the  acquisition of
six  additional  IDC's in November  2002 which  included  $863 of  property  and
equipment  and $2,710 of  intangible  assets.  The HS  acquisition  added $73 of
depreciation from November 3, 2003 through December 31, 2003.

INTEREST  EXPENSE.  Interest expense was $389 and $253 for the nine months ended
December  31, 2003 and 2002,  respectively.  The  increase of 54% was due to the
$1,230 principal amount of five-year promissory notes that we issued in June and
July 2003,  and $1,360  principal  amount of such notes  issued  during the nine
months ended December 31, 2002. The five-year  promissory notes bear interest at
8% per year, with interest payable quarterly.  Additionally, we issued a secured
$1,000 note payable in  connection  with our November  2002  acquisition  of six
IDCs.  This 9% note was repaid on its due date of November 26,  2003.  Partially
offsetting  these items was interest  savings  resulting  from our payoff of two
capital leases in July and October, 2003.

NON-CASH INTEREST  EXPENSE.  Non-cash interest expense was $302 and $204 for the
nine months ended December 31, 2003 and 2002,  respectively.  Non-cash  interest
expense results from the accretion of the value of warrants attached to our one-
and five-year 8% promissory  notes. The increase in non-cash interest expense is
due to the issuance of $1,360 of such notes with  attached  warrants  during the
nine months ended  December 31, 2003,  and an additional  $1,230 during the nine
months ended December 31, 2002.

INCOME TAX  BENEFIT.  Income tax  benefit  was $127 and $185 for the nine months
ended December 31, 2003 and 2002,  respectively,  resulting from the sale of our
New Jersey net operating losses to a third party under a state-run program.  The
decrease in the income tax benefit is due to a lower NJ net  operating  loss and
also a lower  allocation of losses to NJ, as we began operations in other states
with its November 2002 acquisition of six IDC's.

NET LOSS. As a result of the  foregoing,  we had net losses of $2,333 and $2,553
for the nine month periods ended December 31, 2003 and 2002, respectively.

Three months ended December 31, 2003 and 2002

REVENUES.  Our revenues were $2,043 for the three months ended December 31, 2003
as compared to $1,013 for the corresponding period of 2002, an increase of 102%.
The increase was mainly due to the $637 revenue  contribution  from HS.  Another
major  component of the increase was the $306 in  incremental  revenues  derived
from the six  additional  data  centers that we acquired in November  2002.  The
remainder of the increase in revenues was primarily from one IDC customer due to
expansion of their space.

COST OF  REVENUES.  Our cost of  revenues  was $894 for the three  months  ended
December  31, 2003  compared to $843 for the  corresponding  period of 2002,  an
increase of 6%. The  increase  was  primarily  attributable  to $67 of operating
expense from the six additional IDC's we acquired in November 2002, and $58 from
HS, primarily the amortization of capitalized  software costs.  Offsetting these
items was a $60  decrease  in  utilities  at our  Brooklyn,  NY IDC due to large
landlord billings in 2002 from earlier periods.

GROSS  PROFIT.  Gross  profit  was $1,149  and $170 for the three  months  ended
December 31, 2003 and 2002, respectively,  an increase of 575%. The increase was
attributable primarily to the $579 gross profit generated by HS, and the $239 of
incremental  gross profit at the six IDC locations  that we acquired in November
2002. Additionally,  our three other IDC's generated an additional $162 of gross
profit,  due to higher  revenues at two locations and lower utility  expenses at
one location.

SELLING,   GENERAL  AND  ADMINISTRATIVE   EXPENSES.  Our  selling,  general  and
administrative  expenses were $914 and $590 for the three months ended  December
31,  2003  and  2002,  respectively,  an  increase  of  55%.  Incremental  costs
associated with HS operations  totaled $150,  mostly  personnel and headquarters
office related  expenses.  Professional fees increased by $39 due to the related
costs associated with our public filing requirements, bad debt expense increased
by $20 due to increased reserve activity and advertising and marketing  expenses
increased by $13 due to purchases of  promotional  items and print  advertising.
Additionally,  AccessDM incurred $35 of expenses, mostly  personnel-related,  in
the three months ended  December 31, 2003.  As of December 31, 2003 and 2002, we
had 23 and 11 employees, respectively, one of whom was part-time in each period.
The  increase is due to the  acquisition  of HS, which has 11 people at December
31, 2003. Additionally, AccessDM employs one person at December 31, 2003.


