As filed with the Securities and Exchange Commission on August 1, 2005.
                                                     Registration No. 333-107711
--------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION


                              Washington, DC 20549

                                 --------------
                        POST EFFECTIVE AMENDMENT NO. 2 TO
                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933


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

                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                 (Name of small business issuer in its charter)

       Delaware                            7389                   22-3720962
(State or jurisdiction of     (Primary Standard Industrial    (I.R.S. Employer
incorporation or organization) Classification Code Number)Identification Number)

                          55 Madison Avenue, Suite 300
                              Morristown, NJ 07960
                                 (973) 290-0080


   (Address and telephone number of principal executive offices and principal
                               place of business)
--------------------------------------------------------------------------------

                                  A. DALE MAYO
                      Chief Executive Officer and President
                      Access Integrated Technologies, Inc.
                          55 Madison Avenue, Suite 300
                              Morristown, NJ 07960
                                 (973) 290-0080
            (Name, address and telephone number of agent for service)
--------------------------------------------------------------------------------

                   Copies of all communications to be sent to:

                           JONATHAN K. COOPERMAN, ESQ.
                            Kelley Drye & Warren LLP
                                 101 Park Avenue
                            New York, New York 10178
                                 (212) 808-7800

Approximate date of proposed sale to the public:
As soon as practicable after this post-effective amendment becomes effective.

     If this Form is filed to register  securities for an offering to be made on
a continuous or delayed basis, check the following box. |X|

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the Securities Act registration  statement number of the earlier  effective
registration statement for the same offering. |_|

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. |_|
     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(d)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. |_|
     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
check the following box. |_|

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

     The Registrant  hereby amends this  registration  statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933, as amended,  or until the  registration  statement
shall become  effective on such date as the Securities and Exchange  Commission,
acting pursuant to said Section 8(a), may determine.

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







                   Subject to Completion. Dated August 1, 2005

PROSPECTUS

                                  40,308 Shares

                              Class A Common Stock

This  prospectus  relates  to 40,308  shares  of Class A common  stock of Access
Integrated  Technologies,  Inc., all of which may be issued upon the exercise of
outstanding  warrants that were issued to the lead underwriter,  Joseph Gunnar &
Co., LLC, or nominees thereof, of our initial public offering that was completed
on November 14, 2003. We initially  issued warrants to purchase  120,000 shares;
in June and July 2005,  warrants were exercised  covering an aggregate of 79,692
shares, which have already been sold under this prospectus.  The purpose of this
prospectus is to fulfill our  obligation to maintain a current  registration  of
shares underlying outstanding warrants.

The warrants are exercisable anytime until November 10, 2007 at $6.25 per share,
subject to weighted average adjustments for issuance of additional shares of our
Class A common stock at a price less than the lesser of the exercise  price then
in  effect  or the  "market  price"  of our  Class A  common  stock  on the date
immediately  prior  to such  issuance,  pursuant  to the  Underwriter's  Warrant
Agreement, dated as of November 14, 2003 between us and the lead underwriter. In
2004, the exercise price was adjusted to $6.03 per share.

We may receive  proceeds from the exercise of the warrants.  We will not receive
any  proceeds  from  the  further  sale  of any of the  shares  underlying  such
warrants.  We will bear all of the expenses in connection with the  registration
of the shares of our Class A common stock offered  hereby,  including  legal and
accounting fees.

The shares of our Class A common  stock are listed for  trading on the  American
Stock Exchange under the symbol "AIX".  On July 29, 2005, the last reported sale
price of our Class A common stock was $10.75.


See "Risk  factors"  beginning  on page 8 for a  discussion  of factors that you
should consider before buying shares of our Class A common stock.

Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission has approved or  disapproved  of these  securities or passed upon the
adequacy or accuracy of this prospectus. Any representation to the contrary is a
criminal offense.


                 The date of this prospectus is August 1, 2005.




                                       1


                               PROSPECTUS SUMMARY


YOU  SHOULD  READ  THE  FOLLOWING   SUMMARY  TOGETHER  WITH  THE  MORE  DETAILED
INFORMATION REGARDING OUR COMPANY AND THE CLASS A COMMON STOCK BEING OFFERED AND
THE CONSOLIDATED  FINANCIAL  STATEMENTS AND NOTES TO THOSE STATEMENTS  APPEARING
ELSEWHERE IN THIS PROSPECTUS OR  INCORPORATED BY REFERENCE,  INCLUDING THE "RISK
FACTORS" BEGINNING ON PAGE 10.


In this  prospectus,  "AccessIT",  "we," "us," "our" and the "Company"  refer to
Access  Integrated  Technologies,  Inc. and its subsidiaries  unless the context
otherwise requires.

                                  OUR BUSINESS


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  Internet  data  centers.  We are  actively  expanding  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.

Our  business  focus is to create a secure,  managed  and  complete  system that
consists of software to book, track and perform accounting functions for digital
content in theatres,  deliver digital content to multiple  locations and provide
the content management  software for in-theatre  playback system for the digital
cinema marketplace.  The system is intended to use all of our businesses:

MEDIA SERVICES

o    DIGITAL MEDIA DELIVERY - digital media managed electronic delivery services
     and in-theatre  management software for use in theatres from Access Digital
     Media,  Inc.  ("AccessDM"),  our  wholly  owned  subsidiary  and  satellite
     delivery  services from FiberSat  Global  Services,  Inc., our wholly owned
     subsidiary.  The  Pavilion  Theatre (as  defined  below) is  utilizing  the
     digital  media  managed   electronic   delivery   services  and  in-theatre
     management software products;

o    MOVIE  DISTRIBUTION  AND  EXHIBITOR  SOFTWARE -  Hollywood  Software,  Inc.
     ("Hollywood  SW"),  our wholly-owned  subsidiary,  develops  and   licenses
     distribution  and exhibitor  software  products and  services;

DATA CENTER SERVICES

o    DATA CENTERS - AccessIT's Internet Data Centers ("IDCs" or "data centers"),
     including redundant sites in Los Angeles and New York City; and

o    MANAGED  SERVICE   OFFERINGS-  managed  storage  and  network  and  systems
     management services by Core Technology Services, Inc. ("Managed Services"),
     our wholly-owned subsidiary, and AccessIT.

Our system provides a digital content owner with the secure delivery of multiple
files to multiple locations with proactive notification and security management.
Our system also provides the digital  content  exhibitor  with access to digital
content,  freedom  to  choose  what to play and  when to play it with  proactive
notifications and management software.  We have created a system whereby digital
content is  delivered  where it is supposed to go, is played when it is supposed
to be played along with the ability to act upon and report back  management  and
financial information.

We have two reportable segments: Media Services, which represents the operations
of AccessDM  (including  Boeing Digital (as defined below)),  Pavilion  Theatre 


                                       2


(as defined  below),  FiberSat  (as defined  below) and  Hollywood  SW; and Data
Center  Services,  which are comprised of our IDC operations and Managed Service
Offerings.

In  February  2003,  we  organized  AccessDM,  which  in  May  2004  became  our
wholly-owned  subsidiary.  AccessDM has developed proprietary software,  Digital
Express  e-Courier,  capable of worldwide  delivery of digital data -- including
movies,  advertisements and alternative  content such as concerts,  seminars and
sporting events -- to movie theaters and other venues having digital  projection
equipment.  Also,  in April 2005 we  completed  the  development  of  in-theatre
management  software for use by digitally - equipped movie theaters,  called the
Theatre Command Center.


In November  2003,  we  acquired  all of the capital  stock of  Hollywood  SW, a
leading  provider of proprietary  transactional  support software and consulting
services for distributors  and exhibitors of filmed  entertainment in the United
States and Canada  (the  "Hollywood  SW  Acquisition").  Its  licensed  software
records and manages information  relating to the planning,  scheduling,  revenue
sharing, cash flow and reporting associated with the distribution and exhibition
of theatrical films. In addition,  Hollywood SW's software  complements,  and is
integrated  with,  AccessDM's  digital  content  delivery  software  by enabling
Hollywood  SW's  customers to seamlessly  plan and schedule  delivery of digital
content  to  entertainment  venue  operators  as well as to manage  the  related
financial transactions.


In an effort to increase the  competitive  advantage of the IDCs,  on January 9,
2004, we acquired  Managed  Services,  a managed service provider of information
technologies.  As an information  technology outsourcing  organization,  Managed
Services manages  clients'  networks and systems in over 35 countries in Europe,
Asia,  North and South  America  and more than 20 states in the  United  States.
Managed Services operates a 24x7 Global Network Command Center ("GNCC"), capable
of running the networks and systems of large corporate clients. The four largest
customers of Managed Services  accounted for  approximately 54% of its revenues.
The managed services  capabilities of Managed Services have been integrated with
our IDCs and now operate under the name of AccessIT Managed Services.

In March 2004, we acquired  certain  assets of Boeing  Digital  Cinema  ("Boeing
Digital"),  a division  of The Boeing  Company  ("Boeing").  These  assets  were
purchased to further our strategy of becoming a leader in the delivery of movies
and other digital  content to movie  theaters.  The acquired  assets  consist of
digital projectors, satellite dishes and other equipment installed at 28 screens
within 21 theaters in the United States and equipment stored at other locations,
and satellite transmission equipment located in Los Angeles,  California.  Since
the acquisition,  we have used the stored equipment (and added new equipment) in
an additional 3 screens within 2 theaters in the United States.

Also in March 2004, we refinanced approximately $4.2 million aggregate principal
amount (plus accrued and unpaid interest) of our promissory notes pursuant to an
exchange  offer.  In exchange  for these  promissory  notes,  we issued  707,477
unregistered  shares of our  Class A common  stock  and $1.7  million  aggregate
principal  amount  of new  convertible  notes  which as of March  31,  2005 were
convertible into a maximum of 312,425 shares of our Class A common stock.

In May 2004, we entered into an agreement  with the holder of 750,000  shares of
AccessDM's  common  stock,  to exchange  all of the  holders'  shares for 31,300
unregistered  shares  of  AccessIT's  Class A common  stock.  As a result of the
transaction,  which was consummated on May 26, 2004,  AccessIT now holds 100% of
AccessDM's common stock.

In June 2004,  we  consummated a $4.87  million  private  placement of 1,217,500
unregistered  shares of our Class A common  stock with  institutional  and other
accredited investors.  Pursuant to the private placement,  we also issued to the
investors and the placement  agent warrants to purchase up to 243,500 and 60,875
shares of our Class A common stock, respectively,  at an exercise price of $4.80
per share,  exercisable  upon receipt.  We  registered  the resale of all of the
1,217,500   shares  and  the  304,375  shares   underlying  the  warrants  on  a
registration  statement  on Form  SB-2 with the SEC on July 2,  2004,  which was
declared effective by the SEC on July 20, 2004.



                                       3


In November  2004, we  consummated a $1.1 million  private  placement of 282,776
unregistered  shares of our Class A common stock at $3.89 per share with certain
accredited investors. The net proceeds of approximately $1.023 million from such
private  placement  were  used  for the  FiberSat  Acquisition  and for  working
capital.  These shares carry piggyback and demand  registration  rights,  at the
sole  expense  of  the  investors.   The  investors  exercised  their  piggyback
registration rights and we registered the resale of all of the 282,776 shares on
a registration statement on Form S-3, which was declared effective by the SEC on
March 21, 2005.

Also in November 2004, we acquired  substantially  all of the assets of FiberSat
Global Services,  LLC (the "FiberSat")  through FiberSat Global Services,  Inc.,
our  wholly   owned   subsidiary   (the   "FiberSat   Acquisition").   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 our digital cinema
satellite delivery services. By completing the FiberSat  Acquisition,  we gained
extensive  satellite  distribution  and  networking   capabilities  provided  by
FiberSat's  fully  operational  data storage and uplink facility  located in Los
Angeles,  California.  FiberSat has the ability to provide broadband video, data
and Internet  transmission  and encryption  services for the broadcast and cable
television and communications industries.

In February  2005, we  consummated a private  placement of $7.6 million,  4-year
convertible   debentures  (the   "Convertible   Debentures").   The  Convertible
Debentures  bear  interest at the rate of 7% per year and are  convertible  into
shares of our Class A common  stock at the price of $4.07 per share,  subject to
possible  adjustments  from time to time.  In  connection  with the  Convertible
Debenture offering, we issued the participating institutional investors warrants
(the "Convertible  Debentures Warrants") exercisable for up to 560,197 shares of
Class A common stock at an initial exercise price of $4.44 per share, subject to
adjustments  from  time to time.  The  Convertible  Debentures  Warrants  may be
exercised  beginning  on  September  9, 2005  until five  years  thereafter.  We
registered the resale of all of the shares underlying the Convertible Debentures
and the Convertible  Debentures  Warrants with the SEC on March 11, 2005,  which
was declared effective by the SEC on March 21, 2005.

Also in  February  2005,  through  ADM  Cinema  Corporation,  our  wholly  owned
subsidiary ("ADM Cinema"),  we consummated the acquisition of substantially  all
of the assets of the Pavilion  Movie  Theatre  located in Park Slope  section of
Brooklyn,  New York  ("Pavilion  Theatre")  from Pritchard  Square  Cinema,  LLC
("Pavilion  Theatre  Seller").  The Pavilion  Theatre is an  eight-screen  movie
theatre and cafe and is a component of the Media Services segment. Continuing to
operate as a fully functional  multiplex,  the Pavilion Theatre will also become
our showplace to  demonstrate  our integrated  digital  cinema  solutions to the
movie entertainment industry.

In July 2005,  we  consummated  a private  placement  (the  "July  2005  Private
Placement")  of 1,909,115  shares of Class A common stock at $9.50 per share and
warrants (the "July 2005  Warrants") to purchase up to 477,275 shares of Class A
common stock for an aggregate  amount of $18.1  million.  The July 2005 Warrants
have an  exercise  price of  $11.00  per  share of  Class A  common  stock,  are
exercisable  beginning  on the seven month  anniversary  of the date of the July
2005 Warrants and expire on the fifth year  anniversary of the initial  exercise
date.  The July 2005  Warrants are  callable by the Company,  subject to certain
conditions,  after the later of (i) the seven month anniversary from the date of
the July 2005  Warrants  and (ii) the date on which the  registration  statement
required under the registration  rights  agreement  referenced below is declared
effective;  provided  that the trading price of the Class A common stock is 200%
of the applicable exercise price for 20 consecutive trading days. We have agreed
to register the resale of all of the shares sold and the shares  underlying  the
July 2005 Warrants  within 30 days of the closing.  If, among other things,  the
registration  statement is not filed within 30 days or is not declared effective
within  90 days  (120  days in the  event of an SEC  review),  then  cash  delay
payments equal to 1% of the offering proceeds per month will apply.


We offer  interrelated  services  that use each of our  business  units  for the
planning,  purchasing,  delivery and  management  of digital  content -- such as



                                       4


movies,  advertising,  trailers and  alternative  content,  including  concerts,
seminars and sporting events -- to movie theater and other venue  operators.  We
believe that our ability to offer a wide range of fully  managed  services  will
differentiate us from other service providers,  including  distributors of other
types of digital media.


During the fiscal year ended March 31, 2005, we received 62% of our revenue from
the Data Center Services  segment and 38% of our revenue from the Media Services
segment.  During the fiscal year ended March 31,  2004,  we received  81% of our
revenue  from the Data Center  Services  segment and 19% of our revenue from the
Media Services  segment.  For the fiscal year ended March 31, 2005, KMC Telecom,
an IDC customer,  comprised approximately 18% of our revenues. Our contract with
KMC Telecom expires on December 15, 2005, with respect to which we have received
an  indication  from KMC Telecom  that they will not renew the  contract  for at
least some of the current sites that they are licensing under such contract.  No
other single  customer  accounted  for greater  than 10% of revenues  during the
fiscal year ended March 31, 2005. 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.


Our principal executive offices are at 55 Madison Avenue, Suite 300, Morristown,
NJ 07960, and our telephone number at such offices is (973) 290-0080. Our e-mail
address is investor@accessitx.com and our web site address is www.accessitx.com.
Information  accessed on or through our web site does not  constitute  a part of
this prospectus.



                                       5


                                  THE OFFERING


Class A common stock offered
by us................................................40,308 shares (1)

Common stock equivalents

presently outstanding................................12,394,209 shares (2)

Common stock equivalents to be
outstanding immediately
after this offering..................................12,394,209 shares (1)(2)


Use of proceeds......................................We  anticipate   using  the
                                                     net   proceeds,  consisting
                                                     of the  price paid upon the
                                                     exercise  of  the warrants,
                                                     of    this   offering   for
                                                     working       capital   for
                                                     general  business purposes.

American Stock Exchange symbol.......................AIX


     (1) This  prospectus  covers our  offering of 40,308  shares of our Class A
         common stock, issuable upon exercise of the warrants issued to the lead
         underwriter,  or nominees thereof,  of our initial public offering that
         was  completed  on November  14,  2003,  pursuant to the  Underwriter's
         Warrant Agreement, dated as of November 14, 2003.

     (2) Reflects  11,468,398  outstanding shares of our Class A common stock as
         of July 20, 2005, and 925,811  outstanding shares of our Class B common
         stock as of July 20, 2005, which are convertible into 925,811 shares of
         Class A common stock; excludes up to 4,618,744 shares of Class A common
         stock issuable upon the exercise of  outstanding  warrants and options,
         and shares issuable upon the conversion of convertible notes as of July
         20, 2005. Please see "Description of Securities" in this prospectus for
         a discussion of our capital stock.


This prospectus  contains our trademarks,  tradenames and  servicemarks and also
contains certain trademarks, tradenames and servicemarks of other parties.



                                       6



                          SUMMARY FINANCIAL INFORMATION

     The following table summarizes  operating data of our Company and should be
read in conjunction with the "Management's  Discussion and Analysis of Financial
Condition  and Results of  Operations"  section and our  consolidated  financial
statements  and the  notes  to  those  statements  appearing  elsewhere  in this
prospectus. The historical data as of March 31, 2004 and 2005 and the years then
ended has been derived from our audited consolidated  financial statements.  The
pro forma condensed  combined financial data for the fiscal year ended March 31,
2005 gives effect to the transactions discussed in the overview of the pro forma
data  beginning  on  page  P-1  of  this  prospectus.  For a  discussion  of the
adjustments  made in presenting such pro forma financial data, see the "Selected
Historical  and Pro Forma  Financial  Data" section and the pro forma  condensed
combined  financial  data appearing  elsewhere in this  prospectus.

Consolidated statements of operations data (1):



                                                     FOR THE FISCAL YEARS ENDED MARCH 31,
                                                     ------------------------------------
                                                (in thousands, except share and per share data)
                                                     2004              2005           2005
                                                     ----              ----           ----
                                                                                  (pro forma) (2)


                                                                                
Revenues                                        $      7,201    $     10,651    $     17,645
Gross profit                                           3,534           4,840           7,406
Loss from operations                                  (2,505)         (5,700)         (5,135)
Net loss                                              (4,805)         (6,788)         (8,385)
Net loss available to common stockholders       $     (6,613)   $     (6,788)   $     (8,385)
Net loss available to common stockholders per
common share
Basic and diluted                               $      (1.37)   $      (0.70)   $      (0.83)
Weighted average number of common shares
outstanding
Basic and diluted                                  4,826,776       9,668,876      10,045,369


(1)  We acquired one IDC from, and assumed certain  liabilities of,  BridgePoint
     International (USA) Inc. ("BridgePoint"), on December 21, 2001. We acquired
     six IDCs from, and assumed  certain  liabilities  of, R.E.  Stafford,  Inc.
     d/b/a/ ColoSolutions  ("ColoSolutions"),  on November 27, 2002. We acquired
     all of the capital  stock of Hollywood SW on November 3, 2003.  We acquired
     all of the outstanding common stock of Managed Services on January 9, 2004.
     We acquired  certain  assets of Boeing  Digital,  a division of Boeing,  on
     March 29,  2004.  We  acquired  substantially  all the assets  and  certain
     liabilities  of FiberSat  Seller on November  17, 2004.  Also,  we acquired
     certain  assets of the Pavilion  Theatre on February  11,  2005.  The above
     financial  data  are  derived  from our  audited  and  unaudited  financial
     statements  and reflect the results of operations of the acquired  entities
     from the respective dates of such acquisitions.

(2)  See notes to our unaudited pro forma condensed  financial data beginning on
     page P-1 of this prospectus.



                                       7


The following table summarizes our consolidated  balance sheet data at March 31,
2004 and 2005,  respectively,  on an actual basis. The information in this table
is set forth in thousands.

                                                                March 31,
      CONSOLIDATED BALANCE SHEET DATA:                     2004        2005
                                                          ------      -------
      
      Cash and cash equivalents.......................... $2,330      $4,779
      Working capital....................................    212       1,734
      Total current assets...............................  3,143       7,038
      Total assets....................................... 21,175      37,777
      Total current liabilities..........................  2,931       5,304
      Total liabilities.................................. 11,357      26,480
      Redeemable common stock............................    238         250
      Total stockholders' equity......................... $9,580     $11,047

      


                                       8


                                  RISK FACTORS

AN  INVESTMENT  IN OUR CLASS A COMMON  STOCK  INVOLVES A HIGH DEGREE OF RISK AND
UNCERTAINTY.  YOU SHOULD  CAREFULLY  CONSIDER THE RISKS  DESCRIBED  BELOW BEFORE
DECIDING TO INVEST IN OUR CLASS A COMMON STOCK.  THE RISKS  DESCRIBED  BELOW ARE
NOT THE ONLY ONES FACING OUR COMPANY. ADDITIONAL RISKS NOT PRESENTLY KNOWN TO US
OR THAT WE PRESENTLY CONSIDER  IMMATERIAL MAY ALSO ADVERSELY AFFECT OUR COMPANY.
IF ANY OF THE FOLLOWING RISKS OCCUR, OUR BUSINESS,  FINANCIAL CONDITION, RESULTS
OF OPERATIONS  AND PROSPECTS  COULD BE MATERIALLY  ADVERSELY  AFFECTED.  IN THAT
CASE, THE TRADING PRICE OF OUR CLASS A COMMON STOCK COULD DECLINE, AND YOU COULD
LOSE ALL OR PART OR YOUR  INVESTMENT.  IN ASSESSING THESE RISKS, YOU SHOULD ALSO
REFER TO THE OTHER  INFORMATION  INCLUDED OR  INCORPORATED  BY REFERENCE IN THIS
PROSPECTUS, INCLUDING THE CONSOLIDATED FINANCIAL STATEMENTS AND NOTES THERETO OF
OUR COMPANY INCLUDED ELSEWHERE IN THIS PROSPECTUS.

WE HAVE INCURRED LOSSES SINCE OUR INCEPTION.


We have incurred  losses since our inception in March 2000 and have financed our
operations  principally  through equity investments and borrowings.  We incurred
net losses of $4.8  million and $6.8 million in the fiscal years ended March 31,
2004 and 2005,  respectively.  As of March 31, 2005,  we had working  capital of
$1.7  million  and  cash  and  cash  equivalents  of  $4.8  million;  we  had an
accumulated deficit of $21.5 million;  and, from inception through such date, we
had used $8.5  million  in cash for  operating  activities.  Our net  losses are
likely to continue for the foreseeable future.


Our profitability is dependent upon us achieving a sufficient volume of business
from our customers.  If we cannot  achieve a high enough volume,  we likely will
incur  additional  net and  operating  losses.  We may be unable to continue our
business  as  presently   conducted  unless  we  obtain  funds  from  additional
financings.

Our net losses and negative cash flows may increase as and to the extent that we
increase the size of our business  operations,  increase our sales and marketing
activities,  enlarge our customer support and professional  services and acquire
additional  businesses.  These  efforts may prove to be more  expensive  than we
currently   anticipate  which  could  further  increase  our  losses.   We  must
significantly  increase  our revenues in order to become  profitable.  We cannot
reliably  predict  when,  or if, we will become  profitable.  Even if we achieve
profitability, we may not be able to sustain it. If we cannot generate operating
income  or  positive  cash  flows in the  future,  we will be unable to meet our
working capital requirements.

WE HAVE LIMITED  EXPERIENCE  IN OUR BUSINESS  OPERATIONS,  WHICH MAY  NEGATIVELY
AFFECT OUR ABILITY TO GENERATE SUFFICIENT REVENUES TO ACHIEVE PROFITABILITY.


We were  incorporated  on March 31, 2000.  Our first IDC became  operational  in
December 2000. In addition to our data center operations,  we have expanded into
the  following  new business  areas:  (a)  providing  back office  transactional
software for  distributors  and  exhibitors of filmed and digital  entertainment
through our wholly owned  subsidiary,  Hollywood SW; (b) providing  software and
systems for the  delivery  of digital  entertainment,  such as movies,  to movie
theaters and other venues  through our wholly owned  subsidiary,  AccessDM;  (c)
providing    information    technologies,    secure    system    monitoring   of
telecommunications  and  data  network  outsourcing  through  our  wholly  owned
subsidiary,  Managed  Services,  and (d) providing  satellite  delivery services
through our wholly  owned  subsidiary  FiberSat;  and (e)  operation  of a movie
theatre,  through  our wholly  owned  subsidiary  ADM  Cinema.  Although we have
retained the senior management of Hollywood SW, Managed Services,  and FiberSat,
we have little  experience  in these new areas of business and cannot assure you
that we will be able to develop and market the services provided  thereby.  None
of these new businesses is directly related to our data center operations and we
cannot assure you that any of them will  complement our data center  operations,
or vice versa.  We also cannot  assure you that we will be able to  successfully
operate  these  businesses.  Our efforts to expand into these five new  business
areas may prove costly and time-consuming  and may divert a considerable  amount
of resources from our data center operations.




                                       9


Our lack of operating  experience in the digital  cinema  industry and providing
transactional software for movie distributors could result in:

     o    increased operating and capital costs;

     o    an inability to effect a viable growth strategy;

     o    service interruptions for our customers; and

     o    an inability to attract and retain customers.

We may not be able to  generate  sufficient  revenues  to achieve  profitability
through the operation of our data centers,  our digital  cinema  business or our
movie  distribution  software  business.  We cannot  assure  you that we will be
successful in marketing and operating  these new  businesses  or, even if we are
successful in doing so, that we will not experience additional losses.

OUR RECENT  ACQUISITIONS  INVOLVE  RISKS,  INCLUDING  OUR INABILITY TO INTEGRATE
SUCCESSFULLY THE NEW BUSINESSES AND OUR ASSUMPTION OF CERTAIN LIABILITIES.


We have recently made meaningful acquisitions to expand into new business areas.
However,   we  may  experience  costs  and  hardships  in  integrating  the  new
acquisitions  into our current  business  structure.  On  November  3, 2003,  we
acquired  Hollywood SW and on January 9, 2004, we acquired Managed Services.  On
March 29, 2004, we acquired assets used in the operations of Boeing  Digital,  a
business unit of Boeing,  which we integrated into the business of AccessDM.  On
November 17, 2004, we acquired  assets of FiberSat.  Most recently,  on February
11, 2005, we acquired the Pavilion Theatre through ADM Cinema,  our wholly owned
subsidiary. We may not be able to integrate successfully the acquired businesses
and assets into our existing business. We cannot assure you that we will be able
to effectively  market the services provided by Hollywood SW, AccessDM,  Managed
Services,  FiberSat  and the  Pavilion  Theatre  along  with our  data  centers.
Further,  these new businesses and assets may involve a significant diversion of
our  management  time and  resources  and be costly.  Our  acquisition  of these
businesses  and assets also  involves the risks that the  businesses  and assets
acquired  may prove to be less  valuable  than we  expected  and/or  that we may
assume unknown or unexpected  liabilities,  costs and problems.  In addition, we
assumed certain  liabilities in connection with these acquisitions and we cannot
assure you that we will be able to adequately pay off such assumed  liabilities.
Other  companies that offer similar  products and services may be able to market
and sell their products and services more cost-effectively than we can.


BECAUSE THE USE OF ACCESSDM'S  SERVICES  LARGELY  DEPENDS ON THE EXPANDED USE OF
DIGITAL  PRESENTATIONS  REQUIRING ELECTRONIC DELIVERY, IF SUCH EXPANDED USE DOES
NOT OCCUR, NO VIABLE MARKET FOR ACCESSDM'S SERVICES MAY DEVELOP.

Even if we are among the first to develop  software and systems for the delivery
of digital content to movie theaters and other venues,  the demand for them will
largely depend on a concurrent  expansion of digital  presentations at theaters,
which may not occur for several years. There can be no assurance,  however, that
major movie studios that currently rely on traditional  distribution networks to
provide  physical  delivery  of digital  files will  adopt a  different  method,
particularly  electronic  delivery,  of  distributing  digital  content to movie
theaters.  If the  development of digital  presentations  and changes in the way
digital  files are delivered  does not occur,  there may be no viable market for
AccessDM's delivery systems and software.

IF WE DO NOT MANAGE OUR GROWTH, OUR BUSINESS WILL BE HARMED.



                                       10



We may not be successful in managing our rapid growth.  Since  February 2003, we
acquired five  businesses and in connection with those  acquisitions,  we formed
three more subsidiaries.  These subsidiaries operate in business areas different
from our data center operations business.  The number of our employees has grown
from 11 in March 2003 to 34 in March 2004 and to 93 in March  2005.  Past growth
has placed, and future growth will continue to place, a significant challenge to
our management and resources, related to the successful integration of the newly
acquired  businesses.  To manage the expected growth of our operations,  we will
need to improve  our  existing  and  implement  new  operational  and  financial
systems,  procedures  and  controls.  We may also  need to expand  our  finance,
administrative,  client  services and operations  staff and train and manage our
growing employee base effectively.  Our current and planned personnel,  systems,
procedures  and controls  may not be adequate to support our future  operations.
Our business,  results of operations and financial position will suffer if we do
not effectively manage our growth.


WE MAY NOT BE ABLE TO  GENERATE  THE  AMOUNT OF CASH  NEEDED TO FUND OUR  FUTURE
OPERATIONS.

Our ability either to make payments on or to refinance our  indebtedness,  or to
fund planned  capital  expenditures  and research and development  efforts,  may
depend on our  ability to generate  cash in the future.  Our ability to generate
cash is in part subject to general economic, financial, competitive,  regulatory
and other factors that are beyond our control.

Based on our  current  level of  operations,  we  believe  our  cash  flow  from
operations and available cash financed  through the issuance of common stock and
promissory  notes will be  adequate  to meet our future  liquidity  needs for at
least  one  year  from  the  date of this  prospectus.  Significant  assumptions
underlie  this  belief,  including,  among other  things,  that there will be no
material   adverse   developments   in  our   business,   liquidity  or  capital
requirements. If we are unable to service our indebtedness, we will be forced to
adopt an alternative strategy that may include actions such as:

     o    reducing capital expenditures;

     o    reducing research and development efforts;

     o    selling assets;

     o    restructuring or refinancing our remaining indebtedness; and

     o    seeking additional funding.

We cannot assure you, however,  that our business will generate  sufficient cash
flow  from  operations,  or that we will be able to make  future  borrowings  in
amounts sufficient to enable us to pay the principal and interest on our current
indebtedness or to fund our other liquidity  needs. We may need to refinance all
or a portion of our  indebtedness  on or before  maturity.  We cannot assure you
that  we  will be able to  refinance  any of our  indebtedness  on  commercially
reasonable terms or at all.

WE MAY CONTINUE TO HAVE CUSTOMER  CONCENTRATION IN OUR BUSINESS, AND THE LOSS OF
ONE OR MORE OF OUR LARGEST CUSTOMERS COULD HAVE A MATERIAL ADVERSE EFFECT ON US.


We expect that we will rely, at least in the near future,  upon a limited number
of customers  for a  substantial  percentage of our revenues and may continue to
have customer concentration company-wide.  For fiscal years ended 2004 and 2005,
our  four  largest  customers  accounted  for  approximately  54% and 40% of our
revenues,  respectively  (our  largest  customer,  KMC  Telecom,  accounted  for
approximately 27% and 18%,  respectively of our revenues for such fiscal years).
Our contract  with KMC Telecom  expires on December  15,  2005,  with respect to
which we have received an  indication  from KMC Telecom that they will not renew
the  contract  for at least some of the  current  sites that they are  licensing
under such contract.  The revenues  generated from our IDC business  constituted
approximately 62% of our total revenue for the fiscal year ended March 31, 2005.

To date,  AccessDM has generated  revenues of $260,000 for the fiscal year ended
March  31,  2005,  and  we  anticipate  that   AccessDM's   revenues  will  grow



                                       11


significantly  although  there can be no assurances of this. For the fiscal year
ended March 31, 2005,  the five largest  customers of Hollywood SW accounted for
approximately  78% of its  revenues  (its  largest  customer,  20th Century Fox,
accounted for approximately 35% of its revenues for such period). For the fiscal
year ended March 31, 2005,  the four largest  customers of Managed  Services and
FiberSat accounted for approximately 54% and 73% of their respective revenues. A
loss of or decrease in business  from one or more of our largest  customers  for
any reason  could  have a material  adverse  effect on our  business,  financial
position and results of operations.

OUR  SUBSTANTIAL  DEBT  AND  LEASE   OBLIGATIONS   COULD  IMPAIR  OUR  FINANCIAL
FLEXIBILITY AND OUR COMPETITIVE POSITION.


We now  have,  and will  continue  to have,  significant  debt  obligations.  We
currently have notes payable to third parties with principal amounts aggregating
$14.1 million as of March 31, 2005. We also have capital lease  obligations with
principal amounts aggregating $6.5 million as of March 31, 2005.


These obligations could have important consequences for us, including:

     o    limiting our ability to obtain  necessary  financing in the future and
          make  it  more  difficult  for  us  to  satisfy  our  lease  and  debt
          obligations;

     o    requiring  us to  dedicate a  substantial  portion of our cash flow to
          payments  on our  lease and debt  obligations,  thereby  reducing  the
          availability  of our  cash  flow  to  fund  working  capital,  capital
          expenditures and other corporate requirements;

     o    making us more  vulnerable to a downturn in our business and limit our
          flexibility to plan for, or react to, changes in our business; and

     o    placing us at a competitive  disadvantage compared to competitors that
          might have stronger balance sheets or better access to capital by, for
          example, limiting our ability to enter into new markets.

     o    If we are unable to meet our lease and debt  obligations,  we could be
          forced to restructure or refinance our obligations, to seek additional
          equity financing or to sell assets,  which we may not be able to do on
          satisfactory  terms or at all. As a result,  we could default on those
          obligations.

AN INABILITY TO OBTAIN NECESSARY FINANCING MAY HAVE A MATERIAL ADVERSE EFFECT ON
OUR FINANCIAL POSITION,  OPERATIONS AND PROSPECTS IF UNANTICIPATED CAPITAL NEEDS
ARISE.


Our capital  requirements may vary  significantly from what we currently project
and be affected by unforeseen delays and expenses.  We may experience  problems,
delays,  expenses and difficulties  frequently encountered by similarly-situated
companies,  as  well  as  difficulties  as a  result  of  changes  in  economic,
regulatory or competitive  conditions.  If we encounter any of these problems or
difficulties   or  have   underestimated   our   operating   losses  or  capital
requirements,  we may require  significantly  more  financing  than we currently
anticipate.  We cannot  assure you that we will be able to obtain  any  required
additional financing on terms acceptable to us, if at all. We will be restricted
on the type and amount of additional  indebtedness that we may incur as a result
of our  acquisition  of Hollywood  SW. In  connection  with the  acquisition  of
Hollywood  SW, we issued  secured  promissory  notes to the sellers that will be
senior to all  indebtedness  during the term of those  notes other than any debt
provided  by a bank or  institutional  lender,  which is less than $1 million in
aggregate  principal amount,  unsecured or secured by the assets of Hollywood SW
and its  subsidiaries.  We will  also be  restricted  on the type of  additional
indebtedness  that we may incur as a result of our  Convertible  Debentures.  An
inability to obtain necessary  financing could have a material adverse effect on
our financial position, operations and prospects.




                                       12


OUR  PLAN  TO  ACQUIRE  ADDITIONAL  BUSINESSES  INVOLVES  RISKS,  INCLUDING  OUR
INABILITY   SUCCESSFULLY   TO  COMPLETE  AN   ACQUISITION,   OUR  ASSUMPTION  OF
LIABILITIES, DILUTION OF YOUR INVESTMENT AND SIGNIFICANT COSTS.

We intend to make further acquisitions of similar or complementary businesses or
assets,  although there are no acquisitions identified by us as probable at this
time. Even if we identify appropriate acquisition  candidates,  we may be unable
to negotiate successfully the terms of the acquisitions, finance them, integrate
the acquired  business into our then existing business and/or attract and retain
customers.  Completing an  acquisition  and  integrating  an acquired  business,
including our recently acquired businesses,  may require a significant diversion
of  management  time and resources and involves  assuming new  liabilities.  Any
acquisition  also  involves  the risks that the assets  acquired  may prove less
valuable  than  expected  and/or  that  we  may  assume  unknown  or  unexpected
liabilities, costs and problems. If we make one or more significant acquisitions
in which the  consideration  consists of our capital stock, your equity interest
in our company could be diluted,  perhaps  significantly.  If we were to proceed
with one or more significant  acquisitions in which the  consideration  included
cash, we could be required to use a substantial  portion of our available  cash,
or obtain additional financing to consummate them.

WE EXPECT COMPETITION TO BE INTENSE:  IF WE ARE UNABLE TO COMPETE  SUCCESSFULLY,
OUR BUSINESS AND RESULTS OF OPERATIONS WILL BE SERIOUSLY HARMED.

The market for the IDC facilities  and managed  services  business,  the digital
cinema  business  and  the  movie  distribution   software  business,   although
relatively new, are competitive, evolving and subject to rapid technological and
other changes.  We expect the intensity of competition in each of these areas to
increase in the future.  Companies  willing to expend the  necessary  capital to
create facilities and/or software similar to ours may compete with our business.
Increased  competition may result in reduced revenues and/or margins and loss of
market  share,  any of which  could  seriously  harm our  business.  In order to
compete  effectively in each of these fields,  we must  differentiate  ourselves
from competitors.

Many of our current and potential  competitors have longer  operating  histories
and greater financial,  technical,  marketing and other resources than us, which
may permit them to adopt aggressive pricing policies. As a result, we may suffer
from  pricing  pressures  that could  adversely  affect our  ability to generate
revenues  and our  results  of  operations.  Many of our  competitors  also have
significantly greater name and brand recognition and a larger customer base than
us. We may not be able to compete  successfully with our competitors.  If we are
unable to compete  successfully,  our business and results of operations will be
seriously harmed.

WE FACE THE RISKS OF AN EARLY-STAGE COMPANY IN A NEW AND RAPIDLY EVOLVING MARKET
AND MAY NOT BE ABLE SUCCESSFULLY TO ADDRESS SUCH RISKS AND EVER BE SUCCESSFUL OR
PROFITABLE.

We have encountered and will continue to encounter the challenges, uncertainties
and  difficulties  frequently  experienced by  early-stage  companies in new and
rapidly evolving markets, including:

     o    lack of operating experience;

     o    net losses;

     o    lack of sufficient customers;

     o    insufficient revenues and cash flow to be self-sustaining;

     o    necessary capital expenditures;

     o    an unproven business model;



                                       13


     o    a changing business focus; and

     o    difficulties in managing potentially rapid growth.

This is particularly the case with respect to our newly acquired businesses.  We
cannot assure you that we will ever be successful or profitable.

MANY OF OUR CORPORATE  ACTIONS MAY BE CONTROLLED BY OUR OFFICERS,  DIRECTORS AND
PRINCIPAL  STOCKHOLDERS;  THESE ACTIONS MAY BENEFIT THESE PRINCIPAL STOCKHOLDERS
MORE THAN OUR OTHER STOCKHOLDERS.


As  of  March  31,  2005,  our  directors,   executive  officers  and  principal
stockholders  beneficially  own,  directly  or  indirectly,  in  the  aggregate,
approximately 41% of our outstanding common stock. In particular,  A. Dale Mayo,
our President and Chief Executive Officer,  beneficially holds 965,811 shares of
Class B common stock,  9,601 shares of Class A common stock, and notes which are
convertible  into  45,810  shares of Class A common  stock,  which  collectively
represent  approximately  10% of our  outstanding  common stock,  but due to the
supervoting  Class B common  stock,  represent  approximately  51% of the voting
power. These stockholders, and Mr. Mayo himself, will have significant influence
over our  business  affairs,  with the  ability  to  control  matters  requiring
approval by our security holders, including elections of directors and approvals
of mergers or other business combinations. Our Class B common stock entitles the
holder to ten votes per share.  The shares of Class A common stock have one vote
per share.  Also,  certain  corporate  actions  directed by our officers may not
necessarily  inure to the  proportional  benefit  of other  stockholders  of our
company;  under his employment  agreement,  for example, Mr. Mayo is entitled to
receive cash bonuses based on our revenues, regardless of our earnings, if any.


OUR  SUCCESS  WILL  SIGNIFICANTLY  DEPEND ON OUR  ABILITY TO HIRE AND RETAIN KEY
PERSONNEL.


Our success will depend in significant  part upon the continued  services of our
key technical,  sales and senior management personnel. If we lose one or more of
our key employees,  we may not be able to find a suitable replacement(s) and our
business and results of operations could be adversely  affected.  In particular,
our  performance  depends  significantly  upon the continued  service of A. Dale
Mayo,  our  President  and  Chief  Executive   Officer,   whose  experience  and
relationships  in the movie  theater  industry  are  integral  to our  business,
particularly  in the business  areas of Hollywood SW and  AccessDM.  Although we
have obtained two $5 million  key-man life insurance  policies in respect of Mr.
Mayo,  the loss of his services  would have a material and adverse effect on our
business,  operations and  prospects.  Each policy carries a death benefit of $5
million,  and  while we are the  beneficiary  of each  policy,  under one of the
policies the proceeds will be used to  repurchase,  after  reimbursement  of all
premiums paid by us some, or all, of the shares of our capital stock held by Mr.
Mayo's  estate at the  then-determined  fair market  value.  We also rely on the
experience and expertise of Russell J. Wintner,  AccessDM's  President and Chief
Operating  Officer,  the two co-founders of Hollywood SW, David Gajda and Robert
Jackovich,  and Ravi Patel, FiberSat's President and Chief Operating Officer. In
addition,  our future  success  will  depend  upon our  ability to hire,  train,
integrate and retain qualified new employees.


IF WE ARE NOT SUCCESSFUL IN PROTECTING OUR INTELLECTUAL  PROPERTY,  OUR BUSINESS
WILL SUFFER.

We depend heavily on technology to operate our business.  Our success depends on
protecting our intellectual property, which is one of our most important assets.
Although  we do  not  currently  hold  any  copyrights,  patents  or  registered
trademarks, we do have intellectual property consisting of:

     o    licensable software products;



                                       14


     o    rights to certain domain names;

     o    registered service marks on certain names and phrases;

     o    various unregistered trademarks and service marks;

     o    know-how; and

     o    rights to certain logos.

If we do  not  adequately  protect  our  intellectual  property,  our  business,
financial  position  and  results of  operations  would be harmed.  Our means of
protecting our intellectual  property may not be adequate.  Unauthorized parties
may attempt to copy  aspects of our  intellectual  property or to obtain and use
information that we regard as proprietary. In addition,  competitors may be able
to devise  methods of competing  with our  business  that are not covered by our
intellectual   property.  Our  competitors  may  independently  develop  similar
technology,  duplicate our technology or design around any intellectual property
that we may obtain.

The success of some of our business operations depends on the proprietary nature
of certain software.  We do not, however,  have any patents with respect to such
software.  Because  there is no patent  protection  in respect of our  software,
other  companies  are  not  prevented  from  developing  and  marketing  similar
software.  We  cannot  assure  you,  therefore,  that  we  will  not  face  more
competitors  or that we can  compete  effectively  against  any  companies  that
develop  similar  software.  We also  cannot  assure  you  that  we can  compete
effectively or not suffer from pricing pressure with respect to our existing and
developing  products  that  could  adversely  affect  our  ability  to  generate
revenues.

