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: SEPTEMBER 30, 2004

 ( ) 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.
                 (Name of Small Business Issuer 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, INCLUDING AREA CODE)
                ------------------------------------------------


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


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

As of November 12, 2004,  8,857,722  shares of Class A Common  Stock,  $.001 par
value,  and  1,005,811  shares of Class B Common  Stock,  $.001 par value,  were
outstanding.

Transitional Small Business Disclosure Format (check one): Yes [  ] No [X]





                     ACCESS INTEGRATED TECHNOLOGIES, INC.
                                   FORM 10-QSB
                                    CONTENTS

 PART I -- FINANCIAL INFORMATION
                                                                            Page

     Item 1. Consolidated Financial Statements

             Consolidated Balance Sheet at September 30, 2004
             (unaudited)                                                      2

             Consolidated Statements of Operations for the
             three months ended September 30, 2003 and 2004
             (unaudited)                                                      3

             Consolidated Statements of Operations for the six
             months ended September 30, 2003 and 2004 (unaudited)             4

             Consolidated Statements of Cash Flows for the six
             months ended September 30, 2003 and 2004 (unaudited)             5

             Notes to Consolidated Financial Statements (unaudited)           6

     Item 2. Management's Discussion and Analysis of Financial
             Condition and Results of Operations                             14

     Item 3. Controls and Procedures                                         23

PART II -- OTHER INFORMATION

     Item 1. Legal Proceedings                                               24

     Item 2. Unregistered Sales of Equity Securities and Use of Proceeds     24


     Item 4. Submission of Matters to a Vote of Security Holders             24

     Item 5. Other Information                                               25

     Item 6. Exhibits                                                        25

     Signatures                                                              26

     Exhibit Index                                                           27



                                       1





                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                           CONSOLIDATED BALANCE SHEET
                      (In thousands, except for share data)
                                   (unaudited)


                                                                                        SEPTEMBER 30, 2004
                                                                                        ------------------
                                   ASSETS
CURRENT ASSETS
                                                                                                    
Cash and cash equivalents...................................................                        $2,778
Accounts receivable, net....................................................                           775
Prepaid and other current assets............................................                           500
Unbilled revenue............................................................                            38
                                                                                                        --
Total current assets........................................................                         4,091
                                                                                                     -----

Property and equipment, net.................................................                         6,318
Intangible assets, net......................................................                         3,495
Capitalized software costs, net.............................................                         1,605
Goodwill....................................................................                         5,371
Deferred costs..............................................................                           199
Unbilled revenue, net of current portion....................................                            82
Security deposits...........................................................                           326
                                                                                                       ---
Total assets................................................................                       $21,487
                                                                                                   =======

LIABILITIES, REDEEMABLE STOCK AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable and accrued expenses.......................................                        $1,241
Current portion of notes payable............................................                           999
Current portion of customer security deposits...............................                            40
Current portion of capital leases...........................................                            12
Current portion of deferred revenue.........................................                           476
Current portion of deferred rent expense....................................                            41
                                                                                                        --
Total current liabilities...................................................                         2,809
                                                                                                     -----

Notes payable, net of current portion.......................................                         4,904
Customer security deposits, net of current portion..........................                           119
Deferred revenue, net of current portion....................................                           243
Capital leases, net of current portion......................................                            25
Deferred rent expense.......................................................                           927
Deferred tax liability......................................................                         1,364
                                                                                                     -----
Total liabilities...........................................................                        10,391
                                                                                                    ------

COMMITMENTS AND CONTINGENCIES (See Note 6)

Redeemable Class A common stock, issued and outstanding, 53,534 shares......                           244

Stockholders' Equity:
Class A common stock, $0.001 par value per share; 40,000,000 shares
authorized; shares issued and outstanding, 8,530,552 .......................                             9
Class B common stock, $0.001 par value per share; 15,000,000 shares
authorized; shares issued and outstanding, 1,005,811 .......................                             1
Treasury stock, at cost; 9,140 shares.......................................                           (32)
Additional paid-in capital..................................................                        28,242
Accumulated deficit.........................................................                       (17,368)
                                                                                                  --------
Total stockholders' equity..................................................                        10,852
                                                                                                    ------
Total liabilities, redeemable stock and stockholders' equity................                       $21,487
                                                                                                   =======


See accompanying notes to consolidated financial statements.


                                       2


                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
               (In thousands, except for share and per share data)
                                   (unaudited)



                                                                                        THREE MONTHS ENDED
                                                                                        ------------------
                                                                                           SEPTEMBER 30,
                                                                                           -------------
                                                                                                  
                                                                                      2003             2004
                                                                                      ----             ----
Revenues:
 Media services..........................................................             $ --             $661
 Data center services....................................................            1,408            1,524
                                                                                     -----            -----
Total revenues...........................................................            1,408            2,185

Costs of revenues (exclusive of depreciation and amortization shown below):
 Media services..........................................................               --              219
 Data center services....................................................              881            1,031
                                                                                       ---            -----
Total costs of revenues..................................................              881            1,250

Gross profit.............................................................              527              935

Operating expenses:
Selling, general and administrative (excludes non-cash stock-based
compensation of $4 in 2003 and $0 in 2004)...............................              595            1,182
Provision for doubtful accounts..........................................                7              527
Research and development.................................................               --              120
Non-cash stock-based compensation........................................                4               --
Depreciation and amortization............................................              619              788
                                                                                       ---              ---

Total operating expenses.................................................            1,225            2,617
                                                                                     -----            -----

Loss from operations.....................................................             (698)          (1,682)

Interest income..........................................................                1               --
Interest expense.........................................................             (131)             (91)
Non-cash interest expense................................................             (110)             (66)
Other income, net........................................................               12               56
                                                                                        --               --
Net loss before income taxes.............................................             (926)          (1,783)

Income tax benefit.......................................................               --               78
                                                                                        --               --

Net loss.................................................................             (926)          (1,705)

Accretion related to redeemable convertible preferred stock..................         (237)              --
Accretion of preferred dividends.........................................              (91)              --
                                                                                       ----              --

Net loss available to common stockholders................................          $(1,254)         $(1,705)

Net loss available to common stockholders per common share:
Basic and diluted........................................................           $(0.40)          $(0.18)
                                                                                    ======           ======

Weighted average number of common shares outstanding:
Basic and diluted........................................................        3,116,437        9,586,018
                                                                                 =========        =========




See accompanying notes to consolidated financial statements.


                                       3


                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
               (In thousands, except for share and per share data)
                                   (unaudited)



                                                                                        SIX MONTHS ENDED
                                                                                        ----------------
                                                                                          SEPTEMBER 30,
                                                                                          -------------
                                                                                                 
                                                                                      2003            2004
                                                                                      ----            ----
Revenues:
 Media services..........................................................             $ --          $1,196
 Data center services....................................................            2,829           3,200
                                                                                     -----           -----
Total revenues...........................................................            2,829           4,396

Costs of revenues (exclusive of depreciation and amortization shown below):
 Media services..........................................................               --             342
 Data center services....................................................            1,749           2,040
                                                                                     -----           -----
Total costs of revenues..................................................            1,749           2,382

Gross profit.............................................................            1,080           2,014

Operating expenses:
Selling, general and administrative (excludes non-cash stock-based
compensation of $10 in 2003 and $4 in 2004)..............................            1,149           2,286
Provision for doubtful accounts..........................................               12             576
Research and development.................................................               --             167
Non-cash stock-based compensation........................................               10               4
Depreciation and amortization............................................            1,239           1,562
                                                                                     -----           -----

Total operating expenses.................................................            2,410           4,595
                                                                                     -----           -----

Loss from operations.....................................................           (1,330)         (2,581)

Interest income..........................................................                2              --
Interest expense.........................................................             (246)           (188)
Non-cash interest expense................................................             (191)           (113)
Other income, net........................................................                5              45
                                                                                         -              --
Net loss before income taxes and minority interest in subsidiary.........           (1,760)         (2,837)

Income tax benefit.......................................................               --             156
                                                                                        --             ---
Net loss before minority interest in subsidiary..........................           (1,760)         (2,681)

Minority interest in subsidiary..........................................               --              10
                                                                                        --              --

Net loss.................................................................           (1,760)         (2,671)

Accretion related to redeemable convertible preferred stock..............             (463)             --
Accretion of preferred dividends.........................................             (180)             --
                                                                                      -----             --

Net loss available to common stockholders................................          $(2,403)        $(2,671)
                                                                                   ========        =======

Net loss available to common stockholders per common share:
Basic and diluted........................................................           $(0.78)         $(0.29)
                                                                                    ======          ======

Weighted average number of common shares outstanding:
Basic and diluted........................................................        3,070,862       9,304,008
                                                                                 =========       =========


See accompanying notes to consolidated financial statements.