                                       21


NON-CASH STOCK-BASED COMPENSATION. We recorded non-cash stock-based compensation
of $0  and  $56  for  the  three  months  ended  December  31,  2003  and  2002,
respectively.  These amounts primarily represent the fair value of stock options
granted to non-employees in exchange for goods and services,  amortized over the
three-year  vesting period of the options,  and $48 for the fair value of shares
of Class A Common Stock  granted to certain  employees in 2002.  The decrease is
due to the  expense  related to the prior  year  employee  stock  grants and the
completion  of vesting of the  majority of these  stock  options.  The  services
performed by non-employees in exchange for such stock options included  advisory
services on real estate matters,  and advertising and marketing.  The fair value
of these stock options was  determined  using the  Black-Scholes  option-pricing
model.

DEPRECIATION AND  AMORTIZATION.  Depreciation and amortization was $676 and $407
for the three months ended December 31, 2003 and 2002, respectively, an increase
of 66%.  The  increase  is  primarily  attributable  to the  acquisition  of six
additional IDC's in November 2002, which included $863 of property and equipment
and $2,710 of intangible  assets.  The HS acquisition  added $73 of depreciation
from November 3, 2003 through December 31, 2003.

INTEREST EXPENSE.  Interest expense was $143 and $100 for the three months ended
December 31, 2003 and 2002, respectively.  The increase was due to the $1,230 of
five-year  promissory  notes that we issued in June and July 2003. The five-year
promissory notes bear interest at 8% per year, with interest payable  quarterly.
Additionally,  we issued a secured  $1,000 note payable in  connection  with our
November 2002  acquisition of six IDCs.  This 9% note was repaid on its due date
of November  26, 2003.  Partially  offsetting  these items was interest  savings
resulting from our payoff of two capital leases in July and October, 2003.

NON-CASH  INTEREST  EXPENSE.  Non-cash interest expense was $111 and $80 for the
three months ended December 31, 2003 and 2002,  respectively.  Non-cash interest
expense  resulted  from the  accretion of the value of warrants  attached to our
one- and five-year  promissory  notes (which bear interest at 8% per year).  The
increase in non-cash  interest  expense is due to the issuance of an  additional
$1,230 of such notes in June and July 2003.

INCOME TAX  BENEFIT.  Income tax benefit was $127 and $185 for the three  months
ended December 31, 2003 and 2002,  respectively,  resulting from the sale of our
New Jersey net operating losses to a third party under a state-run program.  The
decrease in the income tax benefit is due to a lower NJ net  operating  loss and
also a lower  allocation of losses to NJ, as we began operations in other states
with its November 2002 acquisition of six IDC's.

NET LOSS. As a result of the  foregoing,  we had net losses of $572 and $872 for
the three months ended December 31, 2003 and 2002, respectively.

Liquidity and capital resources

We have incurred  operating losses and negative cash flows in each year since we
commenced our operations.  Since our inception,  we have financed our operations
substantially  through  the  private  placement  of  shares  of our  common  and
preferred stock, the issuance of our one- and five-year  promissory notes (which
bear interest at 8% per year), and in November 2003,  through our initial public
offering.  From inception through December 31, 2003, we had raised $19,346,  and
$4,405  through sales of our common stock and  promissory  notes,  respectively.
Additionally,  in November  2002,  we issued a $1,000  secured note (which bears
interest at 9% per year) to a seller in connection  with the  acquisition of six
IDCs which was repaid in November  2003.  We also have a $3,000 note  payable to
the founders of HS, as part of the purchase  price.  We also have capital leases
on certain equipment used in our IDCs and our corporate office, in the principal
amount of $155 at December  31,  2003.  We have no other  borrowings  or line of
credit arrangements with banks or other financial institutions.

On November 3, 2003, we acquired all of the outstanding  capital stock of HS. In
connection with the  acquisition of HS, we issued $3,000 of 8% promissory  notes
to the sellers, which notes are secured and senior, with certain exceptions,  to
all  indebtedness  during the five-year term of those notes.  Our obligations to
repay our promissory notes and to pay any additional  purchase price are secured
by a pledge of all of HS's capital stock.

As of December  31,  2003,  we had cash and cash  equivalents  of $2,417 and our
working capital was $1,153.