Although we hold rights to various web domain  names,  regulatory  bodies in the
United States and abroad could establish additional  top-level domains,  appoint
additional  domain name registrars or modify the requirements for holding domain
names.  The  relationship  between  regulations  governing domain names and laws
protecting  trademarks  and similar  proprietary  rights is  unclear.  We may be
unable to prevent third parties from acquiring  domain names that are similar to
or diminish the value of our proprietary rights.

SERVICE AND OTHER  INTERRUPTIONS  COULD POTENTIALLY REDUCE OUR REVENUES AND HARM
OUR REPUTATION AND FINANCIAL RESULTS.

Our facilities and our customers'  equipment are vulnerable to damage from human
error,  physical or electronic  security  breaches,  power loss,  other facility
failures,  fire,  earthquake,  water  damage,  sabotage,  vandalism  and similar
events. In addition, our customers would be adversely affected by the failure of
carriers to provide network access to our facilities as a result of any of these
events. Any of these events or other unanticipated  problems could interrupt our
customers'  ability to provide  services from our facilities.  This could damage
our reputation,  make it difficult to attract new and retain customers and cause
our customers to terminate their  contracts with us and to seek damages.  Any of
these events could have a material  adverse  effect on our  business,  financial
position and prospects.

WE DEPEND ON  RELATIONSHIPS  WITH THIRD PARTIES,  WHICH, IF NOT MAINTAINED,  MAY
ADVERSELY AFFECT OUR ABILITY TO PROVIDE SERVICES TO OUR CUSTOMERS.

We are not a communications  carrier and,  therefore,  we rely  substantially on
third parties to provide our customers  with access to voice,  data and Internet
networks.  We must maintain  relationships with third-party network providers in
order to offer our data center  customers  access to a choice of networks.  Many
carriers have their own data center  facilities  and may be reluctant to provide
network services at our data centers.  As a result, some carriers may choose not
to connect their  services to our data centers.  We do not own any real property



                                       15


and depend on our ability to negotiate  favorable lease terms with the owners of
our data center facilities. The use of our IDCs is limited to the extent that we
do not  extend  or  renew  our  leases,  in which  case we might  not be able to
accommodate our customers,  particularly if we were unable to relocate timely to
a comparable facility.

The   availability   of  an  adequate   supply  of  electrical   power  and  the
infrastructure  to deliver  that power is critical to our ability to attract and
retain customers and achieve profitability.  We rely on third parties to provide
electrical  power to our data centers,  and cannot be certain that these parties
will  provide  adequate  electrical  power or that we will  have  the  necessary
infrastructure  to deliver such power to our customers.  If the electrical power
delivered to our facilities is inadequate to support our customers' requirements
or if delivery is not timely,  our results of operations and financial  position
may be materially and adversely affected.

WE MAY HAVE DIFFICULTY  COLLECTING PAYMENTS FROM SOME OF OUR CUSTOMERS AND INCUR
COSTS AS A RESULT.

A number of our customers are early stage  companies.  In addition,  many of our
customers  are  telecommunications   companies,   and  many   telecommunications
companies have been experiencing significant financial difficulties.  There is a
risk that these companies will experience  difficulty paying amounts owed to us,
and we might not be able to collect on a timely  basis all monies  owed to us by
some of them.  Although  we intend to remove  customers  that do not pay us in a
timely manner,  we may experience  difficulties  and costs in collecting from or
removing these customers.

IF WE DO NOT RESPOND TO FUTURE  ADVANCES IN  TECHNOLOGY  AND CHANGES IN CUSTOMER
DEMANDS,  OUR FINANCIAL  POSITION,  PROSPECTS  AND RESULTS OF OPERATIONS  MAY BE
ADVERSELY AFFECTED.

The demand for our digital cinema business, movie distribution software and data
centers will be affected,  in large part, by future  advances in technology  and
changes in  customer  demands.  Our  success  will also depend on our ability to
address the  increasingly  sophisticated  and varied  needs of our  existing and
prospective customers.

We cannot assure you that there will be a demand for the digital cinema software
and delivery services  provided by AccessDM.  AccessDM's  profitability  depends
largely upon the general expansion of digital  presentations at theaters,  which
may not occur for  several  years.  There can be no  assurance  that major movie
studios  relying  on  traditional  distribution  networks  to  provide  physical
delivery of digital files will adopt a different method, particularly electronic
delivery,  of distributing digital content to movie theaters. If the development
of digital presentations and changes in the way digital files are delivered does
not occur, there may be no viable market for AccessDM's software and systems.

WE MAY BE SUBJECT TO  ENVIRONMENTAL  RISKS  RELATING TO THE  ON-SITE  STORAGE OF
DIESEL FUEL AND BATTERIES.

Our data centers contain tanks for the storage of diesel fuel for our generators
and significant  quantities of lead acid batteries used to provide back-up power
generation for uninterrupted  operation of our customers'  equipment.  We cannot
assure you that our  systems  will be free from leaks or that use of our systems
will not result in spills.  Any leak or spill,  depending on such factors as the
nature and quantity of the  materials  involved and the  environmental  setting,
could  result  in   interruptions  to  our  operations  and  the  incurrence  of
significant  costs;   particularly  to  the  extent  we  incur  liability  under
applicable  environmental laws. This could have a material adverse effect on our
business, financial position and results of operations.

                   RISKS RELATING TO OUR CLASS A COMMON STOCK

THE  LIQUIDITY OF OUR CLASS A COMMON  STOCK IS  UNCERTAIN;  THE LIMITED  TRADING
VOLUME OF OUR CLASS A COMMON  STOCK MAY DEPRESS THE PRICE OF SUCH STOCK OR CAUSE
IT TO FLUCTUATE SIGNIFICANTLY.



                                       16


Although  shares of our Class A common  stock are listed on the  American  Stock
Exchange  (the "AMEX"),  there has been a limited  public market for our Class A
common stock and there can be no assurance that an active trading market for our
common stock will develop.  As a result, you may not be able to sell your shares
of Class A common stock in short time  periods,  or possibly at all. The absence
of an active  trading market may cause the price per share of our Class A common
stock to fluctuate significantly.

SUBSTANTIAL RESALES OF OUR CLASS A COMMON STOCK COULD DEPRESS OUR STOCK PRICE.

The  market  price  for  our  Class  A  common  stock  could  decline,   perhaps
significantly,  as a result of  resales  of a large  number of shares of Class A
common stock in the public market or even the perception that such resales could
occur,  including resales of the shares being registered  hereunder  pursuant to
the registration  statement of which this prospectus is a part. In addition,  we
have a substantial number of options,  warrants and other securities convertible
into shares of our Class A common stock outstanding that may be exercised in the
future. Certain holders of these warrants and convertible securities, as well as
holders  of our  outstanding  shares of Class A common  stock,  have  piggy-back
registration rights and the holder of shares of Class A common stock issuable in
exchange for its shares of preferred  stock and certain  warrants has demand and
piggy-back  registration rights. These factors could also make it more difficult
for us to raise funds through future offerings of our equity securities.

YOU WILL  INCUR  SUBSTANTIAL  DILUTION  AS A RESULT  OF  CERTAIN  FUTURE  EQUITY
ISSUANCES.

We have a substantial number of options, warrants and other securities currently
outstanding which may be immediately converted into shares of our Class A common
stock.  To the extent that these  options,  warrants or similar  securities  are
exercised or  converted,  as the case may be, there will be further  dilution to
holders of shares of our Class A common stock.

PROVISIONS OF OUR  CERTIFICATE OF  INCORPORATION  AND DELAWARE LAW COULD MAKE IT
MORE DIFFICULT FOR A THIRD PARTY TO ACQUIRE US.

Provisions of our certificate of incorporation, as well as of Section 203 of the
Delaware General Corporation Law (the "DGCL") could make it more difficult for a
third  party  to  acquire  us,  even if doing  so  might  be  beneficial  to our
stockholders.

Our certificate of incorporation authorizes the issuance of 15,000,000 shares of
preferred  stock. The terms of our preferred stock may be fixed by the company's
board  of  directors  without  further  stockholder  action.  The  terms  of any
outstanding  series or class of preferred  stock may include  priority claims to
assets and dividends and special voting rights, which could adversely affect the
rights of  holders  of our  Class A common  stock.  Any  future  issuance(s)  of
preferred  stock  could  make  the  takeover  of  the  company  more  difficult,
discourage unsolicited bids for control of the company in which our stockholders
could receive  premiums for their shares,  dilute or  subordinate  the rights of
holders of Class A common stock and  adversely  affect the trading  price of our
Class A common stock.

Under Section 203 of the DGCL, Delaware corporations whose securities are listed
on a national  securities  exchange,  like the AMEX,  may not engage in business
combinations such as mergers or acquisitions  with any interested  stockholders,
defined  as an  entity  or  person  beneficially  owning  15%  or  more  of  our
outstanding common stock without obtaining certain prior approvals.  As a result
of the  application  of Section 203,  potential  acquirers of the company may be
discouraged  from  attempting  to effect  an  acquisition  transaction  with the
company,  thereby depriving holders of the company's securities of opportunities
to sell or otherwise dispose of the securities at prices above prevailing market
prices.

WE MAY NOT BE ABLE TO MAINTAIN  LISTING ON THE AMEX,  WHICH MAY ADVERSELY AFFECT
THE ABILITY OF  PURCHASERS  IN THIS  OFFERING TO RESELL THEIR  SECURITIES IN THE
SECONDARY MARKET.



                                       17


Our Class A common stock is  presently  listed on the AMEX.  However,  we cannot
assure you that the company will meet the criteria for continued  listing on the
AMEX.  If the company is unable to meet the  continued  listing  criteria of the
AMEX and became  delisted,  trading of the Class A common stock could thereafter
be conducted in the  over-the-counter  market in the so-called "pink sheets" or,
if available,  the NASD's  Electronic  Bulletin Board. In such case, an investor
would likely find it more difficult to dispose of, or to obtain  accurate market
quotations for, the company's securities.

If the shares of Class A common  stock  were  delisted  from the AMEX,  they may
become  subject  to Rule 15g-9  under the  Exchange  Act,  which  imposes  sales
practice  requirements  on  broker-dealers  that sell such securities to persons
other than established customers and "accredited investors." Application of this
Rule could adversely affect the ability and/or  willingness of broker-dealers to
sell the company's securities and may adversely affect the ability of purchasers
in this offering to resell their securities in the secondary market.



                                       18


                           FORWARD-LOOKING STATEMENTS

Various  statements  contained in this  prospectus or  incorporated by reference
into this prospectus constitute "forward-looking  statements" within the meaning
of  the  Private  Securities  Litigation  Reform  Act of  1995.  Forward-looking
statements  are based on  current  expectations  and are  indicated  by words or
phrases such as "believe,"  "expect," "may," "will,"  "should,"  "seek," "plan,"
"intend" or "anticipate" or the negative thereof or comparable  terminology,  or
by discussion of strategy. Forward-looking statements are primarily contained in
the sections of this prospectus entitled  "Prospectus  Summary," "Risk Factors,"
"Selected Historical and Pro Forma Financial Data," "Management's Discussion and
Analysis of  Financial  Condition  and Results of  Operations"  and  "Business."
Forward-looking  statements  represent  as of the  date of this  prospectus  our
judgment relating to, among other things,  future results of operations,  growth
plans, sales,  capital requirements and general industry and business conditions
applicable  to us.  Such  forward-looking  statements  are based  largely on our
current expectations and are inherently subject to risks and uncertainties.  Our
actual  results  could  differ  materially  from those that are  anticipated  or
projected as a result of certain  risks and  uncertainties,  including,  but not
limited to, a number of factors, such as:

     o    successful integration of acquired businesses;

     o    the  effect  of  our  indebtedness  on  our  financial  condition  and
          financial flexibility,  including,  but not limited to, the ability to
          obtain necessary financing for our business;

     o    economic and market conditions;

     o    the performance of our targeted markets;

     o    changes in business relationships with our major customers;

     o    competitive product and pricing pressures; and

     o    the  other  risks  and  uncertainties   that  are  described  in  this
          prospectus and from time to time in our filings with the SEC.

Except as otherwise  required to be disclosed in periodic reports required to be
filed by public  companies with the SEC pursuant to the SEC's rules,  we have no
duty to update these  statements,  and we undertake  no  obligation  to publicly
update or revise  any  forward-looking  statements,  whether  as a result of new
information,   future  events  or  otherwise.   In  light  of  these  risks  and
uncertainties,  we  cannot  assure  you  that  the  forward-looking  information
contained in this prospectus will in fact transpire.

                                 USE OF PROCEEDS


We may receive an amount of up to  approximately  $243,057  upon the exercise of
the remaining warrants, if exercised, as to which we are offering the underlying
shares of Class A common stock covered by this prospectus.  Any proceeds that we
receive from the exercise of outstanding warrants will be used by us for general
working capital. The actual allocation of proceeds realized from the exercise of
these  securities will depend upon the amount and timing of such exercises,  our
operating  revenues  and cash  position  at such  time and our  working  capital
requirements.  There can be no assurances that any of the  outstanding  warrants
will be exercised.




                                       19


                                 CAPITALIZATION


The first  column in the  following  table sets forth our  capitalization  as of
March  31,  2004  on  an  actual  basis.   The  second  column  sets  forth  our
capitalization  as of March 31, 2005 on an actual  basis.  Except  share and per
share data, the information in this table is set forth in thousands.  You should
read this  information  together with the financial  statements and the notes to
those statements appearing elsewhere in this prospectus.



                                                                                          March 31,        March 31,
                                                                                             2004            2005
                                                                                          --------         ---------
                                                                                                        
Notes payable, including current portion........................................           $6,239          $14,097
Capital leases, including current portion.......................................              150            6,490
                                                                                              ---            -----

Redeemable Class A common stock, par value $.001, 
53,534 shares issued and outstanding.............................................             238              250


Stockholders' equity:

Common stock, par value $.001; 80,000,000 shares
authorized; 8,287,541 and 10,399,139
shares issued and outstanding, respectively ....................................                8               10
Treasury Stock, at cost; 51,440 shares..........................................               --            (172)
Additional paid-in capital......................................................           24,271           32,696
Accumulated deficit.............................................................         (14,699)         (21,487)
                                                                                         --------         --------
Total stockholders' equity......................................................            9,580           11,047

Total capitalization............................................................          $16,207          $31,884
                                                                                          =======          =======


The table above  assumes  that no stock  options or warrants  outstanding  as of
March 31,  2004 and March 31,  2005 or  granted  thereafter  are  exercised.  In
addition to the shares of capital stock outstanding,  we may issue shares of our
common stock under the following plans and arrangements:

     o    520,564 and 762,897  shares of Class A common  stock  subject to stock
          options  granted  under our 2000 Stock  Option  Plan (the  "Plan") and
          79,436 and 87,103 shares available for future issuance under such Plan
          as of March 31, 2004 and March 31, 2005, respectively;

     o    120,000  shares of Class A common stock  reserved  for  issuance  upon
          exercise  of warrants  issued in  connection  with our initial  public
          offering in November  2003 (the  "IPO"),  which  shares are covered by
          this  prospectus  and the  proceeds of which are to be used as working
          capital for general corporate purposes;

     o    304,375  shares of Class A common stock  reserved  for  issuance  upon
          exercise of warrants  issued in connection  with our June 2004 private
          placement, the proceeds of which are to be used as working capital for
          general corporate purposes;

     o    308,225  and  307,871  shares of Class A common  stock as of March 31,
          2004 and March 31, 2005,  respectively,  reserved  for  issuance  upon
          conversion  of notes  payable  issued in  connection  with  March 2004
          exchange of 8% notes payable for 6% convertible notes payable; and

     o    2,427,519  shares of Class A common stock  reserved for issuance  upon
          exercise of the Convertible  Debentures and the Convertible Debentures



                                       20


          Warrants   issued  in  connection   with  our  February  2005  private
          placement, the proceeds of which are to be used as working capital for
          general corporate purposes.




                                       21


                           PRICE RANGE OF COMMON STOCK

We consummated  our IPO at a price of $5.00 per share.  Our Class A common stock
trades  publicly on the AMEX under the trading symbol "AIX." The following table
shows the high and low  sales  prices  per share of our Class A common  stock as
reported by the AMEX for the periods indicated:

                                                        HIGH              LOW
                                                        
FISCAL YEAR ENDED MARCH 31, 2004                        
    Third Quarter (from November 10, 2003).......       $ 6.95            $ 5.00
    Fourth Quarter...............................       $ 5.30            $ 4.09
                                                        

FISCAL YEAR ENDED MARCH 31, 2005                        
    First Quarter ...............................       $ 5.20            $ 4.10
    Second Quarter ..............................       $ 5.15            $ 3.20
    Third Quarter ...............................       $ 4.17            $ 3.75
    Fourth Quarter ..............................       $ 7.15            $ 3.25
                                                        
FISCAL YEAR ENDING MARCH 31, 2006                       
    First Quarter ...............................       $ 10.01           $ 5.46
                                                       
The last reported sale price of our Class A common stock on the AMEX on July 29,
2005 was $10.75 per share.  As of July 29, 2005,  there were  approximately  175
holders of record of our Class A common stock.


                                 DIVIDEND POLICY

We have never paid any cash dividends on our common stock or preferred stock and
do not anticipate paying any on our common stock in the foreseeable  future. Any
future  payment of dividends on our common stock will be in the sole  discretion
of our board of directors.



                                       22


                SELECTED HISTORICAL AND PRO FORMA FINANCIAL DATA


The summary below sets forth certain  selected  historical  financial  data. The
financial data below should be read in conjunction with the historical financial
statements  and the notes  thereto of our  Company  and of  FiberSat  Seller and
Pavilion Theatre Seller appearing elsewhere in this prospectus.

THE COMPANY.  The following tables set forth selected historical  financial data
of our  Company at and for each of the fiscal  years  ended  March 31,  2004 and
2005.  The data for each of the fiscal  years  ended March 31, 2004 and 2005 has
been derived from our audited consolidated  financial statements.  When you read
the  selected  financial  data  below,  it is  important  that you also read our
audited  consolidated  financial  statements  and the notes to those  statements
appearing  elsewhere  in  this  prospectus,  as  well  as the  section  of  this
prospectus entitled "Management's Discussion and Analysis of Financial Condition
and Results of Operations."

                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)



                                                                         FISCAL YEAR ENDED
                                                                             MARCH 31,

                                                                   2004                 2005
                                                            -------------------- -------------------

                                                                                  
CONSOLIDATED STATEMENTS OF OPERATIONS DATA (1):

   Revenues.......................................                    $7,201              $10,651
   Costs of revenues..............................                     3,667                5,811
                                                                       -----                -----
   Gross profit...................................                     3,534                4,840



   Selling, general and administrative expenses(2)                     3,204                5,607
   Provision for doubtful accounts................
                                                                          73                  640
   Research and development
                                                                          55                  666
   Non-cash stock-based compensation..............
                                                                          15                    4
   Depreciation and amortization..................                    2,692                 3,623
                                                                   ---------             --------
   Loss from operations...........................                  $(2,505)             $(5,700)
   Interest income................................                         6                    5
   Interest expense(3)............................                     (542)                (605)
   Loss on early extinguishment of debt                                (126)                   --
   Non-cash interest expense......................                   (1,823)                (832)
   Other income...................................                      (52)                   23
                                                                   ---------             --------
   Net loss before income taxes and minority
   interest.......................................                  $(5,042)               $7,109
   Income tax benefit ............................                       212                  311
   Minority interest in subsidiary................                        25                 (10)
                                                                   ---------             --------
   Net loss.......................................                  $(4,805)               $6,788
   Preferred stock accretion(4)...................                   (1,808)                   --
                                                                   ---------             --------
   Net loss available to common stockholders......                  $(6,613)             $(6,788)
                                                                     =======              =======
   Net loss available to common stockholders per
     share -
     basic and diluted............................                   $(1.37)              $(0.70)
                                                                     =======              =======
   Weighted average number of  common shares                                                     
     outstanding -                                                                               
     basic and diluted............................                 4,826,776            9,668,876




                                       23


(1)  We acquired one IDC from, and assumed certain liabilities of BridgePoint on
     December  21,  2001.  We  acquired  six  IDCs  from,  and  assumed  certain
     liabilities of  ColoSolutions  on November 27, 2002. We acquired all of the
     capital  stock of Hollywood SW on November 3, 2003.  We acquired all of the
     outstanding  common  stock of Managed  Services  on  January  9,  2004.  We
     acquired certain assets of Boeing Digital,  a division of Boeing,  on March
     29,  2004.  We  acquired  substantially  all  of  the  assets  and  certain
     liabilities  of Fibersat  Seller on November  17, 2004.  Also,  we acquired
     certain  assets of the Pavilion  Theatre on February  11,  2005.  The above
     financial  data are  derived  from our  audited  financial  statements  and
     reflect  the  results  of  operations  of the  acquired  entities  from the
     respective dates of such acquisitions.

(2)  Excludes non-cash,  stock-based  compensation expense of $15 and $4 for the
     years ended March 31, 2004 and 2005, respectively.

(3)  Excludes non-cash interest expense related to the accretion of the value of
     warrants attached to our one- and five-year  promissory notes of $1,823 and
     $832 for the years ended March 31, 2004 and 2005, respectively.

(4)  Reflects the accretion of dividends,  expenses and warrants on our Series A
     and Series B preferred  stock and a  beneficial  conversion  feature of our
     Series A preferred stock.



                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                        (IN THOUSANDS, EXCEPT SHARE DATA)

                                                                       AT MARCH 31,

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

                                                                 2004                  2005
                                                         ---------------------- -------------------
                                                                            
CONSOLIDATED BALANCE SHEET DATA:

   Cash and cash equivalents......................               $2,330              $  4,779
   Working capital ...............................                  212                 1,734
   Total assets...................................               21,175                37,777
   Current portion of notes payable...............                  650                 1,415
   Capital lease obligations......................                  150                 6,490
   Long-term debt, net of current portion.........                5,589                12,682
   Total liabilities..............................               11,357                26,480
   Redeemable common stock........................                  238                   250
   Total stockholders' equity ....................               $9,580               $11,047







                                       24





FIBERSAT SELLER.  The following table sets forth selected  historical  financial
data of FiberSat  Seller for the year ended December 31, 2003 and the nine month
period ended September 30, 2004.



                          FIBERSAT GLOBAL SERVICES, LLC
                                 (IN THOUSANDS)

                                                                                                           NINE MONTHS

                                                                                  YEAR ENDED                  ENDED
                                                                              DECEMBER 31, 2003        SEPTEMBER 30, 2004

                                                                            ----------------------- --------------------------
                                                                                                           (unaudited)


                                                                                                  
STATEMENT OF OPERATIONS DATA:
   Revenues............................................................          $ 3,408                $  2,567
   Cost of revenues....................................................            1,093                     740
                                                                                --------                --------
   Gross profit........................................................            2,315                   1,827
   Selling, general and administrative expenses........................            1,833                     981
   Depreciation and amortization.......................................              884                     548
   Impairment loss.....................................................               --                     358
                                                                                --------                --------
   Loss from operations................................................            (402)                    (60)
   Interest income.....................................................               51                       2
   Interest expense....................................................            (245)                   (120)
                                                                                --------                --------
   Net loss before income taxes........................................            (596)                   (178)
   Income tax expense                                                                (3)                     (5)
                                                                                --------                --------
   Net loss............................................................         $  (599)                $  (183)
                                                                                ========                ========




PAVILION  THEATRE  SELLER.  The following  table sets forth selected  historical
financial data of Pavilion  Theatre Seller for the years ended December 31, 2003
and 2004.



                                                PRITCHARD SQUARE CINEMA, LLC
                                                       (IN THOUSANDS)

                                                                                  YEAR ENDED               YEAR ENDED
                                                                              DECEMBER 31, 2003         DECEMBER 31, 2004

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

                                                                                                  
STATEMENT OF OPERATIONS DATA:
   Revenues............................................................         $  4,705                $  4,427
   Cost of revenues....................................................            3,872                   3,688
                                                                                 -------                --------
   Gross profit........................................................              833                     739
   Depreciation and amortization ......................................              378                     378
                                                                                 -------                --------
   Income from operations..............................................              455                     361
   Interest expense....................................................          (1,239)                 (1,259)
                                                                                --------                --------
   Net loss............................................................         $  (784)                $  (898)
                                                                                ========                ========






                                       25


SELECTED UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL DATA


The following tables set forth selected  unaudited pro forma condensed  combined
statement of operations  data of our Company for the fiscal year ended March 31,
2005, after giving effect to the  transactions  discussed in the overview of the
pro forma  data  beginning  on page P-1 of this  prospectus.  The  FiberSat  and
Pavilion  Theatre  acquisitions  were accounted for using the purchase method of
accounting and, accordingly,  the assets,  liabilities and results of operations
of  FiberSat  Seller and  Pavilion  Theatre  Seller  have been  included  in our
Company's  consolidated  financial  statements  subsequent to their  acquisition
date.

The following  selected  unaudited  financial data should be read in conjunction
with the historical  financial  statements of our Company,  FiberSat Seller, and
Pavilion  Theatre  Seller,  and  the  unaudited  pro  forma  condensed  combined
consolidated  financial  information,  including  the notes  thereto,  appearing
elsewhere  in this  prospectus.  The  unaudited  pro  forma  condensed  combined
information is presented for  illustrative  purposes only and is not necessarily
indicative  of the  results  of  operations  that  would  have  occurred  if the
transactions  had been completed at the dates  indicated,  nor is it necessarily
indicative of future results of operations of the combined company.



                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

                                                                                  

                                                                                      FISCAL YEAR ENDED
                                                                                        MARCH 31, 2005
                                                                                 ----------------------------
                                                                                 ----------------------------

                                                                                                  
PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS DATA:

   Revenues................................................................                $ 17,645
   Cost of revenues........................................................                  10,239
                                                                                             ------
   Gross profit............................................................                   7,406
   Selling, general and administrative expenses............................                   6,588
   Provision for doubtful accounts.........................................                     640
   Research and development................................................                     666
   Non-cash stock-based compensation.......................................                       4
   Depreciation and amortization...........................................                   4,643
                                                                                              -----
   Loss from operations ...................................................                 (5,135)
   Interest income.........................................................                       7
   Interest expense........................................................                 (2,592)
   Non-cash interest expense...............................................                 (1,004)
   Other income, net.......................................................                      33
                                                                                             ------
   Net loss before income taxes............................................                 (8,691)
   Income tax benefit......................................................                     306
                                                                                           --------
   Net loss ...............................................................
                                                                                            (8,385)

   Net loss available to common stockholders...............................                $(8,385)
                                                                                           ========
   Net loss per share - basic
     and diluted ..........................................................                 $(0.83)
                                                                                            =======
   Weighted average number of common
     shares for net loss per share
     computations - basic and diluted .....................................              10,045,369
                                                                                         ==========





                                       26


                           MANAGEMENT'S DISCUSSION AND
            ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


     The  following   discussion   should  be  read  in  conjunction   with  the
consolidated  financial statements and related notes appearing elsewhere in this
prospectus.  This discussion  contains  forward-looking  statements that involve
risks and  uncertainties.  Our actual results could differ materially from those
anticipated in those forward-looking statements as a result of factors described
within this prospectus and other factors.  We refer you to the section captioned
"Forward-Looking Statements" in this prospectus.

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: Media Services, which represents the operations
of Hollywood SW, AccessDM  (including Boeing Digital),  the Pavilion Theatre and
FiberSat,  and the Data Center  Services,  which  comprise the operations of our
nine IDCs and the  operations  of Managed  Services.  For the fiscal  year ended
March 31, 2005, we received 38% and 62%,  respectively,  of our revenue from the
Media Services and Data Center Services segments.

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,  including  fees from  various  services  under the
collocation space contract with KMC Telecom,  which contract expires on December
15, 2005, which respect to which we have received an indication from KMC Telecom
that they will not renew the  contract  for at least some of the  current  sites
that they are licensing  under such  contract.  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 $4.8 million and $6.8
million in the fiscal years ended March 31, 2004 and 2005, respectively,  and we
have an accumulated deficit of $21.5 million as of March 31, 2005. We anticipate
that, with our recent  acquisitions,  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 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 software revenue recognition,  capitalized
software  costs,  depreciation  of fixed assets and  amortization  of intangible
assets,  recoverability of goodwill and long-lived assets and intangible assets,
the valuation of deferred tax liabilities,  and the valuation of assets acquired
and liabilities assumed in purchase business combinations.  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



                                       27


sources.  Actual  results  could  differ from these  estimates  under  different
assumptions or conditions.

We believe that the following critical  accounting policies and estimates affect
our more  significant  estimates and judgments  used in the  preparation  of our
Consolidated Financial Statements.

REVENUE RECOGNITION

MEDIA SERVICES

Revenues are accounted for in accordance  with  Statement of Position 97-2 ("SOP
97-2") and Staff Accounting  Bulletin ("SAB") No. 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),  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
vendor  specific  objective  evidence.  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 develops
customized  software  application,  the  percentage-of-completion  accounting is
followed 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.



                                       28


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,  this  revenue is  deferred  and
amortized over the contract term, or in the case of license fees,  recognized in
accordance with SOP 97-2 once the Company's  commitments to provide the software
and other  related  services to the  customer  are  satisfied.  Such amounts are
classified  as  deferred  revenue  in the  Consolidated  Balance  Sheet  and are
recognized  as revenue in  accordance  with the  Company's  revenue  recognition
policies described above.

FiberSat revenues consist of satellite network  monitoring and maintenance fees.
These fees consist of monthly  recurring  billings  pursuant to  contracts  with
terms ranging from month to month and a maximum of six years including renewals,
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.

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.

DATA CENTER 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 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  amortized  periodically  using the  greater of  revenues
during the period compared to the total estimated  revenues to be earned or 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 fiscal years
ended March 31, 2004 and 2005.  Amortization of capitalized software development



                                       29


costs, included in costs of revenues,  for fiscal years ended March 31, 2004 and
2005 amounted to $118,000 and $369,000, 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 March 31, 2005, our
finite-lived  intangible assets consisted of customer agreements,  covenants not
to  compete,   Federal   Communications   Commission   licenses  for   satellite
transmission  services,  trade names and trademarks,  and a liquor license 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,
Managed Services, FiberSat, and the Pavilion Theatre.

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 and assets under
capital  lease 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.

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.  No impairment was
recorded for the fiscal years ended March 31, 2004 and 2005.


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,  digital
          movie delivery fees and satellite  delivery  services.  Media Services
          revenue are those  generated by Hollywood SW,  AccessDM,  FiberSat and
          the  Pavilion  Theatre.  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.



                                       30


     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 divisional 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, and the imputing
          of interest on a non-interest bearing note payable.

INITIAL PUBLIC OFFERING


On November  10,  2003,  our  registration  statement  on Form SB-2 was declared
effective by the SEC  ("IPO").  In  connection  with the  completion  of IPO, we
issued  1,380,000  shares of Class A common stock,  180,000 of which shares were
issued in connection with the lead underwriter's  exercise of its over-allotment
option,  at $5.00 per share.  The net proceeds from the IPO after  deducting all
offering expenses,  including underwriting  discounts and commissions,  the cash
portion of the  purchase  price of  Hollywood  SW, and the  repayment  of a note
payable, was approximately  $1,067,000. In addition to the 1,380,000 shares that
were issued in IPO, we also issued  warrants to purchase up to 120,000 shares of
our Class A common stock,  exercisable  anytime until November 10, 2007 at $6.25
per  share,  subject  to  certain  adjustment  ("IPO  Warrants"),  to  the  lead
underwriter and the nominees thereof ("IPO Warrant  Holders") in connection with
the  completion  of IPO.  In June and July 2005,  certain  IPO  Warrant  Holders
exercised their IPO Warrants to purchase an aggregate of 40,325 shares for which
we received gross proceeds of $243,160.  Additionally, in June 2005, certain IPO
Warrant  Holders  exercised  their IPO  Warrants on a cashless  basis,  covering
39,367 IPO  Warrants,  and an aggregate  of 17,884  shares of our Class A common
stock were issued to such IPO Warrant  Holders.  We are listed on the AMEX under
the symbol "AIX."


PRIVATE PLACEMENTS


On June 4, 2004, we concluded a private placement with several investors whereby
we issued  1,217,500  unregistered  shares of our Class A common stock at a sale
price of $4.00  per  share  ("June  2004  Private  Placement").  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 in the
June 2004 Private  Placement  warrants to purchase a total of 304,375  shares of
our Class A common stock at an exercise  price of $4.80 per share,  which became
exercisable  upon receipt.  We agreed to file a  registration  statement for the
resale of these shares and the shares  underlying  the 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 October 26, 2004, we entered into a private  placement with certain investors
whereby we issued  282,776  unregistered  shares of our Class A common  stock at
$3.89  per  share  to  certain  accredited   investors  for  gross  proceeds  of
$1.1million.  ("October 2004 Private  Placement").  These shares carry piggyback
and  demand  registration  rights,  at the sole  expense  of the  investors.  We
realized net proceeds of approximately  $1.023 million,  which were used for the
FiberSat  Acquisition  and for working  capital.  The investors  exercised their
piggyback registration rights and we registered the resale of all of the 282,776
shares of Class A common stock on a Form S-3 which was declared effective by the
SEC on March 21, 2005.



                                       31


On February 10, 2005,  we completed a private  placement of 7.6 million,  4-year
Convertible Debentures.  The Convertible Debentures bear interest at the rate of
7% per year and are  convertible  into shares of our Class A common stock at the
price of $4.07 per share,  subject to possible adjustments from time to time. In
connection with the Convertible  Debenture offering, we issued the participating
institutional investors the Convertible Debentures Warrants,  exercisable for up
to 560,197 shares of Class A common stock at an initial  exercise price of $4.44
per share, subject to adjustments from time to time. The Convertible  Debentures
Warrants  may be  exercised  beginning  on  September  9, 2005  until five years
thereafter.  We agreed to file a  registration  statement  for the resale of the
shares  underlying the  Convertible  Debentures and the  Convertible  Debentures
Warrants with the SEC on or before March 14, 2005. We filed such a  registration
statement  on March 11, 2005 and it was  declared  effective by the SEC on March
21, 2005.

On July 19, 2005, we  consummated  the July 2005 Private  Placement of 1,909,115
shares of Class A common stock at $9.50 per share and the July 2005  Warrants to
purchase up to 477,275 shares of Class A common stock for an aggregate amount of
$18.1 million. The July 2005 Warrants have an exercise price of $11.00 per share
of Class A common stock, are exercisable  beginning February 19, 2006 until five
years thereafter. The July 2005 Warrants are callable by the Company, subject to
certain  conditions,  after the later of (i) February 19, 2006 and (ii) the date
on which the  registration  statement  required  under the  registration  rights
agreement  referenced  below is declared  effective;  provided  that the trading
price of the Class A common stock is 200% of the  applicable  exercise price for
20 consecutive trading days. We have agreed to register the resale of all of the
shares sold and the shares  underlying the July 2005 Warrants  within 30 days of
the closing.  If, among other things,  the  registration  statement is not filed
within  30 days or is not  declared  effective  within  90 days (120 days in the
event of an SEC review),  then cash delay  payments  equal to 1% of the offering
proceeds per month will apply.


ACQUISITIONS


On July 17, 2003, we signed a stock purchase agreement with Hollywood SW and its
two selling  stockholders.  On November 3, 2003, we acquired Hollywood SW, after
amending  the  agreement to complete the  acquisition  on that date,  by issuing
secured promissory notes (the "Initial Notes"),  each in the principal amount of
$3.6  million,  to the two  selling  stockholders.  On  November  10,  2003,  we
completed our IPO and (1) the Initial Notes were exchanged for the consideration
described  in clauses  (2) and (3) below and  cancelled  and  returned  to us by
Hollywood  SW's  selling  stockholders,  (2)  the  lead  underwriter  in the IPO
transmitted, in the aggregate, $2.45 million to the selling stockholders and (3)
we issued to such selling  stockholders  $3 million in 8%  promissory  notes and
400,000 unregistered shares of our Class A common stock.

We may pay an additional purchase price in each of the three years following the
closing of the Hollywood SW acquisition if certain annual  earnings  targets are
achieved.  In the first such year,  the earnings  targets were not achieved.  We
also have agreed to issue additional  unregistered  shares of our Class A common
stock if,  during the 90 days  following  the  applicable  lock-up  period,  the
average value of our Class A common stock during such 90 days declines  below an
average of $3.60 per share.

On December 22, 2003, we signed an agreement to purchase all of the  outstanding
common stock of Managed  Services,  and on January 9, 2004,  the  acquisition of
Managed  Services was completed.  Managed  Services is a provider of information
technologies; its primary product is managed network services through its global
network command center. We believe that the acquisition of Managed Services will
expand the existing  capabilities and services of our IDCs. The initial purchase
price consisted of $250,000 in cash and 100,000 unregistered shares of our Class
A common  stock.  In addition,  we may be required to pay a contingent  purchase
price for any of the three years following the closing in which certain earnings
targets  are  achieved;  any  additional  payment  is to be  made  in  the  same
proportionate  combination of cash and unregistered shares of our Class A common
stock as the  purchase  price  payable at closing.  In the first such year,  the
earnings  targets were not achieved.  We have also agreed to a one time issuance
of additional  unregistered  shares of our Class A common stock to the seller up
to a maximum of 20,000 shares if, in accordance with an agreed upon formula, the



                                       32


market value of our Class A common stock is less than an average of $4.00 during
the final 90 days of the lock up period.

On March 29, 2004, we  consummated  an  acquisition  of certain assets of Boeing
Digital,  a division of Boeing,  pursuant to an asset purchase agreement of same
date. The acquired assets consist of digital  projectors,  satellite  dishes and
other equipment  installed at 28 screens within 21 theatres in the United States
and equipment stored at other locations,  and satellite  transmission  equipment
which we  installed  in Los  Angeles,  California.  The initial  purchase  price
consisted of: $250,000 in cash; 53,534 unregistered shares of our Class A common
stock;  and a  non-interest  bearing  promissory  note  payable for $1.8 million
payable  in equal  installments  over 4 years.  In  addition,  we agreed to make
payments  totaling a maximum  of $1 million  over 4 years,  which  payments  are
comprised of 20% of the gross receipts  generated by the acquired  assets during
the 4 year period after the closing. For the fiscal year ended March 31, 2005, a
payment of approximately $52,000 was due to Boeing based on such gross receipts.
Additionally,  at any time during the 90 day period  immediately  following  the
first 12 months  after the  closing,  Boeing  may sell its  53,534  unregistered
shares of our Class A common stock to AccessIT in exchange for $250,000 in cash.
Boeing has also agreed to purchase from  AccessIT a minimum of $450,000  managed
storage services per year for four years from the date of the agreement.

On October 19, 2004, we entered into an agreement to purchase  substantially all
of the assets and assume certain  specified  liabilities of FiberSat Seller.  On
November  17,  2004,  the  FiberSat   Acquisition   was   completed.   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 initial  purchase price for FiberSat
consisted of 500,000  unregistered  shares of our Class A common  stock,  and we
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 shares of our
Class A common stock. We had the option to exchange up to 50,000 of such 100,000
unregistered  shares of Class A common stock to increase  the cash,  and thereby
decrease the Class A common stock portion of such  repayment  based on the ratio
of one Class A common stock for each $5.00 of  additional  cash. We repaid these
liabilities  by paying  approximately  $381,000 and issuing 40,000 shares of our
Class A common  stock.  In  addition,  we 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.  We have also  agreed  to a  one-time
issuance of additional  unregistered  shares to the sellers in accordance with a
formula if, during the 90 days  following the  applicable  lock-up  period,  the
average value of our Class A common stock during such 90 days declines  below an
average of $3.17 per share.

In February  2005,  we,  through  ADM Cinema,  consummated  the  acquisition  of
substantially all of the assets of the Pavilion Theatre. The Pavilion Theatre is
an eight-screen  movie theatre and cafe and is a component of the Media Services
segment.  Continuing to operate as a fully  functional  multiplex,  the Pavilion
Theatre has also become our  showplace to  demonstrate  our  integrated  digital
cinema  solutions  to the  movie  entertainment  industry.  The  purchase  price
included a cash payment of $3.3 million (less  $500,000  held in escrow  pending
completion of certain  construction) and a five-year 8% promissory note for $1.7
million.  In  addition,  we assumed the lease  covering  the land,  building and
improvements which is classified as a capital lease on the consolidated  balance
sheet. Also, we issued 40,000 shares of unregistered Class A common stock to the
landlord of the Pavilion Theatre.

RECENT ACCOUNTING PRONOUNCEMENTS

The  Financial  Accounting  Standards  Board (the  "FASB")  issued  Statement of
Financial  Accounting  Standards  ("SFAS")  No.  150,  "Accounting  for  Certain
Financial Instruments with Characteristics of Both Liabilities and Equity" (SFAS
150), which became effective July 1, 2003, which  establishes  standards for the
classification   and   measurement  of  certain   financial   instruments   with
characteristics of both liabilities and equity.  There was no impact on AccessIT
financial statements due to the adoption of this standard.

In December  2004,  the FASB issued SFAS No. 123  (revised  2004),  "Share-Based
Payment." This statement revises the original guidance contained in SFAS No. 123
and supersedes  Accounting  Principles Board ("APB") Opinion No. 25, "Accounting



                                       33


for Stock Issued to Employees,  and its related implementation  guidance.  Under
SFAS No. 123 (revised  2004), a publicly  traded entity such as AccessIT will be
required to measure the cost of employee  services  received in exchange  for an
award of equity  instruments  based on the  grant-date  fair  value of the award
(with limited  exceptions)  and recognize such cost over the period during which
an employee is required to provide  service in exchange for the reward  (usually
the vesting period). For stock options and similar instruments,  grant-date fair
value  will  be  estimated  using  option-pricing  models  adjusted  for  unique
characteristics of instruments  (unless observable market prices for the same or
similar  instruments  are  available).  For small  business  issuers,  including
AccessIT,  this is effective as of the  beginning of the first interim or annual
reporting  period that begins after December 15, 2005,  which is our fiscal year
beginning April 1, 2006.

Upon  adoption of this  standard,  the actual costs of our  stock-based  payment
plans will be based on grant-date fair value, which has not yet been determined.

RESULTS OF OPERATIONS

FOR THE FISCAL  YEAR ENDED  MARCH 31,  2004 AND THE FISCAL  YEAR ENDED MARCH 31,
2005

REVENUES.  Our total revenues were $7.2 million and $10.6 million for the fiscal
years  ended  March 31, 2004 and 2005,  respectively,  an  increase of 47%.  The
increase was primarily attributable to incremental revenues from the fiscal 2004
acquisitions of Hollywood SW and Managed Services,  and revenues from AccessDM ,
in the aggregate  amount of $2.2 million,  and $1.1 million  resulting  from the
2005   acquisitions   of  FiberSat   and  the   Pavilion   Theatre   (the  "2005
Acquisitions").  Our Internet data center business  experienced a slight revenue
increase,  primarily  due to various  new  customers,  offset by the loss of one
large data center customer.

COST OF REVENUES. Our cost of revenues was $3.7 million and $5.8 million for the
fiscal  years ended March 31, 2004 and 2005,  respectively,  an increase of 57%.
This increase was primarily  attributable  to costs  associated  with  increased
revenues  from  our  fiscal  2004  activity   referenced  above,  and  the  2005
Acquisitions,  which  resulted  in added  costs of $1.3  million  and  $800,000,
respectively, and slightly increased utility costs at our IDC's.

GROSS  PROFIT.  Gross  profit was $3.5  million and $4.8  million for the fiscal
years ended  March,  31, 2004 and 2005,  respectively,  an increase of 37%.  Our
fiscal 2004 transactions  provided an additional $927,000 in gross profit, while
the 2005 Acquisitions contributed $350,000 while the IDC's were comparable to in
line with the prior year gross profit results.