                                       4


                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (In thousands - unaudited)



                                                                                        SIX MONTHS ENDED
                                                                                        ----------------
                                                                                          SEPTEMBER 30,
                                                                                          -------------
                                                                                                 
                                                                                      2003            2004
                                                                                      ----            ----
Cash flows from operating activities:
Net loss........................................................................   $(1,760)        $(2,671)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization...................................................     1,239           1,562
Amortization of software development costs......................................        --             126
Amortization of deferred tax liability..........................................        --            (156)
Provision for doubtful accounts.................................................        12             576
Non-cash stock-based compensation...............................................        10               4
Non-cash interest expense.......................................................       191             113
Minority interest...............................................................        --             (10)
Gain on exchange of minority interest shares....................................        --             (13)
Decrease in fair value of common stock warrants                                         --             (91)
Changes in operating assets and liabilities:
Accounts receivable.............................................................       (95)           (343)
Prepaid and other current assets................................................      (606)           (204)
Other assets....................................................................       (64)             23
Accounts payable and accrued expenses...........................................      (199)           (129)
Deferred revenue................................................................       (37)           (307)
Other liabilities...............................................................       129              86
                                                                                       ---              --

Net cash used in operating activities...........................................    (1,180)         (1,434)
                                                                                    -------         -------

Cash flows from investing activities:
Purchases of property and equipment.............................................      (124)         (1,273)
Purchase of intangible assets...................................................        --             (28)
Additions to capitalized software costs.........................................        --            (303)
                                                                                        --            -----

Net cash used in investing activities...........................................      (124)         (1,604)
                                                                                      -----         -------

Cash flows from financing activities:
Net proceeds from issuance of notes payable and warrants........................     1,230              --
Repayment of notes payable......................................................        --            (448)
Principal payments on capital leases............................................      (216)           (113)
Repurchase of common stock......................................................        --             (32)
Proceeds from issuance of common stock..........................................        21           4,079
                                                                                        --           -----

Net cash provided by financing activities.......................................     1,035           3,486
                                                                                     -----           -----

Net (decrease) increase in cash and cash equivalents............................      (269)            448
Cash and cash equivalents at beginning of period................................       956           2,330
                                                                                       ---           -----

Cash and cash equivalents at end of period......................................      $687          $2,778
                                                                                      ====          ======





See accompanying notes to consolidated financial statements.



                                       5



                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               (In thousands, except for share and per share data)
                                   (unaudited)

NOTE 1. NATURE OF OPERATIONS

Access Integrated  Technologies,  Inc. ("AccessIT") was incorporated in Delaware
in March 2000. Access Digital Media Inc. ("AccessDM"), a wholly owned subsidiary
of AccessIT,  was incorporated in Delaware in February 2003. Hollywood Software,
Inc.  ("Hollywood  SW") was  incorporated in California in October 1997, and was
acquired  by  AccessIT  on November  3, 2003.  Core  Technology  Services,  Inc.
("Core")  was  incorporated  in New York in November  1995,  and was acquired by
AccessIT  on January  9,  2004.  In June  2004,  we began  referring  to Core as
AccessIT Managed Services ("Managed Services"). AccessIT, AccessDM, Hollywood SW
and Managed  Services  are  referred to herein  collectively  as the  "Company".
AccessIT 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  ("ASPs"),  Streaming
and Content  Delivery  Service  Providers,  storage  outsourcers,  and small and
medium sized  enterprises.  The Company currently  operates nine IDCs located in
eight states:  Arkansas,  Kansas,  Maine, New Hampshire,  New Jersey,  New York,
Texas and  Virginia,  plus a dedicated  digital  delivery  site in Los  Angeles,
California. AccessDM was formed to utilize AccessIT's existing infrastructure to
store and distribute  digital content to movie theaters and other remote venues.
Hollywood SW is a 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.  Managed Services is a managed service provider
of information technologies;  its primary offering is to provide managed network
services through its global network command center.

BASIS OF PRESENTATION

The accompanying  unaudited  consolidated interim financial information has been
prepared by AccessIT.  The unaudited consolidated financial statements have been
prepared in accordance  with  generally  accepted  accounting  principles in the
United  States  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.

For the six months ended  September 30, 2003 and 2004, the Company  incurred net
losses of $1,760 and $2,671 respectively, and negative cash flows from operating
activities of $1,180 and $1,434,  respectively.  In addition, the Company has an
accumulated  deficit of $17,368  as of  September  30,  2004.  Furthermore,  the
Company has debt  service  requirements  (including  interest) of $1,325 for the
twelve  months  beginning in October 2004.  Management  expects that the Company
will continue to generate  operating  losses for the  foreseeable  future due to
depreciation   and   amortization,   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  September  30,  2004,  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
accompanying  unaudited  consolidated  financial  statements  do not reflect any
adjustments which may result from the outcome of such uncertainties.


                                       6


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  Form  10-KSB for the fiscal year ended March 31, 2004 filed with the
Securities and Exchange Commission ("SEC").  Certain  reclassifications of prior
period data have been made to conform with the current presentation.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION

The  unaudited   consolidated  financial  statements  include  the  accounts  of
AccessIT,   AccessDM,  Hollywood  SW  and  Managed  Services.  All  intercompany
transactions and balances have been eliminated.

REVENUE RECOGNITION

Revenues in the Media Services segment primarily consist of software and related
revenues,  generated by Hollywood  SW.  Software  revenues are  accounted for in
accordance with Statement of Position 97-2, "Software Revenue Recognition" ("SOP
97-2"), and Staff Accounting Bulletin No. 104 "Revenue  Recognition in Financial
Statements" ("SAB No. 104"). The Company's  software revenues are generated from
the  following  primary  sources:  (1) software  licensing,  including  customer
licenses  and  ASP  agreements,  (2)  software  maintenance  contracts,  and (3)
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  events for
licensing of the Company's products. Such amounts are deferred until the revenue
recognition  criteria have been met, which  typically  occurs after delivery and
acceptance.

For  arrangements  with  multiple  elements  (e.g.,  delivered  and  undelivered
products,  maintenance and other services),  the Company  separately  negotiates
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 the Company is not able to determine fair
value of each element and the services are essential to the functionality of the
software, percentage-of-completion accounting is followed to recognize revenue.

Customers not wishing to license and operate the software themselves may use the
software through an ASP arrangement,  in which the Company hosts the application
and provides  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 (1) a portion or the entire  contract
amount  cannot be  recognized  as revenue due to  non-delivery  or acceptance of
licensed software or custom  programming,  (2) incomplete  implementation of ASP
service arrangements, or (3) 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


                                       7


amounts are classified as deferred revenue in the unaudited Consolidated Balance
Sheet and are  recognized  as revenue in accordance  with the Company's  revenue
recognition policies described above.

Revenues in the Media  Services  segment also include  digital  cinema - related
revenues generated by AccessDM. These revenues consist of (1) satellite delivery
revenues,  (2) data encryption and preparation fee revenues and (3) landing fees
for  delivery  to  each  movie  theatre.  These  revenues  are  recognized  upon
completion of the related services.

Revenues in the Data Center Services  segment consist  primarily of license fees
for  colocation,  riser access  charges,  electric and cross connect  fees,  and
non-recurring installation and consulting fees. Revenues from colocation,  riser
access  charges,  electric  and cross  connect  fees are billed  monthly and, in
accordance  with  SAB No.  104,  are  recognized  ratably  over  the term of the
contract,  generally  one 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  collected
prior to satisfying  the above revenue  recognition  criteria are  classified as
deferred  revenue.  Amounts  satisfying  revenue  recognition  criteria prior to
billing are classified as unbilled revenue.

In addition,  within our Data Center Services segment, Managed Services revenues
consist  of network  monitoring  and  maintenance  fees.  These fees  consist of
monthly  recurring  billings  pursuant to  contracts,  which are  recognized  as
revenues in the month earned,  and other billings which are recognized on a time
and materials basis in the period in which the services were provided.

CAPITALIZED SOFTWARE COSTS

The Company accounts for software development costs under Statement of Financial
Accounting  Standards  ("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  until  the  product  is  available  for  general  release.  Amounts
capitalized  as  software   development  costs  are  generally  amortized  on  a
straight-line  basis over five years. The Company reviews  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 for the six months
ended  September 30, 2004.  Amortization  of  capitalized  software  development
costs,  included  in costs of  revenues,  for the  three  and six  months  ended
September 30, 2004 amounted to $67 and $126, respectively.

NET LOSS PER SHARE AVAILABLE TO COMMON STOCKHOLDERS

Computations  of basic and  diluted  net loss per share of Class A Common  Stock
("Class A Share") and Class B Common Stock  (collectively,  "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 shares of Common Stock  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  shares of Common Stock that would have been outstanding if
the  dilutive  potential  shares  of  Common  Stock  had  been  issued  and were
outstanding.  The Company has  incurred  net losses for the three and six months
ending September 30, 2003 and 2004; therefore,  the impact of dilutive potential
shares of Common Stock has been  excluded  from the  computation  as it would be
anti-dilutive.