During the nine months ended  December 31, 2003, we raised $1,230  through sales
of 5-year  promissory notes (which bear interest at 8% per year),  $277 of which
was used to pay capital lease obligations  between July and October 2003. During
the nine months  ended  December  31,  2002,  we raised $125 and $1,360  through
issuances of Class A Common Stock and  promissory  notes,  respectively,  and we
repaid promissory notes of $333 in principal.

Our  operating  activities  resulted in net cash outflows of $599 and $1,114 for
the nine months ended December 31, 2003 and 2002, respectively.  The decrease in
our net use of cash was  primarily  due to the $952 of  additional  gross profit
realized at the six IDC's we acquired in November  2002,  The HS gross profit of
$579,  and  improved  performance  at our other  three  IDC's.  These items were
partially  offset by a $368  increase  in selling,  general  and  administrative
expenses due to the inclusion of HS and increases in other corporate expenses.

Investing  activities  used net cash of $2,600 and  $2,323  for the nine  months
ended December 31, 2003 and 2002, respectively. The current year's amount is due
to the  acquisition of HS, which cost $2,354,  net of cash  acquired,  including
$191 in related  expenses.  We also spent $136 in additions and  improvements to
our IDCs.  In the prior  year,  we spent  $2,258 in cash to  acquire  six IDC's,
settled a dispute  with a contractor  for a cash  payment of $750,  and invested
$266 for additions and  improvements to our IDC's.  This was partially offset by
the release of $951 of restricted  cash that was funded for a lien in connection
with  the  aforementioned   contractor  dispute.  We  anticipate  that  we  will


                                       22


experience  an  increase  in  our  capital  expenditures   consistent  with  the
anticipated growth in our operations,  infrastructure and personnel. However, we
currently do not have any significant commitments for purchases.

Financing  activities  contributed cash of $4,660 and $3,479 for the nine months
ended December 31, 2003 and 2002, respectively. Cash contributed during the nine
months  ended  December  31,  2003 was  used  for  repayment  of  capital  lease
obligations,  IPO related expenses,  repayment of a note payable and for general
working  capital  purposes.  A portion of the cash  contributed  during the nine
months  ended  December  31,  2002  was  used to repay  our  remaining  one-year
promissory  notes  totaling  $333 in  principal.  Net cash provided by financing
activities  in 2003  was from  the IPO  proceeds,  and in both the 2003 and 2002
periods,  was from the sales of promissory notes. In 2003, an additional $23 was
provided from the exercise of 1-Year Notes  Warrants and 5-Year Notes  Warrants,
and in 2002,  $125 was provided from the issuance of Class A Common Stock to one
investor.

We have acquired equipment under long-term capital lease obligations that expire
at various  dates  through  December  2006.  As of December 31, 2003,  we had an
outstanding  balance of $155 in capital lease  obligations.  These capital lease
obligations  covered  power  generating   equipment  at  our  data  centers  and
telecommunications  equipment at our corporate office.  All of our capital lease
obligations  were  secured by equipment at the  following  locations  and in the
following principal amounts: telephone equipment at our executive offices in the
remaining principal amount of $26; and Caterpillar generators at six of our IDCs
in the  remaining  principal  amount of $129.  As of December 31, 2003,  minimum
future capital lease payments (including  interest) for the years ended December
31, 2004, 2005, and 2006 were $113, $40, and $9, respectively.  In July 2003, we
repaid  the  capital  lease  covering  generators  at our  Manhattan,  New  York
AccessColocenterSM  for $49. In August 2003, we entered into an agreement to pay
a capital  lease  covering  certain  storage  equipment at our Jersey City,  New
Jersey AccessColocenterSM for payments totaling $228 including all principal and
interest  currently  due.  Payments  of $48 and $62 were made in August 2003 and
September  2003,  respectively,  and a final payment of $118 was made in October
2003.  In  connection  with the  repayment of these  leases,  we recorded  gains
totaling $27 to the Other income/expense, net line of the unaudited Consolidated
Statements of Operations.