SELLING,   GENERAL  AND  ADMINISTRATIVE   EXPENSES.  Our  selling,  general  and
administrative  expenses were $3.2 million and $5.6 million for the fiscal years
ended March 31, 2004 and 2005, respectively, an increase of 75%. The increase is
primarily due to higher  personnel costs  associated  with additional  headcount
compared to the prior year, and increased  advertising expenses and professional
fees. As of March 31, 2004 and 2005,  we had 34 and 93 employees,  respectively,
and one and 34 of whom were part-time employees, respectively.

PROVISION FOR DOUBTFUL ACCOUNTS. Our provision for doubtful accounts was $73,000
and $640,000  for the fiscal years ended March 31, 2004 and 2005,  respectively.
The  increase is  primarily  due to the  recording  of a  provision  of $499,000
related to the bankruptcy of a data center  customer in July 2004. The remainder
of the increase is due to the increase in overall business activity.

RESEARCH AND DEVELOPMENT.  We recorded  expenses of $55,000 and $666,000 for the
fiscal  years  ended  March 31,  2004 and 2005,  respectively.  The  increase is
attributable  to research and development  efforts at Media Services  related to
the development of TDS International  software  application and various products
including TDS, ITDS and EMS.



                                       34


NON-CASH,   STOCK-BASED   COMPENSATION.   We  recorded   non-cash,   stock-based
compensation of $15,000 and $4,000 for the fiscal years ended March 31, 2004 and
2005,  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 $2.7 million
and  $3.6  million  for  the  fiscal  years  ended  March  31,  2004  and  2005,
respectively,  an increase of 33%. Fiscal 2004 acquisitions  resulted  increased
depreciation  and  amortization  of $1.2  million,  while the 2005  Acquisitions
resulted in  increased  deprecation  and  amortization  of  $370,000.  Partially
offsetting  these  increases  was  certain  data center and  corporate  computer
equipment which became fully depreciated during the year ended March 31, 2005.

INTEREST  EXPENSE.  Interest  expense was $542,000 and $605,000,  for the fiscal
years ended March 31, 2004 and 2005,  respectively.  The increase was  primarily
due to the March 2004 exchange of $2.5 million for aggregate principal amount of
our 5-Year 8% subordinated  promissory  notes (the "5-Year Notes") for shares of
our Class A common  stock and $1.7  million  aggregate  principal  amount of the
5-Year  Notes  for  our  6%  subordinated   convertible  promissory  notes  (the
"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.

LOSS ON EARLY  EXTINGUISHMENT OF DEBT. The loss on early  extinguishment of debt
was  $126,000  and $0 for the  fiscal  years  ended  March  31,  2004 and  2005,
respectively.  This  loss on early  extinguishment  of debt was due to the March
2004  exchange  of the  5-Year  Notes  for our  Class  A  common  stock  and the
Convertible Notes.

NON-CASH  INTEREST  EXPENSE.  Non-cash  interest  expense  was $1.8  million and
$832,000  for the fiscal  years  ended  March 31,  2004 and 2005,  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  warrants  to  purchase  shares of our Class A common
stock (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 $212,000 and $311,000 for the fiscal
years ended March 31, 2004 and 2005,  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 $4.8 million and
$6.8 million for the fiscal years ended March 31, 2004 and 2005, 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 promissory  notes,  our IPO, and notes payable and common stock used
to  fund  various  acquisitions.  We  have  no  borrowings  or  line  of  credit
arrangements with banks or other financial institutions.

On July 19, 2005, we  consummated  the July 2005 Private  Placement of 1,909,115
shares of Class A common stock at $9.50 per share and the July 2005  Warrants to
purchase up to 477,275 shares of Class A common stock for an aggregate amount of
$18.1 million. The July 2005 Warrants have an exercise price of $11.00 per share



                                       35


of Class A common stock, are exercisable  beginning February 19, 2006 until five
years thereafter. The July 2005 Warrants are callable by the Company, subject to
certain  conditions,  after the later of (i) February 19, 2006 and (ii) the date
on which the  registration  statement  required  under the  registration  rights
agreement  referenced  below is declared  effective;  provided  that the trading
price of the Class A common stock is 200% of the  applicable  exercise price for
20 consecutive trading days. We have agreed to register the resale of all of the
shares sold and the shares  underlying the July 2005 Warrants  within 30 days of
the closing.  If, among other things,  the  registration  statement is not filed
within  30 days or is not  declared  effective  within  90 days (120 days in the
event of an SEC review),  then cash delay  payments  equal to 1% of the offering
proceeds per month will apply.

In June and July 2005,  certain IPO Warrant Holders exercised their IPO Warrants
to purchase an aggregate of 40,325 shares for which we received  gross  proceeds
of $243,160.  Additionally,  in July 2005, certain IPO Warrant Holders exercised
their IPO  Warrants  on a  cashless  basis,  covering  39,367  warrants,  and an
aggregate  of 17,884  shares of our Class A common stock were issued to such IPO
Warrant Holders.

In June 2005, one of the holders of the warrants  issued in connection  with our
June 2004 private  placement  exercised  warrants to purchase  12,500  shares of
Class A common stock, for which the Company received $60,000.

On February 10, 2005, we issued the  Convertible  Debentures and the Convertible
Debentures Warrants to a group of institutional investors for aggregate proceeds
of $7.6 million.  The  Convertible  Debentures  have a four year term,  with one
third of the  unconverted  principal  balance  repayable in twelve equal monthly
installments  beginning three years after the closing. The remaining unconverted
principal balance is repayable at maturity.  We may pay the interest in cash or,
if certain conditions are met, by issuing shares of our Class A common stock. If
we are eligible to issue Class A common stock to repay  interest,  the number of
shares issuable is based on 93% of the 5-day average closing price preceding the
interest due date. The  Convertible  Debentures are initially  convertible  into
1,867,322  shares of our Class A common stock,  based upon a conversion price of
$4.07 per share  subject  to  adjustments  from time to time.  We may redeem the
Convertible  Debentures,  and  if we  do,  we  must  issue  additional  warrants
exercisable for shares of our Class A common stock.  Additionally,  we issued to
the  investors  the  Convertible  Debentures  Warrants to purchase up to 560,197
shares of our Class A common stock,  at an initial  exercise  price of $4.44 per
share,  subject to  adjustments  from time to time. The  Convertible  Debentures
Warrants  are  exercisable   beginning  on  September  9,  2005  until  5  years
thereafter.

We agreed to register,  among other things,  the resale of shares of the Class A
common stock  underlying the Convertible  Debentures and Convertible  Debentures
Warrants within 30 days from the closing. We filed such a registration statement
on March 11, 2005 and it was declared effective by the SEC on March 21, 2005.

On December 23, 2004, ADM Cinema  entered into an asset purchase  agreement with
Pritchard  Square  Cinema,  LLC,  a New  York  limited  liability  company  (the
"Seller"),   and  Norman  Adie,  the  Seller's   managing  member,  to  purchase
substantially  all of the assets and assume certain  liabilities of the Seller's
Pavilion Theatre.  On February 11, 2005, the acquisition of the Pavilion Theatre
was completed. The total purchase price is approximately $5.2 million, including
transaction  fees.  The purchase  price  included a cash payment of $3.3 million
(less $500,000 held in escrow  pending the  completion of certain  construction)
and a five-year 8%  promissory  note for $1.7 million,  among other things.  The
Pavilion  Theatre  is an  eight-screen  movie  theatre  and  cafe  and will be a
component  of the Media  Services  segment.  Continuing  to  operate  as a fully
functional multiplex, the Pavilion Theatre has also become a showplace for us to
demonstrate our integrated  digital cinema solutions to the movie  entertainment
industry.  In addition,  we issued 40,000  unregistered shares of Class A common
stock to the landlord of the Pavilion Theatre.

On November 17, 2004,  we acquired  substantially  all of the assets and assumed
certain  specified  liabilities  of  FiberSat.  The initial  purchase  price for
FiberSat consisted of 500,000  unregistered  shares of our Class A common stock,



                                       36


and we 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 shares
of our Class A common stock.  We had the option to exchange up to 50,000 of such
100,000  shares  of Class A common  stock to  increase  the  cash,  and  thereby
decrease the Class A common stock portion of such  repayment  based on the ratio
of one Class A common stock for each $5.00 of  additional  cash. We repaid these
liabilities  by paying  approximately  $381,000 and issuing 40,000 shares of our
Class A common  stock.  In  addition,  we 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.  We have also  agreed  to a  one-time
issuance of additional  unregistered  shares to the sellers in accordance with a
formula if, during the 90 days  following the  applicable  lock-up  period,  the
average value of our Class A common stock during such 90 days declines  below an
average of $3.17 per share.

On October 26, 2004, we entered into the October 2004 Private  Placement with an
investor whereby we issued 282,776  unregistered  shares of Class A common stock
at $3.89 per share to the investors  for gross  proceeds of  $1.1million.  These
shares carry piggyback and demand registration  rights. We realized net proceeds
of approximately  $1.023 million,  which were used for the FiberSat  Acquisition
and for working capital.  The investors  exercised their piggyback  registration
rights  and we  registered  the resale of all of the  282,776  shares of Class A
common stock on a Form S-3 which was declared  effective by the SEC on March 21,
2005.

On July 2, 2004,  we received  notice that certain  creditors of one of our data
center  customers named  NorVergence  filed an involuntary  bankruptcy  petition
against  NorVergence.  On July 14, 2004,  NorVergence  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.  We also
have a first security interest in NorVergence  accounts  receivable.  On January
26,  2005 the  bankruptcy  court  approved  a motion  for the  trustee to pay us
$121,000 for past due accounts receivable,  and on February 25, 2005 we received
the payment.  We are attempting to collect  certain  accounts  receivable of the
bankruptcy customer in partial settlement of our claim.

On June 4, 2004,  we  concluded  the June 2004  Private  Placement  with several
investors whereby we issued 1,217,500  unregistered shares of our Class A common
stock 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 in the June 2005 Private  Placement  warrants to purchase a
total of  304,375  shares of our Class A common  stock at an  exercise  price of
$4.80 per share,  which became  exercisable  upon  receipt.  We agreed to file a
registration  statement for the resale of these shares and the shares underlying
the  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 by
the SEC on July 20, 2004.

On March 24, 2004, we refinanced $4.2 million  aggregate  principal amount (plus
accrued and unpaid  interest) of 5-Year Notes pursuant to an exchange offer (the
"Exchange Offer").  In exchange for those notes, we issued 707,477  unregistered
shares of our Class A common stock and $1.7 million  aggregate  principal amount
of  Convertible  Notes which,  as of March 31,  2005,  were  convertible  into a
maximum of 312,425 shares of our Class A common stock.

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 shares
of our Class A common stock to us for $250,000 in cash.

On  November  14,  2003 our IPO was  finalized,  resulting  in the  issuance  of
1,380,000  shares of Class A common stock. 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  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



                                       37


completion of the IPO. In November 2004 the lead underwriter  received the final
payment for its advisory service fees.

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 8% promissory notes to the sellers ("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. As of
March 31, 2005, the principal balance of the HS Notes is $2.36 million.

As of March 31, 2004 and 2005, we had cash and cash  equivalents of $2.3 million
and $4.8 million,  respectively.  Our working capital at March 31, 2004 and 2005
was $212,000 and $1.7 million, respectively.

For the fiscal  year ended  March 31,  2004,  we raised  gross  proceeds of $6.9
million  and $1.2  million  through  sales of our common  stock from our IPO and
promissory  notes,  respectively,  and we repaid  capital lease  obligations  of
$363,000  and an  acquisition  note  payable of $1 million.  For the fiscal year
ended March 31, 2005, we raised gross proceeds of $13.6 million through sales of
our common stock, warrants and convertible debentures.  We used the net proceeds
for acquisitions, capital investments and to provide working capital for general
corporate purposes.

Our operating  activities resulted in net cash inflow (outflows) of $321,000 and
($3.3) million for the fiscal years ended March 31, 2004 and 2005, respectively.
The increase in cash  outflow was  primarily  due to an increased  net loss from
operations.

Investing  activities  used net cash of $3.6  million  and $5.9  million for the
fiscal  years ended  March 31, 2004 and 2005,  respectively.  The  increase  was
primarily  due to the  acquisition  of the  Pavilion  Theatre and due to various
purchases  of computer  and other  equipment,  primarily  to support our digital
cinema and managed data storage businesses. Also, we made 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  of $4.6 million for the fiscal year
ended March 31, 2004 was  primarily  due to proceeds  from issuance of shares of
our Class A common stock of $4.8 million and the issuance of $1.2 million of our
5-Year  Notes,  less $1.4 million  repayments of notes payable and capital lease
obligations.  Net cash provided by financing activities of $11.6 million for the
fiscal  year ended  March 31, 2005 was  primarily  due to the June 2004  Private
Placement,  October  2004  Private  Placement,  and the  February  2005  Private
Placement, less repayments of notes payable and capital lease obligations.

We  have  acquired   property  and  equipment  under  long-term   capital  lease
obligations that expire at various dates through July 2022. As of March 31, 2004
and  2005,  we  had  an  outstanding  balance  of  $150,000  and  $6.4  million,
respectively  in capital  lease  obligations.  The  increase  in  capital  lease
obligations of $6.1 million and $368,000 is primarily due to the  acquisition of
the  Pavilion  Theatre in  February  2005 and the  acquisition  of  FiberSat  in
November 2004,  respectively.  All our capital lease  obligations are secured by
equipment at the following  locations and in the following principal amounts: at
the Pavilion  Theatre,  building,  land and  improvements  for $6.1 million;  at
FiberSat,  certain  computer  and  Satellite  equipment  for  $368,000;  at  our
executive  offices,  telephone  equipment in the remaining  principal  amount of
$17,000,  and computer  equipment  for use in Managed  Service's  operations  of
$11,000.  As of March 31, 2005, minimum future capital lease payments (including
interest) for the fiscal year ending March 31, 2006 was $1.6  million,  at March
31, 2007 through March 31, 2010 was $1.1 million for each  respective  years and
$8.0 million thereafter (in total). During the fiscal years ended March 31, 2004
and 2005, we made early  repayments  of $159,000 and $70,000 on capital  leases,
respectively, in order to achieve interest savings and aid future cash flow.



                                       38


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  totaled $15.2 million as of March 31, 2005 and are payable in
varying monthly  installments through 2015. As of March 31, 2005, minimum future
operating lease payments for the fiscal years ending March 31, 2006, 2007, 2008,
2009,  2010 and  thereafter  (in total) were $2.4 million,  $2.3  million,  $2.2
million, $2.2 million, $1.8 million, and $4.3 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.

In July 2004, we made early  repayments  totaling $58,000 for two of the 5 -Year
Notes  that did not  participate  in the  March  2004  Exchange  Offer,  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  shares  of  Class A common  stock.  The  shares  will be  purchased  at
prevailing  prices  from  time-to-time  in the open market  depending  on market
conditions  and other  factors.  Through  March 2005 the Company  has  purchased
51,440  shares for a total  purchase  price of $172,000  at an average  purchase
price of $3.34 per share.  As of March 31, 2005, an additional  48,560 shares of
Class A common stock may be repurchased.

During the fiscal year ended March 31, 2004 and 2005, we have incurred losses of
$4.8 million and $6.8 million,  respectively,  and cash inflows  (outflows) from
operating activities of $321,000 and $(3.3) million,  respectively. In addition,
we  have  an  accumulated  deficit  of  $21.5  million  as of  March  31,  2005.
Furthermore,  we have total debt service requirements  totaling $2.3 million for
the twelve months beginning in March 2005.


Management  expects that we will continue to generate  operating  losses for the
foreseeable   future  due  to  depreciation  and   amortization,   research  and
development,  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 our  financing
transaction  in February  2005  combined with our cash on hand and cash receipts
from  existing  and the  acquired  operations  of the  Pavilion  Theatre will be
sufficient  to permit us to continue our  operations  for at least twelve months
from the date of this prospectus.

OFF-BALANCE SHEET ARRANGEMENTS

We are not a party to any off-balance sheet arrangements.

SUBSEQUENT EVENTS

On June 15, 2005,  we entered into a digital  cinema  framework  agreement  (the
"Framework  Agreement")  with Christie  Digital  Systems USA, Inc.  ("Christie")
through our newly formed wholly-owned subsidiary, Christie/AIX, Inc., a Delaware



                                       39


corporation ("Christie/AIX"),  whereby, among other things (1) Christie/AIX will
seek to raise financing to purchase 200 of Christie's  digital cinema projection
systems (the "Systems") at agreed-upon  prices; (2) Christie/AIX would then seek
to raise additional debt and/or equity financing to purchase an additional 2,300
Systems at agreed-upon  prices. The Framework  Agreement allows  Christie/AIX to
terminate the agreement for several reasons,  including  failure to: (1) execute
definitive  agreements with certain film  distributors by August 31, 2005 to pay
virtual print fees to  Christie/AIX  for deliveries of digital films made to the
Systems,  (2) execute  agreements with certain  exhibitors by August 31, 2005 to
license the Systems,  to house them in the exhibitor  locations,  and (3) obtain
Christie/AIX's  final  commitment  to  purchase at least 100 Systems by July 31,
2005.

In connection with the execution of the Framework  Agreement,  we have engaged a
third party to assist in raising funds to purchase the equipment associated with
the  Framework  Agreement,  and  for  general  corporate  purposes.  We  have no
assurance of the nature and amount of the securities to be issued,  and that the
transaction will be completed on acceptable terms.

On June 9, 2005,  our Board of  Directors  approved  the  expansion of our stock
option  pool to  1,100,000  options  from the prior  amount of 850,000  options,
subject to the approval of stockholders at our 2005 stockholder  meeting,  which
is scheduled to take place in September  2005.  Subsequent to March 31, 2005, we
issued an aggregate of 140,000 stock options to an employee and four directors.

On July 19, 2005, we  consummated  the July 2005 Private  Placement of 1,909,115
shares of Class A common stock at $9.50 per share and the July 2005  Warrants to
purchase up to 477,275 shares of Class A common stock for an aggregate amount of
$18.1 million. The July 2005 Warrants have an exercise price of $11.00 per share
of Class A common stock, are exercisable  beginning February 19, 2006 until five
years thereafter. The July 2005 Warrants are callable by the Company, subject to
certain  conditions,  after the later of (i) February 19, 2006 and (ii) the date
on which the  registration  statement  required  under the  registration  rights
agreement  referenced  below is declared  effective;  provided  that the trading
price of the Class A common stock is 200% of the  applicable  exercise price for
20 consecutive trading days. We have agreed to register the resale of all of the
shares sold and the shares  underlying the July 2005 Warrants  within 30 days of
the closing.  If, among other things,  the  registration  statement is not filed
within  30 days or is not  declared  effective  within  90 days (120 days in the
event of an SEC review),  then cash delay  payments  equal to 1% of the offering
proceeds  per month will apply.  The Company  intends to use the proceeds of the
July 2005 Private Placement primarily to purchase the equipment  associated with
the Framework Agreement, and for general corporate purposes.


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.



                                       40



                                    BUSINESS


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  Internet  data  centers.  We are  actively  expanding  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.

Our  business  focus is to create a secure,  managed  and  complete  system that
consists of software to book, track and perform accounting functions for digital
content in theatres,  deliver digital content to multiple  locations and provide
the content management  software for in-theatre  playback system for the digital
cinema marketplace.  The system is intended to use all of our businesses:

MEDIA SERVICES

     o    DIGITAL MEDIA  DELIVERY - digital media  managed  electronic  delivery
          services and in-theatre  management  software for use in theatres from
          AcessDM,  our wholly owned subsidiary and satellite  delivery services
          from FiberSat Global Services, Inc., our wholly owned subsidiary.  The
          Pavilion  Theatre (as defined  below) is utilizing  the digital  media
          managed  electronic   delivery  services  and  in-theatre   management
          software products;

     o    MOVIE  DISTRIBUTION AND EXHIBITOR  SOFTWARE  -Hollywood SW, our wholly
          owned  subsidiary,  develops and licenses  distribution  and exhibitor
          software products and services;

DATA CENTER SERVICES

     o    DATA  CENTERS -  AccessIT's  IDCs,  including  redundant  sites in Los
          Angeles and New York City; and

     o    MANAGED  SERVICE  OFFERINGS-  managed  storage and network and systems
          management services by Managed Services,  our wholly owned subsidiary,
          and AccessIT.

Our system provides a digital content owner with the secure delivery of multiple
files to multiple locations with proactive notification and security management.
Our system also provides the digital  content  exhibitor  with access to digital
content,  freedom  to  choose  what to play and  when to play it with  proactive
notifications and management software.  We have created a system whereby digital
content is  delivered  where it is supposed to go, is played when it is supposed
to be played along with the ability to act upon and report back  management  and
financial information.

We have two reportable segments: Media Services, which represents the operations
of AccessDM (including Boeing Digital), Pavilion Theatre, FiberSat and Hollywood
SW; and Data Center  Services,  which are  comprised of our IDC  operations  and
Managed Service Offerings.

In  February  2003,  we  organized  AccessDM,  which  in  May  2004  became  our
wholly-owned  subsidiary.  AccessDM has developed proprietary software,  Digital
Express  e-Courier,  capable of worldwide  delivery of digital data -- including
movies,  advertisements and alternative  content such as concerts,  seminars and
sporting events -- to movie theaters and other venues having digital  projection
equipment.  Also,  in April 2005 we  completed  the  development  of  in-theatre
management  software for use by digitally - equipped movie theaters,  called the
Theatre Command Center.

In November  2003,  we  acquired  all of the capital  stock of  Hollywood  SW, a
leading  provider of proprietary  transactional  support software and consulting
services for distributors  and exhibitors of filmed  entertainment in the United
States and  Canada.  Its  licensed  software  records  and  manages  information
relating to the planning,  scheduling,  revenue sharing, cash flow and reporting
associated  with  the  distribution  and  exhibition  of  theatrical  films.  In
addition,   Hollywood  SW's  software  complements,   and  is  integrated  with,



                                       41


AccessDM's   digital  content  delivery  software  by  enabling  Hollywood  SW's
customers  to  seamlessly  plan and  schedule  delivery  of  digital  content to
entertainment  venue  operators  as  well as to  manage  the  related  financial
transactions.

In an effort to increase the  competitive  advantage of the IDCs,  on January 9,
2004, we acquired  Managed  Services,  a managed service provider of information
technologies.  As an information  technology outsourcing  organization,  Managed
Services manages  clients'  networks and systems in over 35 countries in Europe,
Asia,  North and South  America  and more than 20 states in the  United  States.
Managed  Services  operates a 24x7 GNCC,  capable of running  the  networks  and
systems  of large  corporate  clients.  The four  largest  customers  of Managed
Services  accounted for approximately 54% of its revenues.  The managed services
capabilities  of Managed  Services  have been  integrated  with our IDCs and now
operate under the name of AccessIT Managed Services.

In March  2004,  we acquired  certain  assets of Boeing  Digital,  a division of
Boeing. These assets were purchased to further our strategy of becoming a leader
in the  delivery  of movies and other  digital  content to movie  theaters.  The
acquired  assets  consist  of  digital  projectors,  satellite  dishes and other
equipment  installed at 28 screens  within 21 theaters in the United  States and
equipment  stored  at other  locations,  and  satellite  transmission  equipment
located in Los  Angeles,  California.  Since the  acquisition,  we have used the
stored  equipment  (and added new equipment) in an additional 3 screens within 2
theaters in the United States.

Also in March 2004, we refinanced approximately $4.2 million aggregate principal
amount (plus accrued and unpaid interest) of our promissory notes pursuant to an
exchange  offer.  In exchange  for these  promissory  notes,  we issued  707,477
unregistered  shares of our  Class A common  stock  and $1.7  million  aggregate
principal  amount  of new  convertible  notes  which as of March  31,  2005 were
convertible into a maximum of 312,425 shares of our Class A common stock.

In May 2004, we entered into an agreement  with the holder of 750,000  shares of
AccessDM's  common  stock,  to exchange  all of the  holders'  shares for 31,300
unregistered  shares  of  AccessIT's  Class A common  stock.  As a result of the
transaction,  which was consummated on May 26, 2004,  AccessIT now holds 100% of
AccessDM's common stock.

In June 2004,  we  consummated a $4.87  million  private  placement of 1,217,500
unregistered  shares of our Class A common  stock with  institutional  and other
accredited investors.  Pursuant to the private placement,  we also issued to the
investors and the placement  agent warrants to purchase up to 243,500 and 60,875
shares of our Class A common stock, respectively,  at an exercise price of $4.80
per share,  exercisable  upon receipt.  We  registered  the resale of all of the
1,217,500   shares  and  the  304,375  shares   underlying  the  warrants  on  a
registration  statement  on Form  SB-2 with the SEC on July 2,  2004,  which was
declared effective by the SEC on July 20, 2004.

In November  2004, we  consummated a $1.1 million  private  placement of 282,776
unregistered  shares of our Class A common stock at $3.89 per share with certain
accredited investors. The net proceeds of approximately $1.023 million from such
private  placement  were  used  for the  FiberSat  Acquisition  and for  working
capital.  These shares carry piggyback and demand  registration  rights,  at the
sole  expense  of  the  investors.   The  investors  exercised  their  piggyback
registration rights and we registered the resale of all of the 282,776 shares on
a registration statement on Form S-3, which was declared effective by the SEC on
March 21, 2005.

Also in November 2004, we acquired  substantially  all of the assets of FiberSat
through FiberSat Global Services,  Inc., our wholly owned subsidiary.  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 our digital cinema
satellite delivery services. By completing the FiberSat  Acquisition,  we gained
extensive  satellite  distribution  and  networking   capabilities  provided  by
FiberSat's  fully  operational  data storage and uplink facility  located in Los
Angeles,  California.  FiberSat has the ability to provide broadband video, data



                                       42


and Internet  transmission  and encryption  services for the broadcast and cable
television and communications industries.

In February  2005, we  consummated a private  placement of $7.6 million,  4-year
Convertible Debentures.  The Convertible Debentures bear interest at the rate of
7% per year and are  convertible  into shares of our Class A common stock at the
price of $4.07 per share,  subject to possible adjustments from time to time. In
connection with the Convertible  Debenture offering, we issued the participating
institutional   investors  warrants  (the  "Convertible   Debenture   Warrants")
exercisable  for up to  560,197  shares  of Class A common  stock at an  initial
exercise price of $4.44 per share, subject to adjustments from time to time. The
Convertible  Debentures Warrants may be exercised beginning on September 9, 2005
until  five  years  thereafter.  We  registered  the resale of all of the shares
underlying the Convertible  Debentures and the Convertible  Debentures  Warrants
with the SEC on March 11, 2005, which was declared effective by the SEC on March
21, 2005.

Also in February 2005,  through ADM Cinema,  we consummated  the  acquisition of
substantially  all of the assets of the Pavilion  Movie Theatre  located in Park
Slope Section of Brooklyn,  New York ("Pavillion Theatre") from Pritchard Square
Cinema LLC. The Pavilion  Theatre is an eight-screen  movie theatre and cafe and
is a component of the Media Services  segment.  Continuing to operate as a fully
functional  multiplex,  the Pavilion  Theatre will also become our  showplace to
demonstrate our integrated  digital cinema solutions to the movie  entertainment
industry.

On July 19, 2005, we  consummated  the July 2005 Private  Placement of 1,909,115
shares of Class A common stock at $9.50 per share and the July 2005  Warrants to
purchase up to 477,275 shares of Class A common stock for an aggregate amount of
$18.1 million. The July 2005 Warrants have an exercise price of $11.00 per share
of Class A common stock, are exercisable  beginning February 19, 2006 until five
years thereafter. The July 2005 Warrants are callable by the Company, subject to
certain  conditions,  after the later of (i) February 19, 2006 and (ii) the date
on which the  registration  statement  required  under the  registration  rights
agreement  referenced  below is declared  effective;  provided  that the trading
price of the Class A common stock is 200% of the  applicable  exercise price for
20 consecutive trading days. We have agreed to register the resale of all of the
shares sold and the shares  underlying the July 2005 Warrants  within 30 days of
the closing.  If, among other things,  the  registration  statement is not filed
within  30 days or is not  declared  effective  within  90 days (120 days in the
event of an SEC review),  then cash delay  payments  equal to 1% of the offering
proceeds per month will apply.


We offer  interrelated  services  that use each of our  business  units  for the
planning,  purchasing,  delivery and  management  of digital  content -- such as
movies,  advertising,  trailers and  alternative  content,  including  concerts,
seminars and sporting events -- to movie theater and other venue  operators.  We
believe that our ability to offer a wide range of fully  managed  services  will
differentiate us from other service providers,  including  distributors of other
types of digital media.


During the fiscal year ended March 31, 2005, we received 62% of our revenue from
the Data Center Services  segment and 38% of our revenue from the Media Services
segment.  During the fiscal year ended March 31,  2004,  we received  81% of our
revenue  from the Data Center  Services  segment and 19% of our revenue from the
Media Services  segment.  For the fiscal year ended March 31, 2005, KMC Telecom,
an IDC customer,  comprised approximately 18% of our revenues. Our contract with
KMC Telecom expires on December 15, 2005, with respect to which we have received
an  indication  from KMC Telecom  that they will not renew the  contract  for at
least some of the current sites that they are licensing under such contract.  No
other single  customer  accounted  for greater  than 10% of revenues  during the
fiscal year ended March 31, 2005. 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.


Our principal executive offices are at 55 Madison Avenue, Suite 300, Morristown,
NJ 07960, and our telephone number at such offices is (973) 290-0080. Our e-mail
address is investor@accessitx.com and our web site address is www.accessitx.com.
Information  accessed on or through our web site does not  constitute  a part of
this prospectus.



                                       43


MEDIA SERVICES

The Media Services  segment of our business  consists of two units:  the Digital
Media  Delivery  Services and the Hollywood SW business.  Digital Media Delivery
Services comprises AccessDM, FiberSat, and the Pavilion Theatre.

DIGITAL MEDIA DELIVERY SERVICES


AccessDM, our wholly-owned  subsidiary,  provides software and systems worldwide
that enable the delivery of digital  content to movie  theaters and other venues
having  digital  projection  equipment.  We believe the demand for systems  that
deliver   digital   content  will  increase  as  the  movie,   advertising   and
entertainment  industries  continue  to convert to a digital  format in order to
achieve cost savings,  greater  flexibility  and/or  improved image quality.  We
intend to use our IDCs and  managed  data  storage  services  together  with our
digital content delivery software to deliver digital content using satellite and
land-based  transmission providers. As a result of the acquisition of the assets
of Boeing  Digital,  we currently have an installed base of twenty eight digital
projection  systems  located in certain  movie  theaters  throughout  the United
States that are  available  to receive  digital  content  delivered by AccessDM.
Based on customer  needs and  preferences,  we may adapt or tailor the developed
software and related services to such customer needs or industry demands.

FiberSat,  headquartered  in  Chatsworth,  California,  was acquired by FiberSat
Global  Services,  Inc.,  our  wholly-owned  subsidiary,  on November  17, 2004.
FiberSat 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  AccessDM's  digital  cinema  satellite  delivery
services. By completing the FiberSat Acquisition,  we gained extensive satellite
distribution   and  networking   capabilities   provided  by  FiberSat's   fully
operational  data  storage  and  uplink  facilities   located  in  Los  Angeles,
California.  FiberSat  has the  ability to  provide  broadband  video,  data and
Internet  transmission  and  encryption  services  for the  broadcast  and cable
television and communications industries.

ADM Cinema,  our wholly owned  subsidiary,  purchased  the  Pavilion  Theatre on
February 11, 2005.  The Pavilion  Theatre is an  eight-screen  movie theatre and
cafe and is a component of the Media Services segment.  Continuing to operate as
a fully functional  multiplex,  the Pavilion Theatre has also become a showplace
for the Company to demonstrate  its integrated  digital cinema  solutions to the
movie entertainment industry.


MARKET OPPORTUNITY

We believe that digital content  delivery  eventually will replace,  or at least
become more prevalent than, the current method used for film delivery.  Existing
film delivery  generally  involves the  time-consuming,  somewhat  expensive and
cumbersome  process of receiving  bulk printed  film,  rebuilding  the film into
shipping  reels,   packaging  the  film  reels  into  canisters  and  physically
delivering the reels (by traditional  ground modes of  transportation)  to movie
theaters.  We  believe  that  the  expanding  use of  digital  movie  projection
equipment will lead to an increasing need for digital content delivery services.

The movie exhibition industry now has the capability to present  advertisements,
trailers and alternative entertainment in a digital format and in a commercially
viable manner. We believe the presentation of alternative entertainment at movie
theaters may both expand their hours of operation and increase  their  occupancy
rates.  Movie theater owners may also be able to profit from the presentation of
new and/or additional advertising in their theaters.

Digital Cinema Initiatives,  LLC, a consortium of seven major Hollywood studios,
was created to develop  and set  universal  standards  and to develop a business
model  designed to allow the movie  industry to effect a general  transition  to
digital  presentations.  Toward the end of 2004 the studio members  declared the



                                       44


work of the  group to be  substantially  complete  and  worked to  finalize  the
remaining  open items.  Investment  banks are working  with studios to develop a
business model for digital cinema.

We believe the market  opportunity  for our digital media  delivery  services is
directly  related to the number of movie releases each year, the number of movie
screens those movies are shown upon and the transition to digital  presentations
in those  movie  theatres.  According  to the  Motion  Picture  Association,  on
average,  there are  approximately  200 major movie releases and 250 independent
movie  releases per year.  The average major movie is released to  approximately
4,000  screens in the United States and 8,000  screens  worldwide.  According to
National Association of Theatre Owners ("NATO"), there are approximately 105,000
screens  worldwide that play major movie  releases,  with  approximately  36,000
screens located in the United States. According to ReelSource, Inc., the average
film print costs $1,300 per print.  We believe that the cost to deliver  digital
movies to movie  theatres  will be much less than the cost to print and  deliver
analog movie  prints,  and such lesser cost will  provide the economic  model to
drive the conversion from analog to digital cinema.

PRODUCTS AND SERVICES

AccessDM's  products and services are able to provide and securely deliver,  via
electronic  transmission  (through  copper  wire,  fiber  optics or  satellite),
digital  content,  including  movies,  advertisements,  alternative  content and
educational products.

Our principal  digital media  delivery  service  offering,  which we refer to as
"Digital  Express  e-Courier  Services," is the  distribution of digital content
through our IDC platform.  Our Digital Express e-Courier Services requires us to
obtain a digital master of an audio and/or visual  presentation from the content
owner, store and deliver the digital content and track and confirm its delivery.
We expect to offer our delivery service to the owners of digital content through
a broad choice of bandwidth  providers within each platform (i.e.,  copper wire,
fiber optics or  satellite).  We intend to use our existing IDCs to  accommodate
the services we will provide.

We expect to charge our customers:

     o    a  one-time  set-up  fee based on the size of the  customer's  content
          file;

     o    a  distribution  or delivery fee based on the size of its content file
          and the  number  of  destinations  to which the  content  file will be
          delivered;

     o    a customization fee, if required; and

     o    a fee for changes to the content file or the  destination(s)  to which
          the content file is to be delivered.

INTELLECTUAL PROPERTY


AccessDM  has  applied  for service  mark  registrations  in respect of the name
AccessDM,  Access  Digital  Media and the  phrases  "Digital  Express  e-Courier
Services,"  "Theatre  Command  Center" and "The  courier  for the digital  era."
AccessDM  has  not  yet  received   U.S.   servicemark   registration   for  any
servicemarks.


TARGET CUSTOMERS

We intend to provide our digital media delivery services to major movie studios,
particularly  through  relationships  that we have developed or may develop with
these studios.  We also intend to focus on independent studios and distributors,
alternative  content  providers  and  advertising  agencies,  which may not have
high-quality delivery services currently available.  We believe that major movie
studios will begin to expand  beyond  their  traditional  distribution  methods,



                                       45


involving the physical delivery of digital files, to include  electronic digital
content delivery for the reasons discussed above.

COMPETITION

Companies that have developed forms of digital content delivery to entertainment
venues include:

     o    Regal Entertainment Group, which has developed a system for delivering
          certain  digital  content to its own  theaters,  including  non-motion
          picture content and advertising;

     o    National   Cinema   Network,   a  wholly  owned   subsidiary   of  AMC
          Entertainment,  that has  developed a system known as Digital  Theatre
          Distribution System for delivering advertising to movie theaters; and

     o    Technicolor Digital Cinema, an affiliate of the Thomson Company, which
          has  concentrated  on an in-theater  system to manage content  file(s)
          that are delivered physically, and not electronically, to theatres.

The  competitors   referenced  above  have   significantly   greater  financial,
technical, marketing and managerial resources than we do. These competitors also
generate greater revenue and are better known than we are.  However,  we believe
that AccessDM, through its technology and management experience, its development
of software capable of delivering digital data worldwide, its development of its
Theatre Command Center software for the management of digital  content,  and the
complement of Hollywood SW's software,  may differentiate  itself from the above
companies  by  providing  a  competitive  alternative  to their forms of digital
content delivery.

MARKETING AND BUSINESS DEVELOPMENT

We intend to market  our  digital  media  delivery  services  primarily  through
networking and relationship-building  activities,  supported by presentations at
industry  trade  shows and similar  events.  We believe  that the  entertainment
business is largely based on and driven by personal and business  relationships.
We have,  therefore,  selected  three  individuals  -- A. Dale Mayo,  Russell J.
Wintner  and  David  Gajda  -- each  of  whom  has  significant  experience  and
relationships  in the  movie  and  emerging  entertainment  markets  -- to  lead
AccessDM's marketing efforts.


A. Dale Mayo,  AccessDM's  Chief  Executive  Officer,  is a  co-founder  and the
Chairman,  President and Chief  Executive  Officer of AccessIT,  and  previously
co-founded and developed  Clearview Cinema Group,  Inc.  ("Clearview"),  a large
theater  circuit  in the New York  metropolitan  area  which was  later  sold to
Cablevision  Cinemas,  LLC.  In his  tenure as the Chief  Executive  Officer  of
Clearview,  Mr. Mayo developed close working  relationships with many of the top
theater  operators in the United  States,  as well as heads of  distribution  in
Hollywood  and New York.  Mr. Mayo is on the  advisory  board of the Will Rogers
Motion Picture Pioneers Foundation.


Russell J. Wintner,  AccessDM's  President  and Chief  Operating  Officer,  is a
member of the Society of Motion Picture and Television Engineers,  and serves on
the Digital Cinema Group standards committee,  and is a board member of NATO and
a member of its Technical Committee that is working directly with Digital Cinema
Initiatives,  a consortium of seven major  Hollywood  studios created to develop
standards and a business model for the digital cinema industry.  Mr. Wintner was
a  founder  of, as well as  President  of,  WinterTek,  Inc.,  a  digital  media
consultant to various clients. He also served as Principal, Exhibitor Relations,
Alternative  Programming  and Marketing for  Technicolor  Digital  Cinema,  LLC.
Previous to such  provisions,  Mr.  Wintner  was a founder of  CineComm  Digital
Cinema,  LLC and also served as its  President  of  Exhibition  and  Alternative
Programming and Chief Operating Officer. Mr. Wintner frequently sits on industry
panels at seminars and conventions.



                                       46



David  Gajda,  Hollywood  SW's  President  and Chief  Operating  Officer,  was a
co-founder  of  Hollywood  SW. Mr.  Gajda was the Chief  Executive  Officer  for
Hollywood SW from its inception  until our November 2003  acquisition.  In April
2005, Mr. Gajda was promoted to Senior Vice President of International Marketing
of AccessIT.  Prior to  co-founding  Hollywood SW, Mr. Gajda owned and managed a
strategic  consulting company, DWG International Inc. ("DWG"). At DWG, he helped
many entertainment companies develop their three-to-five-year  strategic systems
plans.


We expect to co-market  our digital media  delivery  services to the current and
prospective  customers of Hollywood  SW, using  marketing  and sales efforts and
resources  of  both  companies.  Although  the  services  of  each  may be  used
independently,  using our digital media delivery service in conjunction with the
services  of  Hollywood  SW would  enable  owners of digital  content to deliver
securely such content to their  customers and,  thereafter,  to manage and track
data regarding the  presentation  of the digital  content,  including  different
forms of audio and/or  visual  entertainment.  As the digital  content  industry
continues  to  develop,  we may  engage  in  other  marketing  methods,  such as
advertising and service bundling, and may hire additional sales personnel.

HOLLYWOOD SOFTWARE

Hollywood SW's principal objective is to provide its transactional  software and
film distribution  services to film industry  customers and, through  AccessDM's
digital  content  delivery  software,  to the  expanding  digital  entertainment
industry.

Hollywood  SW's  software  products  enable its  customers  to record and manage
information  relating to the planning,  booking,  scheduling and  performance of
movies in movie theaters,  and to track the related financial  operating results
and commitments.

MARKET OPPORTUNITY


The customers  for Hollywood  SW's  existing  software and  consulting  services
consist  principally of worldwide  feature film  distributors and North American
movie theater chains. We are currently developing a new application with similar
functionality  for  distributing  films  internationally  that is expected to be
completed by the end of 2005.


Our goal is to make  Hollywood  SW's  products the industry  standard  method by
which film distributors and exhibitors plan,  manage and monitor  operations and
data regarding the presentation of theatrical  entertainment.  Currently,  based
upon our calculations and certain industry figures, distributors using Hollywood
SW's distribution  software system,  called TDS,  cumulatively  managed, for the
period 1999 through 2002, approximately 36% of U.S. theater box office revenues.
In addition to providing its system currently to analog film industry customers,
Hollywood  SW has also  adapted  this  system  to serve  the  expanding  digital
entertainment  industry.  We believe that  Hollywood  SW's products and services
will be accepted as an important  component in the digital content  delivery and
management business.

We believe  that the  continued  transition  to digital  content  delivery  will
require a high degree of  coordination  among content  providers,  customers and
intermediary service providers.  Producing,  buying and delivering media content
through worldwide  distribution  channels is a highly fragmented and inefficient
process  that we  expect  to  become  increasingly  streamlined,  automated  and
enhanced  through  technologies  created  by  Hollywood  SW and  the  continuing
development of and general transition to digital forms of media.



                                       47


PRODUCTS AND SERVICES


Hollywood SW provides proprietary software  applications and services to support
customers of varying sizes,  through software licenses,  its Application Service
Provider  ("ASP")  service in which the Company hosts the  application  within a
secure AIT colo-center and provides client access via the internet and through a
fully outsourced  distribution option, called, Indie Direct. Current proprietary
software products of Hollywood SW consist of the:


     o    TDS -- Theatrical  Distribution  System, which manages key operational
          and financial elements of film distribution for film distributors;


     o    TDSi - Theatrical Distribution System  (International),  which manages
          key  operational  and  financial  elements  of film  distribution  for
          international film distributors;


     o    EMS -- Exhibition Management System, which manages key operational and
          financial elements of film exhibition for theater circuits;

     o    MPPS -- Motion  Picture  Planning  System,  which  uses  various  film
          criteria and  historical  performance  data to plan and initiate  film
          release strategies;

     o    Media Manager System -- which facilitates the planning and tracking of
          newspaper advertising campaigns; and

     o    Digi-Central -- online marketplace for digital content in which buyers
          can search for available  digital content,  initiate  transactions and
          coordinate delivery via Access DM.

Hollywood SW generates revenues from its software products through various fees:
software license fees, ASP service fees,  software  maintenance  fees,  software
development fees,  consulting service fees and outsourced  distribution  service
fees.  Under  its  software  license  arrangements,  up-front  fees are paid and
periodic payments are generally made upon the occurrence of certain events:  for
example,  execution  of the  license  agreement,  delivery of the  software  and
acceptance on use of the software by the customer. Software maintenance fees are
paid under separate annual support agreements, under which Hollywood SW provides
maintenance  services and technical  support.  Under Hollywood SW's ASP service,
periodic  payments  are made for the  right to  access  and use  Hollywood  SW's
software  through  the  Internet,  based on the  occurrence  of certain  events.
Maintenance  services are included as part of the annual  service  agreement for
Hollywood SW's ASP service.  Customers that license Hollywood SW's products also
may pay for product feature enhancements,  which include software  developments;
Hollywood SW has generated a significant portion of its revenues from consulting
fees that it charges (on an hourly basis) for  implementation  of the applicable
product and training of the personnel of the licensed or ASP service customers.