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

                                                                SEPTEMBER 30,
                                                             2003           2004
                                                             ----           ----

Stock options..........................................     306,397      544,897
1-Year Notes Warrants..................................       7,619           --


                                       8


5-Year Notes Warrants..................................      32,500           --
2001 Warrants..........................................     430,205           --
Contingent Warrants A-C................................     680,092           --
Underwriter warrants...................................          --      120,000
Mandatorily redeemable convertible preferred stock.....   8,202,929           --
Shares issuable related to convertible notes...........          --      307,871
Private Placement Warrants.............................          --      304,375

STOCK-BASED COMPENSATION

The Company has stock based  employee  compensation  plans,  which are described
more  fully  in Note 5.  The  Company  accounts  for its  stock  based  employee
compensation  plans 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 - Transaction 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
stock  option  grants made in 1995 and future  years 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 to stock based compensation:




                                                                 THREE MONTHS ENDED       SIX MONTHS ENDED
                                                                 ------------------       ----------------
                                                                     SEPTEMBER 30,          SEPTEMBER 30,
                                                                     -------------          -------------
                                                                   2003        2004         2003       2004
                                                                   ----        ----         ----       ----

                                                                                             
Net loss as reported...........................................   $(926)    $(1,705)     $(1,760)   $(2,671)
Stock-based compensation expense included in net loss..........       4          --           10          4
Stock-based compensation expense determined under fair value
based method, net of related income tax benefits...............    (102)       (152)        (233)      (306)
                                                                --------    --------     --------   --------
Pro forma net loss............................................. $(1,024)    $(1,857)     $(1,983)   $(2,973)
                                                                ========    ========     ========   ========

Basic and diluted net loss available to common stockholders
per share:
As reported....................................................  $(0.40)     $(0.18)      $(0.78)    $(0.29)
Pro forma......................................................  $(0.43)     $(0.19)      $(0.86)    $(0.32)




USE OF ESTIMATES

The  preparation  of  consolidated   financial  statements  in  conformity  with
accounting  principles  generally  accepted  in the  United  States  of  America
requires  management to make estimates and assumptions  that affect the reported
amounts  of assets and  liabilities  at the date of the  consolidated  financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting  period.  The Company's most significant  estimates related to revenue
recognition,  capitalization  of software  development  costs,  amortization  of
intangible assets and depreciation of fixed assets.  Actual results could differ
from those estimates.

NOTE 3. NOTES PAYABLE

In February  2002, the Company  commenced an offering of 5-year 8%  subordinated
promissory notes (the "5-Year Notes") with detachable warrants to purchase Class
A Shares (the "5-Year Notes  Warrants").  During the six months ended  September
30, 2003,  the Company raised an aggregate of $1,230 from the issuance of 5-Year
Notes to several  investors.  Through  March 31,  2004 the  Company had raised a
total of $4,405 from the issuance of 5-Year Notes and no additional 5-Year Notes
were issued during the six months ended  September 30, 2004. As of September 30,
2004,  5-Year Notes Warrants to purchase 440,500 Class A Shares were issued,  of
which 5-Year Warrants to purchase  123,000 Class A Shares were issued during the
six months ended September 30, 2003 (see Note 5).

In November 2003, the Company issued two 8% notes payable totaling $3,000 to the
founders of Hollywood SW as part of the purchase price for Hollywood SW (the "HS
Notes").  During the six months ended  September  30, 2004,  the Company  repaid
principal of $378 on the HS Notes.


                                       9


In February  2004,  the Company sent a notice to the holders of the 5-Year Notes
and the HS Notes offering to exchange (the  "Exchange  Offer") the principal and
accrued  interest of the outstanding  5-Year Notes and the HS Notes for, at each
note holder's  election,  either (1) unregistered  Class A Shares at an exchange
rate of $3.57 per share (the  "Share  Option") or (2)  Subordinated  Convertible
Promissory  Notes  ("Convertible  Notes"),  which are  convertible  into Class A
Shares at a conversion rate of $5.64 per share (the  "Convertible Note Option").
On March 24,  2004,  the  Exchange  Offer was  completed.  Pursuant to the Share
Option, the Company exchanged 5-Year Notes in the aggregate  principal amount of
$2,480 plus accrued and unpaid interest of $46 for 707,477  unregistered Class A
Shares. Pursuant to the Convertible Note Option, in exchange for 5-Year Notes in
the  aggregate  principal  amount of $1,705 plus accrued and unpaid  interest of
$31, the Company issued  Convertible  Notes which are, as of September 30, 2004,
convertible  into a maximum of  307,871  shares of its Class A Shares (1) at any
time up to the maturity date at each holder's option or (2) automatically on the
date when the average  closing price on the American Stock Exchange of the Class
A Shares for 30  consecutive  trading  days has been  equal to or  greater  than
$12.00.  The  holders of all the HS Notes and holders of 5-Year  Notes  totaling
$220 of principal elected not to participate in the Exchange Offer.

In March 2004, in connection  with its  acquisition  of assets of Boeing Digital
from the Boeing Company  ("Boeing"),  the Company issued a non-interest  bearing
note payable with a face amount of $1,800. The estimated fair value of this note
was  determined  to be $1,367 on the closing date and interest is being  imputed
over the 4 year term of the note, to non-cash  interest expense in the unaudited
Consolidated  Statement of  Operations.  On September 30, 2004, the value of the
note, (including imputed interest) is $1,449 and is included in notes payable in
the unaudited Consolidated Balance Sheet.

In July 2004,  the Company  made early  repayments  totaling $58 for two 5 -Year
Notes,  and the remaining  value of the  underlying 5 - Year Notes  Warrants was
amortized to non-cash interest expense, totaling $19.

During the six months  ended  September  30, 2004,  the Company  made  scheduled
principal payments of $12 on the 5-Year Notes.

NOTE 4. MANDATORILY REDEEMABLE CONVERTIBLE PREFERRED STOCK

PREFERRED STOCK

In  October  2001,  the  Company  issued  3,226,538  shares  of the  Series A 8%
Mandatorily  Redeemable  Convertible  Preferred  Stock (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 Class A Shares (the "2001  Warrant").
In November 2002, the Company issued  4,976,391 shares of Series B 8% Cumulative
Convertible  Preferred Stock, par value $0.001 (the "Series B Preferred  Stock")
the 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 three warrants to purchase  381,909,  144,663
and 100,401 Class A Shares  ("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  Emerging   Issues  Task  Force   ("EITF")  Issue  No.  00-27,
"Application  of  Issue  No.  98-5  to  Certain  Convertible  Instruments".  The
beneficial  conversion  feature was  reflected as an issuance cost and therefore
was reflected as a charge  against the Series A Preferred  Stock and an increase
to additional paid-in capital.  As described below, in November 2003 the Company
exchanged all of its Series A Preferred Stock, Series B Preferred Stock, related
warrants and accumulated dividends for 2,207,976 Class A Shares.

As of September 30, 2003, the carrying value of the Company's Series A Preferred
Stock was 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 Series A Preferred
Stock, and $1,078 represents the beneficial conversion feature.  Total accretion
for the Series A Preferred Stock to its estimated  redemption value was $237 and
$463,  respectively,  during the three and six months ended  September 30, 2003,
respectively  of which $67 and $355 related to the  accretion  to the  estimated
redemption  amount and $54 and $108,  respectively,  related to the accretion of
the  beneficial  conversion  feature.  There was no  accretion  recorded for the
Series B Preferred  Stock for the six months ended  September  30, 2003,  as the
estimated redemption amount was below the original carrying amount of the Series
B Preferred Stock.


                                       10


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 Class A Shares; (2) exchange the 2001 Warrant, Contingent Warrant
A and Contingent Warrant C for 320,000 Class A Shares;  (3) exercise  Contingent
Warrant B to purchase 143,216 Class A Shares on a  cashless-exercise  basis; and
(4)  accept  Class A  Shares  at a price  per  share of  $5.00  pursuant  to the
Company's  November 2003 initial public offering (the "IPO"),  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 Class A Shares as consideration for the conversion of all
accumulated dividends on the Series A and B Preferred Stock. As of September 30,
2004, there is no Series A Preferred Stock or Series B Preferred Stock issued or
outstanding.

NOTE 5. STOCKHOLDERS' EQUITY

CAPITAL STOCK

On June 4,  2004,  the  Company  issued in a  private  placement  (the  "Private
Placement")  1,217,500  unregistered Class A Shares at a sale price of $4.00 per
share.  The total net  proceeds to the Company,  including  fees and expenses to
subsequently  register the securities were approximately  $4,000. The Company is
using the net  proceeds for capital  investments  and for working  capital.  The
Company  also  issued  to  investors  and the  investment  firm  in the  Private
Placement, warrants to purchase a total of 304,375 Class A Shares at an exercise
price of $4.80 per share,  exercisable  upon  receipt  (the  "Private  Placement
Warrants").  The Company  agreed to register  the Class A Shares and the Private
Placement Warrants with the SEC by filing a Form SB-2 on or before July 5, 2004.
The Company filed the Form SB-2 on July 2, 2004,  and the Form SB-2 was declared
effective on July 20, 2004.

In May 2004,  the Company  entered into an agreement  with the holder of 750,000
shares of AccessDM's  common  stock,  to exchange all of those shares for 31,300
unregistered Class A Shares. This transaction was consummated in May 2004 and as
a result,  AccessIT  holds 100% of  AccessDM's  common stock as of September 30,
2004. In connection with the  transaction,  the Company  recorded a gain of $13,
representing  the difference  between the fair value of the Class A Shares given
and the AccessDM  common stock  received.  The gain is included in other income,
net in the unaudited Consolidated Statements of Operations.

In August 2004, the Company's Board of Directors authorized the repurchase of up
to 100,000  Class A Shares.  The shares will be purchased at  prevailing  prices
from  time-to-time in the open market  depending on market  conditions and other
factors.  As of September  30,  2004,  the Company has  purchased  9,140 Class A
Shares for a total purchase price of $32,  including fees, and has been recorded
as Treasury stock in the unaudited Consolidated Balance Sheet.