In  September  2003,  in  connection  with our IPO and in order to simplify  our
capital structure, we entered into an agreement,  the Exchange Agreement,  under
which the holder of our outstanding Series A and Series B Preferred Stock agreed
to (1) convert  all  8,202,929  shares of Series A and Series B Preferred  Stock
held by it into 1,640,585 shares of Class A Common Stock; (2) exchange  warrants
exercisable,  subject to certain future conditions,  for up to 951,041 shares of
Class A Common Stock,  for 320,000 shares of Class A Common Stock;  (3) exercise
warrants  currently  exercisable  for up to 144,663 shares of our Class A Common
Stock  (143,216  shares on a  cashless-exercise  basis);  and (4) accept 104,175
shares of our Class A Common Stock as payment of all accrued dividends on shares
of Series A and Series B Preferred Stock held by the holder through November 10,
2003,  the  effective  date of the IPO.  The  transactions  contemplated  by the
Exchange  Agreement  were subject to and  contingent  upon the completion of the
offering. On November 14, 2003, the Exchange Agreement was finalized, concurrent
with the completion of the IPO.

On  February  3, 2004,  we sent a notice to the  holders  of our notes  payable,
offering to  exchange  the  existing  5-Year  Notes for one of two options  (the
"Notes Exchange Offer"). One option is to exchange the existing 5-Year Notes for
restricted Class A Common Stock at a proposed  exchange rate of $3.57 per share.
The other option is to exchange the  existing  5-Year Notes for new  convertible
notes, (the  "Convertible  Notes") with proposed terms including (i) an interest
rate of 6.0% per year, payable quarterly,  (ii) principal  repayments  beginning
two years after the date that the current  5-Year Notes are presently  scheduled
to  begin  principal  repayments,  (iii)  principal  repayments  of  5%  of  the
Convertible Notes amount would occur in equal quarterly  installments for eleven
quarters,  with a balloon payment of all remaining principal and interest in the
twelfth quarter, and (iv) the Convertible Notes will be convertible into Class A
Common Stock anytime,  at the option of the holder, at 120% of the closing price
of our publicly  traded Class A Common  Stock on the date of the  exchange.  Any
shares of Class A Common  Stock that are issued  pursuant to either of the Notes
Exchange  Offer  options  will be subject to the same  lock-up  provisions  that
currently apply to our restricted common stock. The Exchange Offer was also made
to the holders of the $3,000 of notes payable  issued in connection  with the HS
acquisition.  In addition  to the Notes  Exchange  Offer we are  offering to our
existing note holders and to holders of our restricted  common stock,  $1,000 of
new Convertible  Notes.  The deadline for responding to the Notes Exchange Offer
is February  27,  2004.  The Notes  Exchange  Offer is subject  to,  among other
things,  definitive documents with mutually agreeable terms and conditions to be
entered into by the parties.  The purpose of the Exchange  Offer is to reduce or
eliminate our debt service requirements in the near term.

Other  significant  commitments  consist  of  obligations  under  non-cancelable
operating leases that totaled $18,694 as of December 31, 2003 and are payable in
varying  monthly  installments  through 2015.  As of December 31, 2003,  minimum
future  operating  lease payments for the years ended  December 31, 2004,  2005,
2006, 2007, 2008 and thereafter (in total) were $2,355,  $2,280, $2,178, $2,160,
$2,189 and $7,532, respectively.

During the year ended  March 31,  2003 and the nine months  ended  December  31,
2003,  our  operations  have been  financed  primarily  through  equity and debt
financing,  most  recently  the  completion  of our initial  public  offering in
November  2003 that  generated  net cash  receipts of $1,074.  However,  we have
incurred  substantial  losses and  negative  cash flows  from  operations  since
inception.  During  the year  ended  March 31,  2003 and the nine  months  ended
December 31, 2003,  we have incurred  losses of $3,404 and $2,333  respectively,
and  negative   cash  flows  from   operating   activities  of  $760  and  $599,
respectively.  In  addition,  we have an  accumulated  deficit  of $12,227 as of
December 31, 2003. Furthermore,  we have debt service requirements of $2,500 for
the twelve  months  beginning in March 2004,  of which  $1,900 of principal  and
interest payments are due by December 31, 2004.  Management expects that we will


                                       23


continue  to  generate   operating  losses  and  negative  cash  flows  for  the
foreseeable future due to the continued efforts related to the identification of
acquisition targets, marketing and promotional activities and the development of
relationships with other businesses.  Certain of these costs could be reduced if
working  capital  decreased.  We may attempt to raise  additional  capital  from
various sources for future acquisitions or for working capital as necessary, but
there is no  assurance.  There  is no  assurance  that  such  financing  will be
completed  as  contemplated  or under  terms  acceptable  to us or our  existing
shareholders.  Failure to generate additional revenues, raise additional capital
or manage  discretionary  spending  could have a material  adverse effect on our
ability to continue as a going  concern  and to achieve  its  intended  business
objectives

Our management  believes that the net proceeds  generated from the IPO, combined
with our cash on hand and cash receipts  from existing and acquired  operations,
will be  sufficient  to permit us to  continue  our  operations  for at least 12
months from the date of this Form 10-QSB.