INTELLECTUAL PROPERTY

Hollywood SW currently has intellectual property consisting of:


     o    licensable  software products,  including TDS, TDSi, EMS, MPPS and the
          Media Manager System;


     o    domain names, including EPayTV.com, EpayTV.net, HollywoodSoftware.com,
          HollywoodSoftware.net,         Indie-Coop.com,         Indie-Coop.net,
          Indiedirect.com,    IPayTV.com;    PersonalEDI.com,    RightsMart.com,
          RightsMart.net, TheatricalDistribution.com and Vistapos.com;



                                       48


     o    unregistered  trademarks and service marks, including Coop Advertising
          V1.04, EMS, EMS ASP, Exhibitor Management System,  Hollywood SW, Inc.,
          HollywoodSoftware.com,  Indie Co-op,  Media Manager,  On-Line  Release
          Schedule, RightsMart, TDS and TheatricalDistribution.com.; and

     o    logos, including those in respect of Hollywood SW, TDS and EMS.


DISTRIBUTED SOFTWARE

In addition to Hollywood SW's proprietary  software  products,  the Company also
distributes   theatre  ticketing  software  developed  by  Vista   Entertainment
Solutions ("Vista").  Vista is a leading provider of theatre ticketing solutions
based  in  New  Zealand  and  Hollywood  SW is  currently  the  only  U.S.-based
distributor of their products to the U.S. theatre market. Under our distribution
agreement  with  Vista,  Hollywood  SW  earns  a  percentage  of  license  fees,
maintenance fees and consulting fees generated from each sale of Vista products.


CUSTOMERS

Hollywood SW's customers include 20th Century Fox, Paramount Pictures, Universal
Studios, MGM, Lions Gate Films, Newmarket Films, Magnolia Pictures,  Gold Circle
Films, IFC Films,  First  Look/Overseas  Film Group,  Regent Releasing,  Brenden
Theatres, and Flagship Theatres, among others.

DOMESTIC THEATRICAL DISTRIBUTION


Hollywood  SW's TDS product  enables U.S. film  distributors  to plan,  book and
account for theatrical film releases. It also allows distributors to collect and
analyze related financial  operations data. TDS is currently licensed to several
distributors,  including 20th Century Fox, MGM ,Universal  Studios and Paramount
Pictures;  these distributors  comprised  approximately  34.9%, 16.3%, 10.4% and
9.6%,  respectively,  of Hollywood SW's revenues for the fiscal year ended March
31, 2005. Also, several  distributors access Hollywood SW's products through its
ASP service,  including IFC Films,  Newmarket  Films,  Magnolia  Pictures,  Gold
Circle  Films,  MAC  Releasing  and IFS. In  addition,  Hollywood SW licenses to
customers  other  distribution-related  software,  including MPPS and MMS, which
further  automate and manage  related  aspects of film  distribution,  including
advertising, strategic theater selection and competitive release planning.


Hollywood SW also  provides  outsourced  film  distribution  services  through a
division known as Indie Direct. The Indie Direct staff uses the TDS distribution
software to provide back office film booking and receivables management services
to independent film distributors and producers. Current customers include Arenas
Entertainment and Regent Releasing,

INTERNATIONAL THEATRICAL DISTRIBUTION


In  2004,  Hollywood  SW  began  developing  an  international  version  of  its
successful TDS application to support worldwide theatrical film distribution. In
December  2004,   Hollywood  SW  signed  an  agreement  with  the  international
distribution  subsidiary  of 20th  Century  Fox,  to license and  implement  the
software  in 14  overseas  territories,  encompassing  18 foreign  offices  over
approximately 18 months. As with its North American TDS solution, this worldwide
application   will  interface  with  Access  DM's  digital   delivery   service,
significantly enhancing Access DM's international market opportunities.




                                       49


FILM EXHIBITION

Hollywood  SW  also  has  developed  EMS,  a  web-enabled   theater   management
application  designed  to manage all key aspects of film  planning,  scheduling,
booking and  distributor  payment for  theatrical  exhibitors.  This head office
solution  consolidates  daily  transactional data from each theatre's box office
ticketing and concession  system,  supports  negotiations with film distributors
and passes necessary  revenue,  cash and payment  information on to the client's
accounting  system.  EMS also receives and reports  digital film delivery status
information from Access DM systems at each theatre.

COMPETITION

Within the major movie studios and exhibition circuits, Hollywood SW's principal
competitors for its products are in-house development teams, which generally are
assisted by outside contractors and other third-parties.  Most distributors that
do not use the TDS software use their own systems. Internationally, Hollywood SW
is aware of one vendor  based in the  Netherlands  providing  similar  software,
although  on a smaller  scale.  Hollywood  SW's film  exhibition  product,  EMS,
competes principally with customized solutions developed by the large exhibition
circuits  and at least  one other  competitor  that has been  targeting  mid- to
small-sized exhibitors. We believe that Hollywood SW, through its technology and
management  experience,  may  differentiate  itself  from  such  competitors  by
providing a competitive  alternative to their forms of digital content  delivery
and management business.

MARKETING AND BUSINESS DEVELOPMENT


Hollywood SW's senior management team manages its sales and business development
efforts.  Hollywood SW intends to co-market  its products and services  with the
services of AccessDM,  although  each will be able to market their  products and
services  independently.  Although new customers are generated  usually  through
referrals and the  cross-promotion  of Hollywood SW and Vista products Hollywood
SW also  selectively  advertises  in  trade  journals  and  its  representatives
regularly attend trade shows, such as ShowEast and ShowWest.


DATA CENTER SERVICES

The Data Center Services segment of our business consists of two units: our Data
Centers and Managed Services.

MARKET OPPORTUNITY/INDUSTRY BACKGROUND

We believe that the overall  market for IDC services has been largely  driven by
the rapid  growth in Internet  usage and a  significant  shift by  companies  to
outsourcing  or engaging third parties to provide,  their data center  services.
These services are not the principal focus of these companies,  divert them from
their core businesses and require significant investment.

Growth in data use is driving complex data management services.  We believe that
the demand for  services  that store data will  continue  to grow as a result of
increasing  amounts of stored data,  increasing storage  complexity,  increasing
value of certain  information and a potential  shortage of in-house  information
technology  personnel.  In  February  2003,  Gartner  Dataquest  estimated  that
aggregate  revenues  generated by providers of  outsourced  managed data storage
services in North  America  could  approach  $17 billion by 2006,  up from $12.2
billion in 2001, representing a 7% compounded annual growth rate.

OUR DATA CENTERS



Our IDCs provide  fail-safe  environments for our customers'  equipment by using
back-up power  generators as well as back-up  battery power and  specialized air
conditioning  systems. Our IDC customers include major and mid-level network and
Internet service providers,  such as KMC Telecom, AT&T, OnFiber  Communications,



                                       50


and Zone  Telecom,  as well as various  users of network  services,  traditional
voice and data  transmission  providers,  long distance  carriers and commercial
businesses.  Our contract  with KMC Telecom  expires on December 15, 2005,  with
respect to which we have received an indication  from KMC Telecom that they will
not renew the  contract  for at least  some of the  current  sites that they are
licensing  under such  contract.  Our IDC  services  are enhanced by the network
managed services  available as a result of the acquisition of Managed  Services.
We have installed our computer equipment for our digital media delivery software
and services unit in our AccessColocenters.

We operate nine IDCs in the following eight states: Arkansas, Kansas, Maine, New
Hampshire, New Jersey, New York, Texas and Virginia. In addition, we maintain an
Internet data center in Los Angeles, California that is dedicated to delivery of
motion pictures and other digital content to movie theatres worldwide.  Internet
data  centers  are  facilities  leased by us through  which we, for  monthly and
variable fees, provide our customers with:


     o    secure   and   fail-   safe   locations   for   their   computer   and
          telecommunications equipment by using back-up power generators as well
          as back-up battery power and specialized air conditioning systems;

     o    access  to  voice  and data  transmission  services  from a choice  of
          network providers; and

     o    services to monitor their computer and  telecommunications  equipment;
          and services,  to store,  back-up and protect their programs and data,
          including our AccessStorage-On-Demand  managed storage services, which
          store and copy data.

We provide our customers with flexible space in our IDCs to house data and voice
transmission equipment,  as well as their computer equipment.  Our customers may
choose from a variety of space offerings,  including a single-locking cabinet, a
private cage (under 500 square feet) or a private  suite (over 500 square feet).
IDC services  require an initial  installation fee and a monthly charge based on
the size of the space offering selected by the customer.


Our overall IDC utilization rate as of March 31, 2005 was approximately 25%. The
purchase  prices that we paid for our acquired IDCs reflected  their  respective
utilization rates and,  therefore,  we believe present us with an opportunity to
increase  significantly our results of operations,  largely because the variable
costs in adding new customers are relatively low.


We also offer additional services for which our customers pay additional monthly
service charges. These services include:  additional power availability;  access
to our IDC staff for a  variety  of tasks  such as  equipment  rebooting,  power
cycling,  card swapping and performing  emergency  equipment  replacements;  the
ability to connect  cables  (both  fiber and  copper)  directly  to another  IDC
customer  for voice and data  transmission  services  and the ability to use our
risers,  which are pipes used to connect  cables  (both  fiber optic and copper)
from our customers'  computer  equipment to other companies'  computer equipment
located outside of our IDCs but within the building that our IDC is located.


We provide IDC services under  agreements  generally having terms of from one to
ten  years.  As of  March  31,  2005,  we had 75  contracts,  with  62  separate
customers,  each  requiring  payment of monthly  fees,  with a weighted  average
remaining term of 12 months.

In an effort to increase the  competitive  advantage of the IDCs,  on January 9,
2004, we acquired  Managed  Services,  a managed service provider of information
technologies.  As an information  technology outsourcing  organization,  Managed
Services manages  clients'  networks and systems in over 35 countries in Europe,
Asia and North and South  America and more than 20 states in the United  States.
Managed  Services  operates a 24x7 GNCC,  capable of running  the  networks  and
systems of large corporate  clients.  The  capabilities of Managed Services have
been integrated with our IDCs and now operate under the name of AccessIT Managed
Services.




                                       51


MANAGED SERVICES OFFERINGS

We believe  that the breadth of  services in the IDCs is a critical  competitive
advantage. We have developed two distinct Managed Services offerings:

     o    Network and Systems Management; and

     o    Managed Storage Services.

NETWORK AND SYSTEMS MANAGEMENT

We offer our  customers  the  economies  of scale of the GNCC and  access to our
advanced   engineering   staff.  We  believe  this  low-cost  and   customizable
alternative to designing,  implementing,  and  maintaining a large scale network
infrastructure enables our customers to focus on information technology business
development,  rather  than the  underlying  communications  infrastructure.  Our
service  features include network  architecture and design,  systems and network
monitoring  and  management,  data and voice  integration,  project  management,
auditing and assessment and managed carrier services.

MANAGED STORAGE SERVICES


We offer  managed  storage  services  that use hardware  and software  from such
industry  leaders as EMC,  Brocade,  StorageTek  and Veritas.  We presently have
three customers for such services.  Our managed storage services Xiotech,  known
as  AccessStorage-on-Demand,  are  generally  priced on a per  gigabyte of usage
basis and provide customers with reliable primary data storage that is connected
to their  computers.  We may also provide  customers  that have their  computers
located  within one of our IDCs with a tape  back-up copy of their data that may
then be sent to the customer's  computer if the customer's data is lost, damaged
or inaccessible.


All managed storage services are available separately or may be bundled together
with other  services.  Monthly  pricing is based on the type of storage (tape or
disk), the capacity used and the level of the access required.

OUR DATA CENTER SERVICES CUSTOMERS


Our  AccessColocenters  provide  services to a variety of  customers,  including
traditional  voice and data transmission  providers,  long distance carriers and
commercial businesses.

Our  principal  data  services  customers  include KMC  Telecom and AT&T,  which
comprised  approximately  18.2%  and  8.3%,  respectively,  of our  consolidated
revenues for the fiscal year ended March 31, 2005. Our contract with KMC Telecom
expires  on  December  15,  2005,  with  respect  to which we have  received  an
indication  from KMC Telecom  that they will not renew the contract for at least
some of the current sites that they are licensing under such contract.


SALES AND BUSINESS DEVELOPMENT

We market our services  through a program using a variety of media and channels,
including a small direct sales force, sales channels and referral programs.


Our IDC direct sales force  presently  consists of our  President  and six other
employees. This team is supported by both our operations and legal personnel.




                                       52


INTELLECTUAL PROPERTY

AccessIT  has applied  for U.S.  service  mark  registration  for the  following
service marks:  AccessManaged Storage;  Access Digital Media; AccessDM;  Digital
Express  E-Courier  Services;  The Courier for the Digital Era; Vortex Solutions
Engine;  ADM Capstore:  Digi-Central;  Theater Command Center and  Digi-Central.
AccessIT has received U.S. service mark  registration for the following  service
marks: Access Integrated Technologies,  AccessSecure;  AccessSafe; AccessBackup;
AccessBusiness  Continuance;   AccessVault;   AccessContent;   AccessColocenter;
AccessDataVault; AccessColo; and AccessStore.

COMPETITORS

Our data center services compete with neutral colocation  providers,  as well as
traditional colocation providers, including local phone companies, long distance
phone  companies,  Internet  service  providers and web hosting  facilities  and
carrier-owned data centers.  There are also many data centers owned and operated
by smaller data center companies,  landlords and  communications  carriers.  The
larger operators of data centers include Switch and Data, Inc.,  Equinix,  Inc.,
Globix  Corporation and AboveNet,  Inc. Many data center operators offer managed
services to clients who co-locate servers in the operator owned data center. Our
focus is to deliver  managed  services  inside the data center as a lead product
for primary data center  services,  but to also offer those  services to clients
who have servers outside our data centers allowing us to offer remote server and
network  monitoring,   server  and  network  management  and  disaster  recovery
services.

A number of the competitors  mentioned above have greater financial,  technical,
marketing and managerial  resources than we do. These  competitors also generate
greater revenue and are better known than we are.  However,  we believe that our
data center services,  by offering IDCs along with related data center services,
may  differentiate  us from the  above  companies  by  providing  a  competitive
alternative to their forms of digital content delivery.

                                    EMPLOYEES


As of July 15, 2005, we have 110 employees, 48 of whom are part-time,  primarily
at the  Pavilion  Theatre.  Of our  full-time  employees,  10 are in  sales  and
marketing, 34 are in research and development and technical services, and 18 are
in finance and administration.  The Pavilion Theatre has a collective bargaining
agreement with one union which covers five employees, one of whom is a full-time
employee.


                                    PROPERTY


Our  executive  offices are  located in  Morristown,  New  Jersey.  Our nine IDC
facilities  are located in Jersey City,  New Jersey;  the Manhattan and Brooklyn
Boroughs of New York City; Portland, Maine; Manchester, New Hampshire;  Roanoke,
Virginia;  Wichita,  Kansas; Little Rock, Arkansas; and Waco, Texas.  FiberSat's
two facilities in Los Angeles,  California  also contains a data center which we
use as a dedicated  digital content delivery site. Our executive offices and all
of our IDC facilities are leased. We do not own any real property.


In  connection  with our  acquisition  of  Hollywood  SW,  we have  assumed  the
obligations of Hollywood SW under a Commercial  Property Lease, dated January 1,
2000,  between  Hollywood  SW and  Hollywood  Media  Center,  LLC  ("HMC"),  the
landlord.  The lease is for the executive offices of Hollywood SW, has a monthly
rent of $2,335 and covers 2,115 square feet.  The lease  expired on December 31,
2003 and is currently a month to month  tenancy with the same monthly  rent.  On
May 1, 2004, an additional 933 square feet was rented on a month-to-month  basis
for additional  monthly rental  payments of $1,000.  HMC is a limited  liability
company 95% owned by David Gajda, a security holder of HMC and a key employee of
AccessIT.



                                       53



In connection  with our  acquisition of the assets of FiberSat,  we have assumed
the obligations of FiberSat under a Standard Industrial/Commercial Single-Tenant
Lease,  dated December 2, 1996,  between  FiberSat and David L. McNamara  Family
Trust,  the landlord.  The lease is for the  administrative  offices,  technical
operations center,  and warehouse of FiberSat,  has a monthly rent of $9,845 and
covers  13,455  square  feet.  The  lease  expires  on March 31,  2007.  We have
additionally assumed the obligations of FiberSat under a Lease for Communication
Equipment Space, dated July 1, 2004, between FiberSat and Time Warner Cable, the
landlord.  The lease is for space to house  certain  communication  equipment of
FiberSat and has a monthly rent of $1,722. The lease expires on June 30, 2009.

In connection with our acquisition of the Pavilion Theatre,  we have assumed the
obligations of Pavilion  Theatre Seller under a commercial lease dated August 9,
2002,  between  Pavilion  Theatre  Seller and OLP  Brooklyn  Pavilion  LLC,  the
landlord,  as amended. The lease is for a movie theatre, and cafe, has a monthly
initial rent of $94,000 and covers  approximately  31,120 square feet. The lease
expires  July 31,  2022 and has two  options  to renew for  additional  ten-year
terms.  This lease also contains a provision for the payment of additional  rent
if box office revenues exceed certain levels.

We are a party to  separate  leases for each of our nine IDC  facilities.  These
leases cover an aggregate square footage of 67,200, under which we are paying an
aggregate monthly rent of $192,000. The rental periods remaining on these leases
range from month-to month (under our Roanoke,  Virginia facility lease, the term
of which we intend  to  extend  if our  customer  at that  facility  renews  its
agreement  with us) to 12 years and,  with the  exception  of our leases for the
Jersey City, New Jersey and Brooklyn, New York facilities,  which expire in 2009
and 2016,  respectively,  the leases  include  options to renew the leases.  The
lease of our executive  offices expires on May 31, 2009, has a four-year renewal
option,  covers 5,237 square feet and has a monthly rent of $10,910.  We believe
that we have  sufficient  space to  conduct  our  business  for the  foreseeable
future.  All of our leased properties are, in the opinion of our management,  in
satisfactory condition and adequately covered by insurance.


                                LEGAL PROCEEDINGS


On July 2, 2004,  we received  notice that certain  creditors of one of our data
center  customers named  NorVergence  filed an involuntary  bankruptcy  petition
against  NorVergence.  On July 14, 2004,  NorVergence  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.  We also
have a first security interest in NorVergence accounts receivable.

On November 1, 2004,  Diversified  Aerospace Services,  LLC ("DAS") commenced an
adversary proceeding (Adv. Pro. No. 04-2862)(the "Adversary Proceeding") against
the  chapter 7 trustee  for the  NorVergence  case and us.  DAS and  NorVergence
entered into a number of leases (the "DAS Leases")  whereby  NorVergence  leased
certain  equipment to DAS and DAS was obligated to make lease payments.  Through
the Adversary  Proceeding,  DAS is seeking to, among other things,  void the DAS
Leases and obtain an order  enjoining any party from  collecting any amounts due
under  the  DAS  Leases.  Because  we  had a  first  priority  lien  on  all  of
NorVergence's accounts receivable, including, but not limited to, some or all of
the payments due under the DAS Leases,  we may not be able to recover on account
of its lien any proceeds from DAS.

On January 26, 2005 the bankruptcy court in the matter of NorVergence approved a
motion for the trustee to pay us $121,000 for past due accounts receivable,  and
on  February  25,  2005 we were paid  this  amount.  Additionally,  we have been
granted  the right to  pursue  collection  of  NorVergence's  customer  accounts
receivable.  Any amounts  collected  will be retained by us in settlement of its
claim against NorVergence.

On March 11, 2005, we filed an answer to the Adversary Proceeding.

On June 9, 2005,  Soriano,  Henkel,  Biehl & Matthews  ("SHB") filed a complaint
(case no.  04-32079/RG) (the "Complaint")  against the chapter 7 trustee for the
NorVergence case and us. SHB and NorVergence  entered into a number of equipment



                                       54


leases (the "SHB Leases") whereby  NorVergence  leased certain  equipment to SHB
and SHB was  obligated to make lease  payments.  Through the  Complaint,  SHB is
seeking  to,  among  other  things,  void the SHB  Leases  and  obtain  an order
enjoining  any party from  collecting  any amounts due under the SHB Leases.  As
with the Adversary  Proceeding,  because we had a first  priority lien on all of
the NorVergence's  accounts receivable,  including,  but not limited to, some or
all of the payments  due under the SHB Leases,  we may not be able to recover on
account of its lien any proceeds from SHB.




                                       55


                                   MANAGEMENT


The following table sets forth information  concerning our directors,  executive
officers and key employees as of July 15, 2005.

Name                           AGE       POSITION(S)
                               ---       -----------

A. Dale Mayo.................   63       President, Chief Executive Officer and
                                         Chairman of the Board of Directors


Jeff Butkovsky...............   45       Senior Vice President - Chief
                                         Technology Officer

Kevin J. Farrell.............   44       Senior Vice President -- Data Center
                                         Operations and a director

Gary S. Loffredo.............   40       Senior Vice President -- Business
                                         Affairs, General Counsel, and
                                         Secretary, and a director

Brett E. Marks...............   43       Senior Vice President -- Business
                                         Development and a director

Brian D. Pflug...............   38       Senior Vice President -- Accounting and
                                         Finance


David Gajda..................   49       Senior Vice President - International

Wayne L. Clevenger*+++........  61       Director


Gerald C. Crotty+............   53       Director

Robert Davidoff*+++...........  78       Director

Matthew W. Finlay*...........   37       Director


James J. Miller..............   45       President and Chief Operating Officer 
                                         of Hollywood SW


Robert Jackovich.............   45       Chief Technology Officer of
                                         Hollywood SW

Erik B. Levitt...............   31       President and Chief Operating Officer 
                                         of Managed Services

Ravi V. Patel................   52       President and Chief Operating Officer
                                         of FiberSat

Russell J. Wintner...........   53       President and Chief Operating Officer
                                         of AccessDM

     *   Member of our Audit Committee.
     +   Member of our Compensation Committee.
     ++   Member of our Nominating Committee.


The following biographical  information about our directors,  executive officers
and key employees is based solely on information  provided to us by them.  There
are no familial  relationships  between or among any of our directors,  board of




                                       56


advisors,  executive officers and key employees,  except for Brett E. Marks, one
of our  directors,  who is the son of  Harvey  Marks,  a member  of our board of
advisors.

A. DALE MAYO is a co-founder of our Company and has been Chairman, President and
Chief  Executive  Officer since our inception on March 31, 2000. From January to
March 2000, Mr. Mayo explored  various  business  opportunities,  including data
center  operations and digital  cinemas.  From December 1998 to January 2000, he
had been the President and Chief Executive Officer of Cablevision  Cinemas,  LLC
("Cablevision Cinemas"). In December 1994, Mr. Mayo co-founded Clearview,  which
was sold to Cablevision Cinemas in 1998. Mr. Mayo was also the founder, chairman
and chief  executive  officer  of  Clearview  Leasing  Corporation,  a lessor of
computer peripherals and telecommunications  equipment founded in 1976. Mr. Mayo
began his career as a computer salesman with IBM in 1965.

JEFF  BUTKOVSKY has been our Senior Vice  President - Chief  Technology  Officer
since May 2004 and was our  Senior  Vice  President  --  Managed  Services  from
October  2000 to May 2004.  Previously,  Mr.  Butkovsky  had  served as  Eastern
Regional  Director  for  LogicStream,  Inc.,  a  managed  service  provider  and
colocation  company  from  March  2000 to  October  2000.  He  served as a sales
executive with Auspex Systems,  Inc., a network attached  storage company,  from
June 1999 to March  2000.  Mr.  Butkovsky  was  employed  by Micron  Electronics
Incorporated  from May 1996 to June 1999,  where he was the  Northeast  Regional
Director.

KEVIN J.  FARRELL  is a  co-founder  of our  Company  and has been  Senior  Vice
President -- Data Center  Operations and a director  since our  inception.  From
December  1998 to March 2000, he had served as Director of Operations of Gateway
Colocation, LLC, of which he was also a co-founder, where he was responsible for
the  completion of 80,000 square feet of carrier  neutral  colocation  space and
supervised infrastructure build-out,  tenant installations and daily operations.
Prior to joining Gateway, Mr. Farrell had served, from 1993 to 1998, as Building
Superintendent  and Director of Facility  Maintenance  at the Newport  Financial
Center in Jersey City, NJ. He is a former officer of the International  Union of
Operating Engineers.

GARY S. LOFFREDO has been our Senior Vice President -- Business Affairs, General
Counsel and Secretary,  and a director since  September 2000. From March 1999 to
August  2000,  he had been Vice  President,  General  Counsel and  Secretary  of
Cablevision  Cinemas. At Cablevision  Cinemas,  Mr. Loffredo was responsible for
all aspects of the legal function, including negotiating and drafting commercial
agreements,  with emphases on real estate,  construction and lease contracts. He
was also  significantly  involved  in the  business  evaluation  of  Cablevision
Cinemas' transactional work, including site selection and analysis,  negotiation
and new theater construction oversight.  Mr. Loffredo was an attorney at the law
firm of Kelley Drye & Warren LLP from September 1992 to February 1999.

BRETT E. MARKS is a co-founder of our Company and has been Senior Vice President
-- Business  Development and a director since our inception.  From December 1998
to March 2000, Mr. Marks had been Vice President of Real Estate and  Development
of  Cablevision  Cinemas.  From  June  1998  until  December  1998,  he was Vice
President  of First New York  Realty  Co.,  Inc. In  December  1994,  Mr.  Marks
co-founded,  with Mr. Mayo, Clearview and was instrumental in the site selection
process that helped to increase its number of theater locations.

BRIAN D. PFLUG has been our Senior  Vice  President  --  Accounting  and Finance
since January 2003.  From  September 2000 to December 2002, he had been our Vice
President --  Controller.  From July 1998 to September  2000,  Mr. Pflug was the
Controller of Cablevision  Cinemas,  where he was responsible for all accounting
functions, including financial reporting, payroll and accounts payable. Prior to
that,  Mr. Pflug was employed  for four years at GPU,  Inc.  (which later merged
with FirstEnergy Corp.), a large energy provider,  in the areas of SEC reporting
and accounting  research.  Mr. Pflug began his career as an auditor at Coopers &
Lybrand and is a Certified Public Accountant.


DAVID GAJDA is a co-founder  of  Hollywood  SW and had been its Chief  Executive
Officer since its inception in 1997. Following the completion of our acquisition
of Hollywood SW, Mr. Gajda  resigned as its Chief  Executive  Officer and became



                                       57


the President and Chief  Operating  Officer of Hollywood SW. In April 2005,  Mr.
Gajda was  promoted to Senior  Vice  President  of  International  Marketing  of
AccessIT.  Prior to  co-founding  Hollywood  SW, Mr.  Gajda  owned and managed a
strategic  consulting  company,  DWG,  from 1990 to 1997. At DWG, he helped many
entertainment  companies  develop  their three- to five-year  strategic  systems
plans.

WAYNE L.  CLEVENGER has been a director of our Company  since October 2001.  Mr.
Clevenger served on our  Compensation  Committee from February 2002 to April 15,
2004 and has been  reappointed  as a member of  Compensation  Committee  in June
2005. Mr. Clevenger also has served on our Audit Committee since April 15, 2004.
Also,  Mr.  Clevenger  has been  appointed  as the  Chairman  of our  Nominating
Committee in June 2005. He has more than 20 years of private  equity  investment
experience.  He has been a Managing Director of MidMark Equity Partners II, L.P.
("MidMark"), and its predecessor company since 1989. Mr. Clevenger was President
of Lexington  Investment  Company from 1985 to 1989, and,  previously,  had been
employed  by DLJ Capital  Corporation  (Donaldson,  Lufkin & Jenrette)  and INCO
Securities  Corporation,  the venture capital arm of INCO Limited. Mr. Clevenger
served as a director of Clearview from May 1996 to December 1998.


GERALD C. CROTTY has been a director of our Company since August 2002, served on
our Audit  Committee  from July 2003 to April 15,  2004,  and has  served on our
Compensation  Committee  since April 15, 2004. Mr. Crotty  co-founded and, since
June 2001, has directed,  Weichert  Enterprise LLC  ("Weichert  Enterprise"),  a
private and public equity market investment firm.  Weichert  Enterprise oversees
the  holdings of Excelsior  Ventures  Management,  a private  equity and venture
capital firm that Mr.  Crotty  co-founded  in 1999.  From 1991 to 1998,  he held
various executive positions with ITT Corporation,  including President and Chief
Operating  Officer of ITT Consumer  Financial Corp. and Chairman,  President and
Chief Executive Officer of ITT Information Services, Inc. Mr. Crotty also serves
as a director of AXA Premier Funds Trust.

ROBERT DAVIDOFF has been a director of our Company since July 2000, has been the
Chairman of our Compensation Committee since November 2000 and has served on our
Audit Committee  since April 2001.  Since 1990, Mr. Davidoff has been a Managing
Director of Carl Marks & Co., Inc. and, since 1989, the General  Partner of CMNY
Capital II,  L.P., a venture  capital  affiliate of Carl Marks & Co. Since 1998,
Mr. Davidoff has served as a director of Sterling/Carl Marks Capital, Inc. He is
also the Chairman and Chief Investment  Officer of CM Capital  Corporation,  the
firm's  leveraged  buyout  affiliate.  Mr.  Davidoff  is  a  director  of  Hubco
Exploration,  Inc.,  Rex Stores  Corporation  and  Marisa  Christina,  Inc.  Mr.
Davidoff served as a director of Clearview from December 1994 to December 1998.

MATTHEW W. FINLAY has been a director of our Company  since October 2001 and has
been the Chairman of our Audit  Committee  since February 2002. He is a director
of MidMark,  which he joined in 1997.  Previously,  he had been a Vice President
with the New York merchant banking firm Juno Partners and its investment banking
affiliate, Mille Capital, from 1995 to 1997. Mr. Finlay began his career in 1990
as an analyst with the investment banking firm Southport Partners.


JAMES J. MILLER is the  President  and Chief  Operating  Officer of Hollywood SW
since April 2005. From 2000 until March 2005, Mr. Miller was the Chief Financial
Officer of Hollywood SW. Prior to that, he was the Vice  President and Corporate
Controller at Viacom's publicly held Spelling  Entertainment Group, where he was
responsible  for  Financial  Planning,  Accounting,  Public  Reporting,  MIS and
Business  Operations for the many  entertainment  businesses in their portfolio.
Prior to Spelling,  Mr. Miller was interim CFO at Silver King Broadcasting until
following  its  acquisition  of  Savoy  Pictures,  where  he was  also  the Vice
President and Corporate  Controller  for 3 years.  Savoy Pictures was a publicly
traded  start-up film and television  production and  distribution  company with
interests in broadcasting. Mr. Miller is a Certified Public Accountant who began
his career in the  entertainment  practice of KPMG Peat  Marwick  after which he
spent 5 years in Finance and Planning at The Walt Disney Studios.


ROBERT  JACKOVICH is a co-founder of Hollywood SW and had been its President and
Chief Technology  Officer since its inception in 1997.  Following the completion



                                       58


of our  acquisition  of Hollywood  SW, Mr.  Jackovich  resigned as President but
remained  the Chief  Technology  Officer of Hollywood  SW. Prior to  co-founding
Hollywood SW, Mr. Jackovich was the Chief Information Officer of Savoy Pictures,
Inc., from 1993 to 1996, where he managed and facilitated the efforts associated
with   establishing   the   organization  and  systems  of  this  start-up  film
distribution studio.


ERIK  LEVITT  has been the  President  and Chief  Operating  Officer  of Managed
Services since the Company acquired Managed Services in January 2004. Mr. Levitt
is the founder of Managed Services and had been an executive  officer at Managed
Services since its inception in 1995.  Prior to founding Managed  Services,  Mr.
Levitt held consulting positions at Merrill Lynch Private Banking and Volvo Cars
of North America. Most recently he spent four years as the Lead Engineer for the
Funds Transfer  Network at Citigroup.  Mr. Levitt received an advanced degree in
Management and  International  Business from the Stern School of Business at NYU
and  was  an   International   Baccalaureate   student  at  the  United  Nations
International School.


RAVI V. PATEL has been the  President  and Chief  Operating  Officer of FiberSat
since  November  2004.  From April 2001 to October  2004,  Mr.  Patel  served as
President and Chief  Executive  Officer of FiberSat  Seller.  He joined FiberSat
Seller in January 2000 as Executive Vice President and Chief Financial  Officer.
Mr.  Patel  has  over 25  years  varied  financial  and  operational  management
experience,  including  as  President  and  Consultant  of  RVP  Enterprises,  a
financial  consulting firm providing Chief Financial Officer services to smaller
companies.  Also, he has  previously  served as Vice  President,  Operations and
Chief  Financial  Officer of Uncle  Milton  Industries,  Inc.,  a specialty  toy
manufacturer,  and Vice  President,  Chief  Financial  Officer  of The  Spectrum
Companies,  a  biotech  firm.  Mr.  Patel  was  a  founder  and  Vice  President
Business/Ground  Support Systems, Chief Financial Officer of Inflight ATI, Inc.,
an  entrepreneurial  company formed for the  development of ATMs for use onboard
commercial  aircraft.  Also, Mr. Patel was the Vice  President,  Chief Operating
Officer and Chief Financial Officer with Aero-design Technology, Inc., a company
that  provided  innovative  products  to the airline  industry.   Mr.  Patel was
previously with Donaldson  Company,  Inc., a filtration  company,  where he held
various positions from senior corporate internal auditor to general manager. Mr.
Patel started his career as a staff  accountant with Arthur Young and Company in
Chicago.  Mr. Patel holds  Bachelor of Commerce  and Master of Commerce  degrees
from MS University in Baroda,  India. He received his MBA from the University of
Chicago.


RUSSELL J. WINTNER is the President and Chief Operating Officer of AccessDM. Mr.
Wintner was the  President of  WinterTek,  Inc., a digital  media  consultant to
various clients, from November 2002 to July 2003. From November 2000 to November
2002, he served as Principal,  Exhibitor Relations,  Alternative Programming and
Marketing for Technicolor  Digital Cinema, LLC. From October 1999 until November
2000, Mr. Wintner founded and served as President of WinterTek, Inc. In 1996, he
co-founded  CineComm  Digital  Cinema,  LLC  and  served  as  its  President  of
Exhibition and Alternative Programming and Chief Operating Officer until October
1999.


BOARD OF DIRECTORS

Under our  bylaws,  our board of  directors  must have at least two but not more
than ten members.  Our board of  directors  currently  has eight  members and is
elected  annually  by the  plurality  vote of our  stockholders.  Vacancies  and
newly-created  directorships resulting from an increase in the authorized number
of directors may be filled by a majority  vote of the directors  then in office,
even if less than a quorum.  All members of our board of  directors  hold office
until the next annual meeting of stockholders and the election and qualification
of their successors,  or until their earlier death,  resignation or removal. Our
officers, subject to the terms of any applicable employment agreements, serve at
the discretion of our board of directors.

We also have a board of advisors comprised of four members.  No compensation has
been paid to any of these members for their  services as members of the board of
advisors.



                                       59


Our  board of  directors  presently  has four  independent  directors  -- Robert
Davidoff , Gerald C.  Crotty,  Matthew W.  Finlay  and Wayne L.  Clevenger.  The
independent  directors are persons who are neither officers nor employees of our
Company and whom our board of directors  has  affirmatively  determined  have no
material  relationship  with us that  would  interfere  with their  exercise  of
independent judgment.  Our board of directors intends to meet at least quarterly
and the independent  directors  serving on our board of directors intend to meet
in  executive  session  (i.e.,  without  the  presence  of  any  non-independent
directors) at least once a year.

Our board of directors  has three  standing  committees,  consisting of an audit
committee, a compensation committee and a nominating committee.

AUDIT COMMITTEE

The audit  committee  consists of Messrs.  Davidoff,  Clevenger and Finlay.  Mr.
Finlay is the  Chairman of the audit  committee.  The audit  committee  meets at
least  quarterly  with our  management  and our  independent  registered  public
accounting firm to review and help ensure the adequacy of our internal  controls
and to review  the  results  and  scope of the  auditors'  engagement  and other
financial reporting and control matters. Messrs. Davidoff,  Clevenger and Finlay
are all financially literate, and Mr. Davidoff is financially sophisticated,  as
those  terms are  defined  under the rules of the AMEX.  Mr.  Davidoff is also a
financial expert, as such term is defined under the Sarbanes-Oxley Act of 2002.

The audit  committee has adopted a formal written  charter  specifying:  (i) the
scope of the audit committee's responsibilities and how it is to carry out those
responsibilities,  including structure,  processes and membership  requirements;
(ii) the audit  committee's  responsibility  for  ensuring  its receipt from the
outside  auditor of a formal written  statement  delineating  all  relationships
between the auditor and the  company,  consistent  with  Independence  Standards
Board Standard 1, adopted in January 1999 by the  Independence  Standards  Board
(the private sector standard-setting body governing the independence of auditors
from their  public  company  clients)  and the  committee's  responsibility  for
actively  engaging  in  communications  with the  auditor  with  respect  to any
relationships  or services that may impact the objectivity  and  independence of
the auditor and for taking,  or recommending  that the entire board of directors
take, appropriate action to oversee the independence of the outside auditor; and
(iii) the outside  auditor's  ultimate  accountability to the board of directors
and the audit committee, as representatives of our company's  stockholders,  and
these  stockholder  representatives'  ultimate  authority and  responsibility to
select,  evaluate and,  where  appropriate,  replace the outside  auditor (or to
nominate the outside auditor for stockholder approval). Our audit committee will
review and reassess the adequacy of our written charter on an annual basis.

The audit  committee  has  adopted  guidelines  and  procedures:  (i)  making it
directly responsible for the appointment, compensation and oversight of the work
of any  public  accounting  firm  engaged  by it  (including  resolution  of any
disagreements between management and the firm regarding financial reporting) for
the purpose of preparing or issuing an audit  report or related  work,  and each
such public  accounting firm will report directly to the audit  committee;  (ii)
providing for the (a) receipt, retention and treatment of complaints received by
our  Company  regarding  accounting,  internal  accounting  controls or auditing
matters and (b)  confidential,  anonymous  submission  by Company  employees  of
concerns regarding questionable  accounting or auditing matters; (iii) affording
it the authority to engage  independent  counsel and other  advisers,  as it may
determine  to be  necessary  to carry out its  duties;  and (iv)  providing  for
appropriate  funding for payment of: (a) the public  accounting  firm engaged by
our Company for the purpose of  rendering or issuing an audit report and (b) any
advisers engaged by the audit committee as described under clause (iii) above.

The audit committee is also  responsible for the review,  approval and oversight
of all  related  party  transactions  between  our  Company  and  our  officers,
directors, employees and principal stockholders.



                                       60


COMPENSATION COMMITTEE


The compensation committee consists of Messrs.  Clevenger,  Davidoff and Crotty.
Mr. Davidoff is the Chairman of the  compensation  committee.  The  compensation
committee  approves the compensation  package of our Chief Executive Officer and
reviews and recommends to our board of directors the levels of compensation  and
benefits payable to our other executive officers, reviews general policy matters
relating to employee  compensation  and  benefits and  recommends  to the entire
board of  directors,  for its approval,  stock option  grants and  discretionary
bonuses to our officers, employees, directors and consultants.


NOMINATING COMMITTEE


The  nominating  committee  consists  of Messrs.  Clevenger  and  Davidoff.  Mr.
Clevenger is the Chairman of the nominating committee.  The nominating committee
evaluates  and  approves  nominations  for annual  election  to, and to fill any
vacancies in, our board of directors.




CODE OF ETHICS

We  have  adopted  a code of  ethics,  as  contemplated  by  Section  406 of the
Sarbanes-Oxley  Act of 2002.  Such code of ethics is  included  on our  website,
www.accessitx.com.  We will disclose any amendment to, or waiver of, a provision
of our code of ethics on a Form 8-K filed with the SEC.



                                       61


EXECUTIVE COMPENSATION


The following table sets forth  information for fiscal years 2005, 2004 and 2003
in respect of the  compensation  earned by our Chief  Executive  Officer and our
four other most highly  compensated  executive  officers during fiscal year 2005
(the "Named Executives").  We awarded or paid compensation for services rendered
by them in all capacities to us during the applicable fiscal years.



                                                Annual Compensation                           LONG-TERM COMPENSATION
                             -----------------------------------------------------            ----------------------
                                                                                                     Securities                   
                                                                                     Restricted      Underlying       All Other
                                                                                                   
    Name and                  Fiscal                               Other Annual        Stock           Options      Compensation
   PRINCIPAL POSITION(S)       YEAR        SALARY($)   BONUS($)   COMPENSATION (1)   AWARDS($)(2)       (#)(3)          ($)(4)
   ---------------------       ----        ---------   --------  -----------------   ------------       ------          ------

A. Dale Mayo                   2005       $250,000      $363,000        $14,400                                       $31,168(5)
Chief Executive                2004       $250,000      $252,035        $14,400           --                 --       $27,428(5)
Officer and President          2003       $250,000      $147,973        $14,400           --                 --       $16,453(5)

Gary S. Loffredo               2005       $173,083       $22,500        $10,000           --             40,000        $6,465
Senior Vice President -        2004       $155,000       $35,000        $10,000           --             50,000        $8,146
Business Affairs; General      2003       $150,000        $7,500        $10,000           --             20,000       $22,065(6)
Counsel; and Secretary

Jeff Butkovsky                 2005       $152,500       $20,000         $7,200           --             45,000        $4,839
Senior Vice President -        2004       $130,000       $15,000         $7,200           --             30,000        $3,744
Chief Technology Officer       2003       $125,000       $10,000         $5,400           --             20,000       $15,673(7)

Brian Pflug                    2005       $123,708       $20,000         $7,200           --             40,000        $6,510
Senior Vice President -        2004       $105,000       $35,000         $7,200           --             50,000        $6,573
Accounting and Finance         2003       $100,000        $7,500         $   --           --             10,000       $21,502(6)

Kevin J. Farrell               2005       $113,437       $12,000         $7,200           --                 --        $5,424
Senior Vice President -        2004       $103,125       $15,000         $7,200           --                 --        $5,696
Data Center Operations         2003       $100,000       $10,000         $7,200           --                 --        $5,502

David Gajda                    2005       $175,000       $15,000         $   --          --                 --        $1,094
Senior Vice President          2004        $72,917       $    --         $   --          --                 --        $   --
International(8)               2003        $             $    --         $   --          --                 --            --



(1)  Reflects car allowances  paid by the Company.  (2) The Company has not made
     any restricted stock awards.
(3)  Reflects  stock  options  granted  under the  Company's  First  Amended and
     Restated 2000 Stock Option Plan to Messrs.  Loffredo,  Butkovsky and Pflug.
     In addition, Messrs. Mayo, Loffredo,  Butkovsky and Pflug each hold 200,000
     AccessDM stock options under AccessDM stock option plan.
(4)  Includes the Company's matching contributions under its 401(k) plan and the
     premiums  for group  term life  insurance  paid by the  Company.  Under its
     401(k)   plan,   the   Company   automatically   matches  50%  of  employee
     contributions  up  to  the  lesser  of  6%  of  the  employee's  pay  (on a
     per-payroll period basis) or the statutory annual limit set by the Internal
     Revenue Service.
(5)  Includes  premiums for two ten-year term life insurance  policies,  each in
     the  benefit  amounts  of $5  million,  under  which  the  Company  is  the
     beneficiary.  Under one of the policies,  the proceeds of the policy are to
     be used to  repurchase,  after  reimbursement  of all premiums  paid by the
     Company, shares of the Company's capital stock held by Mr. Mayo's estate.
(6)  Includes $16,000 of shares of Class A Common Stock issued by the Company to
     Messrs. Loffredo and Pflug in December 2002, which shares were valued by an
     independent appraiser and are not subject to any contractual restrictions.
(7)  Includes $12,000 of shares of Class A Common Stock issued by the Company to
     Mr.  Butkovsky in December 2002, which shares were valued by an independent
     appraiser and are not subject to any contractual restrictions.
(8)  Mr. Gajda was promoted to Senior Vice President-  International on April 1,
     2005.  Mr. Gajda was formerly  President  and Chief  Operating  Officer for
     Hollywood  Software,  Inc.  from the  acquisition  date of November 4, 2003
     through March 31, 2005.