STOCK OPTION PLAN

Under AccessIT's stock option plan,  AccessIT granted options to purchase 16,000
Class A Shares to its employees, and options to purchase 1,667 Class A Shares to
a vendor in exchange for  services,  during the six months ended  September  30,
2004,  all at an exercise price of $5.00 per share.  In addition,  in July 2004,
AccessIT  granted  options to purchase 5,000 Class A Shares at an exercise price
of $5.00 per share to each of two non-employee members of its Board of Directors
for their Board member  service.  Amortization  of deferred  stock  compensation
amounted to $4 and $0 for the three  months ended  September  30, 2003 and 2004,
respectively,  $10 and $4 for the six months ended  September 30, 2003 and 2004,
respectively, and has been recorded as non-cash stock-based compensation expense
in the  unaudited  Consolidated  Statements  of  Operations.  Also, in May 2004,
options to  purchase  3,334 Class A Shares,  previously  issued to a vendor were
forfeited following the termination of the underlying services agreement.

As of September 30, 2004,  there were options to purchase  55,103 Class A Shares
available for grant under AccessIT's stock option plan.

Under  AccessDM's  stock option plan,  AccessDM issued options to purchase 5,000
shares of its common  stock to an  employee  at an  exercise  price of $0.25 per
share, during the six months ended September 30, 2004. As of September 30, 2004,
AccessDM has issued options to purchase 1,005,000 of its shares to employees.

As of  September  30,  2004 there were  options to  purchase  995,000  shares of
AccessDM common stock available for grant under AccessDM stock option plan.


                                       11


WARRANTS

In  connection  with the  issuance of the 5-Year Notes (see Note 3), the Company
issued 5-Year Notes Warrants to the holders of the 5-Year Notes.  During the six
months ended  September 30, 2003,  the Company  issued 5-Year Notes  Warrants to
purchase  123,000 Class A Shares to the holders of the 5-Year Notes in the ratio
of one-half of a 5-Year Note Warrant for every dollar principal amount of 5-Year
Notes  issued.  As of  September  30, 2004,  5-Year  Notes  Warrants to purchase
440,500  Class A Shares have been issued and were  ascribed  an  estimated  fair
value of $2,202, which was recognized as issuance cost and therefore was charged
against the carrying  value of the related  notes  payable.  In March 2004,  the
Company  completed the Exchange Offer  covering the majority of the  outstanding
5-Year  Notes and  related  warrants  (see  Note 3),  and the  remaining  $1,421
aggregate  amount of underlying  5-Year Notes Warrants was amortized to Non-Cash
Interest  Expense.  During the three months ended September 30, 2003 and 2004, a
total of $6 and $11, 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 six months ended  September 30, 2004, a total of $110
and $191,  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. In addition, in July 2004, the Company made early repayments totaling $58
for two 5 -Year Notes,  and the  remaining  $19 of the  underlying  5-Year Notes
Warrants was amortized to non-cash interest expense.

In connection  with the Private  Placement,  the Company issued to the investors
and to the  investment  firm in the  Private  Placement,  Warrants  to  purchase
304,375  Class A Shares at an  exercise  price of $4.00 per share.  The  Private
Placement Warrants are exercisable from the date of issuance and for a period of
five years thereafter.  However,  the Private Placement Warrants may be redeemed
by the  Company at any time after the date that is one year from the issue date,
upon thirty days  advance  written  notice to the holder,  for $0.05 per Private
Placement  Warrant  to  purchase  one  Class  A  Share,  provided,  that  (i)  a
registration  statement with the SEC is then in effect as to such Class A Shares
and will be in effect  as of a date  thirty  days  from the date of  giving  the
redemption notice and (ii) for a period of twenty (20) trading days prior to the
giving of the  redemption  notice the Class A Shares  have  closed at a price of
$9.20 per share or higher. The Company agreed to register the Class A Shares and
the Private  Placement  Warrants with the SEC by filing a Form SB-2 on or before
July 5, 2004. The Company filed the Form SB-2 on July 2, 2004, and the Form SB-2
was declared effective July 20, 2004.

In accordance with EITF 00-19,  "Accounting for Derivative Financial Instruments
Indexed To, and Potentially Settled In, a Company's Own Stock," and the terms of
the Private Placement Warrants, the fair value of the Private Placement Warrants
were initially accounted for as a liability, with an offsetting reduction to the
carrying value of the common stock.  The warrant  liability was  reclassified to
equity as of the July 20, 2004 effective date of the registration statement.

The fair value of the Private Placement Warrants was estimated to be $797 on the
closing date of the transaction,  using the Black-Scholes  option-pricing  model
with the following assumptions: no dividends: risk-free interest rate 3.94%, the
contractual  life of 5 years  and  volatility  of 72%.  The  fair  value  of the
warrants was re-measured at June 30, 2004 and estimated to be $776. The decrease
in the fair value of $21 from the transaction date to June 30, 2004 was recorded
as a credit to other  income,  net in the  unaudited  Consolidated  Statement of
Operations.  The fair value of the warrants  decreased by $70 from June 30, 2004
to July 20, 2004 and such decrease was recorded as a credit to Other income, net
in the unaudited Consolidated Statement of Operations.

NOTE 6. COMMITMENTS AND CONTINGENCIES

In February 2003, prior to the Company's  acquisition of Hollywood SW, Hollywood
SW  eliminated  the  position  of an  employee  and as part  of the  termination
process,  Hollywood SW 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  unspecified  damages to release the Company from any potential
claims,  including  alleged  improper  classification  as an exempt employee and
unpaid vacation time. In February 2004, the employee's  attorney filed a lawsuit
in  California  seeking  unspecified  damages.  In September  2004,  the Company
settled the matter for a cash payment to the former  employee of $75 in exchange
for the Company's receipt of a general release from liability from the employee.

On July 2, 2004, the Company  received  notice that certain  creditors of one of
its data center customers filed an involuntary  bankruptcy  petition against the
customer.  On July  14,  2004,  the  customer  agreed  to the  entry of an order
granting  relief under Chapter 11 of the United States  Bankruptcy Code and then


                                       12


converted  the  Chapter  11  reorganization  to  Chapter  7  liquidation.  As of
September 30, 2004,  the Company had accounts  receivable of $121,  representing
approximately   2  months  of  service   charges,   recorded  on  the  unaudited
Consolidated  Balance  Sheet  related to this  customer.  In  addition,  through
September  30, 2004 the Company  had $499 of  unbilled  revenue  related to this
customer.  The Company has provided an  allowance  for $499 against the unbilled
revenue,  and is shown in the Provision  for doubtful  accounts in the unaudited
Consolidated Statement of Operations.  The Company has a first security interest
in the customer's  accounts  receivable and the bankruptcy trustee is conducting
an investigation as to the nature and amount of the accounts  receivable.  Based
on  information  received to date,  the  Company  believes  that the  customer's
accounts  receivable  which are deemed to be collectible  are  substantially  in
excess  of the  amounts  owed to the  Company,  and  recorded  on the  unaudited
Consolidated  Balance Sheet.  Therefore,  the Company  believes that the amounts
owed to the Company,  and recorded on the unaudited  Consolidated  Balance Sheet
will be collected.

In connection with the March 2004  acquisition of the Boeing Digital assets,  at
any time during the 90 day period beginning March 29, 2005,  Boeing can sell its
53,534 unregistered Class A Shares to the Company in exchange for $250 in cash.

NOTE 7. SUPPLEMENTAL CASH FLOW DISCLOSURE



                                                               THREE MONTHS ENDED   SIX MONTHS ENDED
                                                                  SEPTEMBER 30,      SEPTEMBER 30,
                                                               ------------------   ----------------
                                                                   2003   2004        2003   2004
                                                                   ----   ----        ----   ----
                                                                                  
Interest paid ..................................................   $ 89   $205        $182   $275
Accretion on mandatorily redeemable convertible preferred stock.   $237   $ --        $463   $ --
Issuance of warrants to purchase common stock ..................   $ --   $ 70        $174   $706



NOTE 8. SEGMENT INFORMATION

Segment  information  has  been  prepared  in  accordance  with  SFAS  No.  131,
"Disclosures  about  Segments of an  Enterprise  and Related  Information".  The
Company has two reportable  segments:  Data Center  Services and Media Services.
The segments were determined based on the 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 Data Center Services 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,  and the operations of Managed  Services.  The Media
Services  segment  consists of Hollywood SW and AccessDM.  Hollywood SW develops
and licenses software to the theatrical  distribution and exhibition industries,
provides services as an ASP, and provides  software  enhancements and consulting
services.  AccessDM  is in the  business  of storing  and  distributing  digital
content to movie  theaters  and other  venues.  Prior to November  3, 2003,  the
Company operated only in the Data Center Services segment.  All of the Company's
revenues were generated inside the United States.

Information  related to the segments of the Company and subsidiaries is detailed
below:



                                                          MEDIA     DATA CENTER             CONSOLIDATED
                                                         SERVICES    SERVICES    CORPORATE      TOTAL
                                                         --------   -----------  ---------  ------------
                                                                                     
For the three months ended September 30, 2003:
     Total loss from operations ....................      $  --      $  (68)   $   (630)   $   (698)
     Depreciation and Amortization .................         --         596          23         619
     Operating income (loss) before interest, taxes,
     depreciation and amortization .................         --         528        (607)        (79)

For the three months ended September 30, 2004:
     Total loss from operations ....................      $(356)     $ (517)   $   (809)   $ (1,682)
     Depreciation and Amortization .................        309         453          26         788
     Operating income (loss) before interest, taxes,
     depreciation and amortization .................        (47)        (64)       (783)       (894)

For the six months ended September 30, 2003:
     Total loss from operations ....................      $  --      $ (113)   $ (1,217)   $ (1,330)


                                                    13


     Depreciation and Amortization .................         --       1,193          46       1,239
     Operating income (loss) before interest, taxes,
     depreciation and amortization .................         --       1,080      (1,171)        (91)

FOR THE SIX MONTHS ENDED SEPTEMBER 30, 2004:
     Total income (loss) from operations ...........      $(690)     $  637    $ (2,528)   $ (2,581)

     Depreciation and Amortization .................        600         912          50       1,562
     Operating income (loss) before interest, taxes,
     depreciation and amortization .................        (90)      1,549      (2,478)     (1,019)

AS OF SEPTEMBER 30,2004:
     Total Assets ..................................   $ 12,403    $  6,269    $  2,815    $ 21,487



NOTE 9. RELATED PARTY TRANSACTIONS

As of September 30, 2003 and 2004,  the Company had principal  amounts of $1,400
and  $4,000,  respectively,  in notes  payable  to  related  parties,  including
officers of the Company.  During the three months ended  September  30, 2003 and
2004, there were $0 and $254, respectively, principal repayments for these notes
payable.  During the six months ended September 30, 2003 and 2004, there were $0
and $378, respectively, of principal repayments for these notes payable.