Related party transactions

A. Dale Mayo and Brett E. Marks  invested  $250 and $125,  respectively,  in our
offering of one-year 8% notes and received  warrants to purchase 4,601 and 2,301
shares,  respectively,  of our Class A Common  Stock at $0.05 per  share.  These
notes were repaid prior to March 31, 2002. Messrs.  Mayo and Marks invested $250
and $125,  respectively,  in our offering of five-year 8%  promissory  notes and
received warrants to purchase 25,000 and 12,500 shares, respectively, of Class A
Common Stock at $0.05 per share.  In September  2003,  all of the warrants  that
were  attached to our one-year and  five-year  promissory  notes held by Messrs.
Mayo and Marks were  exercised.  As of December 31, 2003,  the  principal due to
these executive officers of $375 is included in notes payable.

Warren H. Colodner,  a former  director of our company,  is a partner in the law
firm of  Kirkpatrick  & Lockhart  LLP,  which  provides  legal  services  to us,
including  handling legal matters  related to our IPO. For the nine months ended
December 31, 2003 and 2002, we paid approximately $606 and $85, respectively, to
this firm.  Mr.  Colodner  was granted  options to purchase  4,000 shares of our
Class A Common Stock.

Robert  Davidoff,  a director of our  company,  is the  general  partner of CMNY
Capital II, L.P.,  which holds 157,927 shares of our Class A Common Stock, and a
director of Sterling/Carl Marks Capital,  Inc., which holds 51,025 shares of our
Class A Common Stock. CMNY Capital II, L.P. also invested $1,000 in our offering
of  one-year  promissory  notes,  which was repaid in March 2002,  and  invested
$1,000 in our offering of five-year  promissory  notes. The warrants attached to
such one-year and five-year notes were exercised in August 2003 and are included
in the share  numbers  above.  Mr.  Davidoff  has also been  granted  options to
purchase 4,000 shares of Class A Common Stock.

Wayne  Clevenger  and Matthew  Finlay,  two of our  directors,  are directors of
MidMark  Equity  Partners II, L.P., or MidMark.  MidMark  purchased our Series A
Preferred Stock, Series B Preferred Stock and contingent warrants,  all of which
were  exchanged  for  2,207,976  shares of Class A Common Stock in November 2003
pursuant to the Exchange Agreement. See "--Liquidity and capital resources."

MidMark also purchased $333 of one-year  notes,  which was repaid in April 2002,
and was issued 6,902 of the one-year  notes  warrants,  which were  exercised in
October  2003.  In  addition,  we paid MidMark a $75  investment  banking fee in
connection  with the  issuance  of the  Series A and  Series B  Preferred  Stock
financings.

John L.  O'Hara,  a member of our board of  advisors,  is the  President of John
O'Hara  Contracting,  Inc.,  which performs  construction  and other work at our
IDCs.  Mr.  O'Hara has  invested  $50 in our  five-year  notes,  and holds 5,000
five-year note attached  warrants.  This contractor has been paid $10 and $5 for
the nine months  ended  December 31, 2003 and 2002,  respectively.  In addition,
John O'Hara  Contracting,  Inc.  owns 8,000 shares of our Class A Common  Stock,
issued as partial  consideration for work performed during the fiscal year ended
March 31, 2001.

Edward H.  Herbst,  a member of our board of  advisors,  is a partner in Herbst-
Musciano Architects/Planners,  an architectural services firm that performs work
at our IDCs.  This firm was paid $1 for the nine months ended December 31, 2003.
In  addition,  Mr.  Herbst  holds  options to purchase 600 shares of our Class A
Common Stock at an exercise price of $12.50 per share.

In  connection  with the HS  acquisition,  we purchased  all of the  outstanding
capital stock of HS from its stockholders,  David Gajda,  Robert Jackovich,  and
certain  employees  of HS who held stock  options on November  3, 2003.  Messrs.
Gajda  and  Jackovich  will  continue  as  executive  officers  of HS under  new
employment agreements and together with the optionees,  received an aggregate of
400,000 shares of our Class A Common Stock.