The following table sets forth  information  concerning stock options granted to
the Named Executives during fiscal year 2005.

                                             INDIVIDUAL GRANTS

                                      %of Total
                     Shares           Options 
                     Underlying       Granted to
                     Options          Employees in     Exercise      Expiration
NAME                 GRANTED(#)       FISCAL YEAR      PRICE($)      DATE
----                 ----------       -----------      --------      ----------
A. Dale Mayo                 --               --             --              --
Gary S. Loffredo         40,000               17%         $3.60       1/13/2015
Jeff Butkovsky           45,000               19%         $3.60       1/13/2015
Brian Pflug              40,000               17%         $3.60       1/13/2015
Kevin J. Farrell             --               --             --              --
David Gajda                  --               --             --              --

The following table sets forth information regarding the number of stock options
exercised by the Named  Executives  during fiscal year 2005 and, as of March 31,
2005,  the number of  securities  underlying  unexercised  stock options and the
value of the  in-the-money  options  held by the Named  Executives.  We have not
granted any stock appreciation rights.

Aggregate  option  exercises  in last  fiscal  year and fiscal  year-end  option
values.



                                                        Number of Securities           Value of Unexercised
                                                        Underlying Unexercised         In-the-Money Options
                                                        OPTIONS AT FY-END (#)          AT FY-END ($)(1)
                                                        ---------------------          --------------------
                                                                              
                      Shares
                      Acquired on    Value 
          NAME        EXERCISE(#)    REALIZED($)     EXERCISABLE    UNEXERCISABLE    EXERCISABLE   UNEXERCISABLE
          ----        -----------    -----------     -----------    -------------    -----------   -------------
A. Dale Mayo (2)               --             --              --              --              --              --
Gary S. Loffredo (2)           --             --         120,000          80,000        $115,333        $203,867
Jeff Butkovsky (2)             --             --          58,333          71,667         $60,400        $183,400
Brian Pflug (2)                --             --          68,519          76,667         $71,333        $190,067
Kevin J. Farrell               --             --              --              --              --              --
David Gajda                    --             --              --              --              --              --


(1) Based on the  trading  price of shares of our Class A common  stock on March
31, 2005.

(2) In addition to the above, Messrs.  Mayo, Loffredo,  Butkovsky and Pflug each
hold 200,000  AccessDM stock options under the AccessDM stock option plan. There
is no public market for AccessDM's common stock.


                                       62


EQUITY COMPENSATION PLANS

The  following  table  sets forth  certain  information,  as of March 31,  2005,
regarding the shares of AccessIT's  Class A common stock and  AccessDM's  common
stock authorized for issuance under their respective equity compensation plans.



                                                                           
                                                                                     Number of shares
                                  Number of shares of        Weighted average of     of common stock
                                  common stock issuable      exercise price of       remaining available
                                  upon exercise of           OUTSTANDING OPTIONS     FOR FUTURE ISSUANCE
PLAN                              OUTSTANDING OPTIONS (#)            ($)                      (#)
----                              -----------------------    -------------------     --------------------
AccessIT Amended and 
Restated 2000 Stock Option 
Plan approved by
stockholders..................          762,897(1)                 $5.50                  87,103(1)
AccessIT compensation plans 
not approved by stockholders..             N/A                      N/A                      N/A
AccessDM compensation 
plan approved by 
stockholders..................         1,005,000(2)                $0.21                 995,000(2)
AccessDM compensation 
plans not approved by 
stockholders..................             N/A                      N/A                      N/A


(1) Shares of AccessIT Class A common stock
(2) Shares of AccessDM common stock

ACCESSIT STOCK OPTION PLAN

Our board of directors adopted our 2000 Stock Option Plan (the "Plan"),  on June
1, 2000  and,  in July  2000,  our  stockholders  approved  the Plan by  written
consent.  Under the Plan,  which was  amended and  restated in January  2003 and
further  amended in September 2003 and October 2004, we grant both incentive and
non-statutory  stock  options  to  our  employees,  non-employee  directors  and
consultants.  The primary purpose of the Plan is to enable us to attract, retain
and motivate our employees, non-employee directors and consultants. The Plan, as
amended,  authorizes  up to  850,000  shares  of our  Class A common  stock  for
issuance  upon the exercise of options  granted  under the Plan. As of March 31,
2005,  there were options to purchase  87,103 shares of our Class A common stock
available  for grant  under the Plan.  On June 9, 2005,  our Board of  Directors
approved the  expansion  of our stock option pool to 1,100,000  options from the
prior amount of 850,000 options,  subject to the approval of stockholders at our
2005 stockholder meeting, which is scheduled to take place in September 2005.


Under the Plan,  stock  options  covering  no more than  100,000  shares  may be
granted to any participant in any single calendar year and no participant may be
granted  incentive  stock options with an aggregate fair market value, as of the
date on  which  such  options  were  granted,  of more  than  $100,000  becoming
exercisable for the first time in any given calendar year. Options granted under
the Plan expire 10 years  following the date of grant (or such shorter period of
time as may be provided in a stock option agreement or five years in the case of
incentive stock options granted to stockholders  who own greater than 10% of the
total combined  voting power of our company) and are subject to  restrictions on
transfer. Options granted under the Plan vest generally over periods up to three
years. The Plan is administered by our board of directors.

The Plan  provides  for the granting of incentive  stock  options with  exercise
prices of not less than 100% of the fair market value of our common stock on the
date of grant.  Incentive  stock options  granted to holders of more than 10% of
the total combined  voting power of our company must have exercise prices of not
less  than  110% of the fair  market  value of our  common  stock on the date of
grant.  Incentive and  non-statutory  stock  options  granted under the Plan are


                                       63


subject to vesting provisions, and exercise is subject to the continuous service
of  the  optionee.  The  exercise  prices  and  vesting  periods  (if  any)  for
non-statutory options are set in the discretion of our board of directors.  Upon
a change of control of our company,  all options  (incentive and  non-statutory)
that have not previously vested will become  immediately and fully  exercisable.
In connection with the grants of options under the Plan, we and the participants
have executed stock option agreements setting forth the terms of the grant.

ACCESSDM STOCK OPTION PLAN


AccessDM's board of directors  adopted its stock option plan on May 13, 2003 and
its  stockholders  approved the plan on May 13, 2003.  Under the plan,  AccessDM
grants stock options to its employees,  non-employee  directors and consultants.
The plan authorizes up to 2,000,000 shares of AccessDM common stock for issuance
upon the  exercise  of options  granted  under the plan.  As of March 31,  2005,
AccessDM has issued  options to purchase  1,005,000 of its shares to  employees,
and there were  options to  purchase  995,000  shares of AccessDM  common  stock
available for grant under the plan.


Under the plan,  stock  options  covering  no more than  500,000  shares  may be
granted to any participant in any single calendar year and no participant may be
granted  incentive  stock options with an aggregate fair market value, as of the
date on  which  such  options  were  granted,  of more  than  $100,000  becoming
exercisable for the first time in any given calendar year. Options granted under
the plan expire 10 years  following the date of grant (or such shorter period of
time as may be provided in a stock option agreement or five years in the case of
incentive stock options granted to stockholders  who own greater than 10% of the
total  combined  voting power of AccessDM)  and are subject to  restrictions  on
transfer. Options granted under the plan vest generally over periods up to three
years. The plan is administered by AccessDM's board of directors.

The plan  provides  for the granting of incentive  stock  options with  exercise
prices of not less than 100% of the fair market value of AccessDM's common stock
on the date of grant.  Incentive  stock options  granted to holders of more than
10% of the total combined  voting power of AccessDM must have exercise prices of
not less than 110% of the fair market value of AccessDM common stock on the date
of grant.  Incentive and non-statutory  stock options granted under the plan are
subject to vesting provisions, and exercise is subject to the continuous service
of  the  optionee.  The  exercise  prices  and  vesting  periods  (if  any)  for
non-statutory  options  are  set  in  the  discretion  of  AccessDM's  board  of
directors.  Upon a change of control of  AccessDM,  all options  (incentive  and
non-statutory) that have not previously vested will become immediately and fully
exercisable.  In connection with the grants of options under the plan,  AccessDM
and the  participants  have executed stock option  agreements  setting forth the
terms of the grant.

EMPLOYEE BENEFIT PLANS

Since 2002, we belonged to a Professional Employer Organization ("PEO"). Through
the PEO, we purchased all of our benefits and payroll services, along with other
PEO member companies. For tax filing and for benefits purposes, the employees of
our company were  considered to be employees of the PEO.  However,  Hollywood SW
was not a member of the PEO, and purchased its benefits from other providers.


Through the PEO, our Company had a 401(k) plan that permitted eligible employees
to  contribute  up to 15% of their  compensation,  not to exceed  the  statutory
limit.  We  automatically  matched  50% of  all  our  employees'  contributions.
Employee  contributions,  employer  matching  contributions and related earnings
vested immediately.

Hollywood SW's  employees were covered by a profit sharing plan qualified  under
IRS section 401. The plan provided for Hollywood SW to make discretionary profit
contributions   on  behalf  of  eligible   employees.   Hollywood   SW  made  no
contributions in 2004 or 2005.


                                       64


Effective  January 1, 2005, we terminated our PEO  arrangement and are currently
purchasing employee benefits from other providers. Effective January 1, 2005, we
also terminated the Hollywood SW profit sharing plan. We also  established a new
401(k)  plan  with  a  company  match  of  50%  of  the  first  6%  of  employee
contributions.  Employer matching contributions vest over a 5-year period. Total
401(k) plan  expenses  for the years ended March 31, 2004 and 2005 were  $39,000
and $60,000, respectively.


EMPLOYMENT AGREEMENTS

A. DALE MAYO. In July 2000, we entered into an employment agreement with A. Dale
Mayo,  which was amended on December 1, 2000. The amended  employment  agreement
provides for our payment of an annual base salary of $250,000 and annual bonuses
equal to 3.5% of our  annual  gross  revenues  up to $10  million  and 2% of any
annual gross revenues in excess of $10 million.  In connection  with our IPO, we
and Mr. Mayo entered into a second  amendment to the  employment  agreement  and
have agreed that his  employment  term will be extended  through  September  30,
2006;  however,  it will be automatically  renewed for successive one-year terms
unless  written  notice is given by  either  AccessIT  or Mr.  Mayo at least six
months prior to the end of the term (as may be extended) that such party desires
to terminate  the  agreement.  We and Mr. Mayo have further  agreed his combined
annual  salary and bonus will be  limited  to $1.2  million in any fiscal  year.
Under his employment  agreement,  Mr. Mayo has agreed to not disclose or use any
confidential  information of our Company and, for a period of one year after the
termination  or  expiration of his  agreement,  not to compete with our Company,
within certain geographical limitations.  We may terminate Mr. Mayo's employment
if  Mr.  Mayo  is  convicted  of  theft  or  embezzlement,  fraud,  unauthorized
appropriation  of any assets or property or any felony  involving  dishonesty or
moral turpitude. In the event of such termination, our Company will pay only any
earned  but  unpaid  salary  up to the  date  of  termination.  If  our  Company
terminates  Mr. Mayo for any other reason,  Mr. Mayo will be entitled to receive
his salary until the scheduled  expiration of the  agreement,  during which time
Mr. Mayo will be obligated to seek other employment.

KEVIN J. FARRELL.  In April 2000, we entered into an employment  agreement  with
Kevin Farrell.  The employment  agreement  provides for our payment of an annual
base salary of $100,000,  which  amount was  increased to $112,500 on January 1,
2004. A bonus may be granted in the sole  discretion  of our board of directors.
The  employment  agreement  expires on December  31, 2005;  however,  it will be
automatically  renewed for  successive  one-year  terms unless written notice is
given by either our Company or Mr. Farrell at least 120 days prior to the end of
the term (as it may be  extended)  that such  party  desires  to  terminate  the
agreement.  Mr. Farrell's employment will terminate on his death,  disability or
termination for cause (as defined therein). In addition, Mr. Farrell has entered
into a  confidentiality,  non-solicitation  and  non-compete  agreement with us,
under  which Mr.  Farrell  has agreed to not  disclose  or use any  confidential
information of our Company, to assign all intellectual  property made, developed
or conceived by Mr. Farrell in connection with his employment by our Company and
to not compete with, or to solicit  employees  from, our company for a period of
one year after his employment agreement is terminated or expires.


DAVID GAJDA.  In April 2005,  Mr. Gajda was promoted to Senior Vice President of
International Marketing of AccessIT.  Although his employment agreement with the
Company has not yet been amended,  in connection  with such  promotion Mr. Gajda
will have an annual base salary of $200,000. Under his employment agreement with
Hollywood  SW, which is still in effect,  Mr. Gajda served as the  President and
Chief Operating Officer of Hollywood SW. The employment  agreement  provides for
the payment by Hollywood  SW of an annual base salary of $175,000  plus a bonus,
if and as determined in the sole discretion of Hollywood SW's board of directors
based  upon any  performance  targets  that may be adopted  by that  board.  The
employment   agreement  expires  on  October  31,  2005;  however,  it  will  be
automatically  renewed for  successive  one-year  terms unless written notice is
given by either  Hollywood  SW or Mr. Gajda at least 90 days prior to the end of
the term (as it may be  extended)  that such  party  desires  to  terminate  the
agreement.  Mr. Gajda's employment will terminate on his death,  disability,  by
Mr. Gajda for good reason (as defined  therein) or by Hollywood SW for cause (as
defined therein). If Mr. Gajda's employment is terminated by him for good reason
or by  Hollywood  SW without  cause,  Mr.  Gajda is entitled to receive his base
salary until the expiration of his employment  term. In addition,  Mr. Gajda has
entered into a confidentiality, non-solicitation and non-compete agreement


                                       65


with  Hollywood  SW,  under which Mr.  Gajda has agreed to keep secret and treat
confidentially  all  confidential  information  of  Hollywood  SW,  to assign to
Hollywood SW all  intellectual  property made,  developed or conceived by him in
connection  with his  employment  by  Hollywood  SW and to not compete  with the
business of Hollywood SW or to solicit  employees  from our company or Hollywood
SW for any period during which he receives severance payments from Hollywood SW.
These  restrictions are in addition to those contained in the Hollywood SW stock
purchase agreement.


ROBERT  JACKOVICH.  Under  his  employment  agreement  with  Hollywood  SW,  Mr.
Jackovich serves as the Chief Technology Officer of Hollywood SW. The employment
agreement  provides  for the payment by Hollywood SW of an annual base salary of
$175,000 plus a bonus,  if and as determined in the sole discretion of Hollywood
SW's board of directors based upon any  performance  targets that may be adopted
by that board. The employment agreement expires on October 31, 2005; however, it
will be  automatically  renewed for  successive  one-year  terms unless  written
notice is given by either  Hollywood SW or Mr.  Jackovich at least 90 days prior
to the end of the  term (as it may be  extended)  that  such  party  desires  to
terminate the agreement. Mr. Jackovich's employment will terminate on his death,
disability,  by Mr.  Jackovich  for  good  reason  (as  defined  therein)  or by
Hollywood SW for cause (as defined therein).  If Mr.  Jackovich's  employment is
terminated  by him for  good  reason  or by  Hollywood  SW  without  cause,  Mr.
Jackovich  is entitled to receive his base salary  until the  expiration  of his
employment term. In addition,  Mr. Jackovich has entered into a confidentiality,
non-solicitation  and  non-compete  agreement with Hollywood SW, under which Mr.
Jackovich will agree to keep secret and treat  confidentially  all  confidential
information of Hollywood SW, to assign to Hollywood SW all intellectual property
made,  developed  or  conceived  by him in  connection  with his  employment  by
Hollywood  SW and to not compete with the business of Hollywood SW or to solicit
employees  from our  company  or  Hollywood  SW for any period  during  which he
receives  severance  payments  from  Hollywood  SW.  These  restrictions  are in
addition to those  contained in the Hollywood SW stock purchase  agreement.  If,
however, Mr. Jackovich's  employment is terminated by Hollywood SW without cause
or by him for good reason, he may work for a consulting  company or a company in
the film  production,  exhibition or distribution  business if such company does
not  provide  outsourced  solutions  similar to those of  Hollywood  SW to third
parties.


ERIK LEVITT.  Under his employment  agreement with Managed Services,  Mr. Levitt
serves as the President and Chief  Operating  Officer of Managed  Services.  The
employment  agreement  provides for the payment by Managed Services of an annual
base  salary  of  $100,000  plus  a  bonus,  if and as  determined  in the  sole
discretion of Managed  Services'  board of directors.  The employment  agreement
expires  on March  31,  2007;  however,  it will be  automatically  renewed  for
successive  one-year  terms  unless  written  notice is given by either  Managed
Services or Mr.  Levitt at least 90 days prior to the end of the term (as it may
be extended)  that such party desires to terminate the agreement.  Mr.  Levitt's
employment  will terminate on his death,  disability or by Managed  Services for
cause  (as  defined  therein).  In  addition,  Mr.  Levitt  has  entered  into a
confidentiality,   non-solicitation  and  non-compete   agreement  with  Managed
Services,   under  which  Mr.  Levitt  has  agreed  to  keep  secret  and  treat
confidentially  all confidential  information of Managed Services,  to assign to
AccessIT or Managed  Services  all  intellectual  property  made,  developed  or
conceived by him in connection  with his  employment by Managed  Services and to
not compete with the business of Managed  Services or to solicit  employees from
AccessIT or Managed  Services during the term of his employment and for a period
of five years thereafter.  These restrictions are in addition to those contained
in the Managed Services stock purchase agreement.


RUSSELL  WINTNER.  Under his employment  agreement  with  AccessDM,  Mr. Wintner
serves as the President and Chief Operating Officer of AccessDM.  The employment
agreement  provides  for the  payment by  AccessDM  of an annual  base salary of
$160,000 plus a bonus, if and as determined in the sole discretion of AccessDM's
board of  directors.  The  employment  agreement  expires on October  31,  2005;
however,  it will be automatically  renewed for successive one-year terms unless
written notice is given by either AccessDM or Mr. Wintner at least 90 days prior
to the end of the  term (as it may be  extended)  that  such  party  desires  to
terminate the agreement.  Mr. Wintner's  employment will terminate on his death,
disability  or by  AccessDM  for cause (as  defined  therein).  Mr.  Wintner has
entered  into a  confidentiality,  inventions  and  non-compete  agreement  with
AccessDM,  under  which  Mr.  Wintner  has  agreed  to  keep  secret  and  treat


                                       66


confidentially all confidential  information of AccessDM,  to assign to AccessIT
or AccessDM all  intellectual  property  made,  developed or conceived by him in
connection  with his employment by AccessDM and to not compete with the business
of AccessDM or to solicit  employees  from  AccessIT or AccessDM  for any period
during his employment and for two years thereafter.

DIRECTORS' COMPENSATION

Our  directors do not  presently  receive any cash  compensation  for serving as
directors or participating  on any committee of our board of directors,  but are
reimbursed  for the  out-of-pocket  expenses that they incur in attending  board
meetings.  Non-employee directors are eligible for grants under our Plan and, to
date,  four present  directors and one former director have been granted options
covering an aggregate of 40,000  shares of our Class A common stock for services
provided by them as directors.


                                       67


                           RELATED PARTY TRANSACTIONS

RELATED PARTY TRANSACTIONS


In connection  with the execution of one of our long-term real property  leases,
A. Dale Mayo,  one of our  co-founders  and our  President  and Chief  Executive
Officer,  and Brett E. Marks, a co-founder and an executive officer and director
of our Company, posted a letter of credit in the aggregate amount of $525,000 in
June 2000.  This letter of credit was reduced by  one-third in each of the three
successive  years and  terminated in June 2003. We reimbursed  Messrs.  Mayo and
Marks for the issuance costs of approximately $10,000 for the letter of credit.


Wayne  Clevenger  and Matthew  Finlay,  two of our  directors,  are directors of
MidMark,  which  previously  held all of our  outstanding  Series A and Series B
preferred stock and related contingent warrants. In connection with its purchase
of  shares of our  Series A and  Series B  preferred  stock,  we paid  MidMark a
$75,000  investment  banking fee. In September 2003, we entered into an exchange
agreement  with  MidMark,  under which we agreed to issue  2,207,976  additional
shares of Class A common stock to MidMark in exchange for all of our outstanding
shares of Series A and Series B preferred  stock,  including  accrued  dividends
thereon,  and through the exercise and  exchange of certain  warrants.  Upon the
IPO,  MidMark (i) converted  all  8,202,929  shares of its Series A and Series B
preferred  stock into 1,640,585  shares of Class A common stock;  (ii) exchanged
warrants that were exercisable,  subject to certain future conditions, for up to
951,041  shares of Class A common  stock,  for 320,000  shares of Class A common
stock; (iii) exercised a warrant exercisable for up to 144,663 shares of Class A
common stock (143,216 shares on a  cashless-exercise  basis);  and (iv) accepted
104,175  shares of Class A common  stock as payment of all accrued  dividends on
shares of Series A and Series B preferred  stock held by such  stockholder.  The
number of shares of Class A common stock issued as payment of accrued  dividends
was  calculated  at the  offering  price of $5.00.  Additionally,  MidMark  also
purchased  $333,000 of one-year  notes,  which was repaid in April 2002, and was
issued 6,902 of the one-year notes  warrants.  Each of these directors have been
granted  options to purchase  5,000 shares of our Class A common stock.  We paid
MidMark a management fee of $50,000 per year until November 2003.

From  March  2002 to  August  2002,  we  borrowed  from,  and  issued  five-year
promissory notes (each bearing interest at 8% per year) to, Mr. Mayo, Mr. Marks,
CMNY,  John L.  O'Hara,  a member of our board of  advisors,  and several  other
investors in the aggregate principal amount of $3.175 million. From June 2003 to
July 2003, we borrowed from, and issued five-year promissory notes (each bearing
interest  at 8% per year) to, Mr.  O'Hara and  several  other  investors  in the
aggregate  principal amount of $1.23 million. In connection with these five-year
notes, we granted to these investors ten-year warrants with an exercise price of
$0.05 per share to  purchase  up to an  aggregate  of 440,500  shares of Class A
common stock,  which warrants were  exercised  before the completion of the IPO.
Messrs.  Mayo,  Marks and O'Hara  and CMNY have  exercised  all of the  warrants
attached to the  five-year  notes held by them and  purchased  an  aggregate  of
142,500  shares of Class A common stock.  The net proceeds of the five-year note
issuances were used to repay the one-year notes and to fund our working  capital
requirements.


On March 24, 2004, pursuant to the Exchange Offer, we exchanged $2.5 million and
$1.7 million aggregate principal amount of five-year promissory notes for shares
of Class A common stock and for longer term 6% convertible notes,  respectively.

We issued 707,477  unregistered  shares of Class A common stock and $1.7 Million
aggregate  principal amount of convertible  notes  convertible into a maximum of
308,225  shares of Class A common stock (i) at any time up to the maturity  date
at each  holder's  option or (ii)  automatically  on the date  when the  average
closing price on the American  Stock Exchange of the Class A common stock for 30
consecutive trading days has been equal to or greater than $12.00.

A. Dale Mayo and Brett E. Marks invested $250,000 and $125,000, respectively, in
our  offering of one-year 8% notes and received  warrants to purchase  4,601 and
2,301 shares,  respectively,  of Class A common stock at $0.05 per share.  These
notes were  repaid  prior to March 31,  2002.  Messrs.  Mayo and Marks  invested
$250,000 and $125,000,  respectively, in our offering of five-year 8% promissory


                                       68


notes and received warrants to purchase 25,000 and 12,500 shares,  respectively,
of Class A common  stock at $0.05  per  share.  In  September  2003,  all of the
warrants that were attached to our one-year and five-year  promissory notes held
by Messrs.  Mayo and Marks were exercised.  In March 2004 Messrs. Mayo and Marks
participated  in the Exchange Offer and exchanged their 5-year notes and accrued
interest totaling $382,000 for Convertible Notes, convertible into 67,713 shares
of Class A common  stock.  As of March 31, 2004 and 2005,  the  principal due to
these executive officers included in notes payable was $382,000.

Robert  Davidoff,  one of our directors,  is the general partner of CMNY Capital
II, L.P.,  which holds 157,927 shares of Class A common stock, and a director of
Sterling/Carl  Marks Capital,  Inc., which holds 51,025 shares of Class A common
stock.  CMNY  Capital  II,  L.P.  also  invested  $1 million in our  offering of
one-year  promissory  notes,  which was repaid in March  2002,  and  invested $1
million in our offering of five-year  promissory notes. The warrants attached to
such one-year and five-year notes were exercised in August 2003 and are included
in the share  numbers  above.  Mr.  Davidoff  has also been  granted  options to
purchase 9,000 shares of Class A common stock. In March 2004 CMNY Capital II, LP
participated in the Exchange Offer and exchanged its five-year  promissory notes
and accrued interest totaling $1 million for Convertible Notes, convertible into
180,569  shares  of Class A common  stock.  As of March 31,  2004 and 2005,  the
principal  due to CMNY Capital II, LP of $1 million in each of those  years,  is
included in notes payable.

Harvey  Marks,  a member of our  board of  advisors,  is the  father of Brett E.
Marks, one of our founders and executive officers, and is a partner in an entity
that performs real estate  services for us. Marks also has been granted  options
to purchase 41,025 shares of Class A Common Stock at a weighted average exercise
price of $6.83 per share.

In  the  fiscal  years  ended  March  31,  2003  and  March  31,  2004,  MidMark
Investments,  Inc., the operating company of MidMark,  received $50,000 per year
for management services rendered.  Messrs. Clevenger and Finlay are the Managing
Director and Vice President, respectively, of MidMark Investment, Inc.

In January 2003, the Board approved the purchase of two separate ten-year,  term
life insurance policies on the life of A. Dale Mayo. Each policy carries a death
benefit of $5 million,  and we are the beneficiary of each policy.  Under one of
the  policies,  however,  the  proceeds  will  be  used  to  repurchase,   after
reimbursement  of all  premiums  paid by us,  some or all of the  shares  of our
capital  stock held by Mr.  Mayo's  estate at the  then-determined  fair  market
value.


In  connection  with the  Hollywood  SW  acquisition,  we  purchased  all of the
outstanding capital stock of Hollywood SW from its security holders, David Gajda
and Robert  Jackovich,  on November 3, 2003.  Messrs.  Gajda and Jackovich  have
continued as executive officers of Hollywood SW under new employment  agreements
and have  received an  aggregate of 400,000  unregistered  shares of our Class A
common stock, less 40,444  unregistered shares of Class A common stock that were
issued to certain optionees of Hollywood SW.


Hollywood SW and Hollywood Media Center,  LLC, a limited  liability company that
is 95% owned by David Gajda,  one of the sellers of Hollywood SW, entered into a
Commercial  Property  Lease,  dated  January 1, 2000,  for 2,115  square feet of
office  space.  We have  assumed  Hollywood  SW's  obligations  under this lease
pursuant to the  acquisition,  including the monthly rental  payments of $2,335.
The lease is currently a month-to-month  tenancy with the same monthly rent. Mr.
Gajda was  President of Hollywood SW until March 2005 and was recently  promoted
to Senior Vice President of International  Marketing of AccessIT. On May 1, 2004
an additional 933 square feet were rented on a month-to-month  basis for monthly
additional rental payments of $1,000.


In connection with Russell J. Wintner's employment arrangement with AccessDM, we
paid Mr.  Wintner a finder's  fee of $25,000  during the fiscal year ended March
2004, in connection with his efforts related to the Hollywood SW acquisition.


                                       69



In connection  with the Managed  Services  acquisition,  we purchased all of the
outstanding  capital stock of Managed  Services  from its sole security  holder,
Erik Levitt, on January 9, 2004. Mr. Levitt continued as an executive officer of
Managed Services under a new employment  agreement and as consideration  for the
sale  of  Managed  Services  capital  stock,   received   $250,000  and  100,000
unregistered shares of Class A common stock.

In connection with the FiberSat Acquisition,  we purchased  substantially all of
the assets  and  certain  specified  liabilities  of  FiberSat  Seller  from its
members,  on November 17, 2004. One of the members has continued as an executive
officer of FiberSat under a new employment  agreement and as  consideration  for
the sale of FiberSat  capital stock has received 35,000  unregistered  shares of
Class A common  stock.  Also,  we agreed to pay this  executive  an annual  base
salary of $175,000 which shall be increased five percent annually, plus a bonus,
if and as determined in the sole discretion of FiberSat's board of directors.



                                       70


                             PRINCIPAL STOCKHOLDERS


The following  "Principal  Stockholders"  table sets forth, as of July 15, 2005,
certain  information  with  respect to the  beneficial  ownership of the Class A
common  stock as to (i) each person  known by us to  beneficially  own more than
five percent of the outstanding shares of our Class A common stock, (ii) each of
our directors,  (iii) each of our Named Executives and (iv) all of our directors
and executive officers as a group.



                             PRINCIPAL STOCKHOLDERS

                                                                                           SHARES 
                                                                                           WHICH MAY
                                                                                           BE OFFERED
                                                            SHARES BENEFICIALLY OWNED      PURSUANT TO
                                                              PRIOR TO OFFERING (A)        THIS OFFERING
                                                                                 
NAME (B)                                                     NUMBER         PERCENT
--------                                                     ------         -------
A. Dale Mayo.........................................       981,222(c)          9.3%             --
Brett E. Marks.......................................      556,134 (d)          5.8%             --
Kevin J. Farrell.....................................          305,000          3.2%             --
Gary S. Loffredo.....................................      139,998 (e)          1.4%             --
Jeff Butkovsky.......................................        76,667(f)            *              --
Brian Pflug..........................................       88,518 (g)            *              --
David Gajda..........................................          179,778          1.9%             --
Robert Davidoff, 40 Stoner Avenue, Great Neck, NY 
11021................................................      394,522 (h)          4.0%             --
Gerald Crotty........................................        3,000 (h)            *              --
James Weichert, 1625 State Route 10
Morris Plains, NJ 07950-2933.........................          531,588          5.6%             --
MidMark Equity Partners II, L.P., 177 Madison 
Avenue, Morristown, NJ 07960.........................     2,214,879(i)         23.2%             --
Wayne L. Clevenger, c/o MidMark Equity Partners 
II, L.P., 177 Madison Avenue, Morristown, NJ 07960        2,218,212(j)         23.2%             --
Matthew Finlay, c/o MidMark Equity Partners II, 
L.P., 177 Madison Avenue, Morristown, NJ 07960.......     2,218,212(k)         23.2%             --
All directors and executive officers as a group......        4,946,383         45.0%             --


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

* Less than 1% 

(a)  Applicable  percentage of ownership is based on 9,556,857 shares of Class A
     common stock  outstanding  as of July 15, 2005 together with all applicable
     options, warrants and other securities convertible into shares of our Class
     A common stock for such stockholder.  Beneficial ownership is determined in
     accordance  with the rules of the SEC, and includes  voting and  investment
     power with  respect to shares.  Shares of Class A common  stock  subject to
     options,  warrants or other convertible  securities  exercisable  within 60
     days  after  July  15,  2005  are  deemed  outstanding  for  computing  the
     percentage ownership of the person holding such options,  warrants or other
     convertible  securities,  but are not deemed  outstanding for computing the
     percentage  of any other  person.  Except  as  otherwise  noted,  the named
     beneficial  owner has the sole voting and investment  power with respect to
     the shares shown.

(b)  Unless  otherwise  indicated,  the business address of each person named in
     the table is c/o Access Integrated  Technologies,  Inc., 55 Madison Avenue,
     Suite 300, Morristown, New Jersey 07960.

(c)  Includes  825,811  shares  of Class B  common  stock  held by Mr.  Mayo and
     100,000 shares of Class B common stock held by Mr. Mayo's spouse.  Mr. Mayo
     disclaims  beneficial  ownership  of all  100,000  shares of Class B common
     stock held by Mr. Mayo's spouse. The holder of each share of class B common
     stock is entitled to ten votes per share.  Including  the voting  rights of
     his shares of Class B common  stock,  Mr. Mayo may  exercise up to 49.4% of
     the total  voting power of our common  stock.  Each share of Class B common
     stock is convertible  at any time at the holder's  option into one share of
     Class A common stock.

(d)  Includes 35,906 shares of Class A common stock held by Mr. Marks' spouse.

(e)  Includes 119,998 shares of Class A common stock underlying options that may
     be acquired upon exercise of such options.

(f)  Includes 61,667 shares of Class A common stock underlying  options that may
     be acquired upon exercise of such options.

(g)  Includes 68,518 shares of Class A common stock underlying  options that may
     be acquired upon exercise of such options.

(h)  Represents 5,000 shares of Class A common stock underlying options that may
     be acquired  upon exercise of such  options;  157,927  shares owned by CMNY
     Capital II,  L.P.,  for which Mr.  Davidoff  serves as a  director;  51,025
     shares owned by Sterling  Equities/Carl Marks Capital,  Inc., for which Mr.
     Davidoff serves as a director; and 180,570 shares into which a subordinated
     promissory  note held by CMNY Capital II, L.P. is  convertible.  Other than
     the  5,000  shares  first  described,  Mr.  Davidoff  disclaims  beneficial
     ownership of such shares.

(i)  Includes  beneficial  ownership  by MidMark  Advisors  II, LLC, the general
     partner of MidMark Equity Partners II, L.P.

(j)  Mr.  Clevenger is a managing  director of MidMark Equity  Partners II, L.P.
     and a managing member of MidMark Advisors II, LLC.  Represents 3,333 shares
     of Class A common  stock  underlying  options  that  may be  acquired  upon
     exercise  of such  options and  2,214,879  shares  owned by MidMark  Equity
     Partners  II,  L.P.  Other  than the  3,333  shares  first  described,  Mr.
     Clevenger disclaims beneficial ownership of such shares.

(k)  Mr.  Finlay is a director of MidMark  Equity  Partners II, L.P.  Represents
     3,333  shares  of  Class A  common  stock  underlying  options  that may be
     acquired  upon  exercise of such  options  and  2,214,879  shares  owned by
     MidMark  Equity  Partners  II,  L.P.  Other  than the  3,333  shares  first
     described, Mr. Finlay disclaims beneficial ownership of such shares.



                                       71


DESCRIPTION OF SECURITIES

The  following  summary  description  of our capital stock is not intended to be
complete and is subject,  and  qualified in its  entirety by  reference,  to our
amended and restated certificate of incorporation and our bylaws.

GENERAL

We have  authorized  capital stock  consisting  of  80,000,000  shares of common
stock, par value $.001 per share, and 15,000,000  shares of preferred stock, par
value $.001 per share.  Of our  authorized  shares of common  stock,  40,000,000
shares are  designated as Class A and  15,000,000  are designated as Class B. Of
our authorized shares of preferred stock, no shares are designated or issued.


We have reserved  850,000  shares of our Class A common stock for issuance under
our Plan. On June 9, 2005, our Board of Directors  approved the expansion of our
stock option pool to 1,100,000 options from the prior amount of 850,000 options,
subject to the approval of stockholders at our 2005 stockholder  meeting,  which
is scheduled to take place in September 2005. As of July 15, 2005, stock options
covering  850,000 shares of Class A common stock had been granted under our Plan
and 85,897  shares of our Class A common stock had been granted  under our Plan,
subject to the foregoing stockholders' approval.


Holders of a majority  of our  outstanding  shares of capital  stock  present or
represented by proxy at any meeting of our stockholders  constitute a quorum. If
a quorum  exists,  holders  of a majority  of the voting  power of the shares of
capital stock present at the meeting may generally approve matters coming before
any stockholders  meeting.  The affirmative vote of the holders of a majority of
the voting power of the  outstanding  shares of our capital stock is required to
approve significant corporate transactions,  including a liquidation,  merger or
sale of substantially all of our assets. The holders of our Class B common stock
are entitled to ten votes per share.

COMMON STOCK

VOTING RIGHTS. Holders of our common stock are entitled to the following vote(s)
per share on all matters  submitted to a vote of our  stockholders:  the Class A
common stock,  one vote per share;  and the Class B common stock,  ten votes per
share. The holders of our outstanding  shares of common stock vote together as a
single  class  on  all  matters   submitted  to  a  vote  (or  consent)  of  our
stockholders.

CONVERSION. Each outstanding share of Class B common stock may be converted into
one  share of Class A common  stock at any time,  and from time to time,  at the
option of the holder of such share.

DIVIDENDS;  LIQUIDATION;  PREEMPTIVE  RIGHTS.  Holders of our  common  stock are
entitled  to receive  dividends  only if, as and when  declared  by our board of
directors out of funds legally  available for that purpose.  In the event of our
liquidation,  dissolution  or  winding-up,  holders  of  our  common  stock  are
entitled,  subject to any priorities due to any holders of our preferred  stock,
ratably  to share in all assets  remaining  after  payment  of our  liabilities.
Holders of our common stock have no preemptive  rights nor,  except with respect
to the conversion rights of the Class B common stockholder  described above, any
other  rights  to  subscribe  for  shares  or  securities  convertible  into  or
exchangeable for shares of our common stock.

PREFERRED STOCK

No shares of preferred stock are currently outstanding. Our amended and restated
certificate of incorporation  authorizes the issuance of up to 15,000,000 shares
of preferred stock. Our board of directors,  within the limitations set forth in
our  certificate of  incorporation,  is authorized to issue preferred stock from
time to time in one or more  series or classes  and to fix the number of shares,
fix  or  alter  the  dividend  rights,  dividend  rates,  rights  and  terms  of
redemption,  redemption  price or  prices,  liquidation  preference,  conversion


                                       72


rights,  voting rights and any other rights,  preferences  or limitations of any
unissued  shares of preferred  stock,  and to fix and amend the number of shares
constituting any issued or unissued series or class and the designation thereof,
or any of the  foregoing.  To the extent  that  shares of  preferred  stock with
voting rights are issued,  such  issuance  would affect the voting rights of the
holders of our common  stock by  increasing  the  number of  outstanding  shares
entitled to vote and, if  applicable,  by creating a separate class or series of
voting  rights.  Additionally,  the  issuance  of  preferred  stock,  in certain
circumstances, may have the effect of delaying, deterring or preventing a change
of control of our company, may discourage bids for our common stock at a premium
over market price and may adversely  affect the market price, and the voting and
other rights of the holders, of our common stock.

OPTIONS


We have adopted a stock option plan under which we have reserved  850,000 shares
of our Class A common stock for issuance upon the exercise of stock options.  On
June 9, 2005, our Board of Directors  approved the expansion of our stock option
pool to 1,100,000  options from the prior amount of 850,000 options,  subject to
the approval of stockholders at our 2005 stockholder meeting, which is scheduled
to take place in  September  2005.  Options  vest  generally  over a  three-year
period.


CONVERTIBLE NOTES AND DEBENTURES


We  currently  have  outstanding  subordinated  convertible  notes  which may be
converted  into a maximum  of 312,476  shares of our Class A common  stock as of
July 15,  2005,  at any time until March 24, 2011 at the election of each holder
or  automatically  on the date  when the  average  closing  price of our Class A
common stock for 30  consecutive  trading days has been equal to or greater than
$12.00 per share.  The  convertible  notes do not confer  upon the  holders  any
rights as stockholders of our Company.


Also, in  connection  with our February  2005 private  placement,  we issued the
Convertible  Debentures  to a group of  institutional  investors  for  aggregate
proceeds of $7.6 million. The Convertible Debentures have a four year term, with
one third of the  unconverted  principal  balance  repayable in 12 equal monthly
installments  beginning  three  years  after the  closing of the  February  2005
private  placement.   The  remaining   unconverted   principal  balance  of  the
Convertible  Debentures is due at maturity.  We may pay the interest in cash or,
if certain conditions are met, by issuing shares of our shares of Class A common
stock.  If we are  eligible to issue shares of our Class A common stock to repay
interest,  the number of shares  issuable  is based on 93% of the 5-day  average
closing price preceding the interest due date. The Convertible Debentures may be
converted  (i)  voluntarily  by any  holder,  at any time until its  Convertible
Debentures are no longer  outstanding or (ii) at our option,  after the 24 month
anniversary of the original issuance date, on the business day after each of the
closing  prices of our  Class A common  stock for 20  consecutive  trading  days
exceeds  $7.90 per share,  provided  that the  trading  volume of Class A common
stock for each of such trading  days is greater than or equal to 100,000  shares
and certain other  conditions are met. The Convertible  Debentures are initially
convertible  into  1,867,322  shares of our Class A common stock,  based upon an
initial  conversion price of $4.07 per share subject to adjustments from time to
time.  The  Convertible  Debentures do not confer upon the holders any rights as
stockholders of our company.

WARRANTS


In connection with our IPO, we issued to the underwriter warrants to purchase up
to 120,000  shares of our Class A common stock at an exercise price of $6.25 per
share, subject to weighted average adjustments for issuance of additional shares
of our  Class A common  stock at a price  less than the  lesser of the  exercise
price then in effect or the  "market  price" of our Class A common  stock on the
date  immediately  prior to such issuance.  Such warrants are exercisable at any
time  through  November  10,  2007.  In June and July  2005,  a total of  79,692
warrants were  exercised.  In 2004, the exercise price was adjusted to $6.03 per
share.


                                       73


In  connection  with our June 2, 2004  private  placement,  we issued  warrants,
exercisable  upon receipt,  to the investors to purchase up to 243,500 shares of
our Class A common stock at any time  through June 4, 2009 at an exercise  price
of $4.80. In June 2005, a total of 12,500 warrants were exercised. Additionally,
we  issued  warrants,  exercisable  upon  receipt,  to the  placement  agent  in
connection  with such private  placement.  These warrants  entitle the placement
agent to  purchase up to 60,875  shares of our Class A common  stock at any time
through June 4, 2009 at an exercise price of $4.80 per share.


In  connection  with  our  February  2005  private  placement,   we  issued  the
Convertible  Debentures Warrants to purchase up to 560,197 shares of our Class A
common  stock,  at an  initial  exercise  price of $4.44 per  share,  subject to
adjustments  from  time  to  time.  The  Convertible   Debentures  Warrants  are
exercisable  beginning on September 9, 2005 until 5 years  thereafter.  Also, if
certain conditions are met, we may redeem the Convertible Debentures,  whereupon
we must, among other things,  issue five-year warrants exercisable for shares of
our Class A common stock (the "Redemption Warrants").


In  connection  with our July 2005  Private  Placement,  we issued the July 2005
Warrants  to  purchase  up to 477,275  shares of our Class A common  stock at an
initial exercise price of $11.00 per share,  subject to adjustments from time to
time. The July 2005 Warrants are exercisable  beginning  February 19, 2006 until
five years  thereafter.  The July 2005  Warrants  are  callable by the  Company,
subject to certain conditions, after the later of (i) February 19, 2006 and (ii)
the date on which the  registration  statement  required under the  registration
rights  agreement  referenced  below is declared  effective;  provided  that the
trading  price of the Class A common  stock is 200% of the  applicable  exercise
price for 20 consecutive trading days.


None of the warrants described above confer upon the holder any voting, dividend
or other rights as a stockholder of our company.

REGISTRATION RIGHTS

Except  with  respect to the shares  issued  pursuant  to our June 2004  private
placement (as more fully described below), the owners of the following shares of
our Class A common stock currently  outstanding or issuable upon the exercise of
warrants or other  convertible  securities are entitled to  registration  rights
under the Securities Act:


o    securities issued prior to our IPO;

o    securities issued pursuant to the Exchange Offer;

o    securities issued  pursuant to our  acquisitions  of Hollywood SW, Managed
     Services, and the assets of Boeing Digital and FiberSat Seller; and

o    securities issued  pursuant to our November  2004,  February 2005 and July
     2005 private placements.