NOTE 10. SUBSEQUENT EVENTS

On October 19, 2004, the Company agreed,  subject to certain  customary  closing
conditions to acquire substantially all of the assets and certain liabilities of
FiberSat  Global  Services,   LLC  ("FiberSat").   FiberSat,   headquartered  in
Chatsworth,  California, provides services utilizing satellite ground facilities
and fiber-optic  connectivity to receive,  process,  store, encrypt and transmit
television and data signals globally.  FiberSat's  Chatsworth facility currently
houses the  infrastructure  operations of the Company's digital cinema satellite
delivery services.  The closing of the FiberSat acquisition is expected to occur
in November 2004.

The initial purchase price for FiberSat consists of 500,000 unregistered Class A
Shares,  and the Company has agreed to repay certain  liabilities of FiberSat on
or before  the  closing  of the  acquisition,  with up to  $500,000  in cash and
100,000  unregistered  Class A Shares. The Company has the option to exchange up
to 50,000 of such  100,000  Class A Shares to  increase  the cash,  and  thereby
decrease the Class A Share portion of such  repayment  based on the ratio of one
Class A Share for each $5.00 of additional cash. In addition, the Company may be
required to pay a contingent purchase price for any of the three years following
the acquisition in which certain earnings targets are achieved.  The Company has
also agreed to a one-time  issuance of up to  additional  100,000 Class A Shares
if, in accordance with an agreed upon formula, the market value of the Company's
Class A Shares  is less than 80% of the  closing  trading  price on the  closing
date.

On October 26, 2004,  AccessIT  entered into a stock purchase  agreement with an
investor  to issue  and sell  282,776  unregistered  Class A Shares at $3.89 per
share to the investor for gross proceeds of $1,100. These shares carry piggyback
and demand  registration  rights,  at the sole expense of the investor.  The net
proceeds to the Company of  approximately  $1,023 will be used for the  FiberSat
acquisition and for working capital.

In connection with the bankruptcy of one of the Company's data center  customers
(see Note 6), the bankruptcy trustee has advised the Company that the bankruptcy
trustee is in receipt of certain amounts  resulting from paid receivables of the
customer.  To date,  the  bankruptcy  trustee  has not paid any  amounts  to the
Company in respect of the Company's claim.

ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

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


                                       14


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 DATA CENTER
SERVICES 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  SEC.  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

AccessIT was organized on March 31, 2000 and we are in the business of providing
software services and technology  solutions to the motion picture industry,  and
operating IDC's.  Recently,  we have actively expanded into new and interrelated
business areas relating to the delivery and management of digital cinema content
to entertainment venues worldwide.  These businesses,  supported by our internet
data center business, have become our primary strategic focus.

We have two  reportable  segments:  Data Center  Services,  which  comprise  the
operations of our nine IDCs and the  operations of Managed  Services;  and Media
Services,  which  represents  the  operations  of  Hollywood  SW  and  AccessDM,
including Boeing Digital. For the three and six months ended September 30, 2004,
we received 30% and 27%,  respectively,  of our revenue from the Media  Services
segment  and 70% and 73%,  respectively,  of our  revenue  from the Data  Center
Services segment.

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 our IDCs.  Hollywood  SW  generates  revenues  from  software
license fees, ASP fees,  enhancements,  consulting and maintenance fees. Managed
Services generates  revenues  primarily from managed network services.  AccessDM
generates  revenues  from the  delivery of movies and other  content  into movie
theaters.  We incurred net losses of $1.76  million and $2.67 million in the six
months  ended  September  30,  2003  and  2004,  respectively,  and we  have  an
accumulated  deficit of $17.4  million as of September  30, 2004.  We anticipate
that, with the acquisitions of Hollywood SW, Managed Services and  substantially
all of the assets of Boeing Digital,  as well as the operation of AccessDM,  our
results of operations  will improve.  As we grow, we expect our operating  costs
and general and  administrative  expenses will also increase for the foreseeable
future,  but as a lower  percentage of revenue.  In order to achieve and sustain
profitable  operations,  we will need to generate  more revenues than we have in
prior years and we may need to obtain additional financing.

CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES

Our discussion and analysis of our financial condition and results of operations
are based upon our unaudited Consolidated Financial Statements,  which have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America.  The preparation of consolidated  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 consolidated  financial statements and
the reported amounts of revenues and expenses during the reporting  period.  Our
most significant  estimates relate to revenue recognition,  capitalized software
costs,  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
unaudited Consolidated Financial Statements.


                                       15


REVENUE RECOGNITION

Through  September 30, 2004,  most of our Media Services  segment  revenues have
been  generated  by  Hollywood  SW and  are  accounted  for in  accordance  with
Statement of Position  97-2 ("SOP 97-2") and SAB 104. Our software  revenues are
generated from the following primary sources:

     o    software licensing, including customer licenses and ASP agreements;

     o    software maintenance contracts; and

     o    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:

     o    persuasive evidence of an arrangement exists;

     o    delivery has occurred and no significant obligations remain;

     o    the fee is fixed or determinable; and

     o    collection is determined to be probable.

Significant  upfront  fees are  received in addition  to periodic  amounts  upon
achievement  of contractual  events for licensing of our products.  Such amounts
are  deferred  until the  revenue  recognition  criteria  have  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 our software themselves may use the
software  through  an ASP  arrangement,  in which 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:

     o    a portion  or the  entire  contract  amount  cannot be  recognized  as
          revenue due to  non-delivery  or  acceptance  of licensed  software or
          custom programming;

     o    incomplete implementation of ASP service arrangements; or

     o    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


                                       16


revenue  in the  unaudited  Consolidated  Balance  Sheet and are  recognized  as
revenue in accordance with our revenue recognition  policies described above. In
addition,  revenues  in the Media  Services  segment  include  digital  cinema -
related revenues generated by AccessDM.  These revenues consist of (1) satellite
delivery revenues, (2) encryption and preparation fee revenues, (3) landing fees
for  delivery  to  each  movie  theatre.  These  revenues  are  recognized  upon
completion of the related services.

Within our Data Center Services  segment,  IDC revenues  consist of license fees
for colocation space, riser access charges, electric and cross-connect fees, and
non-recurring  equipment installation fees. Revenues from our IDCs, riser access
charges,  electric and cross-connect  fees are billed monthly and, in accordance
with SAB 104, are recognized  ratably over the terms of the contracts,  which is
generally  one 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  revenue  recognition  criteria  prior to billing are  classified  as
unbilled revenues. In addition, within our Data Center Services segment, Managed
Services revenues consist of network monitoring and maintenance fees. These fees
consist  of  monthly  recurring  billings  pursuant  to  contracts,   which  are
recognized  as  revenues  in the  month  earned,  and other  billings  which are
recognized  on a time and  materials  basis in the period in which the  services
were provided.

CAPITALIZED SOFTWARE COSTS

We account for software  costs under 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,  and until the product is commercially  released,  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 for the six months
ended  September 30, 2004.  Amortization  of  capitalized  software  development
costs,  included  in costs of  revenues,  for the  three  and six  months  ended
September 30, 2004 amounted to $67,000 and $126,000, respectively.

BUSINESS COMBINATIONS AND INTANGIBLE ASSETS

We have  adopted  SFAS No.  141,  "Business  Combinations"  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 September 30, 2004,
our finite-lived  intangible assets consisted of customer agreements,  covenants
not to compete,  trade names and trademarks,  which are estimated to have useful
lives of ranging from 2 to 10 years. In addition,  we have recorded  goodwill in
connection with the acquisitions of Hollywood SW and Managed Services.

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  being
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.



                                       17


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:

     o    Media Services revenues include charges for software license fees, ASP
          service  fees,  consulting,  development  and  maintenance  fees,  and
          digital  movie  delivery  fees.   Media  Services  revenue  are  those
          generated  by  Hollywood  SW and  AccessDM.  Our Data Center  Services
          revenues  include  charges  for  monthly  license  fees for IDC space,
          electric fees, riser access charges and installation fees, and managed
          network monitoring fees.

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

     o    Selling,  general and  administrative  expenses  consist  primarily of
          salaries  and  related   personnel  costs  for  management  and  other
          headquarters  office  employees,  professional  fees,  advertising and
          marketing  costs  and our  corporate  and  Hollywood  SW  headquarters
          facility costs.

     o    Provision for doubtful accounts represents amounts deemed not probable
          of collection from customers.

     o    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).