HS and Hollywood  Media  Center,  LLC, a limited  liability  company that is 95%
owned by David Gajda, one of the sellers,  and the President of HS, entered into
a Commercial  Property  Lease,  dated January 1, 2000,  for 2,115 square feet of
office  space at 1604  Cahuenga  Blvd.,  Hollywood,  CA.  Under the terms of our
acquisition of HS, we have assumed HS's obligations under this lease,  including
the monthly rental payments of $2. The term of the lease expired on December 31,
2003 and was renewed on a month-to-month basis on the same terms.


                                       24


In connection with Russell J. Wintner's employment arrangement with AccessDM, in
November  2003,  AccessIT paid Mr.  Wintner a finder's fee of $20, in connection
with his efforts related to the HS acquisition.

We entered into a consulting  agreement  with Kevin A. Booth,  a co-founder  and
director of our Company,  following the termination of his employment with us as
of July 5, 2003.  Under the terms of the agreement,  Mr. Booth agreed to provide
consulting  services to us in connection with the IPO and our acquisition of HS,
for which we paid him $10 per month (plus any reasonable out-of-pocket expenses)
for the period  beginning on July 5, 2003 through  September  30, 2003.  We also
paid Mr. Booth a $20 bonus in November 2003 in connection with the completion of
the IPO. After  September 30, 2003, we may, in our sole  discretion,  retain Mr.
Booth's  services for future projects on mutually agreed to terms. Mr. Booth has
agreed that the term of his  confidentiality,  non-solicitation  and non-compete
agreement,  which he entered  into as of April 10,  2000,  will remain in effect
through July 4, 2004.

Quantitative and qualitative disclosures about market risk

Our business is currently  principally  in the United States.  As a result,  our
financial  results  are not  affected  by  factors  such as  changes  in foreign
currency  exchange rates or economic  conditions in foreign  markets.  We do not
engage in hedging  transactions  to reduce our  exposure  to changes in currency
exchange rates,  although if the geographical scope of our business broadens, we
may do so in the future.

Our exposure to market risk for changes in interest  rates relates  primarily to
the  increase or  decrease in the amount of interest  income that we can earn on
our invested  cash.  Because we  currently  do not have any variable  rate debt,
there is no risk associated with fluctuating interest expense. We do not plan to
use any derivative financial instruments.  We plan to help ensure the safety and
preservation of invested principal funds by limiting default risks,  market risk
and investment risk. We plan to mitigate our default risk by investing generally
in low-risk securities.

Recent Accounting Pronouncements

On December 17, 2003,  the  Securities  and Exchange  Commission  issued Staff
Accounting  Bulletin ("SAB") No. 104, "Revenue  Recognition," which supercedes
SAB No. 101,  "Revenue  Recognition  in Financial  Statements."  SAB No. 104's
primary  purpose is to rescind  accounting  guidance  contained in SAB No. 101
related to multiple  element revenue  arrangements,  superceded as a result of
the  issuance  of  EITF  00-21,  "Accounting  for  Revenue  Arrangements  with
Multiple  Deliverables."  Additionally,  SAB No.  104  rescinds  the  "Revenue
Recognition in Financial  Statements  Frequently  Asked Questions and Answers"
issued  with SAB No.  101 that had been  codified  in SEC Topic  13,  "Revenue
Recognition."  The  adoption  of SAB No.  104 did not have any  impact  on our
Consolidated Statement of Operations.


                                       25


Item 3.  Controls and Procedures.

As of the end of the period covered by this report,  we conducted an evaluation,
under the  supervision  and with the  participation  of our principal  executive
officer and principal  financial officer, of the effectiveness of our disclosure
controls and  procedures  (as defined in Rules 13a-15  and15d-15 of the Exchange
Act). Based on this evaluation,  our principal  executive  officer and principal
financial  officer  concluded  that our  disclosure  controls and procedures are
effective to ensure that  information  required to be disclosed by us in reports
that we file or submit under the Exchange Act is recorded, processed, summarized
and reported  within the time periods  specified in the  Securities and Exchange
Commission  rules and forms. It should be noted that the design of any system of
controls  is based in part upon  certain  assumptions  about the  likelihood  of
future  events,  and there can be no  assurance  that any design will succeed in
achieving its stated goals under all potential future conditions,  regardless of
how remote.

There was no change in our internal control over financial  reporting during our
most recently  completed  fiscal  quarter that has  materially  affected,  or is
reasonably  likely to materially  affect,  our internal  controls over financial
reporting.