Under the terms of  agreements  between us and the holders of those  registrable
securities, if we propose to register any of our securities under the Securities
Act,  either for our own  account or for the account of other  security  holders
exercising  registration  rights,  such  owners are  entitled  to notice of such
registration  and,  subject to  customary  underwriting  cutbacks  due to market
factors  which  may  result  in the  limitation  of the  number  of shares to be
underwritten, to include their shares in the registration. Additionally, of such
shares entitled to registration, a pre-IPO owner of shares is entitled to demand
registration  rights  pursuant  to which  it may  require  us on two  occasions,
commencing 180 days following our IPO, to file a  registration  statement  under
the Securities Act with respect to its shares of common stock;  we would then be
required to use our reasonable efforts to effect the registration.  Further, the
owners of the above referenced  registrable securities may require us to file an
unlimited  number of registration  statements on Form S-3 (to the extent that we
are eligible to use such Form).  We have agreed to pay all  registration  rights
expenses,  except for underwriting  discounts,  selling  commissions and counsel
fees (subject to, in certain limited instances, thresholds in excess of $20,000)
of, each seller in connection with the registration of his or its shares.


                                       74


Most of the above  registration  rights terminate with respect to each holder if
and when such  stockholder  either holds less than 1% of our outstanding  common
stock or is eligible to sell all of his or its registrable securities under Rule
144(d) of the  Securities  Act  within any  three-month  period  without  volume
restrictions  or under Rule  144(k) of the  Securities  Act.  Accordingly,  if a
holder is not an "affiliate"  of ours,  then such holder's  registration  rights
will  terminate  no later than two years after its  purchase  of the  applicable
registrable shares.


In connection  with our IPO, we were required to register  under the  Securities
Act  120,000  shares of our  Class A common  stock  issuable  upon  exercise  of
warrants that were issued to the lead underwriter,  or the nominees thereof, and
keep such registration  statement, to which this prospectus is a part, effective
until  November 10, 2007.  In June and July 2005,  85,052 shares were sold under
this prospectus upon exercise of the warrants relating to such shares.

Owners of 1,521,875  shares of our Class A common stock issued or issuable  upon
exercise of warrants in connection  with our June 2, 2004 private  placement are
entitled to  registration  of those shares under the  Securities  Act. Under the
terms of agreements between us and the holders of those registrable  securities,
we were required to file the registration statement on or prior to July 4, 2004.
We were required to cause such registration  statement to be declared  effective
under the Securities Act within certain  prescribed time frames and to keep such
registration  statement  effective until the earlier of two years after the date
of  effectiveness  or the date on which the  holders  are able to  resell  their
shares  without  volume  restrictions  pursuant to Rule 144(k) of the Securities
Act.  We filed  such  registration  statement  on Form SB-2  which was  declared
effective  on July 20,  2004.  If we are  unable  to  timely  file any  required
post-effective  amendment to such Form SB-2, cause a post-effective amendment to
such Form SB-2 to become  effective  within the prescribed time frames or keep a
post-effective  amendment to such Form SB-2  effective for the  prescribed  time
frames,  we will be  required to pay to each  holder  liquidated  damages in the
amount of 1% of the amount  invested  by such  holder  pursuant  to the  private
placement,  and if the breach remains uncured,  2% in liquidated damages for the
first  month and 1.5% each  month  thereafter.  Failure  to pay such  liquidated
damages  will  require us to pay  interest to each holder at the rate of 12% per
annum until such amounts are paid in full. We filed a  post-effective  amendment
to such Form SB-2 with the SEC on March 14, 2005 and it was  declared  effective
by the SEC on March 23, 2005.


In connection with our February 2005 private placement,  owners of (i) 1,867,322
shares of our Class A common stock issuable upon  conversion of the  Convertible
Debentures,   (ii)  560,197   shares   issuable  upon  exercise  of  outstanding
Convertible Debentures Warrants, (iii) up to approximately 456,936 shares of our
Class A  common  stock  issuable  as  payment  of  interest  on the  Convertible
Debentures (the "Interest Shares"),  and (iv) up to approximately 653,563 shares
issuable upon exercise of the Redemption  Warrants are entitled to  registration
of those shares under the Securities Act. Under the terms of agreements  between
us and the holders of those registrable securities, we were required to file (x)
a  registration  statement  on Form S-3 for resale of the shares  issuable  upon
conversion  of the  Convertible  Debentures  and  exercise  of  the  Convertible
Debentures  Warrants  no  later  than  March  11,  2005  and (y) a  registration
statement  for resale of the shares  issuable  upon  exercise of the  Redemption
Warrants and the Interest  Shares at an  appropriate  later date.  Also,  we are
required to cause such  registration  statements to be declared  effective under
the  Securities  Act  within  certain  prescribed  time  frames and to keep such
registration statements effective until the date of effectiveness or the date on
which the holders are able to resell the shares registered for resale thereunder
without volume restrictions pursuant to Rule 144(k) of the Securities Act. If we
are unable to timely file the registration  statements,  cause such registration
statements to become  effective  within the prescribed  time frames or keep such
registration  statements  effective for the prescribed  time frames,  we will be
required to pay to each holder  certain  partial  liquidated  damages on a daily
pro-rata  basis for any portion of a month  prior to the cure of the breach.  We
filed a  registration  statement  on Form S-3 for resale of the shares  issuable
upon  conversion of the  Convertible  Debentures and exercise of the Convertible
Debentures Warrants and issuable as the Interest Shares on March 11, 2005 and it
was declared effective by the SEC on March 21, 2005.


                                       75



In  connection  with our July 2005 Private  Placement,  owners of (i)  1,909,115
shares of our Class A common stock and (ii) 477,275 shares of our Class A common
stock issuable upon exercise of  outstanding  July 2005 Warrants are entitled to
registration  of those  shares  under  the  Securities  Act.  Under the terms of
agreements  between us and the holders of those registrable  securities,  we are
required to file a registration  statement on Form S-3 for resale of such shares
no later than August 18, 2005. Also, we are required to cause such  registration
statements to be declared  effective  under the  Securities  Act within  certain
prescribed time frames and to keep such registration  statements effective until
the date of  effectiveness  or the date on which the  holders are able to resell
the shares registered for resale thereunder without volume restrictions pursuant
to Rule  144(k) of the  Securities  Act.  If we are  unable  to timely  file the
registration statements,  cause such registration statements to become effective
within the prescribed time frames or keep such registration statements effective
for the  prescribed  time  frames,  we will be  required  to pay to each  holder
certain partial  liquidated damages on a daily pro-rata basis for any portion of
a month prior to the cure of the breach.


LOCK-UP AGREEMENTS


In connection with our IPO,  holders of all of our  outstanding  shares of stock
and persons who have been granted  options or warrants to purchase shares of our
Class A common  stock  agreed  not to,  directly  or  indirectly,  offer,  sell,
announce an intention to sell, contract to sell, pledge, hypothecate,  grant any
option to purchase,  or  otherwise  dispose of any shares of our common stock or
any securities  convertible  into or exercisable  for shares of our common stock
for a period of 18 months  following the date of our IPO prospectus  without the
prior written consent of the lead  underwriter.  However,  the period was for 12
months  following the date of our IPO  prospectus  for  stockholders  that owned
20,000 shares of our common stock or less, and  stockholders  that own more than
20,000  shares of our  common  stock  have been  permitted  to sell up to 10,000
shares per quarter beginning 12 months following the date of our IPO prospectus.
In addition, in connection with our acquisition of Hollywood SW, our acquisition
of Managed Services and our March 24, 2004 exchange offering,  those persons who
received unregistered shares of our Class A common stock have agreed to the same
lock-up period.  However, we have agreed that, subject to the lead underwriter's
agreement,  those persons who received their  unregistered  shares in connection
with  the  Hollywood  SW  acquisition   will  be  released  from  their  lock-up
restrictions  with respect to at least  50,000  shares per quarter if any of our
other  stockholders  that hold at least 100,000 shares are permitted to sell any
of their shares during the lock-up period.  In addition,  in connection with our
June 2004 private  placement,  we agreed to take such actions as are required to
ensure that none of our  executive  officers sold more than five percent (5%) of
the total number of shares of Class A common stock that such  executive  officer
beneficially  owned  for a  period  of six  (6)  months  following  the  initial
effective date of the registration  statement  relating to this offering without
the consent of the investors of our private offering; PROVIDED, HOWEVER, that an
executive  officer  may  transfer an  unlimited  number of shares of our Class A
common stock for estate or tax planning purposes, so long as such transfer is to
a person that is and remains at all times  controlled by such executive  officer
and such person enters into a lock-up agreement with us that contains provisions
substantially  similar to those provided  above.  In connection with our October
2004  private  placement,  we have agreed to the same  lock-up  provision as the
foregoing June 2004 private placement lock-up provision, except that the lock-up
period in such  November  2004  private  placement  was for three  months  after
November 8, 2004.  The shares of Class A common stock being  offered  under this
prospectus  will not be subject  to any  lock-up  provisions  and will be freely
tradable.


ANTI-TAKEOVER LAW

We are  subject  to  Section  203 of the  DGCL.  Section  203,  which  regulates
corporate  business  combinations and similar events.  DGCL Section 203 prevents
certain Delaware corporations,  including those whose securities are listed on a
national  securities  exchange,  like the  AMEX,  from  engaging  in a  business
combination  with  any  interested  stockholder  during  the  three-year  period
following  the date that such  stockholder  became  an  interested  stockholder,
unless appropriate approvals by its board of directors or stockholders have been
obtained.  For purposes of DGCL Section 203, a business  combination  includes a
merger or consolidation  involving our company and the interested stockholder or
the sale of 10% or more of our assets to an interested stockholder.  In general,


                                       76



DGCL Section 203 defines an interested stockholder of us as any entity or person
beneficially  owning 15% or more of our outstanding  voting stock and any entity
or person affiliated with, controlling or controlled by such entity or person. A
Delaware  corporation  may  opt out of  DGCL  Section  203  through  an  express
provision in its original  certificate of incorporation or an express  provision
in its certificate of incorporation or bylaws resulting from amendments approved
by the holders of a majority of its outstanding voting shares. We have not opted
out of DGCL Section 203.

DIRECTOR AND OFFICER LIABILITY AND INDEMNIFICATION

Our amended and restated  certificate of  incorporation  eliminates the monetary
liability  of our  directors  to  the  fullest  extent  permitted  by the  DGCL.
Consequently,  no director will be personally  liable to us or our  stockholders
for  monetary  damages  resulting  from his or her  conduct as a director of our
company, except liability for:

o    any  breach  of the  director's  duty  of  loyalty  to the  company  or its
     stockholders;

o    any  act or  omission  not in  good  faith  or  that  involves  intentional
     misconduct or a knowing violation of law;

o    any acts under Section 174 of the DGCL; or

o    any  transaction  from  which the  director  derives an  improper  personal
     benefit.

Additionally,  under recent Delaware court decisions, a director's liability may
not be limited or  eliminated  for a "conscious  disregard of a known risk" that
calls into question whether the director acted in good faith.

Our amended and restated  certificate of  incorporation  and bylaws both provide
for  indemnification  of our directors,  officers and other authorized  persons,
which may include  employees  and agents,  to the maximum  extent  permitted  by
Delaware law. Our directors and officers may also be protected against costs and
liabilities  that they incur by virtue of serving  in those  capacities  under a
liability  insurance policy  maintained by us, which provides  coverage up to $5
million.

Insofar as indemnification  for liabilities arising under the Securities Act may
be permitted to directors,  officers and controlling persons of a small business
issuer, like our company, pursuant to the foregoing provisions, or otherwise, we
have been advised that in the opinion of the SEC such indemnification is against
public  policy  as  expressed  in  the   Securities   Act  and  is,   therefore,
unenforceable.


                                       77


                              PLAN OF DISTRIBUTION

In  connection  with the IPO we completed on November 14, 2003,  we are offering
shares of our Class A common stock issuable upon exercise of the warrants issued
to the lead  underwriter  of the IPO, or nominees  thereof.  The warrants may be
exercised  anytime  until  November  10, 2007 by  surrendering  the  certificate
representing  such warrant with a duly executed  election to purchase,  together
with payment at our  principal  offices of the aggregate  exercise  price of the
warrants being  exercised.  Upon notice of such exercise and payment in full, we
will instruct our transfer agent to prepare certificates representing the shares
purchased.   When  such   certificates  are  prepared,   we  will  deliver  such
certificates to the exercising  warrant holder. If less than all of the warrants
evidenced by the warrants are exercised,  a new  certificate  will be issued for
the remaining number of warrants.

                                 TRANSFER AGENT

The  transfer  agent for our Class A common stock is American  Stock  Transfer &
Trust Company.

                                  LEGAL MATTERS


The  validity of the offered  shares of Class A common  stock has been passed on
for us by Gary S. Loffredo,  Esq., our Senior Vice President,  General  Counsel,
Secretary and Director.  As of July 15, 2005, Mr.  Loffredo  beneficially  owned
139,998 shares of our Class A common stock.


                                     EXPERTS


The consolidated  financial statements of AccessIT at March 31, 2004 and for the
fiscal  year ended  March 31,  2004  included  in this  prospectus  have been so
included in reliance on the report of  PricewaterhouseCoopers  LLP  ("PwC"),  an
independent  registered  public  accounting firm, given on the authority of said
firm as experts in auditing and accounting.

The consolidated  financial statements of AccessIT at March 31, 2005 and for the
fiscal  year ended  March 31,  2005  included  in this  prospectus  have been so
included  in  reliance on the report of Eisner LLP  ("Eisner"),  an  independent
registered  public  accounting  firm,  given on the  authority  of said  firm as
experts in auditing and accounting.

The financial  statements of FiberSat  Seller as of December 31, 2003  appearing
elsewhere  in this  prospectus  have been  audited by Singer  Lewak  Greenbaum &
Goldstein  LLP,  an  independent  registered  public  accounting  firm,  and are
included in reliance  upon said report given upon the  authority of such firm as
experts in accounting and auditing.

The  financial  statements of Pavilion  Theatre  Seller at December 31, 2003 and
2004 and for each of the two fiscal years in the period ended  December 31, 2004
included in this  prospectus  have been  audited by Amper,  Politziner & Mattia,
P.C., an  independent  registered  public  accounting  firm, and are included in
reliance  upon said report  given upon the  authority of such firm as experts in
accounting and auditing.


         CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
                              FINANCIAL DISCLOSURE

On September 9, 2004,  the audit  committee of our Board of Directors  dismissed
PwC as our independent  registered public accounting firm and engaged Eisner LLP
("Eisner") as our new independent registered public accounting firm.


                                       78


The audit reports of PwC on our consolidated  financial statements as of and for
the fiscal  years  ended  March 31,  2003 and March 31, 2004 did not contain any
adverse  opinion or  disclaimer of opinion and were not qualified or modified as
to uncertainty, audit scope or accounting principle.

During the fiscal  years  ended  March 31,  2003 and March 31,  2004 and through
September 9, 2004, there were no disagreements  between us and PwC on any matter
of  accounting  principles  or  practices,  financial  statement  disclosure  or
auditing  scope or  procedure,  which  disagreements  if not  resolved  to PwC's
satisfaction  would have caused PwC to make reference  thereto in its reports on
the consolidated financial statements for such years.

No  reportable  events  of  the  type  described  in  Item  304(a)(1)(iv)(B)  of
Regulation  S-B occurred  during the fiscal years ended March 31, 2003 and March
31, 2004 and through September 9, 2004.

We had provided PwC with the above  statements and requested that PwC furnish us
with a letter  addressed  to the SEC  stating  whether or not it agrees with the
above  statements.  A copy of the letter from PwC dated  September  10, 2004 was
filed as an  exhibit  to our Form 8-K  filed on  September  14,  2004  (file No.
041028711).

During the two fiscal  years ended March 31, 2003 and March 31, 2004 and through
September  9, 2004,  we have not  consulted  with  Eisner on any matter that (i)
involved the  application  of accounting  principles to a specific  completed or
contemplated transaction, or the type of audit opinion that might be rendered on
our financial statements, in each case where written or oral advice was provided
that was an important  factor  considered by us in reaching a decision as to the
accounting,  auditing  or  financial  reporting  issue;  or (ii) was  either the
subject of a disagreement, as that term is described in Item 304(a)(1)(iv)(A) of
Regulation  S-B and the related  instruction  to Item 304 of Regulation  S-B, or
reportable  information,  as that term is described in Item  304(a)(1)(iv)(B) of
Regulation S-B.

                       WHERE YOU CAN FIND MORE INFORMATION

We have  filed  with the SEC a  registration  statement  on Form SB-2  under the
Securities  Act with respect to the shares of Class A common stock being offered
for sale pursuant to this prospectus.  This  prospectus,  filed as a part of the
registration statement, does not contain all of the information set forth in the
registration  statement,  portions of which have been omitted in accordance with
the rules and regulations of the SEC. For further information with respect to us
and the Class A common stock we are offering,  we refer you to the  registration
statement. Statements made in this prospectus as to the contents of any contract
or other document are not necessarily  complete and, in each instance,  we refer
you to a copy of the  contract  or other  document  filed as an  exhibit  to the
registration  statement and each such  statement is qualified in its entirety by
such reference.  The registration  statement,  including exhibits and schedules,
may be  inspected  without  charge  at the  Public  Reference  Room of the  SEC,
Judiciary Plaza Building,  450 Fifth Street,  N.W.,  Washington DC 20549. Copies
may be obtained,  at prescribed rates, from the Public Reference Room of the SEC
at Room 1024,  Judiciary Plaza Building,  450 Fifth Street,  N.W.  Washington DC
20549. You may obtain information regarding the Public Reference Room by calling
the  SEC  at  1-800-SEC-0330.  The  SEC  maintains  a  web  site  that  contains
registration  statements,   reports,  proxy  statements  and  other  information
regarding  registrants that file electronically with the SEC. The address of the
SEC's web site is WWW.SEC.GOV.

We are subject to the reporting and other  requirements of the Exchange Act. For
as long as we are subject to the reporting  requirements of the Exchange Act, we
will provide our stockholders with annual reports  containing  audited financial
statements  and  interim  quarterly  reports  containing   unaudited   financial
information.


                                       79


                          INDEX TO FINANCIAL STATEMENTS

                                                                            PAGE

AUDITED  CONSOLIDATED  FINANCIAL  STATEMENTS OF ACCESS INTEGRATED  TECHNOLOGIES,
INC.:
--------------------------------------------------------------------------------


Reports of Independent Registered Public Accounting Firms....................F-2

Consolidated balance sheets as of March 31, 2004 and 2005....................F-4

Consolidated statements of operations for the fiscal years ended
March 31, 2004 and 2005......................................................F-5

Consolidated statements of cash flows for the fiscal years ended
March 31, 2004 and 2005......................................................F-6

Consolidated statements of stockholders' equity for the fiscal
years ended March 31, 2004 and 2005..........................................F-7

Notes to consolidated financial statements...................................F-9

AUDITED FINANCIAL STATEMENTS OF FIBERSAT GLOBAL SERVICES, LLC


Report of Independent Registered Public Accounting Firm.....................F-35

Balance sheet as of December 31, 2003, and the related statements of operations,
members'     equity     and     cash     flows     for     the     year     then
ended.......................................................................F-36

Notes to Financial Statements...............................................F-40

UNAUDITED FINANCIAL STATEMENTS OF FIBERSAT GLOBAL SERVICES, LLC

Balance sheet as of September 30, 2004 and the related statements of operations,
members'  equity and cash flows for the nine  months  ended  September  30, 2004
(unaudited).................................................................F-47

Notes to Financial Statements (unaudited)...................................F-51

AUDITED FINANCIAL STATEMENTS OF PRITCHARD SQUARE CINEMA, LLC

Report of Independent Registered Public Accounting Firm.....................F-58

Balance sheets as of December 31, 2004 and 2003.............................F-59

Statements of Operations and Members Deficiency for the fiscal years
ended December 31, 2004 and 2003............................................F-60

Statements of Cash Flows for the fiscal years ended March 31, 2004 and 2003.F-61

Notes to financial statements...............................................F-62

PRO FORMA:
----------


Pro forma condensed combined  statements of operations for the fiscal year ended
March 31, 2005 (unaudited)...................................................P-1


                                      F-1



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders
Access Integrated Technologies, Inc.


We have audited the accompanying consolidated balance sheet of Access Integrated
Technologies, Inc. and subsidiaries (the "Company") as of March 31, 2005 and the
related  consolidated  statements of  operations,  cash flows and  stockholders'
equity  for  the  year  then  ended.   These   financial   statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audit  provides  a
reasonable basis for our opinion.

In our opinion, the financial statements enumerated above present fairly, in all
material  respects,  the consolidated  financial  position of Access  Integrated
Technologies,  Inc. and  subsidiaries as of March 31, 2005, and the consolidated
results of their operations and their  consolidated cash flows for the year then
ended in conformity with accounting  principles generally accepted in the United
States of America.

/s/ Eisner LLP
Florham Park, New Jersey
June 10, 2005


                                      F-2


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and
Stockholders of Access Integrated Technologies, Inc:

In our opinion,  the  accompanying  consolidated  balance  sheet and the related
consolidated  statement  of  operations,  stockholders'  equity  and cash  flows
present  fairly,  in all material  respects,  the  financial  position of Access
Integrated  Technologies,  Inc. and its  subsidiaries at March 31, 2004, and the
results of their  operations  and their cash flows for the year ended  March 31,
2004 in conformity with accounting  principles  generally accepted in the United
States of America.  These  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial  statements  based  on our  audit.  We  conducted  our  audit of these
statements in accordance  with the  standards of the Public  Company  Accounting
Oversight  Board  (United  States).  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements,  assessing the accounting  principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

/s/ PricewaterhouseCoopers LLP
Florham Park, New Jersey
June 9, 2004


                                      F-3



                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                           CONSOLIDATED BALANCE SHEETS
                      (In thousands, except for share data)
                                                                   MARCH 31,

                                                              2004          2005
                                                              ----          ----
                                 ASSETS

CURRENT ASSETS

Cash and cash equivalents............................       $2,330        $4,779
Accounts receivable, net.............................          509           947
Prepaid and other current assets.....................          296           762
Unbilled revenue.....................................            8           550
                                                                 -           ---
Total current assets.................................        3,143         7,038
                                                             -----         -----
Property  and  equipment,  net.......................        5,865        14,261
Intangible assets, net...............................        4,200         3,337
Capitalized  software  costs,  net...................        1,430         1,622
Goodwill.............................................        5,378        10,363
Deferred  costs......................................           91           726
Unbilled revenue,   net  of  current   portion.......          596            69
Security deposits....................................          472           361
                                                               ---           ---
Total assets.........................................      $21,175       $37,777
                                                           =======       =======

LIABILITIES, REDEEMABLE STOCK AND STOCKHOLDERS' EQUITY


CURRENT LIABILITIES
Accounts  payable and accrued  expenses..............       $1,371        $2,415
Current portion of notes payable.....................          650         1,415
Current portion of customer security deposits........           38           116
Current portion of capital leases....................          115           432
Current portion of deferred revenue..................          755           884
Current  portion of  deferred  rent expense..........            2            42
Total current liabilities............................        2,931         5,304
                                                             -----         -----

Notes  payable,  net of current  portion.............        5,589        12,682
Customer security deposits, net of current portion...          117           161
Deferred revenue, net of current portion.............          271            95
Capital leases, net of   current    portion..........           35         6,058
Deferred   rent expense..............................          884           970
Minority  interest in  subsidiary....................           10            --
Deferred tax liability...............................        1,520         1,210
                                                            ------         -----
Total liabilities....................................       11,357        26,480
                                                            ------        ------

COMMITMENTS AND CONTINGENCIES (See Note 7)

Redeemable Class A common stock, issued and outstanding,  
2004 and 2005 - 53,534 shares, respectively                   238            250

Stockholders' Equity:

Class A common stock,  $.001 par value per share;
40,000,000 shares authorized; shares issued and 
outstanding, 2004 - 7,281,730 and 2005 shares issued 
9,433,328 and shares outstanding 9,381,888, respectively        7              9

Class B common stock,  $.001 par value per share;  
15,000,000 shares authorized; shares issued and 
outstanding, 2004 and 2005 1,005,811 and 965,811 shares         1              1

Additional  paid-in  capital..........................     24,271         32,696
Treasury stock,  at cost  51,440  shares..............         --          (172)
Accumulated deficit...................................   (14,699)       (21,487)
                                                        ---------       --------
Total stockholders' equity............................      9,580         11,047
                                                            -----         ------
Total Liabilities, Redeemable Stock and Stockholders'
Equity................................................    $21,175        $37,777
                                                          =======        =======

See accompanying Notes to Consolidated Financial Statements.


                                      F-4




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

                                                      FOR THE FISCAL YEARS ENDED
                                                                       MARCH 31,


                                                              2004          2005
                                                              ----          ----
Revenues:
Media services............................................. $1,356        $4,043
Data center  services......................................  5,845         6,608
                                                             -----         -----
Total revenues.............................................  7,201        10,651
                                                             -----         -----
Costs of revenues (exclusive of depreciation and amortization of 
$2,692 in 2004 and $3,623 in 2005 shown below):
Media  services............................................    152         1,696
Data center  services......................................  3,515         4,115
                                                             -----         -----
Total costs of revenues....................................  3,667         5,811
                                                             -----         -----
Gross profit (exclusive of depreciation and amortization of
$2,692 in 2004 and $3,623 in 2005).........................  3,534         4,840
Operating expenses: 
Selling, general and administrative (excludes non-cash 
stock-based compensation of $15 in 2004 and $4 in  2005)...  3,204         5,607
Provision  for doubtful accounts...........................     73           640
Research and development...................................     55           666
Non-cash stock-based  compensation.........................     15             4
Depreciation and  amortization.............................  2,692         3,623
                                                             -----         -----
Total operating  expenses..................................  6,039        10,540
                                                             -----        ------
Loss before other income/expense...........................(2,505)       (5,700)

Interest income............................................      6             5
Interest expense...........................................  (542)         (605)
Loss on early extinguishment of debt.......................  (126)            --
Non-cash  interest   expense...............................(1,823)         (832)
Other expense, net.........................................   (52)            23
                                                              ----            --
Loss before  income tax benefit and  minority  interest....(5,042)       (7,109)

Income tax benefit.........................................    212           311
                                                               ---           ---

Net loss before minority interest in subsidiary............(4,830)       (6,798)
Minority interest in loss of subsidiary....................    25             10
                                                               --             --
Net loss.................................................. (4,805)       (6,788)

Accretion related to redeemable convertible 
preferred stock..........................................  (1,588)            --

Accretion of preferred dividends.........................    (220)            --
                                                             -----            --

Net loss available   to  common   stockholders........... $(6,613)      $(6,788)
                                                          ========      ========

Net loss available to common  stockholders per common share: 
Basic and diluted........................................  $(1.37)       $(0.70)
                                                           =======       =======

Weighted  average  number of  common  shares outstanding:
Basic and diluted........................................4,826,776     9,668,876
                                                         =========     =========
See accompanying Notes to Consolidated  Financial
Statements. 


                                      F-5



                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (In thousands)

                                                      FOR THE FISCAL YEARS ENDED
                                                               MARCH 31,
                                                            2004        2005
                                                            ----        ----
Cash flows from operating activities: 
Net loss.................................................$(4,805)     $(6,788)
Adjustments to reconcile net loss to net cash 
provided by (used in) operating activities: 
Depreciation and amortization............................   2,692       3,623
Amortization of software development costs...............     118         369
Amortization of deferred tax liability...................    (85)        311)
Provision for doubtful accounts..........................      29         550
Non-cash stock-based compensation........................      15           4
Non-cash interest expense................................   1,823         832
Minority interest........................................    (25)        (10)
Decrease in fair value of common stock warrants..........      --        (91)
Loss on early extinguishment of debt.....................     126         -- 
Changes in operating assets and liabilities: 
Accounts receivable......................................   (312)       (455)
Prepaid and other current assets.........................       4       (422)
Other assets.............................................    (24)     (1,034)
Accounts payable and accrued expenses....................     292         387
Deferred revenue.........................................     237        (52)
Other liabilities........................................     236         140
                                                              ---         ---
Net cash provided by (used in) operating activities......     321     (3,258)
                                                              ---     -------

Cash flows from investing activities: 

Purchases of property and equipment...................      (279)     (1,932)
Purchase of intangible assets............................    (50)        (38)
Additions to capitalized software costs..................   (198)       (561)
Acquisition of Hollywood Software, net of cash
acquired................................................. (2,387)         -- 
Acquisition of Core Technology Services..................   (275)         -- 
Acquisition of Boeing Digital Cinema assets..............   (405)         -- 
Acquisition of Pavilion Theatre, net of cash acquired....     --      (2,886)
Acquisition of FiberSat, net of cash acquired ...........     --        (508)
                                                              --       ----- 
Net cash used in investing activities.................... (3,594)     (5,925)
                                                          -------     -------
Cash flows from financing activities: 
Net proceeds from issuance of notes payable and warrants.   1,230       7,600
Repayment of notes payable...............................  (1,000)      (579)
Principal payments on capital leases.....................    (363)      (284)
Repurchase of common stock...............................      --       (172)
Proceeds from issuance of common stock...................   4,780       5,067
                                                            -----       -----
Net cash provided by financing activities................   4,647      11,632
                                                            -----      ------
Net increase in cash and cash equivalents................   1,374       2,449
Cash and cash equivalents at beginning of year...........     956       2,330
                                                              ---       -----
Cash and cash equivalents at end of year.................  $2,330      $4,779
                                                           ======      ======

See accompanying Notes to Consolidated Financial Statements.


                                      F-6




                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                      (In thousands, except for share data)

                                                                        Class A               Class B
                                                                      Common Stock          Common Stock       Treasury Stock
                                                                      ------------          ------------         ------------
                                                                   SHARES       AMOUNT    SHARES     AMOUNT   SHARES   AMOUNT

                                                                                                 
Balances as of March 31, 2003..................................... 2,015,770       $2     1,005,811      $1       --     $--

Issuance of common stock, net..................................... 1,380,000        1            --      --       --      --
Issuance of warrant to purchase common stock......................        --       --            --      --       --      --
Issuance of common stock in exchange for preferred stock
and contingent warrants                                            2,207,976        2            --      --        --     --
Issuance
of warrants to purchase common stock (attached to
notes payable)....................................................        --       --            --      --        --      --
Issuance
of common stock for the purchase of Hollywood
Software, Inc.....................................................   400,000       --            --      --        --      --
Issuance of common stock for the purchase of Core Technology
Services, Inc.....................................................   100,000       --            --      --        --      --
Issuance of common stock upon completion of notes exchange........   707,477        1            --      --        --      --
Issuance of common stock for goods and services...................     9,700       --            --      --        --      --
Exercise
of warrants to purchase common stock (attached to
notes payable)....................................................   460,807        1            --    --          --      --
Amortization of stock-based compensation..........................        --       --            --    --          --
Accretion of preferred stock to redemption amount.................        --       --            --    --          --      --
Gain on sale of stock by subsidiary...............................        --       --            --    --          --      --
Net loss..........................................................        --       --            --    --          --      --
                                                                          --       --            --    --          --      --

Balances as of March 31, 2004..................................... 7,281,730       $7     1,005,811    $1          --     $--
                                                                   ---------       --     ---------    --          --     ---

Issuance of common stock, net..................................... 1,500,298        2            --    --          --      --
Repurchase of common stock........................................  (51,440)      (1)            --    --       51,440   172)
Issuance of common stock in exchange for AccessDM common
stock.............................................................    31,300       --            --    --          --      --
Issuance of common stock for the purchase of FiberSat.............   540,000        1            --    --          --      --
Issuance of common stock for goods and services...................        --       --            --    --          --      --
Issuance of warrants attached to convertible notes payable........        --       --            --    --          --      --
Beneficial conversion feature on convertible notes payable........        --       --            --    --          --      --

Conversion of Class B shares to Class A...........................    40,000       --      (40,000)    --          --      --
          --
Issuance of common stock in connection with the Pavilion
acquisition.......................................................    40,000       --            --    --          --      --
Net loss..........................................................        --       --            --    --          --      --
                                                                          --       --            --    --          --      --

Balances as of March 31, 2005..................................... 9,381,888       $9       965,811    $1      51,440  $(172)
                                                                   =========       ==       =======    ==      ======  ======


See accompanying Notes to Consolidated Financial Statements.


                                      F-7




                      ACCESS INTEGRATED TECHNOLOGIES, INC.
          CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - (CONTINUED)
                      (In thousands, except for share data)

                                                                     Additional   Deferred                       Total
                                                                     Paid-In      Stock-Based    Accumulated     Stockholders'
                                                                     CAPITAL      COMPENSATION   DEFICIT         EQUITY
                                                                                                     

Balances as of March 31, 2003......................................     $11,530      $(11)        $(9,894)         $1,628

Issuance of common stock, net......................................       4,372        --              --           4,373
Issuance of warrant to purchase common stock.......................         385        --              --             385
Issuance of common stock in exchange for preferred stock and
contingent warrants................................................       4,498        --              --           4,500
Issuance of warrants to purchase common stock (attached to
notes payable).....................................................         615        --              --             615
Issuance of common stock for the purchase of Hollywood
Software, Inc......................................................       1,380        --              --           1,380
Issuance of common stock for the purchase of Core Technology
Services, Inc......................................................         345        --              --             345
Issuance of common stock upon completion of notes exchange.........       2,566        --              --           2,567
Issuance of common stock for goods and services....................           7        (4)             --               3
Exercise of warrants to purchase common stock (attached to
notes payable).....................................................          22        --              --              23
Amortization of stock-based compensation...........................          --        15              --              15
Accretion of preferred stock to redemption amount..................      (1,588)       --              --         (1,588)
Gain on sale of stock by subsidiary................................         139        --              --             139
Net loss...........................................................          --         --         (4,805)        (4,805)
                                                                             --         --         -------        -------

Balances as of March 31, 2004......................................     $24,271        $--       $(14,699)         $9,580
                                                                       --------        ---       ---------         ------

Issuance of common stock , net.....................................       4,951         --              --          4,953
Repurchase of common stock.........................................          --         --              --          (173)
Issuance of common stock in exchange for AccessDM common
stock..............................................................          --         --              --             --
Issuance of common stock for the purchase of FiberSat.............        1,624         --              --          1,625
Issuance of common stock for goods and services...................            4         --              --              4

Issuance of warrants attached to convertible notes payable........        1,109         --              --          1,109
Beneficial conversion feature on convertible notes payable........          605         --              --            605
Conversion of Class B shares to Class A...........................           --         --              --             --
Issuance of common stock in connection with  the Pavilion
acquisition.......................................................          132         --              --            132
Net loss...........................................................         --          --         (6,788)        (6,788)
                                                                            --          --         -------        -------

Balances as of March 31, 2005......................................     $32,696        $--       $(21,487)        $11,047
                                                                        =======        ===       =========        =======


See accompanying Notes to Consolidated Financial Statements.


                                      F-8



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

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.
("Managed  Services")  was  incorporated  in New York in November  1995, and was
acquired  by  AccessIT  on January  9, 2004.  FiberSat  Global  Services,  Inc.,
("FiberSat") a wholly-owned  subsidiary of AccessIT was incorporated in Delaware
in October 2004, and acquired  certain assets and liabilities of FiberSat Global
Services LLC on November 17, 2004.  ADM Cinema  Corporation  ("ADM  Cinema"),  a
wholly owned  subsidiary of AccessIT,  was  incorporated in Delaware on December
21, 2004, and on February 11, 2005 acquired  substantially all the assets of the
Pavilion  Theatre in  Brooklyn,  New York.  AccessIT,  AccessDM,  Hollywood  SW,
Managed Services, FiberSat and ADM Cinema 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 is in the business of
storing and  distributing  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 provider
of  information  technology  consulting  services;  its  primary  offering is to
provide managed network  monitoring  services through its global network command
center.  FiberSat  provides  satellite-based  broadband video, data and Internet
transmission and encryption services for multiple customers in the broadcast and
cable television and communications  industries, and also operates an outsourced
network   operations   center.   ADM  Cinema   operates   the   Pavilion   Movie
Theatre/Entertainment Complex, an eight-screen movie theatre and cafe located in
Brooklyn, New York (the "Pavilion Theatre").

BASIS OF PRESENTATION

For the fiscal  years ended March 31, 2004 and 2005,  the Company  incurred  net
losses of $4,805 and $6,788  respectively,  and positive and negative cash flows
from operating activities of $321 and ($3,258),  respectively.  In addition, the
Company has an accumulated  deficit of $21,487 as of March 31, 2005. The Company
also has debt service requirements (including interest) of $2,307 for the twelve
months  beginning  in March  2005.  Management  expects  that the  Company  will
continue  to  generate  operating  losses  for  the  foreseeable  future  due to
depreciation and amortization,  research and development,  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 March 31,  2005,  and  expected  cash  flows  from
operations;  management  believes  that the  Company has the ability to meet its
obligations  through March 31, 2006. 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


                                      F-9



business objectives.  The accompanying  Consolidated Financial Statements do not
reflect any adjustments which may result from the outcome of such uncertainties.

Certain  reclassifications of prior period data have been made to conform to the
current presentation.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
PRINCIPLES OF CONSOLIDATION

The  Consolidated   Financial  Statements  include  the  accounts  of  AccessIT,
AccessDM,   Hollywood  SW,  Managed  Services,  FiberSat  and  ADM  Cinema.  All
intercompany transactions and balances have been eliminated.

CASH AND CASH EQUIVALENTS

The Company  considers  all highly liquid  instruments  with a maturity from the
date  of  purchase  of  three  months  or  less  to be  cash  equivalents.  Cash
equivalents consist of money market mutual funds.

FINANCIAL INSTRUMENTS AND CONCENTRATION OF CREDIT RISK

Financial  instruments,  which potentially subject the Company to concentrations
of credit risk,  consist of cash and cash equivalents to the extent these exceed
federal insurance limits and accounts receivable. Risks associated with cash and
cash equivalents are mitigated by the Company's  investment policy, which limits
the Company's investing of excess cash and cash equivalents to only money market
mutual funds.

The Company  places its cash with high credit  quality  financial  institutions.
These balances, as reflected in the financial institution's records, are insured
in the U.S. by the Federal Deposit  Insurance  Corporation for up to $100. As of
March 31, 2005,  uninsured cash balances in the U.S.  aggregated $4,399 with two
financial institutions.

The Company's customer base is primarily  composed of businesses  throughout the
United  States.  For the  fiscal  year ended  March 31,  2004,  three  customers
accounted for 27%, 12%, and 10% of revenues,  respectively,  and as of March 31,
2004 four customers accounted for 17%, 15%, 12% and 12% of accounts  receivable,
respectively.  For the fiscal year ended March 31, 2005, one customer  accounted
for 18% of revenues, and as of March 31, 2005 three customers accounted for 13%,
12%,  and 10% of  accounts  receivable,  respectively.  As of March 31, 2004 and
2005,  the Company had  established  an  allowance  for  uncollectable  accounts
against accounts receivable of $64 and $131, respectively. The Company records a
general  allowance for uncollectible  accounts monthly,  based on review of aged
accounts receivable.

PROPERTY AND EQUIPMENT

Property and equipment  are stated at original  cost.  Depreciation  is computed
using the straight-line method over the estimated useful lives of the respective
assets as follows:

Computer equipment                   3-5 years
Machinery and equipment              3-6 years
Furniture and fixtures               3-6 years


Leasehold  improvements and assets under capital leases are being amortized over
the shorter of the lease term or the  estimated  useful  life of the  underlying
assets.  Maintenance and repair costs are charged to expense as incurred.  Major
renewals,  betterments and additions are  capitalized.  Included in property and
equipment  as of March 31, 2004 and 2005 was $100 of  construction  services for
which the Company issued Common Stock (as defined below) as  consideration  (see
note 12).


FAIR VALUE OF FINANCIAL INSTRUMENTS

                                      F-10



The carrying amounts of the Company's financial instruments,  which include cash
and cash equivalents,  accounts receivable,  accounts payable,  accrued expenses
and other  obligations,  approximate  their  fair  value  due to the  short-term
maturities  of the  related  instruments.  Based on  borrowing  rates  currently
available to the Company for loans with  similar  terms,  the carrying  value of
notes payable and capital lease obligations approximates fair value.

IMPAIRMENT OF LONG-LIVED ASSETS AND LONG-LIVED ASSETS TO BE DISPOSED OF

The Company has adopted Statement of Financial Accounting Standards ("SFAS") No.
144,  "Accounting  for the  Impairment or Disposal of  Long-Lived  Assets" as of
April 1,  2002.  SFAS No.  144  supersedes  SFAS No.  121,  "Accounting  for the
Impairment of Long-Lived Assets and of Long-Lived Assets to be Disposed Of", and
portions of Accounting  Principles Board Opinion No. 30,  "Reporting the Results
of Operations - Reporting the Effects of Disposal of a Segment of Business,  and
Extraordinary,  Unusual and Infrequently Occurring Events and Transactions," and
amends Accounting Research Bulletin No. 51, "Consolidated Financial Statements".
SFAS No. 144 generally conforms,  among other things,  impairment accounting for
assets to be  disposed  of,  including  those in  discontinued  operations.  The
Company reviews the recoverability of its 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 the
Company's  ability to recover the carrying value of its  long-lived  assets from
expected  future   undiscounted   cash  flows.  If  the  total  expected  future
undiscounted  cash flows is less than the carrying amount 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.

INTANGIBLE ASSETS

The Company has 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  addressed  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.  Intangible assets of the
Company  as of March 31,  2004  consist  of  customer  contracts,  trade  names,
trademarks  and  covenants  not  to  compete.   These  were   determined  to  be
finite-lived  intangibles assets and are being amortized over their useful lives
ranging from 2 to 10 years. In addition,  during the fiscal year ended March 31,
2005, the Company acquired  intangible assets related to customer  contracts,  a
corporate trade name, FCC broadcast licenses,  and a liquor license.  These were
determined to be  finite-lived  intangibles  assets and are being amortized over
their useful lives of 5 years each. In addition the Company recorded goodwill in
connection with the acquisitions of Hollywood SW, Managed Services, FiberSat and
the Pavilion Theatre.

REVENUE RECOGNITION

Media  Services  revenues  generated by Hollywood SW,  FiberSat and the Pavilion
Theatre are revenues  generated from the following sources and are in accordance
as follows:  Software 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.  FiberSat revenues consist of satellite 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.  Fibersat revenues are accounted
for in accordance with SAB 104.  Additionally,  the Pavilion Theatre consists of
the sale of movie theatre  admissions and concession  food and beverages,  which
are  made,  either  in cash or via  customer  credit  cards  at the  time of the


                                      F-11


transaction. Revenues are recognized at the time the transaction is complete, as
the earnings process has been culminated, in accordance with SAB No. 104.

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
vendor  specific  objective  evidence.  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 develops
customized  software  application,  the  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
amounts are classified as deferred revenue in the 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.

In addition,  revenues in the Media Services  segment  include  FiberSat,  which
consist of satellite  transmission and 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, in accordance with SAB No. 104.

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.


                                      F-12



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 amortized  periodically using the
greater of revenues during the period  compared to the total estimated  revenues
to be earned or on a  straight-line  basis over five years.  The Company reviews
capitalized  software  costs for impairment on a periodic  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 fiscal  years  ended  March 31,  2004 and 2005,  respectively.
Amortization of capitalized  software  development  costs,  included in costs of
revenues,  for the fiscal  years ended March 31, 2004 and 2005  amounted to $118
and $369,  respectively.  Revenues relating to customized  software  development
under a contract is recognized on a percentage of completion method. As of March
31, 2005, unbilled receivables under such contracts aggregated $517.