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

PRIVATE PLACEMENT

On June 4, 2004,  we concluded  the Private  Placement  with  several  investors
whereby we issued 1,217,500 unregistered Class A Shares at a sale price of $4.00
per share.  The total net proceeds,  including fees and expenses to register the
securities  were  approximately  $4.0  million,  which is being used for capital
investments  and  working  capital.  We  also  issued  to  investors  and to the
investment firm Private Placement  Warrants to purchase a total of 304,375 Class
A Shares at an exercise price of $4.80 per share,  which became exercisable upon
receipt.  We agreed to register these shares and warrants with the SEC by filing
a Form SB-2 on or before  July 5, 2004.  We filed the Form SB-2 on July 2, 2004,
and the Form SB-2 was declared effective on July 20, 2004.

RESULTS OF OPERATIONS

FOR THE SIX MONTHS ENDED  SEPTEMBER 30, 2003 AND THE SIX MONTHS ENDED  SEPTEMBER
30, 2004

REVENUES.  Our total  revenues  were $2.83  million and $4.4 million for the six
months ended September 30, 2003 and 2004, respectively,  an increase of 55%. The
increase  was  primarily  attributable  to  Hollywood  SW, which was acquired in
November 2003, and contributed $1.13 mil1ion of revenues,  and Managed Services,
which was  acquired in January  2004,  which  generated  $383,000  of  revenues.
Additionally,  we began to generate  revenues from our AccessDM  division  which
contributed $68,000 of revenues.

COST OF REVENUES.  Our cost of revenues was $1.75  million and $2.38 million for
the six months ended September 30, 2003 and 2004,  respectively,  an increase of
36%. This  increase was primarily  attributable  to the  acquisition  of Managed
Services and Hollywood SW. Managed Service's  operating  expenses were $264,000,
primarily  representing  personnel and utility costs. In addition,  Hollywood SW
expenses were $246,000,  primarily due to personnel  costs and  amortization  of


                                       18


capitalized  software costs.  Additionally,  we incurred digital  cinema-related
delivery costs at AccessDM of $97,000.  Also, cost of revenues  increased at our
IDC's by $26,000, primarily due to utility cost increases.

GROSS  PROFIT.  Gross  profit was $1.08  million  and $2.01  million for the six
months  ended  September,  30, 2003 and 2004,  respectively.  The  increase  was
primarily  due to $882,000 of gross profit  generated  by Hollywood  SW, and the
acquisition of Managed  Services in January 2004,  which  generated  $119,000 in
gross profit.  In addition,  a gross profit loss of $29,000 was  attributable to
AccessDM's operations and we experienced a decrease in gross profit at our IDC's
of $38,000, which was primarily attributable to higher utility expenses.

SELLING,   GENERAL  AND  ADMINISTRATIVE   EXPENSES.  Our  selling,  general  and
administrative  expenses were $1.14 million and $2.28 million for the six months
ended  September  30,  2003  and  2004,  respectively,   an  increase  of  100%.
Incremental  costs  associated with Hollywood SW, Managed  Services and AccessDM
for the six months  ended  September  30, 2004,  were  $593,000,  $104,000,  and
$184,000,  respectively,  due  primarily to personnel and office  expenses.  The
remainder of the increase is primarily  due to increases in corporate  personnel
costs,  advertising  expenses and,  professional fees . As of September 30, 2003
and 2004 we had 11 and 44 employees, respectively, and one and five of whom, are
part-time employees, respectively.

PROVISION FOR DOUBTFUL ACCOUNTS. Our provision for doubtful accounts was $12,000
and $576,000 for the six months ended September 30, 2003 and 2004, respectively.
The  increase is  primarily  due to the  provision  of  $499,000  related to the
bankruptcy  of a data center  customer.  The remainder of the increase is due to
the increase in overall business activity.

RESEARCH AND  DEVELOPMENT.  We recorded  expenses of $0 and $167,000 for the six
months  ended  September  30,  2003 and  2004,  respectively.  The  increase  is
attributable to research and development efforts at Hollywood SW.

NON-CASH,   STOCK-BASED   COMPENSATION.   We  recorded   non-cash,   stock-based
compensation  of $10,000 and $4,000 for the six months ended  September 30, 2003
and 2004, respectively.  These amounts represent the fair value of stock options
granted to non-employees in exchange for goods and services,  amortized over the
vesting period, which ranges from immediate vesting to three years. The types of
services  performed  by  non-employees  in exchange for 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.  The  decrease  was  due  to  lower  amortization  expense  from
non-employee options, due to the vesting of certain grants made in prior years.

DEPRECIATION AND  AMORTIZATION.  Depreciation and amortization was $1.24 million
and  $1.56  million  for the six  months  ended  September  30,  2003 and  2004,
respectively,  an increase of 26%. The  acquisition  of Hollywood SW and Managed
Services and the addition of AccessDM resulted in $226,000 $74,000 and $374,000,
respectively,  of  depreciation  and  amortization  for  the  six  months  ended
September 30, 2004. Partially offsetting these increases was certain data center
and corporate  computer  equipment  reaching the end of their  estimated  useful
lives, and becoming fully depreciated.

INTEREST EXPENSE.  Interest expense was $246,000 and $188,000 for the six months
ended September 30, 2003 and 2004, respectively.  The decrease was primarily due
to the March 2004  exchange of $2.5 million for  aggregate  principal  amount of
5-Year Notes for Class A Shares and $1.7 million  aggregate  principal amount of
5-Year Notes for Convertible  Notes. In addition,  in November 2003, we repaid a
1-year 9% note payable for $1.0 million incurred in connection with the November
2002 acquisition of six IDC's.

NON-CASH INTEREST  EXPENSE.  Non-cash interest expense was $191,000 and $113,000
for the six months ended  September  30, 2003 and 2004,  respectively.  Non-cash
interest  expense results from the imputing of interest on the $1.8 million note
payable to Boeing,  incurred in the March 2004,  and from the  accretion  of the
value of the 5-Year  Notes  Warrants  attached to the 5-Year  Notes  (which bear
interest at 8% per year). The decrease is primarily due to one-time accretion of
$1.4 million recorded in connection with the March 2004 exchange of 5-Year Notes
described above.

INCOME TAX  BENEFIT.  Income tax benefit was $0 and  $156,000 for the six months
ended  September  30, 2003 and 2004,  respectively.  The current  year amount is
related  to  the  amortization  of a  deferred  tax  liability  related  to  our
acquisition of Hollywood SW and Managed Services.


                                       19


NET LOSS. As a result of the  foregoing,  we had net losses of $1.76 million and
$2.67   million  for  the  six  months  ended   September  30,  2003  and  2004,
respectively.


FOR THE  THREE  MONTHS  ENDED  SEPTEMBER  30,  2003 AND THE THREE  MONTHS  ENDED
SEPTEMBER 30, 2004

REVENUES.  Our total revenues were  $1.41million and $2.19 million for the three
months ended September 30, 2003 and 2004, respectively,  an increase of 55%. The
increase  was  primarily  attributable  to  Hollywood  SW, which was acquired in
November 2003, and contributed $593,000 of revenues, and Managed Services, which
was acquired in January 2004 and generated  $188,000 of revenues.  Additionally,
we began to generate  revenues  from our  AccessDM  division  which  contributed
$68,000 of revenues.  Our Internet data center operations  experienced a revenue
decrease of $72,000 primarily due to the loss of one customer.

COST OF REVENUES.  Our cost of revenues  was $881,000 and $1.25  million for the
three months ended  September  30, 2003 and 2004,  respectively,  an increase of
42%. This  increase was primarily  attributable  to the  acquisition  of Managed
Services and  Hollywood SW operating  expenses  which were  $131,000,  primarily
representing  personnel and  amortization  of  capitalized  software  costs.  In
addition,  Managed Service's  operating expenses which were $126,000,  primarily
due  to  personnel  and  utility  costs.   Additionally,   we  incurred  digital
cinema-related  delivery  costs at AccessDM of $89,000.  Also,  cost of revenues
increased at our IDC's by $23,000, primarily due to utility cost increases.

GROSS PROFIT.  Gross profit was $527,000 and $935,000 for the three months ended
September,  30, 2003 and 2004,  respectively.  The increase was primarily due to
$462,000 of gross  profit  generated  by Hollywood  SW, and the  acquisition  of
Managed  Services in January 2004, which generated  $62,000 of gross profit.  In
addition,  a gross  profit  loss  of  $20,000  was  attributable  to  AccessDM's
operations and we experienced a decrease in gross profit at our IDC's of $96,000
which was primarily  attributable  to higher utility  expenses and lower revenue
noted above.

SELLING,   GENERAL  AND  ADMINISTRATIVE   EXPENSES.  Our  selling,  general  and
administrative  expenses  were  $595,000 and $1.18  million for the three months
ended September 30, 2003 and 2004, respectively, an increase of 99%. Incremental
costs  associated  with Hollywood SW, Managed  Services and AccessDM for the six
months  ended  September  30,  2004  were  $266,000,   $52,000,   and  $103,000,
respectively,  due primarily to personnel and office expenses.  The remainder of
the  increase is  primarily  due to  increases  in  corporate  personnel  costs,
advertising  expenses and,  professional fees. As of September 30, 2003 and 2004
we had 11 and 44  employees,  respectively,  and  one  and  five  of  whom,  are
part-time employees, respectively.