PART II. OTHER INFORMATION


Item 2.  Changes in Securities.

 (c) On  December  22,  2003,  we signed an  agreement  to  purchase  all of the
outstanding  common stock of Core Technology  Services,  Inc., and on January 9,
2004,  the  acquisition  was  consummated.  The initial  purchase price included
100,000  shares of our Class A Common Stock,  which shares are  restricted as to
their  further  sale or  transfer.  The  issuance  of this stock was exempt from
registration  in reliance on Section  4(2) of the  Securities  Act of 1933.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" for additional information regarding such acquisition.

Item 5.  Other Information.

     On February 3, 2004, we sent a notice to the holders of our notes  payable,
offering to  exchange  the  existing  5-Year  Notes for one of two options  (the
"Notes Exchange Offer"). One option is to exchange the existing 5-Year Notes for
restricted Class A Common Stock at a proposed  exchange rate of $3.57 per share.
The other option is to exchange the  existing  5-Year Notes for new  convertible
notes, (the  "Convertible  Notes") with proposed terms including (i) an interest
rate of 6.0% per year, payable quarterly,  (ii) principal  repayments  beginning
two years after the date that the current  5-Year Notes are presently  scheduled
to  begin  principal  repayments,  (iii)  principal  repayments  of  5%  of  the
Convertible Notes amount would occur in equal quarterly  installments for eleven
quarters,  with a balloon payment of all remaining principal and interest in the
twelfth quarter, and (iv) the Convertible Notes will be convertible into Class A
Common Stock anytime,  at the option of the holder, at 120% of the closing price
of our publicly  traded Class A Common Stock on the date of the exchange.  It is
anticipated  that any shares of Class A Common Stock that are issued pursuant to
either of the Notes  Exchange  Offer options will be subject to the same lock-up
provisions  that currently  apply to our restricted  common stock.  The Exchange
Offer was also made to the  holders  of the  $3,000 of notes  payable  issued in
connection with the HS acquisition.  The anticipated  deadline for responding to
the Notes  Exchange  Offer is February 27,  2004.  The Notes  Exchange  Offer is
subject to, among other things,  definitive  documents  with mutually  agreeable
terms and  conditions  to be entered  into by the parties.  The  proposed  terms
described above may be different than the definitive  terms. The main purpose of
the Exchange  Offer is to reduce or eliminate our debt service  requirements  in
the near term.

In addition to the Notes  Exchange  Offer,  we are offering to our existing note
holders and to holders of its restricted common stock, $1,000 of new Convertible
Notes.


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

(a)  Exhibits

     The exhibits are listed in the Exhibit Index beginning on page 28 herein.

(b) Reports on Form 8-K.

     None.


                                       26


SIGNATURES

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


                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                                  (Registrant)

Date:  February 13, 2004            By: /s/  A. Dale Mayo
                                        ----------------------------------
                                        A. Dale Mayo
                                        President and Chief Executive
                                        Officer and Director
                                        (Principal Executive Officer)


Date:  February 13, 2004            By: /s/ Brian D. Pflug
                                        ----------------------------------
                                        Brian D. Pflug
                                        Senior Vice President-Accounting &
                                         Finance
                                        (Principal Financial Officer)



                                      27






EXHIBIT INDEX

Exhibit Number    Description

2.4     --  Stock Purchase Agreement, dated December 22, 2003, between the
            Registrant,   Core   Technology   Services,   Inc.,  a  New  York
            corporation, and Core Technology Services, Inc.'s stockholders.

3.3     --  Fourth Amended and Restated Certificate of Incorporation of the
            Registrant.

4.10    --  Registration Rights Agreement, dated as of January 9, 2004,
            between Registrant and Erik B. Levitt.

10.33   --  Employment Agreement, dated as of January 9, 2004, between Core
            Technology Services, Inc. and Erik B. Levitt

10.34   --  Confidentiality, Inventions And Noncompete Agreement, dated as of
            January 9, 2004, made by Erik B. Levitt in favor of Registrant.

31.1    --  Officer's Certificate Pursuant to 15 U.S.C. Section  7241, as
            Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of  2002.

31.2    --  Officer's  Certificate  Pursuant to 15 U.S.C.  Section  7241,  as
            Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

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

32.2    --  Certification  Pursuant to 18 U.S.C.  Section 1350, as Adopted
            Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.


     All of the above-referenced Exhibits are filed herewith.



                                       28