INCOME TAXES

The Company  accounts  for income  taxes under the asset and  liability  method.
Under the asset and liability  method,  deferred tax assets and  liabilities are
recognized  based upon the differences  arising from the carrying amounts of the
Company's assets and liabilities for tax and financial  reporting purposes using
enacted tax rates in effect for the year in which the  differences  are expected
to reverse. The effect on deferred tax assets and liabilities of a change in tax
rates is  recognized  in income in the  period  when the  change in tax rates is
enacted.  A valuation  allowance is established when it is determined that it is
more likely than not that some  portion of the  deferred  tax assets will not be
realized.

The Company has a tax net operating loss ("NOL"). A full valuation allowance has
been applied against this NOL and its other deferred tax assets.

NET LOSS PER SHARE AVAILABLE TO COMMON STOCKHOLDERS

Computations  of basic and diluted net loss per share of the  Company's  Class A
common stock  ("Class A Common  Stock") 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 numerator is adjusted for the impact of interest expense
associated  with  potentially   dilutive  shares  issuable  upon  conversion  of
convertible  notes.  The Company has  incurred  net losses for the fiscal  years
ended  March 31,  2004 and 2005;  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:

                                      F-13





                                                                  MARCH 31,
                                                              2004        2005

                                                                       
Stock options ..........................................     520,564     762,897
Underwriter warrants ...................................     120,000     120,000
Shares issuable related to convertible notes............     308,225   2,175,193
Private Placement Warrants .............................        --       304,375
Convertible notes warrants .............................        --       560,196


ISSUANCE OF STOCK BY SUBSIDIARIES

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

STOCK-BASED COMPENSATION


The Company has stock based  employee  compensation  plans,  which are described
more  fully  in Note 8.  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
for the fiscal years ended March 31, 2004 and 2005:




 
                                                                                        MARCH 31,
                                                                                        ---------
                                                                                      2004       2005
                                                                                      ----       ----
                                                                                              

Net loss as reported ...........................................................   $(4,805)    $(6,788)
Add: Stock-based compensation expense included in net loss .....................        15           4
Less: Stock-based compensation expense determined
under fair value based method ..................................................      (489)       (647)
                                                                                   -------     -------
Pro forma net loss .............................................................   $(5,279)    $(7,431)
                                                                                   =======     =======

Basic and diluted net loss available to common stockholders per share:

As reported ....................................................................   $ (1.37)    $ (0.70)
Pro forma ......................................................................   $ (1.47)    $ (0.77)

The fair value of each stock option  granted during the year is estimated on the
date of grant using the  Black-Scholes  option  pricing model with the following
assumptions:

                                                                                      2004        2005
                                                                                   -------     -------

Expected life (years) ..........................................................        10          10
Expected volatility ............................................................       110%        110%
Expected dividend yield ........................................................         0%          0%
Weighted average risk-free interest rate .......................................      4.32%       4.24%
Weighted average fair value per share of employee options
granted during the year ........................................................   $  3.93     $  7.94



                                      F-14


RESEARCH AND DEVELOPMENT

AccessIT  recorded  research  and  development  expenses,  comprised  mainly  of
personnel costs and outside  services,  of $55 and $666,  respectively,  for the
fiscal  years ended March 31, 2004 and 2005.  The  increase is  attributable  to
research and  development  efforts at Hollywood SW related to the development of
TDS International  software application and various products including TDS, ITDS
and EMS.

ADVERTISING COSTS

The Company has incurred advertising costs of $19 and $28, respectively,  during
the fiscal years ended March 31, 2004 and 2005.  Advertising  costs are expensed
as incurred.

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 and contingent  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 software revenue recognition,  capitalization of software development
costs, amortization and impairment testing of intangible assets and depreciation
of fixed assets. Actual results could differ from those estimates.

RISK AND UNCERTAINTIES

The  Company is subject to all of the risks  inherent  in  business  in software
development,  colocation,  and managed storage. These risks include, but are not
limited to, limited  operating  history,  limited senior  management  resources,
rapidly changing technology business environments, the need for substantial cash
investments to fund its operations,  reliance on third parties,  the competitive
nature of the industry,  development  and  maintenance of efficient  information
technologies,   and   uncertainty   regarding  the   protection  of  proprietary
intellectual properties.

NOTE 3. ACQUISITIONS

HOLLYWOOD SOFTWARE

On November 3, 2003, the Company completed the acquisition of all of the capital
stock of Hollywood SW, after  amending the agreement it had entered into on July
17, 2003 (the  "Hollywood  SW  Acquisition").  To complete  the  acquisition  of
Hollywood  SW, the Company  issued  collateralized  promissory  notes to the two
holders of all of the  capital  stock of  Hollywood  SW,  each in the  principal
amount of $3,625 (the "Notes"). The amount of the Notes represented the original
purchase  price  of  $7,300  (based  on the IPO  price  less  the  underwriter's
discount),  less $50 that had already been paid by the  Company.  The Notes were
due no  later  than  five  business  days  after  the date  that  the  Company's
registration  statement was declared  effective by the  Securities  and Exchange
Commission.

On November 14, 2003,  four business days after the  registration  statement was
declared effective, the Notes were exchanged for $2,500 in cash of which $50 had
already been paid,  promissory notes in the aggregate principal amount of $3,000
and 400,000 unregistered shares of Class A Common Stock. For purchase accounting
purposes, the purchase price is $7,102,  consisting of $2,722 of cash (including
$222 of  expenses);  $1,380 of Class A Common Stock  (400,000  shares  valued at
$3.45 per share,  as determined by a valuation from an  independent  appraiser);
and $3,000 of promissory  notes.  In addition,  a contingent  purchase  price is
payable each year for the three years following the closing if certain  earnings
targets are  achieved.  The  Company  has also agreed to a one-time  issuance of
additional  unregistered  shares to the sellers in accordance with a formula if,
during the 90 days following the applicable lock-up period, the average value of
Class A Common Stock during such 90 days declines  below an average of $3.60 per
share.  The results of  operations  of  Hollywood  SW have been  included in the
Company's consolidated financial statements since the acquisition date.

                                      F-15


The  total  purchase  price  of  $7,102,  including  fees  and  expenses  of the
acquisition,  has been allocated to the net assets acquired,  including tangible
and  intangible  assets and  liabilities  assumed,  based upon the results of an
independent  appraisal  of fair  value,  with the excess  purchase  price  being
allocated  to  goodwill.  The  goodwill  recorded  in  the  acquisition  is  not
deductible  for  income  tax  purposes.  The  fair  value  of the  tangible  and
intangible  assets  acquired and  liabilities  assumed has been reflected in the
Consolidated Balance Sheet as follows:

Tangible and intangible assets acquired:
Current assets ..................................................         $  535
Property and equipment ..........................................             25
Capitalized software cost .......................................          1,350
Intangible assets ...............................................          2,170
Goodwill ........................................................          5,184
                                                                          ------

Total tangible and intangible assets acquired ...................          9,264
Less liabilities assumed:
Current liabilities .............................................            733
Deferred tax liability ..........................................          1,429
                                                                          ------
Total liabilities assumed .......................................          2,162
                                                                          ------
Total purchase price ............................................         $7,102
                                                                          ======

The intangible  assets consist of customer  contracts,  covenants not to compete
agreements  and corporate  trade names.  These assets are being  amortized  over
their estimated useful lives of 5, 5 and 10 years, respectively.

Amortization of these assets in future years is expected to be as follows:

Fiscal Year ended March 31,

2006 .....................................................................  $422
2007 .....................................................................   422
2008 .....................................................................   422
2009 .....................................................................   252
2010 .....................................................................    12
Thereafter ...............................................................    43


MANAGED SERVICES

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

The  total  purchase  price of $620,  including  $25 of fees and  expenses,  was
allocated to the net assets acquired,  including tangible and intangible assets,
based upon the  results of an  independent  appraisal  of Fair  value,  with the

                                      F-16


excess purchase price being allocated to goodwill.  The goodwill recorded on the
acquisition  is not  deductible  for income tax purposes.  The fair value of the
tangible and intangible  assets acquired has been reflected in the  Consolidated
Balance Sheet as follows:

Tangible and intangible assets acquired:

Property and equipment ...........................................          $152
Intangible assets ................................................           450
Goodwill .........................................................           194
                                                                            ----
Total tangible and intangible assets acquired ....................           796

Deferred tax liability ...........................................           176
                                                                            ----
Total purchase price .............................................          $620
                                                                            ====

The intangible  assets consist of customer  contracts,  covenants not to compete
agreements  and corporate  trade names.  These assets are being  amortized  over
their estimated useful lives of 5, 5 and 10 years, respectively.

Amortization of these assets in future years is expected to be as follows:

Fiscal Year ended March 31,

2006 .....................................................................   $87
2007 .....................................................................    87
2008 .....................................................................    87
2009 .....................................................................    66
2010 .....................................................................     3
Thereafter ...............................................................    11


BOEING DIGITAL

On March 29, 2004 the  Company  acquired  certain  assets of Boeing  Digital,  a
division  of Boeing  (the  "Boeing  Digital  Acquisition").  These  assets  were
purchased to further the Company's strategy of becoming a leader in the delivery
of movies and other  digital  content to movie  theaters.  The  acquired  assets
consist of digital projectors, satellite dishes and other equipment installed at
28 screens within 21 theaters in the United States and at one theater in London,
England,   and  satellite   transmission   equipment  located  in  Los  Angeles,
California.  The initial  purchase  price  consisted  of:  $250 in cash;  53,534
unregistered  shares of Class A Common Stock;  and a  non-interest  bearing note
payable for $1,800 payable in equal installments over 4 years. In addition,  the
Company has agreed to make  payments  totaling a maximum of $1,000 over 4 years,
representing  20% of the gross  receipts  generated by the acquired  assets (the
"Future  Revenue  Share").  Additionally,  at any time  during the 90 day period
immediately following the first 12 months after the closing, Boeing can sell its
53,534  unregistered  shares of Class A Common  Stock to the Company in exchange
for $250 in cash (the "Boeing Put Option").

Based on a valuation  from an  independent  appraiser,  for purchase  accounting
purposes the total purchase price is $2,010,  including estimated fees and setup
costs of $155. The unregistered  stock issued in the Boeing Digital  Acquisition
was  estimated to have a fair value of $238.  Due to the Boeing Put Option,  the
Class A Common  Stock issued to Boeing has been  reflected  on the  consolidated
balance sheet as redeemable  shares of Class A Common Stock,  until such time as
the  Boeing Put Option  expires  or is  exercised.  The fair value of the assets
acquired has been reflected in the consolidated balance sheet as follows:

Property & equipment ......................................               $1,645
Intangible assets .........................................                  365
                                                                          ------
Total .....................................................               $2,010
                                                                          ======

The intangible assets consist of customer contracts and covenants not to compete
agreements.  These assets are being amortized over their estimated  useful lives
of 4 and 2 years, respectively.

Amortization of these assets in future years is expected to be as follows:

                                      F-17


Fiscal Year ended March 31,

2006 ...................................................                    $116
2007 ...................................................                      76
2008 ...................................................                      76
2009 ...................................................                       4

FIBERSAT

On October 19,  2004,  the Company and its  wholly-owned  subsidiary,  FiberSat,
entered  into an  agreement  to  purchase  substantially  all of the  assets and
certain  specified  liabilities  of FiberSat  Global  Services,  LLC  ("FiberSat
Seller")  (the  "FiberSat  Acquisition").  On November  17,  2004,  the FiberSat
Acquisition was completed.  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 initial  purchase  price for the FiberSat  Acquisition  consisted of 500,000
unregistered  shares of Class A Common  Stock,  and the Company  agreed to repay
certain  liabilities of FiberSat Seller on or before the closing of the FiberSat
Acquisition,  with up to $500 in cash and 100,000 unregistered shares of Class A
Common  Stock.  The  Company  had the  option to  exchange  up to 50,000 of such
100,000  shares  of Class A Common  Stock to  increase  the  cash,  and  thereby
decrease the Class A Common Stock portion of such  repayment  based on the ratio
of one Class A Common  Stock for each  $5.00 of  additional  cash.  The  Company
repaid these liabilities by paying  approximately $381 and issuing 40,000 shares
of Class A Common  Stock.  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 additional unregistered shares to the sellers in accordance
with a formula if, during the 90 days following the applicable  lock-up  period,
the average  value of the  Company's  Class A Common  Stock  during such 90 days
declines below an average of $3.17 per share.

Based on a valuation  from an  independent  appraiser,  for purchase  accounting
purposes the total purchase  price is $2,177,  including  estimated  transaction
costs of $ 169. The  goodwill  recorded in the  acquisition  is  deductible  for
income tax purposes,  to the extent the Company has any taxable income in future
periods.

The fair values of assets and  liabilities  acquired have been  reflected in the
Consolidated Balance Sheet as follows:

Current assets ..................................................         $  214
Property and equipment ..........................................          2,164
Intangible assets ...............................................            550
Goodwill ........................................................             24
Noncurrent assets ...............................................             16
                                                                          ------
Total tangible and intangible assets acquired ...................          2,968
Less: liabilities assumed:

Current liabilities .............................................            711
Long-term liabilities ...........................................             80
                                                                          ------
Total Liabilities ...............................................            791
                                                                          ------
Total Purchase Price ............................................         $2,177
                                                                          ======

The intangible  assets consist of FCC broadcast  licenses,  corporate trade name
and customer  contracts.  These assets are being  amortized over their estimated
useful lives of 5 years each.

Amortization of these assets in future years is expected to be as follows:

                                      F-18


Fiscal Year ended March 31,

2006 ...................................................                    $110
2007 ...................................................                     110
2008 ...................................................                     110
2009 ...................................................                     110
2010 ...................................................                     107

PAVILION THEATRE

On December 23, 2004, ADM Cinema  entered into an asset purchase  agreement with
Pritchard  Square  Cinema,  LLC,  a New  York  limited  liability  company  (the
"Seller"),   and  Norman  Adie,  the  Seller's   managing  member,  to  purchase
substantially all of the assets and certain liabilities of the Seller's Pavilion
Theatre (the "Pavilion  Acquisition").  On February 11, 2005 the  acquisition of
the Pavilion was completed. The purchase price included a cash payment of $3,300
(less $500 held in escrow pending the completion of certain  construction) and a
five-year 8% promissory  note for $1,700.  In addition,  ADM Cinema  assumed the
lease  covering the land,  building and  improvements  which is  classified as a
capital lease on the  consolidated  balance  sheet.  Also,  in  connection  with
renegotiating the lease, the Company issued 40,000  unregistered shares of Class
A Common Stock to the landlord of the Pavilion  Theatre,  which was valued by an
independent appraiser at $132.

The  Pavilion  Theatre  is an  eight-screen  movie  theatre  and  cafe  and is a
component  of the Media  Services  segment.  Continuing  to  operate  as a fully
functional  multiplex,  the Pavilion Theatre has also become a showplace for the
Company to  demonstrate  its integrated  digital  cinema  solutions to the movie
entertainment industry.

Based on a preliminary  valuation  from an independent  appraiser,  for purchase
accounting  purposes the total  purchase  price is $5,248,  including  estimated
transaction costs of $106.  The preliminary  allocation of purchase price may be
subject to further  adjustment.  The  goodwill  recorded on the  acquisition  is
deductible  for income tax  purposes,  to the extent the Company has any taxable
income in future periods.

The fair values of assets and  liabilities  acquired have been  reflected in the
Consolidated Balance Sheet as follows:

Current assets .................................................         $    10

Property and equipment, net ....................................           6,402
Intangible assets ..............................................              50
Goodwill .......................................................           4,886
                                                                          ------
Total tangible and intangible assets acquired ..................          11,348
Less: liabilities assumed:

Current liabilities ............................................              52
Long-term liabilities ..........................................           6,048
                                                                          ------
Total Liabilities ..............................................           6,100
                                                                          ------
Total Purchase Price ...........................................         $ 5,248
                                                                          ======

The intangible asset consists of a liquor license and is being amortized over an
estimated useful life of 5 years.

Amortization of this asset in future years is expected to be as follows:
Fiscal year ended March 31,

2006 .....................................................................   $10
2007 .....................................................................    10
2008 .....................................................................    10
2009 .....................................................................    10
2010 .....................................................................     9

                                      F-19



The following  pro-forma  information  shows the results of  operations  for the
years ended March 31, 2005 and 2004, as though the  acquisitions of FiberSat and
the Pavilion had occurred at the  beginning of each  respective  fiscal year. In
addition,  the fiscal 2004 pro forma financial  information reflects the results
of operations of Hollywood SW as if that  acquisition  occurred at the beginning
of that fiscal year.  The pro forma  information  reflects  adjustments  for (i)
depreciation  and amortization of acquired  tangible and intangible  assets from
the  acquisitions  of Hollywood  SW,  FiberSat and the  Pavilion  (ii)  interest
expense for the 8% notes  payable in the amount of $3 million  issued to the two
sellers of Hollywood SW in November 2003, the 7% convertible  notes and warrants
in the amount of $7.6 million issued in February 2005, and the February 2004 and
2005  issuance  of the 8% note for $1.7  million  issued  to the  seller  in the
Pavilion  acquisition,  (iii) the full year  impact of the  issuance  of 400,000
shares for  Hollywood  SW in fiscal 2004 and 540,000 and 40,000 for FiberSat and
Pavilion  acquisitions  in fiscal 2005, and (iv)  additional  non-cash  interest
associated with the beneficial  conversion feature and warrant accretion related
to the 7% convertible  notes issued in February 2005. The pro forma  adjustments
related to the  acquisition of the Pavilion are based on a preliminary  purchase
price allocation.  Differences  between the preliminary and final purchase price
allocations  could  have  an  impact  on the  pro  forma  financial  information
presented.   The  pro  forma  financial   information  below  is  presented  for
illustrative  purposes only and is not  necessarily  indicative of the operating
results that would have been achieved had the  acquisition  been completed as of
the dates indicated above or the results that may be obtained in the future.

                                                                 MARCH 31,
                                                                 --------
                                                            2004           2005
                                                                (UNAUDITED)

Revenues .......................................         16,286          17,645
Net loss .......................................          8,620           8,463
Basic and  diluted loss per share ..............        ($ 1.85)         $(0.84)


NOTE 4. CONSOLIDATED BALANCE SHEET COMPONENTS

CASH AND CASH EQUIVALENTS

Cash and cash  equivalents  consisted of the  following as of March 31, 2004 and
2005:

                                                             2004           2005

Bank balances ....................................         $1,248         $4,779
Money market fund ................................          1,082           --
                                                           ------         ------
Total cash and cash equivalents ..................         $2,330         $4,779
                                                           ======         ======

As of March 31, 2004 and 2005, cost  approximated  market value of cash and cash
equivalents.

PREPAID EXPENSES AND OTHER CURRENT ASSETS

Prepaid  expenses and other current  assets consist of the following as of March
31, 2004 and 2005:

                                      F-20


                                                            2004            2005

Insurance ......................................            $ 81            $215
Deposits .......................................              11              10
Deferred costs, current ........................              97             321
Concession - inventory .........................             --                5
Other ..........................................             107             211
                                                            ----            ----
                                                            $296            $762

PROPERTY AND EQUIPMENT, NET

Property and equipment,  net was comprised of the following as of March 31, 2004
and 2005:

                                                           2004            2005

Land ...........................................            $--        $  1,500
Building and improvements ......................           --             4,600
Leasehold improvements .........................          3,911           4,158
Computer equipment and software ................          2,945           2,642
Machinery and equipment ........................          2,591           5,254
Furniture and fixtures .........................            306             474
                                                       --------        --------
                                                          9,753          18,628

Less - Accumulated depreciation ................         (3,888)         (4,367)
                                                       --------        --------

Total property and equipment, net ..............       $  5,865        $ 14,261
                                                       ========        ========

Land and building and improvements  represent the Company's capital lease of the
Pavilion Theater.  Leasehold improvements consist primarily of costs incurred in
the construction of the Company's Jersey City, New Jersey and Brooklyn, New York
IDCs, and from the other IDC acquisitions. Included in leasehold improvements as
of March  31,  2004 and 2005 was $100 of  construction  services  for  which the
Company issued Common Stock as  consideration.  Computer  equipment and software
consists  primarily of costs incurred for equipment and related software used in
the  Company's  Managed  Storage  Services  business and from the  Hollywood SW,
Managed  Services and Boeing Digital  acquisitions  (See Note 3).  Machinery and
Equipment  consists primarily of costs incurred for equipment used at the IDC's,
and from the Boeing Digital and FiberSat acquisitions. For the years ended March
31, 2004,  and 2005,  depreciation  expense  amounted to $1.6 and $2.1  million,
respectively.

INTANGIBLE ASSETS, NET

Intangible  assets,  net was comprised of the following as of March 31, 2004 and
2005:

                                                          2004             2005
                                                       -------          -------

Trademarks ...................................         $    45          $    68
Corporate trade names ........................             150              180
Customer contracts ...........................           3,691            4,236
Covenants not to compete .....................           1,852            1,909
                                                       -------          -------

                                                         5,738            6,393
Less - accumulated amortization ..............          (1,538)          (3,056)
                                                       -------          -------

Total intangible assets, net .................         $ 4,200          $ 3,337
                                                       =======          =======

For the years  ended March 31, 2004 and 2005  amortization  expense  amounted to
$1.1 and $1.5 million, respectively.

CAPITALIZED SOFTWARE COST, NET

Capitalized  software costs,  net was comprised of the following as of March 31,
2004 and 2005:

                                                            2004           2005
                                                         -------        -------

Capitalized software .............................       $ 1,548        $ 2,109
Less - accumulated amortization ..................          (118)          (487)
                                                         -------        -------
Total capitalized software costs, net ............       $ 1,430        $ 1,622
                                                         =======        =======

For the years  ended  March 31, 2004 and 2005,  amortization  of software  costs
amounted to $118 and $369, respectively.

                                      F-21


ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable and accrued expenses consisted of the following as of March 31,
2004 and 2005:

                                                               2004         2005
                                                             ------       ------

Accounts payable .....................................       $  541       $1,118
Accrued compensation and benefits ....................          178          392
Accrued taxes payable ................................          162            9
Interest payable .....................................           97          134
Other ................................................          393          762
                                                             ------       ------

Total accounts payable and accrued expenses ..........       $1,371       $2,415
                                                             ======       ======

NOTE 5. RECENT ACCOUNTING PRONOUNCEMENTS

The  Financial  Accounting  Standards  Board (the  "FASB")  issued  Statement of
Financial  Accounting  Standards  ("SFAS")  No.  150,  "Accounting  for  Certain
Financial  Instruments with Characteristics of Both Liabilities and Equity" SFAS
150, which became  effective July 1, 2003, which  establishes  standards for the
classification   and   measurement  of  certain   financial   instruments   with
characteristics of both liabilities and equity.  There was no impact on AccessIT
financial statements due to the adoption of this standard.

In December  2004,  the FASB issued SFAS No. 123  (revised  2004),  "Share-Based
Payment." This statement revises the original guidance contained in SFAS No. 123
and supersedes  Accounting  Principles Board ("APB") Opinion No. 25, "Accounting
for Stock Issued to Employees," and its related implementation  guidance.  Under
SFAS No. 123 (revised 2004), a public entity such as AccessIT will be required
to measure the cost of employee  services  received in exchange  for an award of
equity instruments based on the grant-date fair value of the award (with limited
exceptions)  and recognize such cost over the period during which an employee is
required to provide  service in  exchange  for the reward  (usually  the vesting
period). For stock options and similar  instruments,  grant-date fair value will
be estimated using option-pricing models adjusted for unique  characteristics of
instruments (unless observable market prices for the same or similar instruments
are available).  For small business issuers on a calendar reporting year this is
effective as of the  beginning of the first interim or annual  reporting  period
that begins after  December 15, 2005.  The effective  date for AccessIT to adopt
this  standard due to its fiscal  reporting  first  interim or annual  reporting
period is April 1, 2006.

Upon  adoption of this  standard,  the actual costs of our  stock-based  payment
plans will be based on grant-date fair value, which has not yet been determined.

NOTE 6. 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
shares of Class A Common Stock (the "5-Year Notes Warrants").  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 fiscal year ended March
31, 2005. As of March 31, 2004, 5-Year Notes Warrants to purchase 440,500 shares
of Class A Common Stock were issued.

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 fiscal  year  ended  March 31,  2005,  the  Company  repaid
principal of $512 on the HS Notes.

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  shares of Class A Common Stock
at an exchange rate of $3.57 per share (the "Share Option") or (2)  Subordinated
Convertible  Promissory Notes ("Convertible  Notes"), which are convertible into
shares of Class A Common  Stock at a  conversion  rate of $5.64  per share  (the

                                      F-22


"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 shares of Class A Common Stock. 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 March 31,  2005,  convertible  into a maximum of 307,871
shares of its Class A Common  Stock (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  Common  Stock  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 the Boeing Digital  Acquisition,  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 Consolidated Statement of Operations. On March 31, 2005,
the value of the note, (including imputed interest) is $1,531 and is included in
notes payable in the Consolidated Balance Sheet. For the fiscal year ended March
31, 2005, non-cash interest expense resulting from this note was $164.

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.

On  February  10,  2005,  the  Company  issued 7%  convertible  debentures  (the
"Convertible  Debentures") and warrants ("the Convertible  Debentures Warrants")
to a group of  institutional  investors for aggregate  proceeds of $7.6 million.
The  Convertible  Debentures  have a four  year  term,  with  one  third  of the
unconverted  principal  balance  repayable in twelve equal monthly  installments
beginning  three years after the closing.  The remaining  unconverted  principal
balance is repayable  at maturity.  The Company may pay the interest in cash or,
if certain conditions are met, by issuing shares of its Class A Common Stock. If
the  Company is  eligible to issue  Class A Common  Stock to pay  interest,  the
number of shares  issuable is based on 93% of the 5-day  average  closing  price
preceding  the interest  due date.  The  Convertible  Debentures  are  initially
convertible  into  1,867,322  shares  of  Class A  Common  Stock,  based  upon a
conversion  price of $4.07 per share subject to  adjustments  from time to time.
Upon the  redemption  of the  Convertible  Debentures,  the  Company  may  issue
additional  warrants  exercisable  for Class A Common Stock.  Additionally,  the
Company issued to the investors  Convertible  Debentures Warrants to purchase up
to 560,197 shares of Class A Common Stock, at an initial exercise price of $4.44
per share, subject to adjustments from time to time. The Convertible  Debentures
Warrants  are  exercisable   beginning  on  September  9,  2005  until  5  years
thereafter,  and have been valued at $1.1 million  which is  accounted  for as a
debt issuance discount.  As a result,  there is a beneficial  conversion feature
and the Company recognized a $605 charge, which is included in non-cash interest
expense.  The  offering  of  the  Convertible  Debentures  and  the  Convertible
Debentures  Warrants  was  exempt  from  the  registration  requirements  of the
Securities Act of 1933, as amended (the "Securities Act"), under Section 4(2) of
the Securities Act and Rule 506 promulgated thereunder.

The Company has agreed to register, among other things, the Class A Common Stock
underlying the Convertible  Debentures and Convertible  Debentures Warrants with
the  SEC  within  30  days  from  the  closing.  If,  among  other  things,  the
registration  statement is not filed within 30 days or is not declared effective
within  90 days  (120  days in the  event of an SEC  review),  then  cash  delay
payments equal to 1% of the offering  proceeds per month will apply. The Company
filed  such a  registration  statement  on March  11,  2005 and it was  declared
effective by the SEC on March 21, 2005.

During  the  fiscal  year ended  March 31,  2005,  the  Company  made  scheduled
principal payments of $12 on the 5-Year Notes.

In connection with the acquisition of the Pavilion Theatre, on February 10, 2005
we issued to the seller a 5-year, 8% note payable for $1,700. Principal payments
are to be made  quarterly  for five years in the  amount of $42,  with a balloon
repayment of the remainder after five years.

The aggregate principal  repayments on the Company's notes payable are scheduled
to be as follows:

                                      F-23


Fiscal Year ending March 31,

2006 ..................................................                   $1,137
2007 ..................................................                    1,449
2008 ..................................................                    1,795
2009 ..................................................                    9,368
2010 ..................................................                    1,161

NOTE 7. 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 $.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 shares of Class A Common Stock.

Total  accretion for the Series A Preferred  Stock to its  estimated  redemption
value was $1,121  during the fiscal  year ended  March 31,  2004,  of which $990
related to the accretion to the estimated  redemption amount. In addition,  $131
related to the accretion of the  beneficial  conversion  feature,  respectively.
Accretion for the Series B Preferred Stock to its redemption  value was $467 for
the fiscal year ended March 31, 2004.

In  September  2003,  the  Company  entered  into an  agreement  (the  "Exchange
Agreement") with the holder of the Series A and Series B Preferred Stock to: (1)
convert all 8,202,929 shares of Series A and Series B Preferred Stock held by it
into  1,640,585  shares of Class A Common Stock;  (2) exchange the 2001 Warrant,
Contingent  Warrant A and  Contingent  Warrant C for  320,000  shares of Class A
Common Stock;  (3) exercise  Contingent  Warrant B to purchase 143,216 shares of
Class A Common Stock on a cashless-exercise  basis; and (4) accept Class A Stock
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
shares  of  Class A Common  Stock as  consideration  for the  conversion  of all
accumulated  dividends  on the Series A and B Preferred  Stock.  As of March 31,
2004 and 2005,  there is no Series A Preferred Stock or Series B Preferred Stock
issued or outstanding.

NOTE 8. STOCKHOLDERS' EQUITY

CAPITAL STOCK

In August 2004, the Company's Board of Directors authorized the repurchase of up
to 100,000  shares of Class A Common  Stock.  The shares  will be  purchased  at
prevailing  prices  from  time-to-time  in the open market  depending  on market
conditions  and other factors  During the year ended March 31, 2005, the Company
repurchased 51,440 Class A shares for a total purchase price of $172,  including
fees,  which has been  recorded  as Treasury  Stock.  As of March 31,  2005,  an
additional 48,560 shares of Class A Common Stock may be repurchased.

                                      F-24


In November  2004, the Company  issued  540,000  unregistered  shares of Class A
Common Stock in connection with the FiberSat Acquisition.

In February  2005,  the Company  issued  40,000  unregistered  shares of Class A
Common Stock in connection with the Pavilion Acquisition.

In October  2004,  the Company  entered  into a stock  purchase  agreement  with
investors to issue and sell 282,776  unregistered shares of Class A Common Stock
at $3.89 per share to the investors  for gross  proceeds of $1,100 (the "October
2004 Private  Placement").  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  were used for the  FiberSat  Acquisition  and for working
capital.  The  investors  exercised the  piggyback  registration  rights and the
Company  registered  the resale of all of the  282,776  shares of Class A Common
Stock on a  registration  statement  which  registration  statement was declared
effective by the SEC on March 21, 2005.

In June 2004, the Company issued in a private  placement (the "June 2004 Private
Placement")  1,217,500  unregistered  shares  of Class A Common  Stock 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
June 2004 Private  Placement,  warrants to purchase a total of 304,375 shares of
Class A Common Stock at an exercise price of $4.80 per share,  exercisable  upon
receipt  (the "June 2004 Private  Placement  Warrants").  The Company  agreed to
register the Class A Common Stock issued and to be issued upon exercising of the
June 2004 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 shares of Class A Common Stock. This transaction was consummated in
May 2004 and as a result, AccessIT holds 100% of AccessDM's common stock.

STOCK OPTION PLAN

In June 2000,  the Company  adopted the 2000 Stock Option Plan,  as amended (the
"Plan") under which incentive and  nonstatutory  stock options may be granted to
employees,  outside  directors,  and consultants.  The purpose of the Plan is to
enable  the  Company  to  attract,  retain and  motivate  employees,  directors,
advisors  and  consultants.  The Company  initially  reserved a total of 400,000
shares of Class A Common Stock of the Company for issuance  upon the exercise of
options  granted in accordance  with the Plan. In September  2003, the amount of
stock options  available  for grant under the Plan was increased to 600,000.  At
the annual stockholders' meeting held in October 2004, the stockholders voted to
approve an increase in the number of AccessIT stock options  available for grant
from 600,000  shares of Class A Common Stock to 850,000 shares of Class A Common
Stock  .Options  granted  under the Plan expire 10 years  following  the date of
grant (five years for  stockholders  who own greater than 10% of the outstanding
stock) and are subject to  limitations  on transfer.  Options  granted under the
Plan vest generally over  three-year  periods.  The Plan is  administered by the
Company's Board of Directors.

The Plan  provides for the granting of incentive  stock options at not less than
100% of the fair value of the underlying stock at the grant date.  Option grants
under the Plan are  subject  to  various  vesting  provisions,  all of which are
contingent  upon the  continuous  service of the  optionee.  Options  granted to
stockholders who own greater than 10% of the outstanding stock must be issued at
prices not less than 110% of the trading value of the stock on the date of grant
as  determined  by the  Company's  Board of  Directors.  The exercise  price and
vesting  period of  nonstatutory  options is at the  discretion of the Company's
Board of Directors.  Upon a change of control, all shares granted under the Plan
shall immediately vest.

The following table summarizes the activity of the Plan:

                                      F-25


                                                     Options Outstanding
                                                     -------------------

                                                            Weighted-
                                              Shares        Average
                                             Available      Exercise   Price Per
                                               GRANT         SHARES       SHARE

Balances, March 31, 2003 ..............        93,603        306,397       $6.90
Increase in authorized options ........       200,000             --          --
Options granted .......................      (214,167)       214,167       $5.01
                                             --------       --------       -----

Balances, March 31, 2004 ..............        79,436        520,564       $6.12
                                             --------       --------       -----

Increase in authorized options ........       250,000             --          --
Options forfeited .....................         9,334         (9,334)      $5.27
Options granted .......................      (251,667)       251,667       $4.21
                                             --------       --------       -----

Balances, March 31, 2005 ..............        87,103        762,897       $5.50
                                             ========       ========       =====


The following table summarizes information about stock options outstanding as of
March 31, 2005:



                                    OPTIONS OUTSTANDING                 OPTIONS EXERCISABLE
                                    -------------------                 -------------------
                                       Weighted-
                                        Average         Weighted-         Number              Weighted-
                    Number             Remaining         Average            of                 Average
                      of              Contractual       Exercise          Shares              Exercise
Exercise Prices     SHARES               LIFE             PRICE         EXERCISABLE              PRICE
                    ------               ----             -----         -----------              -----
                                                                                     

 $2.50              50,000               7.72             $2.50              33,333              $2.50
 $3.60             139,000               9.79             $3.60                --                $3.60
 $4.81              20,000               9.92             $4.81                --                $4.81
 $5.00             356,897               8.52             $5.00             142,231              $5.00
 $5.05              25,000               8.71             $5.05               8,333              $5.05
 $7.50             117,400               5.63             $7.50             110,400              $7.50
$12.50              54,600               5.58            $12.50              54,600             $12.50
                   -------             ------            ------             -------             ------
                   762,897               5.76             $5.50             348,897              $6.73
                   =======             ======            ======             =======             ======


In May 2003,  AccessDM  adopted the 2003 Stock Option Plan (the "AccessDM Plan")
under  which  incentive  and  nonstatutory  stock  options  may  be  granted  to
employees,  outside directors, and consultants. The purpose of the AccessDM Plan
is to enable  AccessDM to attract,  retain and  motivate  employees,  directors,
advisors  and  consultants.  AccessDM  reserved a total of  2,000,000  shares of
AccessDM's  common  stock for issuance  upon the exercise of options  granted in
accordance  with the AccessDM Plan.  During the fiscal year ended March 31, 2004
and 2005,  AccessDM granted stock options to purchase 1,000,000 shares and 5,000
shares,  respectively,  of its common stock to  employees  of AccessDM.  Options
granted  under the  AccessDM  Plan expire 10 years  following  the date of grant
(five years for stockholders who own greater than 10% of the outstanding  stock)
and are subject to limitations on transfer.  Options  granted under the AccessDM
Plan vest generally over three-year  periods.  The AccessDM Plan is administered
by AccessDM's Board of Directors.

The AccessDM  Plan  provides for the granting of incentive  stock options at not
less  than 100% of the fair  value of the  underlying  stock at the grant  date.
Option grants under the AccessDM Plan are subject to various vesting provisions,
all of which are contingent upon the continuous service of the optionee. Options
granted to stockholders  who own greater than 10% of the outstanding  stock must
be issued at prices not less than 110% of the trading  value of the stock on the
date of grant as determined by the AccessDM's  Board of Directors.  The exercise
price of such  options  range from  $0.20 to $0.25 and have a  weighted  average
remaining contractual life of 8.42 years.

                                      F-26


NON-EMPLOYEE STOCK-BASED COMPENSATION

The  Company   uses  the  fair  value  method  to  value   options   granted  to
non-employees.  In connection  with its grant of options to  non-employees,  the
Company has  recorded  deferred  stock-based  compensation  of $4 and $0 for the
fiscal  years  ended  March 31,  2004 and 2005,  respectively.  The  Company has
amortized  $15 and $4 for the  fiscal  years  ended  March  31,  2004 and  2005,
respectively, to stock-based compensation expense on an accelerated basis.

The  Company's   calculations  for  non-employee  grants  were  made  using  the
Black-Scholes   option  pricing  model  with  the  following   weighted  average
assumptions:

                                                      FOR THE FISCAL YEARS ENDED
                                                               MARCH 31,
                                                         2004            2005
                                                         ----            ----

Dividend yield .................................            0%              0%
Expected volatility ............................          110%            110%
Risk-free interest rate ........................          5.91%           5.94%
Expected life (in years) .......................           10              10

WARRANTS

In  connection  with the  issuance of the 5-Year Notes (see Note 6), the Company
issued  5-Year  Notes  Warrants to the holders of the 5-Year  Notes.  During the
fiscal year ended March 31, 2004,  the Company  issued 5-Year Notes  Warrants to
purchase  123,000  shares of Class A Common  Stock 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.  In total,  5-Year Notes  Warrants to
purchase 440,500 shares of Class A Common Stock were 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 6),  and the
remaining  $1,421  aggregate  amount of  underlying  5-Year  Notes  Warrants was
amortized to non-cash interest expense.  During the fiscal years ended March 31,
2004, and 2005 a total of $402 and $17, 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 June 2004 Private  Placement,  the Company issued to the
investors  and to the  investment  firm  in the  June  2004  Private  Placement,
Warrants to purchase 304,375 shares of Class A Common Stock at an exercise price
of $4.80 per share.  The June 2004 Private  Placement  Warrants are  exercisable
from the date of issuance  and for a period of five years  thereafter.  However,
the June 2004 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 the June 2004  Private
Placement  Warrant to purchase one Class A Common  Stock,  provided,  that (i) a
registration  statement with the SEC is then in effect as to such Class A Common
Stock 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 Common Stock have closed at a price
of $9.20 per share or higher.  The Company agreed to register the Class A Common
Stock issued and to be issued upon exercising of the June 2004 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 June  2004  Private  Placement  Warrants,  the fair  value of the June  2004
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 June 2004 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

                                      F-27


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  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 Consolidated Statement of Operations.

In February  2005,  the Company  issued the  Convertible  Debenture  Warrants to
purchase  560,197  shares of Class A Common  Stock.  The  Convertible  Debenture
Warrants have an initial  exercise price of $4.44 per share, and are exercisable
beginning on September  9, 2005 until 5 years  thereafter.  Based on a valuation
from an independent appraiser,  the Convertible Debenture Warrants were assigned
an  estimated  fair value of $1,109,  which is  included in  additional  paid-in
capital on the Consolidated Balance Sheet and will be amortized to Notes Payable
over the term of the warrants.

NOTE 9. COMMITMENTS AND CONTINGENCIES

On July 2, 2004,  we received  notice that certain  creditors of one of our data
center  customers named  NorVergence  filed an involuntary  bankruptcy  petition
against  NorVergence.  On July 14, 2004,  NorVergence  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.  We also
have a first security  interest in NorVergence  accounts  receivable.  As of the
bankruptcy  date,  the Company had  accounts  receivable  of $121,  representing
approximately 2 months of service charges,  recorded on the Consolidated Balance
Sheet  related  to this  customer.  On January  26,  2005 the  bankruptcy  court
approved a motion  for the  trustee to pay the  Company  $121,  for the past due
accounts receivable, and on February 25, 2005, the Company was paid this amount.
In addition,  the Company had $499 of unbilled revenue related to this customer.
The Company has  provided an allowance  for $499  against the unbilled  revenue,
which  is shown in the  provision  for  doubtful  accounts  in the  Consolidated
Statements of Operations. Also, the Company has a first security interest in the
customer's accounts receivable. The Company has been granted the right to pursue
collection of the customer  accounts  receivable.  Any amounts collected will be
retained by the Company in settlement of its claim against the customer accounts
receivable.

In March 2004, the Company acquired certain digital cinema - related assets from
the  Boeing  Company.   The  purchase  price  for  the  assets  included  53,534
unregistered  shares  of Class A Common  Stock.  At any time  during  the 90 day
period beginning March 29, 2005, Boeing can sell its 53,534  unregistered shares
of Class A Common Stock to the Company in exchange for $250 in cash.

LEASES

The Company leases its IDCs and corporate office under  noncancelable  operating
lease agreements  expiring  through 2015. The IDCs lease agreements  provide for
base rental  rates which  increase at defined  intervals  during the term of the
lease.  The Company  accounts for rent  abatements and  increasing  base rentals
using  the  straight-line  method  over the life of the  lease.  The  difference
between the  straight-line  expense and the cash payment is recorded as deferred
rent expense.

The  Company  leases  certain  equipment  for  use in  its  IDCs  and  corporate
headquarters  under  noncancelable  capital lease agreements that expire through
2006.

Minimum  future  operating and capital  lease  payments as of March 31, 2005 are
summarized as follows:

                                                         Capital       Operating
                                                          LEASES          LEASES
Fiscal Year ending March 31,

2006 ...........................................          $1,563          $2,383
2007 ...........................................           1,137           2,293
2008 ...........................................           1,128           2,209
2009 ...........................................           1,128           2,238
2010 ...........................................           1,128           1,792
Thereafter .....................................           7,997           4,320
                                                         -------         -------
Total minimum lease payments ...................         $14,081         $15,235
                                                         -------         =======
Less amount representing interest ....................     7,591
                                                         -------

                                      F-28


Present value of net minimum lease payments, including
current maturities of $432 ...........................    $6,490
                                                         =======

Total rent  expense  was  approximately  $2,461 and $2,192 for the fiscal  years
ended March 31, 2004 and 2005, respectively.

Assets  recorded under  capitalized  lease  agreements  included in property and
equipment consists of the following:

                                                                MARCH 31,
                                                                ---------
                                                         2004             2005
                                                         ----             ----
Land .........................................         $  --             $1,500
Building .....................................            --              4,600
Computer equipment ...........................             369               70
Machinery and equipment ......................             413            1,062
                                                       -------          -------

                                                           782            7,232
                                                       -------          -------
Less: Accumulated amortization ...............            (459)            (691)
Net assets under capital lease ...............            $323           $6,541
                                                       =======          =======


NOTE 10. SUPPLEMENTAL CASH FLOW DISCLOSURE

                                                                MARCH 31,
                                                                ---------
                                                         2004             2005
                                                         ----             ----
Interest paid ............................................       $513       $556
Assets acquired under capital leases .....................         31     $6,542
Accretion on mandatorily redeemable
convertible preferred stock ..............................     $1,588        $--
Notes converted/exchange for Class A common stock ........     $2,526        $--
Issuance of notes for the following acquisitions:
Hollywood Software, Inc. .................................     $3,000        $--
Boeing Digital ...........................................     $1,366        $--
Pavilion Theatre (and working capital) ...................        $--     $9,300

NOTE 11. 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, AccessDM and FiberSat.  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.  FiberSat is in the business
of providing satellite-based broadband video, data and Internet transmission and
encryption services for multiple customers in the broadcast and cable television
and  communications   industries,  and  also  operates  an  outsourced  networks
operations  center.  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.