PROVISION FOR DOUBTFUL ACCOUNTS.  Our provision for doubtful accounts was $7,000
and  $527,000  for  the  three  months  ended   September  30,  2003  and  2004,
respectively. The increase is primarily due to the provision of $499,000 related
to the  bankruptcy of a data center  customer.  The remainder of the increase is
due to the increase in overall business activity.

RESEARCH AND DEVELOPMENT.  We recorded expenses of $0 and $120,000 for the three
months  ended  September  30,  2003 and  2004,  respectively.  The  increase  is
attributable to research and development efforts at Hollywood SW.

NON-CASH,   STOCK-BASED   COMPENSATION.   We  recorded   non-cash,   stock-based
compensation  of $4,000 and $0 for the three months ended September 30, 2003 and
2004,  respectively.  These  amounts  represent  the fair value of stock options
granted to non-employees in exchange for goods and services,  amortized over the
vesting period, which ranges from immediate vesting to three years. The types of
services  performed  by  non-employees  in exchange for 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.  The  decrease  was  due  to  lower  amortization  expense  from
non-employee options, due to the vesting of certain grants made in prior years.

DEPRECIATION  AND  AMORTIZATION.  Depreciation and amortization was $619,000 and
$788,000 for the three months ended  September 30, 2003 and 2004,  respectively,
an increase of 27%. The acquisition of Hollywood SW and Managed Services and the
addition of AccessDM resulted in $115,000, $38,000, and $195,000,  respectively,
of depreciation  and amortization for the three months ended September 30, 2004.
Partially  offsetting  these  increases  was certain  data center and  corporate
computer  equipment  reaching  the end of  their  estimated  useful  lives,  and
becoming fully depreciated.


                                       20


INTEREST EXPENSE. Interest expense was $131,000 and $91,000 for the three months
ended September 30, 2003 and 2004, respectively.  The decrease was primarily due
to the March 2004 exchange of $2.5 million aggregate  principal amount of 5-Year
Notes for Class A Shares and $1.7 million aggregate  principal amount of 5- Year
Notes for Convertible  Notes. In addition,  in November 2003, we repaid a 1-year
9% note payable for $1.0 million,  incurred in connection with the November 2002
acquisition of six IDC's.

NON-CASH  INTEREST  EXPENSE.  Non-cash interest expense was $110,000 and $66,000
for the three months ended September 30, 2003 and 2004,  respectively.  Non-cash
interest  expense results from the imputing of interest on the $1.8 million note
payable to Boeing,  incurred in March 2004,  and from the accretion of the value
of the 5- Year Notes Warrants  attached to the 5-Year Notes (which bear interest
at 8% per year).  The  decrease is primarily  due to one-time  accretion of $1.4
million  recorded in  connection  with the March 2004  exchange of 5-Year  Notes
described above.

INCOME TAX  BENEFIT.  Income tax benefit was $0 and $78,000 for the three months
ended  September  30, 2003 and 2004,  respectively.  The current  year amount is
related  to  the  amortization  of a  deferred  tax  liability  related  to  our
acquisition of Hollywood SW and Managed Services.

NET LOSS. As a result of the foregoing,  we had net losses of $926,000 and $1.70
million for the three months ended September 30, 2003 and 2004, respectively.

LIQUIDITY AND CAPITAL RESOURCES

We  have  incurred  operating  losses  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 8% promissory notes, our IPO, and the Private
Placement.  In March 2004, we refinanced $4.2 million aggregate principal amount
(plus  accrued and unpaid  interest)  of 5-Year  Notes  pursuant to the Exchange
Offer.  In exchange  for those notes,  we issued  707,477  unregistered  Class A
Shares and $1.7 million  aggregate  principal amount of Convertible Notes which,
as of September  30, 2004,  were  convertible  into a maximum of 307,871 Class A
Shares.  From inception  through September 30, 2004, we had raised cash of $19.6
million,  $4.5  million  and $4.4  million  through  sales of our Common  Stock,
preferred  stock,  and promissory  notes,  respectively.  Additionally,  we have
issued  Common  Stock in lieu of cash  payments  totaling  $3.1  million  to the
sellers  of  Hollywood  SW,  Managed  Services  and  Boeing  Digital,   and  for
construction  services at our IDCs.  Also,  in November  2002,  we issued a $1.0
million 9% secured note to a seller in connection  with the  acquisition  of six
IDCs from  ColoSolutions.  This note was  repaid in  November  2003.  We have no
borrowings  or line  of  credit  arrangements  with  banks  or  other  financial
institutions. We are not party to any material off-balance sheet arrangements.

On July 2, 2004,  we received  notice that certain  creditors of one of our data
center customers filed an involuntary  bankruptcy petition against the customer.
On July 14, 2004, the customer  agreed to the entry of an order granting  relief
under Chapter 11 of the United  States  Bankruptcy  Code and then  converted the
Chapter 11 reorganization to Chapter 7 liquidation. As of September 30, 2004, we
had  accounts  receivable  of $121,000  recorded on the  unaudited  Consolidated
Balance Sheet related to this customer. We have a first security interest in the
customer's  accounts  receivable  and the  bankruptcy  trustee is  attempting to
validate the amount and nature of the accounts receivable.  Based on information
received to date, we believe that the  customers  accounts  receivable  that are
deemed to be collectible are  substantially in excess of the amounts recorded on
our unaudited Consolidated Balance Sheet. Therefore, we believe that the amounts
owed to us, and recorded on the unaudited  Consolidated  Balance Sheet,  will be
collected.  We have been  advised that the  bankruptcy  trustee is in receipt of
certain amounts  resulting from paid receivables of the customer;  however,  the
trustee has not paid any amounts to us in respect of our claim.

On June 4, 2004,  we concluded  the Private  Placement  with  several  investors
whereby we issued 1,217,500 unregistered Class A Shares at a sale price of $4.00
per share.  The total net proceeds,  including fees and expenses to register the
securities  were $4.0 million,  which is being used for capital  investments and
working capital.  We also issued to investors and to the investment firm Private
Placement  Warrants to purchase a total of 304,375 Class A Shares at an exercise
price of $4.80 per share,  which became  exercisable upon receipt.  We agreed to
register  these shares  warrants with the SEC by filing a Form SB-2 on or before
July 5,  2004.  We filed  the Form SB-2 on July 2,  2004,  and the Form SB-2 was
declared effective on July 20, 2004.

On  November  14,  2003 our IPO was  finalized,  resulting  in the  issuance  of
1,380,000  Class A Shares.  The net  proceeds of our IPO were $4.8  million,  of
which $1.1 million was used for general  business  purposes.  We agreed upon the


                                       21


completion of the IPO in November 2003 to pay the lead  underwriter  an advisory
fee of $4,167 per month for the 12-month period beginning upon the completion of
the IPO.

On  November  3, 2003,  we  acquired  all of the  outstanding  capital  stock of
Hollywood  SW. In  connection  with this  acquisition,  we issued  $3.0  million
aggregate  principal  amount of HS Notes,  which are secured  and  senior,  with
certain  exceptions,  to all  indebtedness  during  their  five year  term.  Our
obligations  to repay the HS Notes and to pay any  additional  purchase price is
secured by a pledge of all of Hollywood SW's capital stock and any distributions
and  proceeds  there  from,  except  that  we  are  permitted  to  receive  cash
distributions  from  Hollywood SW to the extent that such  distributions  do not
exceed  Hollywood SW's cash flow from operations.  In addition,  as of September
30, 2004, the principal balance of the HS Notes is $2.62 million.

On March 29, 2004, we acquired  certain assets from Boeing for use in AccessDM's
digital cinema business.  In connection with this acquisition we issued a 4-year
non-interest bearing note for $1.8 million with equal repayments of $450,000 due
each year  beginning in April  2005.In  addition,  at any time during the 90 day
period beginning March 29, 2005, Boeing can sell its 53,534 unregistered Class A
Shares to us for $250,000 in cash.

As of September 30, 2004, we had cash and cash equivalents of $2.78 million. Our
working capital at September 30, 2004 was $1.28 million.

For the six months ended  September 30, 2003,  we raised gross  proceeds of $1.2
million through sales of our 5-Year Notes.

Our  operating  activities  resulted in net cash  outflows of $1.18  million and
$1.43   million  for  the  six  months  ended   September  30,  2003  and  2004,
respectively.  The increase was  primarily  due to lower  collection of accounts
receivable.

Investing  activities  used net cash of  $100,000  and $1.6  million for the six
months ended September 30, 2003 and 2004, respectively.  The increase was due to
various  purchases  of computer  and other  equipment,  primarily to support our
digital cinema and managed data storage businesses,  and, additions to Hollywood
SW's  capitalized  software  costs.  We  anticipate  that we will  experience an
increase in our capital  expenditures  consistent with the anticipated growth in
our operations, infrastructure and personnel.

Net cash provided by financing activities for the six months ended September 30,
2003 was  primarily  due to the issuance of $1.23  million of our 5-Year  Notes,
less  repayments  of capital lease  obligations.  Net cash provided by financing
activities for the six months ended  September 30, 2004 was due primarily to the
June 2004 Private Placement,  less repayments of notes payable and capital lease
obligations.

We have acquired equipment under long-term capital lease obligations that expire
at various  dates  through  December  2006.  As of September 30, 2004, we had an
outstanding balance of $37,000 in capital lease obligations. These capital lease
obligations  cover  computer  and telecom  equipment at our data centers and our
corporate office.  All our capital lease obligations are secured by equipment at
the following locations and in the following principal amounts: at our executive
offices,  telephone equipment in the remaining principal amount of $19,000,  and
computer  equipment for use in Managed  Service's  operations of $18,000.  As of
September 30, 2004, minimum future capital lease payments  (including  interest)
for the fiscal years ended  September  30, 2005,  2006,  and 2007 were  $21,000,
$15,000,  and $3,000,  respectively.  During the six months ended  September 30,
2003 and 2004,  we made early  repayments  of  $159,000  and  $70,000 on capital
leases, respectively.

Following the completion of the Exchange Offer in March 2004, the holders of the
$3.0 million of Hollywood SW acquisition notes, and $220,000 aggregate principal
amount of 5-Year Notes, elected not to participate in the Exchange Offer.

Other  significant  commitments  consist  of  obligations  under  non-cancelable
operating  leases that totaled  $16.1  million as of September  30, 2004 and are
payable in varying monthly  installments through 2015. As of September 30, 2004,
minimum future operating lease payments for the fiscal years ended September 30,


                                       22


2005, 2006,  2007, 2008, 2009 and thereafter (in total) were $2.3 million,  $2.2
million,   $2.2  million,   $2.2   million,   $2.0  million  and  $5.2  million,
respectively.

In May 2004, we entered into an agreement  with the holder of 750,000  shares of
AccessDM's  common stock, to exchange all of its shares for 31,300  unregistered
Class  A  Shares.  As a  result  of the  transaction,  AccessIT  holds  100%  of
AccessDM's common stock.

During the fiscal year ended March 31, 2004 and the six months  ended  September
30,  2004,  we  have   incurred   losses  of  $4.8  million  and  $2.7  million,
respectively,  and cash inflows (outflows) from operating activities of $321,000
and $(1.4) million, respectively. In addition, we have an accumulated deficit of
$17.4 million as of September 30, 2004. Furthermore,  we have total debt service
requirements  totaling $1.33 million for the twelve months  beginning in October
2004.

In July 2004, we made early  repayments  totaling $58,000 for two 5 -Year Notes,
and the remaining  value of the underlying 5 - Year Notes Warrants was amortized
to non-cash interest expense, totaling $19,000.

In August  2004,  our Board of  Directors  authorized  the  repurchase  of up to
100,000 Class A Shares. These shares will be purchased at prevailing prices from
time-to-time  in the open  market  depending  on  market  conditions  and  other
factors.  Through  September 30, 2004,  we purchased  9,140 Class A Shares for a
total purchase  price of $32,000,  including  fees,  and at an average  purchase
price of $3.48 per share,  and recorded them as treasury  stock in the unaudited
Consolidated  Balance  Sheet.  As of September  30, 2004,  we may  repurchase an
additional 90,860 Class A Shares.

Management  expects that we will continue to generate  operating  losses for the
foreseeable  future due to  depreciation  and  amortization,  and 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 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 our intended business objectives.

Our management  believes that the net proceeds generated by the IPO and our June
2004 Private  Placement and the lower debt service  requirements  as a result of
the Exchange  Offer,  combined  with our cash on hand and cash  receipts will be
sufficient to permit us to continue our operations for the foreseeable future.

RELATED PARTY TRANSACTIONS

As of September 30, 2003 and 2004, we had principal  amounts of $1.4 million and
$4.0 million,  respectively,  in notes payable to related parties, including our
officers.  During the three months ended September 30, 2003 and 2004, there were
$0 and $254,000,  respectively,  principal  repayments  for these notes payable.
During the six  months  ended  September  30,  2003 and 2004,  there were $0 and
$378,000, respectively, of principal repayments for these notes payable.

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 may 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.


                                       23


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 and 15d-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 SEC rules and forms.

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 1.  LEGAL PROCEEDINGS.

     On July 2, 2004,  we received  notice that certain  creditors of one of our
data center  customers  filed an  involuntary  bankruptcy  petition  against the
customer.  On July  14,  2004,  the  customer  agreed  to the  entry of an order
granting  relief under Chapter 11 of the United States  Bankruptcy Code and then
converted  the  Chapter  11  reorganization  to  Chapter  7  liquidation.  As of
September  30, 2004,  we had  accounts  receivable  of $121,000  recorded on the
unaudited  Consolidated Balance Sheet related to this customer.  We have a first
security  interest in the  customer's  accounts  receivable  and the  bankruptcy
trustee  is  attempting  to  validate  the  amount  and  nature of the  accounts
receivable. Based on information received to date, we believe that the customers
accounts  receivable  that are deemed to be  collectible  are  substantially  in
excess of the amounts  recorded on our  unaudited  Consolidated  Balance  Sheet.
Therefore, we believe that the amounts owed to us, and recorded on the unaudited
Consolidated  Balance  Sheet,  will be collected.  We have been advised that the
bankruptcy  trustee  is in  receipt  of  certain  amounts  resulting  from  paid
receivables of the customer;  however the trustee has not paid any amounts to us
in respect of our claim.

ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

         The following table summarizes  information  regarding purchases of our
Class A  Shares  made by us or on our  behalf  during  the  three  months  ended
September 30, 2004.




                                                                     TOTAL NUMBER OF
                                                                  SHARES - PURCHASED AS     MAXIMUM NUMBER OF
                                                                     PART OF PUBLICLY      SHARES THAT MAY YET
                                            AVERAGE PRICE PAID      ANNOUNCED PLANS OR     BE PURCHASED UNDER
   PERIOD          TOTAL NUMBER OF SHARES        PER SHARE             PROGRAMS(A)        THE PLANS PROGRAMS(a)
   ------          ----------------------   ------------------    ---------------------   ---------------------


                                                                                       
July 2004                     --                      --                     --                      --

August 2004                9,140                   $3.48                  9,140                  90,860

September 2004                --                      --                     --                      --

   Total                   9,140                   $3.48                  9,140                  90,860
                           =====                   =====                  =====                  ======



(a) In August 2004,  our Board of Directors  authorized  the repurchase of up to
100,000 Class A Shares. These shares will be purchased at prevailing prices from
time-to-time  in the open  market  depending  on  market  conditions  and  other
factors.  Through  September 30, 2004,  we purchased  9,140 Class A Shares for a
total purchase price of $32,000 including fees, and at an average purchase price
of $3.48  per  share,  and  recorded  them as  treasury  stock in the  unaudited
Consolidated  Balance  Sheet.  As of September  30, 2004,  we may  repurchase an
additional 90,860 Class A Shares.


                                       24


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

         Our  annual  meeting of  stockholders  was held on  October  14,  2004.
Proxies for the meeting  were  solicited  pursuant to  Regulation  14A under the
Securities  Exchange  Act of 1934.  There  was no  solicitation  of  proxies  in
opposition to management's  nominees as listed in the proxy statement and all of
management's  nominees  were elected to our Board of  Directors.  Details of the
voting are provided below:

PROPOSAL 1:
Election of Directors and Directors  whose terms continue beyond the 2004
annual meeting:
(Term expiring in 2005)                                                VOTES
                                                        VOTES FOR     WITHHELD
                                                        ---------     --------

     A. Dale Mayo...................................    12,916,168     28,654
     Kevin J. Farrell...............................    12,916,168     28,654
     Gary S. Loffredo...............................    12,916,168     28,654
     Brett E. Marks.................................    12,914,616     30,206
     Wayne L. Clevenger.............................    12,924,822     20,000
     Gerald C. Crotty...............................    12,926,822     18,000
     Robert Davidoff................................    12,926,822     18,000
     Matthew W. Finlay..............................    12,924,822     20,000



PROPOSAL 2:                                                            VOTES
                                                        VOTES FOR     WITHHELD    ABSTENTIONS
                                                        ---------     --------    -----------
                                                                              
To amend AccessIT's first amended and restated 2000
stock option plan to increase the total number of
Class A Shares available from the grant of options
thereunder from 600,000 to 850,000 shares               11,913,207     59,969          --



ITEM 5.  OTHER INFORMATION.

We currently  intend to hold our 2005 annual meeting of stockholders on or about
August 20, 2005. In order for any  stockholder  proposal  submitted  pursuant to
Rule 14a-8 under the  Exchange  Act to be included in our Proxy  Statement to be
issued in connection with our 2005 annual meeting of Stockholders, such proposal
must be  received by us no later than March 31,  2005.  Any notice of a proposal
submitted  outside the processes of Rule 14a-8 under the Exchange  Act,  which a
stockholder  intends to bring forth at our 2005 annual meeting of  stockholders,
will be  untimely  for  purposes of Rule 14a-4  under the  Exchange  Act and our
By-laws if received after June 14, 2005.

ITEM 6.  EXHIBITS.

            The  exhibits are listed in the Exhibit  Index  beginning on page 27
herein.


                                       25


                                   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: November 12, 2004           By:      /S/  A. DALE MAYO
                                     ----------------------------------
                                     A. Dale Mayo
                                     President and Chief Executive Officer
                                      and Director
                                    (Principal Executive Officer)


Date: November 12, 2004           By:      /S/ BRIAN D. PFLUG
                                    -----------------------------------
                                    Brian D. Pflug
                                    Senior Vice President - Accounting & Finance
                                    (Principal Financial Officer)



                                       26


EXHIBIT INDEX

EXHIBIT NUMBER    DESCRIPTION

31.1       --     Certification Pursuant  to Rule 13a-14(a) under the Securities
                  Exchange Act of 1934.

31.2       --     Certification Pursuant to Rule 13a-14(a) under the  Securities
                  Exchange Act of 1934.

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.



                                       27