                                      F-29


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



                                                DATA
                                                MEDIA       CENTER     TOTAL
                                               SERVICES    SERVICES   CORPORATE   CONSOLIDATED
                                                                              

FOR THE FISCAL YEAR ENDED MARCH 31, 2004:
   Total income (loss) from operations ....       $414      $(124)   $(2,795)        $(2,505)
   Depreciation and Amortization ..........        207      2,394         91           2,692
   Operating income (loss) before interest,
   taxes, depreciation and
   amortization ...........................        621      2,270     (2,704)            187
FOR THE FISCAL YEAR ENDED MARCH 31, 2005:
   Total (loss) from operations ...........    $(1,961)     $(156)   $(3,583)        $(5,700)
   Depreciation and Amortization ..........      1,715      1,807        101           3,623
   Operating income (loss) before interest,
   taxes, depreciation and
   amortization ...........................      $(246)     1,651     (3,482)         (2,077)
AS OF MARCH 31,2005:
   Total Assets ...........................    $27,029     $5,302     $5,446         $37,777
AS OF MARCH 31,2004:
   Total Assets ...........................    $12,174     $6,777     $2,224         $21,175



NOTE 12. RELATED PARTY TRANSACTIONS

As of March 31, 2004 and 2005,  the Company had principal  amounts of $1,400 and
$3,891, respectively, in notes payable to related parties, including officers of
the Company. During the fiscal year ended March 31, 2004 and 2005, there were $0
and $512, respectively, of principal repayments for these notes payable.

The Company granted to two executives  400,000 shares of Class A Common Stock in
April 2000,  upon  formation of  AccessColo,  Inc. and in connection  with their
employment  and  status as  co-founders.  At the time of their  receipt  of such
shares, we were a subsidiary of Fibertech & Wireless,  Inc. In July 2003, one of
the executives left our employ and also resigned from our Board of Directors.

In connection  with the execution of one of our long-term real property  leases,
two executives posted a letter of credit in the aggregate amount of $525 in June
2000.  This  letter of credit  was  reduced  by  one-third  in each of the three
successive  years and terminated in June 2003. We reimbursed such two executives
for the issuance costs of approximately $10,000 for the letter of credit.

Two of our directors, are directors of MidMark, which previously held all of our
outstanding  Series A and  Series  B  preferred  stock  and  related  contingent
warrants. In connection with its purchase of shares of our Series A and Series B
preferred  stock,  we paid  MidMark a $75  investment  banking fee. In September
2003, we entered into an exchange agreement with MidMark,  under which we agreed
to issue  2,207,976  additional  shares of Class A Common  Stock to  MidMark  in
exchange  for all of our  outstanding  shares of Series A and Series B preferred
stock,  including  accrued  dividends  thereon,  and  through the  exercise  and
exchange of certain warrants.  Upon the IPO, MidMark (i) converted all 8,202,929
shares of its Series A and Series B  preferred  stock into  1,640,585  shares of
Class A common stock; (ii) exchanged warrants that were exercisable,  subject to
certain future conditions, for up to 951,041 shares of Class A Common Stock, for
320,000 shares of Class A Common Stock;  (iii)  exercised a warrant  exercisable

                                      F-30


for  up to  144,663  shares  of  Class  A  Common  Stock  (143,216  shares  on a
cashless-exercise  basis);  and (iv) accepted  104,175  shares of Class A Common
Stock as payment  of all  accrued  dividends  on shares of Series A and Series B
preferred stock held by such stockholder. The number of shares of Class A Common
Stock  issued as payment of accrued  dividends  was  calculated  at the offering
price of $5.00.  Additionally,  MidMark also purchased  $333 of one-year  notes,
which was repaid in April  2002,  and was  issued  6,902 of the  one-year  notes
warrants.  Each of these  directors have been granted  options to purchase 5,000
shares of our Class A Common Stock.  We paid MidMark a management fee of $50 per
year until November 2003.

On March 24, 2004, pursuant to the Exchange Offer, we exchanged $2.5 million and
$1.7 million aggregate principal amount of five-year promissory notes for shares
of Class A Common Stock and for longer term 6% convertible notes,  respectively.

We issued 707,477  unregistered  shares of Class A Common Stock and $1.7 million
aggregate  principal amount of convertible  notes  convertible into a maximum of
308,225  shares of Class A Common Stock (i) at any time up to the maturity  date
at each  holder's  option or (ii)  automatically  on the date  when the  average
closing price on the American  Stock Exchange of the Class A Common Stock for 30
consecutive trading days has been equal to or greater than $12.00.

Two  executives of the Company  invested $250,  and $125,  respectively,  in our
offering of one-year 8% notes and received  warrants to purchase 4,601 and 2,301
shares,  respectively,  of Class A Common Stock at $0.05 per share.  These notes
were repaid prior to March 31, 2002.  Both  executives  also,  invested $250 and
$125,  respectively,  in our  offering  of  five-year  8%  promissory  notes and
received warrants to purchase 25,000 and 12,500 shares, respectively, of Class A
Common Stock at $0.05 per share.  In September  2003,  all of the warrants  that
were  attached  to our  one-year  and  five-year  promissory  notes held by both
executives  were exercised.  In March 2004, both executives  participated in the
Exchange Offer and exchanged  their 5-year notes and accrued  interest  totaling
$382 for  Convertible  Notes,  convertible  into 67,713 shares of Class A Common
Stock.  As of March 31,  2004 and 2005,  the  principal  due to these  executive
officers included in notes payable was $382.

One of our  former  directors  is a  partner  in the law firm of  Kirkpatrick  &
Lockhart LLP,  which provided  legal  services to us,  including  handling legal
matters  related to the IPO. For the fiscal years ended March 31, 2005 and March
31,  2004,  we  purchased  approximately  $39 and $639,  respectively,  of legal
services  from this firm.  Our former  director was granted  options to purchase
4,000 shares of Class A Common Stock.

                                      F-31


One of our  directors is the general  partner of CMNY  Capital II,  L.P.,  which
holds 157,927  shares of Class A Common Stock,  and a director of  Sterling/Carl
Marks  Capital,  Inc.,  which holds 51,025 shares of Class A Common Stock.  CMNY
Capital II, L.P. also invested $1 million in our offering of one-year promissory
notes,  which was repaid in March 2002,  and invested $1 million in our offering
of  five-year  promissory  notes.  The  warrants  attached to such  one-year and
five-year  notes were  exercised  in August  2003 and are  included in the share
numbers  above.  The director has also been  granted  options to purchase  9,000
shares of Class A Common Stock.  In March 2004 CMNY Capital II, LP  participated
in the Exchange Offer and exchanged its five-year  promissory  notes and accrued
interest totaling $1.0 million for Convertible  Notes,  convertible into 180,569
shares of Class A Common Stock. As of March 31, 2004 and 2005, the principal due
to CMNY  Capital II, LP included  in notes  payable was $1.0  million in each of
those years, respectively.

A member of our board of  advisors  is the  father  of one of our  founders  and
executive officers, and is a partner in an entity that has performed real estate
services  for us.  The  member of our board of  advisors  also has been  granted
options to purchase 41,025 shares of Class A Common Stock at a weighted  average
exercise price of $6.83 per share.

A member of our board of advisors is the  President of John O'Hara  Contracting,
Inc.,  which performs  construction and other work at our IDCs. Also, the member
of our board of advisors  has  invested $50 in our  five-year  notes,  and holds
5,000 five-year note attached warrants. This contractor has been paid $10 and $0
for the fiscal  years ended March 31, 2004 and 2005,  respectively.  John O'Hara
Contracting,  Inc.  also,  owns 8,000 shares of Class A Common Stock,  issued as
partial  consideration for work performed during the fiscal year ended March 31,
2001.  In  September  2003,  the  member of our board of advisor  exercised  the
five-year  warrants.  In  addition,  in March  2004,  the member of our board of
advisors  participated  in the Exchange Offer and exchanged his 5 year notes and
accrued interest totaling $51 for 14,264 shares of Class A Common Stock.

One of the  members of our board of  advisors  is a partner in an  architectural
services firm,  Herbst Musciano,  which has performed work at our IDCs. His firm
was paid $1 and $0 for the fiscal  years  ended  March 31,  2004,  and March 31,
2005,  respectively.  In  addition,  the member of our board of  advisors  holds
options to purchase 600 shares of our Class A Common Stock.

In January  2003,  the board of directors  approved the purchase of two separate
ten-year,  term life  insurance  policies on the life of one of its  executives.
Each policy carries a death benefit of $5 million, and we are the beneficiary of
each policy.  Under one of the policies,  however,  the proceeds will be used to
repurchase,  after  reimbursement of all premiums paid by us some, or all of the
shares of our capital  stock held by the estate of A. Dale Mayo,  our  President
and Chief Executive Officer, at the then-determined fair market value.

In  connection  with the  Hollywood  SW  Acquisition,  we  purchased  all of the
outstanding  capital stock of Hollywood SW from two of its security holders,  on
November 3, 2003. The two security holders have continued as executive  officers
of Hollywood SW under new  employment  agreements and have received an aggregate
of  400,000  unregistered  shares  of our  Class A  Common  Stock,  less  40,444
unregistered  shares  of  Class A Common  Stock  that  were  issued  to  certain
optionees of Hollywood SW.

Hollywood SW and Hollywood Media Center,  LLC, a limited  liability company that
is 95% owned by David Gajda,  Senior Vice President of International  Marketing,
one of the sellers of Hollywood SW,  entered into a Commercial  Property  Lease,
dated January 1, 2000,  for 2,115 square feet of office  space.  We have assumed
Hollywood  SW's  obligations  under  this  lease  pursuant  to the  acquisition,
including  the  monthly  rental  payments  of  $2.  The  lease  is  currently  a
month-to-month  tenancy with the same monthly rent. On May 1, 2004 an additional
933 square feet were  rented on a  month-to-month  basis for monthly  additional
rental payments of $1.

In connection with one of our executive's  employment arrangement with AccessDM,
we paid a  finder's  fee of $25 during the fiscal  year  ended  March  2004,  in
connection with his efforts related to the Hollywood SW Acquisition.

We entered into a consulting  agreement  with a former  employee of the Company,
one  of  our  co-founders  and  directors,  following  the  termination  of  his
employment  with us as of July 5, 2003.  Under the terms of the  agreement,  the
former employee agreed to provide  consulting  services to us in connection with
the IPO and our acquisition of Hollywood SW, for which we paid him $10 per month
(plus  reasonable  out-of-pocket  expenses) for the period  beginning on July 5,
2003  through  September  30,  2003.  We also paid the  former  employee  $20 in
November 2003 in connection  with the completion of the IPO. After September 30,
2003, we may, in our sole  discretion,  retain the former employee  services for
future projects on mutually agreed to terms. The former employee has agreed that
the term of his  confidentiality,  non-solicitation  and non-compete  agreement,
which he entered into as of April 10, 2000,  remained in effect  through July 4,
2004.

In connection  with the Managed  Services  Acquisition,  we purchased all of the
outstanding  capital stock of Managed Services from its sole security holder, on
January 9, 2004. The sole security holder  continued as an executive  officer of
Managed Services under a new employment  agreement and as consideration  for the
sale of Managed Services capital stock,  received $250, and 100,000 unregistered
shares of Class A Common Stock.

In connection with the FiberSat Acquisition,  we purchased  substantially all of
the assets and certain  specified  liabilities of FiberSat Global Services,  LLC
from its members,  on November 17, 2004.  One of the members has continued as an
executive  officer  of  FiberSat  under  a  new  employment   agreement  and  as
consideration  for the  sale of  FiberSat  capital  stock  has  received  35,000
unregistered  shares  of Class A  Common  Stock.  Also,  we  agreed  to pay this
executive  and annual base salary of $175 which shall be increased  five percent
annually,  plus a  bonus,  if and  as  determined  in  the  sole  discretion  of
FiberSat's board of directors.

NOTE 13. INCOME TAXES

The  benefit  from  income  taxes for the years  ended  March 31,  2004 and 2005
consisted of the following:

                                      F-32


                                                        2004               2005

Current ..................................               $127               $-- 
Deferred .................................                 85                311
                                                         ----               ----

Total ....................................               $212               $311
                                                         ====               ====

Net deferred tax assets / (liabilities) consist of the following as of March 31,
2004 and 2005:

                                                               2004        2005

Deferred tax assets

Net operating loss carryforwards .......................     $3,082      $5,689
Depreciation and Amortization ..........................      1,100         854
Deferred rent expense ..................................        381         435
Stock based compensation ...............................        208         201
Revenue deferral .......................................        347         115
Other ..................................................         71         129
                                                            -------     -------

Total deferred tax assets ..............................      5,189       7,423
                                                            -------     -------

Deferred tax liabilities

Intangibles ............................................      1,720       1,497
                                                            -------     -------

Total deferred tax liabilities .........................      1,720       1,497
                                                            -------     -------

Net deferred tax assets before valuation allowance .....      3,469       5,926
Valuation allowance ....................................     (4,989)     (7,136)
                                                            -------     -------

Net deferred tax assets / (liabilities) ................    $(1,520)    $(1,210)
                                                            =======     =======

The Company has  provided a  valuation  allowance  for either all or most of its
deferred  tax  assets  since  realization  of future  benefits  from  deductible
temporary  differences and net operating loss carryovers  cannot be sufficiently
assured  at March  31,  2004 or March 31,  2005.  The  change  in the  valuation
allowance in the current year is approximately $2,050.

As of March 31,  2005,  the Company has  federal  and state net  operating  loss
carryforwards  of  approximately  $13,300  available  to reduce  future  taxable
income.  The federal net operating  loss  carryforwards  will begin to expire in
2020.  Under the provisions of the Internal  Revenue Code,  certain  substantial
changes in the  Company's  ownership may result in a limitation on the amount of
net operating loss carryforwards that can be used in future years.  Depending on
a variety of factors  this  limitation,  if  applicable,  could  cause a portion
and/or all of these net operating losses to expire before utilization occurs.

The  differences  between the United States  federal  statutory tax rate and the
Company's  effective  tax rate are as follows as of fiscal  year ended March 31,
2004 and March 31, 2005:

                                                             2004         2005

Tax benefit at the U.S. Statutory Federal Rate .......        (34.0%)    (34.0%)
State tax benefit ....................................         (2.9%)     (0.1%)
Change in valuation allowance ........................         18.9%      24.0%
Disallowed interest ..................................         12.4%       4.5%
Other ................................................          1.4%       1.1%
                                                             ------       ------

Effective tax rate ...................................         (4.2%)     (4.5%)
                                                               ======     ======

                                      F-33



NOTE 14. SUBSEQUENT EVENTS

On June 15, 2005, the Company entered into a digital cinema framework  agreement
(the "Framework Agreement") with Christie Digital Systems USA, Inc. ("Christie")
through the Company's newly formed wholly-owned subsidiary,  Christie/AIX, Inc.,
a  Delaware  corporation  ("Christie/AIX"),  whereby,  among  other  things  (1)
Christie/AIX will seek to raise financing to purchase 200 of Christie's  digital
cinema   projection   systems  (the  "Systems")  at  agreed-upon   prices;   (2)
Christie/AIX would then seek to raise additional debt and/or equity financing to
purchase an  additional  2,300  Systems at  agreed-upon  prices.  The  Framework
Agreement  allows  Christie/AIX to terminate the agreement for several  reasons,
including  failure to: (1)  execute  definitive  agreements  with  certain  film
distributors  by August 31, 2005 to pay virtual print fees to  Christie/AIX  for
deliveries of digital  films made to the Systems,  (2) execute  agreements  with
certain  exhibitors by August 31, 2005 to license the Systems,  to house them in
the  exhibitor  locations,  and (3) obtain  Christie/AIX's  final  commitment to
purchase at least 100 Systems by July 31, 2005.

In connection  with the execution of the  Framework  Agreement,  the Company has
engaged a third  party to assist in  raising  funds to  purchase  the  equipment
associated with the Framework Agreement,  and for general corporate purposes. We
have no assurance of the nature and amount of the  securities to be issued,  and
that the transaction will be completed on acceptable terms.

     On June 9, 2005, the Company's Board of Directors approved the expansion of
the  Company's  stock option plan to 1,100,000  options from the prior amount of
850,000 options. This approval is subject to the approval of stockholders at the
Company's  2005  stockholder  meeting,  which  is  scheduled  to take  place  in
September  2005.  Subsequent to March 31, 2005, the Company issued 140,000 stock
options to an employee and four directors.


                                      F-34





             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and  Stockholders of Access  Integrated  Technologies,
Inc.:  We have  audited  the  accompanying  balance  sheet  of  FiberSat  Global
Services,  LLC as of December 31, 2003, and the related statements of operation,
members'  equity  and  cash  flows  for the year  then  ended.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audit. We conducted our audit in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain  reasonable  assurance about whether the
financial  statements  are free of  material  misstatement.  An  audit  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial  statements.  An audit also  includes  assessing  the  accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall  financial  statement  presentation.  We believe that our
audit provided a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of FiberSat Global Services,  LLC
as of December 31, 2003,  and the results of its  operations  and its cash flows
for the year then  ended in  conformity  with  accounting  principles  generally
accepted in the United States of America.

/s/ Singer Lewak Greenbaum & Goldstein LLP
Los Angeles, California

January 28, 2005


                                      F-35


                          FIBERSAT GLOBAL SERVICES, LLC

                                  BALANCE SHEET

                                 (IN THOUSANDS)

ASSETS                                                         DECEMBER 31, 2003
                                                               -----------------
CURRENT ASSETS

    Cash and cash equivalents .....................................         $218
    Accounts receivable, net of allowance of $66 ..................          125
    Prepaids and other current assets .............................          314
                                                                         -------
        Total current assets ......................................          657

    Property and equipment, net ...................................        3,765
    Security deposits .............................................            4
                                                                         -------
        Total assets ..............................................       $4,426
                                                                         =======

LIABILITIES AND MEMBERS' EQUITY
CURRENT LIABILITIES
    Accounts payable and accrued expenses .........................         $686
    Current portion of notes payable ..............................          338
    Current portion due to contractor .............................          190
    Advances payable ..............................................          100
    Current portion of customer security deposits .................           68
    Current portion of capital leases .............................          831
    Deferred revenue ..............................................           18
    Other Liabilities .............................................          277
                                                                         -------
        Total current liabilities .................................        2,508
                                                                         =======

    Due to contractor, net of current portion .....................           80
    Other long term payable .......................................           81
    Customer security deposits, net of current portion ............           56
    Capital leases, net of current portion ........................          737
                                                                         -------
        Total liabilities .........................................        3,462
                                                                         =======


    Members' Equity ...............................................          964
                                                                         -------
        Total members' equity .....................................          964
                                                                         -------
            Total liabilities and members' equity .................       $4,426
                                                                         =======

See accompanying notes to financial statements


                                      F-36



                          FIBERSAT GLOBAL SERVICES, LLC
                             STATEMENT OF OPERATIONS
                                 (IN THOUSANDS)

                                                              FOR THE YEAR-ENDED
                                                               DECEMBER 31, 2003

Revenues: ...................................................            $3,408
Cost of revenues ............................................             1,093
                                                                         -------
Gross profit ................................................             2,315
                                                                         -------

Operating Expenses:

Selling, general and administrative .........................             1,833
Depreciation and amortization ...............................               884
                                                                         -------
        Total operating expenses ............................             2,717
                                                                         -------

Loss from operations ........................................              (402)
                                                                         -------

Interest income .............................................                51
Interest expense ............................................              (245)
                                                                         -------

Net loss before income taxes ................................              (596)
Income tax expense ..........................................                (3)
                                                                         -------

Net loss ....................................................             $(599)
                                                                         =======

See accompanying notes to financial statements




                                      F-37


                          FIBERSAT GLOBAL SERVICES, LLC

                          STATEMENT OF MEMBERS' EQUITY

                                 (IN THOUSANDS)

                                                                          TOTAL
                                                                        MEMBERS'
                                         CLASS A   CLASS B    CLASS C    EQUITY

Balance at January 1, 2003 ..........   $ 1,916    $  (948)   $   158   $ 1,126

Contributions .......................       400         --         --       400
Allocation of Loss ..................      (599)        --         --      (599)
Unpaid Priority Payments ............        --         --         37        37
                                        -------    -------    -------   -------
Balance at December 31, 2003 ........   $ 1,717    $  (948)   $   195   $   964
                                        =======    =======    =======   =======



See accompanying notes to financial statements



                                      F-38




                          FIBERSAT GLOBAL SERVICES, LLC

                             STATEMENT OF CASH FLOWS

                                 (IN THOUSANDS)

                                                              FOR THE YEAR-ENDED
                                                               DECEMBER 31, 2003

NET LOSS                                                                $  (599)

Adjustments to reconcile net income to net
cash provided by operating activities:
   Depreciation and amortization                                            884
   Loss on sale of equipment                                                 85
Change in assets - (increase) decrease:
   Accounts receivable                                                       (8)
   Other receivables                                                        367
   Prepaid expenses                                                           5
   Deposits                                                                   6
Change in liabilities - increase (decrease):
   Accounts payable                                                         (38)
   Accrued expenses                                                         (29)
   Income taxes payable                                                      (5)
   Customer deposits                                                         32
   Deferred revenue                                                        (157)
   Due to contractor                                                       (120)
Total adjustments                                                         1,022
                                                                        --------

NET CASH PROVIDED BY OPERATING ACTIVITIES                                   423
                                                                        --------

Cash flows from investing activities:
   Proceeds from sale of equipment                                           15
   Purchases of equipment & improvements                                    (45)
                                                                        --------

NET CASH USED BY INVESTING ACTIVITIES                                       (30)
                                                                        --------

Cash flows from financing activities:
   Payments of cash advances                                               (139)
   Payments of lease payables                                              (573)
   Payments of notes payable                                               (197)
   Members' equity contributions/GP accruals                                437
                                                                        --------

NET CASH USED BY FINANCING ACTIVITIES                                      (472)
                                                                        --------

NET DECREASE IN CASH EQUIVALENTS                                            (79)
Cash and cash equivalents at beginning of period                            297
                                                                        --------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                              $   218
                                                                        ========

Supplemental cash flow information:
   Interest paid                                                        $   167
   Taxes paid                                                           $     7

See accompanying notes to financial statements

                                      F-39



                          FIBERSAT GLOBAL SERVICES, LLC

                          NOTES TO FINANCIAL STATEMENTS

                     (FOR THE YEAR ENDED DECEMBER 31, 2003)

                                 (IN THOUSANDS)

NOTE 1. ORGANIZATION AND NATURE OF OPERATIONS

FiberSat Global Services,  LLC ("FiberSat" or the "Company"),  formerly known as
McKibben  Communications,  was organized in California in August 1998. FiberSat,
headquartered  in  Chatsworth,  California  provides  satellite-based  broadband
video,  data and  Internet  transmission  and  encryption  services for multiple
customers in the broadcast and cable television and  communications  industries,
and also operates an outsourced Networks Operations Center.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

CASH AND CASH EQUIVALENTS

FiberSat  considers all liquid assets with an initial maturity date that is less
than 3 months from the date of purchase to be cash equivalents.

Financial  instruments,  which potentially subject FiberSat to concentrations of
credit  risk,  to the extent they exceed  federal  depository  insurance  limits
consist of cash and cash equivalents,  and accounts receivable.  FiberSat places
its cash with high credit  quality  financial  institutions.  As of December 31,
2003, uninsured cash balances aggregated $148.

MAJOR CUSTOMERS

The Company's customer base is primarily  composed of businesses  throughout the
United  States.  Allowances  for doubtful  accounts  are recorded for  estimated
losses resulting from the inability of customers to make required payments.  The
amount  of the  reserve  is  based on  historical  experience  and  management's
analysis of the accounts  receivable  balances  outstanding.  As of December 31,
2003, three customers accounted for 55%, 25% and 4% of year-to-date revenues and
five customers accounted for 35%, 33%, 18%, 8% and 5% of accounts receivable.

PROPERTY AND EQUIPMENT

Property  and  equipment  are  stated at cost,  less  accumulated  depreciation.
Depreciation is computed using the straight-line method over the useful lives of
the respective assets as follows:

                                                   USEFUL LIVES
Computer equipment                                 3 years
Technical equipment                                5 to 15 years
Office furniture and equipment                     5 years
Leasehold improvements                             Lease term or useful life

Leasehold improvements are depreciated 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.

IMPAIRMENT OF LONG-LIVED ASSETS AND LONG-LIVED ASSETS TO BE DISPOSED OF

The Company reviews the  recoverability  of its 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 the
Company's  ability to recover the carrying value of its  long-lived  assets from
expected  future   undiscounted   cash  flows.  If  the  total  expected  future

                                      F-40


undiscounted  cash flows are less than the carrying amount 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. No
impairment was recorded during the year ended December 31, 2003.

REVENUE RECOGNITION

FiberSat revenues are accounted for in accordance with Staff Accounting Bulletin
No. 104 "Revenue Recognition in Financial  Statements" ("SAB No. 104"). FiberSat
revenues  consist of satellite  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.

DEFERRED REVENUES

The  Company's  customers  occasionally  make payments in the month prior to the
month in which actual services are rendered.  FiberSat  records such payments as
Deferred Revenues.

INCOME TAXES

The Company is a limited liability company,  which is a pass-through  entity for
federal and state income tax purposes.  The Company's income or loss is required
to be reported by the Company's members on their applicable income tax returns.

USE OF ESTIMATES

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

RECENT ACCOUNTING PRONOUNCEMENTS

In April 2003,  the  Federal  Accounting  Standards  Board (the  "FASB")  issued
Statement of Financial  Standards ("SFAS") No. 149,  "Amendment of Statement 133
on  Derivative  Instruments  and  Hedging  Activities."  SFAS No. 149 amends and
clarifies  accounting for derivative  instruments,  including certain derivative
instruments  embedded in other contracts,  and for hedging activities under SFAS
No. 133.  SFAS No. 149  clarifies  under what  circumstances  a contract with an
initial net investment meets the  characteristic of a derivative as discussed in
SFAS No. 133. In addition,  it clarifies when a derivative  contains a financing
component that warrants special  reporting in the statement of cash flows.  SFAS
No. 149 is effective for contracts entered into or modified after June 30, 2003,
except as  specifically  noted in SFAS No.  149.  SFAS No. 149 should be applied
prospectively.  The  adoption of SFAS No. 149 did not have a material  impact on
the Company's financial position, cash flows or results of operations.

In May 2003,  the FASB issued SFAS No. 150,  "Accounting  for Certain  Financial
Instruments with Characteristics of both Liabilities and Equity." This Statement
establishes  standards  for  how  an  issuer  classifies  and  measures  certain
financial  instruments with characteristics of both liabilities and equity. SFAS
No. 150 is effective for financial  instruments  entered into or modified  after
May 31, 2003,  and  otherwise is effective at the beginning of the first interim
period  beginning  after  June  15,  2003,  except  for  mandatorily  redeemable
financial  instruments of nonpublic  entities and the provisions of paragraphs 9


                                      F-41


and 10 of SFAS No. 150 (and related guidance in the  appendices),  as they apply
to mandatorily redeemable  non-controlling interests, which were deferred by the
FASB on October 29,  2003.  The adoption of SFAS No. 150 did not have a material
impact on the Company's financial position, cash flows or results of operations.

In  November  2002,  the  Emerging  Issues  Task  Force (the  "EITF")  reached a
consensus on EITF 00-21,  "Revenue  Arrangements  with  Multiple  Deliverables,"
related to the separation and allocation of consideration  for arrangements that
include  multiple  deliverables.  EITF 00-21 requires that when the deliverables
included  in this type of  arrangement  meet  certain  criteria  they  should be
accounted for separately as separate  units of accounting.  This may result in a
difference in the timing of revenue  recognition but will not result in a change
in the total amount of revenues  recognized in a bundled sales arrangement.  The
allocation  of revenues to the  separate  deliverables  is based on the relative
fair value of each item.  If the fair value is not  available  for the delivered
items then the  residual  method  must be used.  This method  requires  that the
amount allocated to the undelivered  items in the arrangement is their full fair
value.  This  would  result in the  discount,  if any,  being  allocated  to the
delivered  items.  This consensus is effective  prospectively  for  arrangements
entered into in fiscal  periods  beginning  after June 15, 2003. The adoption of
EITF 00-21 did not have a material impact on the Company's  financial  position,
cash flows or results of operations.

In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest
Entities -- an Interpretation  of Accounting  Research Bulletin No. 51." FIN No.
46 requires the primary  beneficiary to consolidate a variable  interest  entity
("VIE")  if it has a  variable  interest  that  will  absorb a  majority  of the
entity's  expected  losses if they  occur,  receive a majority  of the  entity's
expected residual returns if they occur, or both. FIN No. 46 applies immediately
to VIEs created after  January 31, 2003 and to VIEs in which the entity  obtains
an interest  after that date. In October 2003, the FASB deferred the latest date
by which all public  entities  must  apply FIN No. 46 to all VIEs and  potential
VIEs, both financial and  non-financial in nature, to the first reporting period
ending after  December 15, 2003. The adoption of FIN No. 46 in February 2003 did
not have a material impact on the Company's  financial  position,  cash flows or
results of operations.

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

NOTE 3. PROPERTY AND EQUIPMENT

Property and equipment consisted of the following as of December 31, 2003:

Technical equipment .....................................................$ 7,149
Computer equipment ..........................................................376
Leasehold improvements ......................................................565
Office furniture and equipment ............................................. 198
                                                                            ----
                                                                           8,288

                                      F-42


Less:    ACCUMULATED DEPRECIATION........................................(4,523)
         ------------------------                                        ------
Total property and equipment, net........................................$3,765
                                                                         ======

Depreciation expense for the year ended December 31, 2003 was $884.

NOTE 4. ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable and accrued expenses  consisted of the following as of December
31, 2003:

Accounts payable............................................................$286
Accrued compensation and benefits............................................392
Taxes payable...............................................................   8
                                                                            ----
Total accounts payable and accrued expenses.................................$686
                                                                            ====

Accrued  compensation and benefits primarily relate to accrued employee bonuses,
payroll and vacation costs.

NOTE 5. NOTES PAYABLE

A summary of Notes Payable is as follows as of December 31, 2003:

10%  note  payable  to  member  due in  monthly  installments  of $21  including
principal and interest, maturing May 1, 2004,

and collateralized by various personal property ...........................$176
10% note payable to member, due upon call ................................$  86
10% note payable to member, due upon call ................................$  48
10% note payable to member, due upon call ................................$  28
Less:    CURRENT PORTION..................................................($338)
         ---------------                                                 ------

Notes payable, less current portion........................................$ -0-
                                                                           =====

During the year ended December 31, 2003,  FiberSat has not made any payments for
principal or interest on the notes due upon call.

NOTE 6. OTHER LIABILITIES

Other liabilities  represents amounts owed for certain equipment  purchased from
an entity that ceased its business.

NOTE 7. INCOME TAXES

The Company is a limited liability company,  which is a pass-through  entity for
federal and state income tax purposes.  The Company's income or loss is required
to be reported by the Company's members on their applicable income tax returns.

                                      F-43

NOTE 8. MEMBERS' EQUITY

FiberSat's  Second  Amended and Restated  Limited  Liability  Company  Operating
Agreement dated October 1, 2002 provides for capital  contributions,  allocation
of net profits and net losses, distributions and priority (guaranteed) payments,
and other operating parameters for the Company.

The Company has three  classes of membership  units.  The Class A member has the
first liquidation preference. Class C units have an annual priority (guaranteed)
payment that will continue until the Class C unit holder's capital  contribution
amount is reduced to zero.  This  guaranteed  payment is calculated at the three
month LIBOR rate plus 250 basis points (determined monthly).  The Class C member
has a liquidation  preference subordinate to the Class A member. Class B members
have no priority payments and liquidation preferences are subordinate to Class A
and Class C members.  All members have voting rights,  and no member is required
to make any  additional  capital  contributions  to the Company.  The  Operating
Agreement  prescribes the  allocation of profits and losses among  Members.  Per
such provisions, the losses in the current accounting period have been allocated
to Members that have a positive balance in their Capital Account.

NOTE 9. COMMITMENTS

LEASES

The  Company  leases its  corporate  offices  and two sites  used for  satellite
transmission operations under noncancellable  operating lease agreements,  which
expire in March 2007,  June 2004 and September 2009,  respectively.  The Company
does not account for increasing base rentals using a  straight-line  method over
the lease term as the difference between the straight-line method and cash basis
is not material. FiberSat also leases certain equipment for use in its satellite
transmission and general business operations under  noncancelable  capital lease
agreements that expire through May 2006.

Minimum future  operating and capital lease payments as of December 31, 2003 are
summarized as follows:

                                                             Capital   Operating
                                                              LEASES      LEASES

Year ending December 31,

2004                                                          $  938        $222
2005                                                             699         214
2006                                                              77         214
2007                                                              --         128
2008                                                              --         101
Thereafter                                                        --          67
                                                              ------       -----

Total minimum lease payments                                  $1,714        $946
                                                              ------        ====

Less amount representing interest                                145
                                                              ------

Present value of net minimum lease payments, including
current maturities of $833                                    $1,569
                                                              ======

Total rent expense was $320 for the period ended December 31, 2003.

                                      F-44


As of December 31, 2003 assets recorded under capitalized lease agreements
included in property and equipment consists of the following:

Computer equipment .........................................            $    70
Machinery and equipment ....................................              2,895
                                                                        -------
                                                                        $ 2,965

Less: Accumulated amortization .............................             (1,309)
                                                                        -------
Net assets under capital lease .............................            $ 1,656
                                                                        =======


OTHER

During the year ended  December 31, 2003,  FiberSat  made  payments of $120 to a
contractor  as a part of a  settlement  agreement  in  connection  with  certain
litigation  initiated  against  the Company in 2001.  At  December  31, 2003 the
Company had an outstanding balance of $270 payable to this contractor.

NOTE 10. EMPLOYEE BENEFIT PLAN

FiberSat maintains a 401(k) Plan that allows eligible employees to contribute up
to 15% of their compensation,  not to exceed the statutory limit.  FiberSat does
not match employee  contributions.  Employee  contributions and related earnings
vest immediately.

NOTE 11. RELATED PARTY TRANSACTIONS

During the year ended  December 31, 2003,  the Company had certain  transactions
with Globecomm  Systems,  Inc,  ("GSI"),  a member of FiberSat.  The Company had
revenues of $836 related to services  provided to GSI and its  subsidiary and at
December 31, 2003, the accounts  receivable balance included $63 owed by GSI and
its subsidiary.

GSI had sold certain  equipment to FiberSat  that was financed by a note payable
to GSI. The  remaining  balance at December 31, 2003 on this note was $176.  The
nominal  interest on this note was 10% and the company made payments of $338 for
principal and interest during the year. GSI also leased, at a 10% interest rate,
to  the  Company  certain  capital  equipment,  on  which  the  Company  had  an
outstanding  balance  of $526 at  December  31,  2003.  The  Company  made lease
payments of $50 during the year.

GSI had made certain cash advances to the Company in previous years via a series
of three  promissory notes bearing interest at 10%. The company has not made any
repayment  on these  notes  and the  total  balance  on these  notes,  including
interest was $162 at December 31, 2003.

GSI advanced to the Company $100 against  services to be provided by the Company
to GSI and its subsidiary  during 2002. There is no interest due on this advance
and the Company did not make  repayments on or receivable  offsets  against this
advance in 2003.

The Company had outstanding trade accounts payable to GSI of $64 at December 31,
2003.

                                      F-45


NOTE 12. SEGMENT INFORMATION

FiberSat has adopted the provisions of SFAS No. 131,  "Disclosure about Segments
of an Enterprise and Related  Information." SFAS No. 131 requires disclosures of
selected  segment-related  financial information about products, major customers
and geographic areas. The Company is principally  engaged in the satellite-based
transmission of data from its two California locations. Accordingly, the Company
considers itself to operate in a single segment for purposes of disclosure under
SFAS  No.  131.  The  Company's   chief   operating   decision-maker   evaluates
performance,   makes  operating  decisions  and  allocates  resources  based  on
financial data consistent with the  presentation in the  accompanying  financial
statements.

Fourth Amended and Restated Certificate of Incorporation of Registrant. (4)

As of December 31, 2003, all of the Company's operations and assets were located
in California.

NOTE 13. SUBSEQUENT EVENTS

On November  17,  2004,  substantially  all of the assets,  customer  contracts,
business  operations,  and  certain  liabilities  of FiberSat  were  acquired by
FiberSat Global Services,  Inc., a wholly-owned  subsidiary of Access Integrated
Technologies,  Inc. ("AccessIT").  In connection with the acquisition,  AccessIT
issued 540,000 shares of its restricted Class A Common Stock to the members, and
paid $381 in cash to settle certain obligations of FiberSat.


                                      F-46




                          FIBERSAT GLOBAL SERVICES, LLC

                                  BALANCE SHEET

                                 (IN THOUSANDS)

                                   (UNAUDITED)

                                                                   SEPTEMBER 30,
                                                                           2004

ASSETS

CURRENT ASSETS

Cash and cash equivalents .........................................       $  421
Accounts receivable, net of allowance of $44 ......................           49
Prepaids and other current assets .................................           61
                                                                         -------
  Total current assets ............................................          531

Property and equipment, net .......................................        2,693
Security deposits .................................................            4
                                                                         -------
     Total assets .................................................       $3,228
                                                                         =======

LIABILITIES AND MEMBERS' EQUITY
CURRENT LIABILITIES
  Accounts payable and accrued expenses ...........................       $  557
  Current portion of notes payable ................................          171
  Current portion due to contractor ...............................          150
  Advances payable ................................................           63
  Current portion of customer security deposits ...................           82
  Current portion of capital leases ...............................          773
  Deferred revenue ................................................           56
  Other liabilities ...............................................          277
                                                                         -------
    Total current liabilities .....................................        2,129

  Other long term payable .........................................           77
  Customer security deposits, net of current portion ..............           30
  Capital leases, net of current portion ..........................          181
                                                                         -------
    Total liabilities .............................................        2,417



Members' Equity ...................................................          811
                                                                         -------
  Total members' equity ...........................................          811
                                                                         -------

    Total liabilities and members' equity .........................       $3,228
                                                                         =======

See accompanying notes to financial statements


                                      F-47



                          FIBERSAT GLOBAL SERVICES, LLC

                             STATEMENT OF OPERATIONS

                                 (IN THOUSANDS)

                                   (UNAUDITED)

                                                       FOR THE NINE MONTHS ENDED
                                                           SEPTEMBER 30, 2004

Revenues: ...................................................           $ 2,567
Cost of revenues ............................................               740
                                                                        --------
Gross profit ................................................             1,827
                                                                        --------

Operating Expenses:

Selling, general and administrative .........................               981
Depreciation and amortization ...............................               548
Impairment loss .............................................               358
                                                                        --------
Total operating expenses ....................................             1,887

                                                                        --------
Loss from operations ........................................               (60)
                                                                        --------

Interest income .............................................                 2
Interest expense ............................................              (120)
                                                                        --------

Net loss before income taxes ................................              (178)
Income tax expense ..........................................                (5)
                                                                        --------

Net loss ....................................................           $  (183)
                                                                        ========

See accompanying notes to financial statements


                                      F-48



                          FIBERSAT GLOBAL SERVICES, LLC

                          STATEMENT OF MEMBERS' EQUITY

                                 (IN THOUSANDS)

                                   (UNAUDITED)

                                                                           TOTAL
                                                                        MEMBERS'
                                        CLASS A     CLASS B    CLASS C    EQUITY

Balance at January 1, 2004 ..........   $ 1,717    $  (948)   $   195   $   964

Contributions .......................        --         --         --        --
Allocation of Loss ..................      (183)        --         --      (183)
Unpaid Priority Payments ............        --         --         30        30
                                        -------    --------   -------   --------

Balance at September 30, 2004 .......   $ 1,534    $  (948)   $   225   $   811
                                        =======    ========   =======   =======

See accompanying notes to financial statements




                                      F-49


                          FIBERSAT GLOBAL SERVICES, LLC

                             STATEMENT OF CASH FLOWS

                                 (IN THOUSANDS)

                                   (UNAUDITED)

                           FOR THE NINE MONTHS ENDED
                               SEPTEMBER 30, 2004

NET LOSS .......................................................        $  (183)

Adjustments to reconcile net income to net cash 
  provided by operating activities:
   Depreciation and amortization ...............................            548
   Impairment loss .............................................            358
Change in assets - (increase) decrease:
   Accounts receivable .........................................             77
   Other receivables ...........................................            256
   Prepaid expenses ............................................             (3)
Change in liabilities - increase (decrease):
   Accounts payable ............................................           (118)
   Accrued expenses ............................................             (9)
   Income taxes payable ........................................             (2)
   Customer deposits ...........................................            (12)
   Deferred revenue ............................................             38
    Due to contractor ..........................................           (120)
                                                                        --------

Total adjustments ..............................................          1,013
                                                                        --------

NET CASH PROVIDED BY OPERATING ACTIVITIES ......................            830
                                                                        --------

Cash flows from investing activities:

   Return of equipment to lessor ...............................            176
   Purchases of equipment & improvements .......................            (11)
                                                                        --------

NET CASH USED BY INVESTING ACTIVITIES ..........................            165
                                                                        --------

Cash flows from financing activities:
   Payments of cash advances ...................................            (41)
   Payments of lease payables ..................................           (614)
   Payments of notes payable ...................................           (167)
   Members' equity contributions/GP accruals ...................             30
                                                                        --------

NET CASH PROVIDED BY FINANCING ACTIVITIES ......................           (792)
                                                                        --------
NET INCREASE IN CASH EQUIVALENTS ...............................            203
Cash and cash equivalents at beginning of period ...............            218
                                                                        --------

CASH AND CASH EQUIVALENTS AT END OF PERIOD .....................        $   421
                                                                        ========
Supplemental cash flow information:

   Interest paid ...............................................        $    72
   Taxes paid ..................................................        $     7

See accompanying notes to financial statements


                                      F-50


                          FIBERSAT GLOBAL SERVICES, LLC

                          NOTES TO FINANCIAL STATEMENTS

            (FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004, UNAUDITED)

                                 (IN THOUSANDS)

NOTE 1. ORGANIZATION AND NATURE OF OPERATIONS

FiberSat Global Services,  LLC ("FiberSat" or the "Company"),  formerly known as
McKibben  Communications,  was organized in California in August 1998. FiberSat,
headquartered  in  Chatsworth,  California  provides  satellite-based  broadband
video,  data and  Internet  transmission  and  encryption  services for multiple
customers in the broadcast and cable television and  communications  industries,
and also operates an outsourced Networks Operations Center.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

CASH AND CASH EQUIVALENTS

FiberSat  considers all liquid assets with an initial maturity date that is less
than 3 months from the date of purchase to be cash equivalents.

Financial  instruments,  which potentially subject FiberSat to concentrations of
credit  risk,  to the extent they exceed  federal  depository  insurance  limits
consist of cash and cash equivalents,  and accounts receivable.  FiberSat places
its cash with high credit quality  financial  institutions.  As of September 30,
2004, uninsured cash balances aggregated $370.

MAJOR CUSTOMERS

The Company's customer base is primarily  composed of businesses  throughout the
United  States.  Allowances  for doubtful  accounts  are recorded for  estimated
losses resulting from the inability of customers to make required payments.  The
amount  of the  reserves  is based on  historical  experience  and  management's
analysis of the accounts  receivable balances  outstanding.  As of September 30,
2004,  three customers  accounted for 49%, 11% and 11% of year-to-date  revenues
and four customers accounted for 50%, 42%, 4%, and 3% of accounts receivable.

PROPERTY AND EQUIPMENT

Property  and  equipment  are  stated at cost,  less  accumulated  depreciation.
Depreciation is computed using the straight-line method over the useful lives of
the respective assets as follows:

                                                       USEFUL LIVES

Computer equipment                                     3 years
Technical equipment                                    5 to 15 years
Office furniture and equipment                         5  years
Leasehold improvements                                 Lease term or useful life

Leasehold improvements are depreciated 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.

IMPAIRMENT OF LONG-LIVED ASSETS AND LONG-LIVED ASSETS TO BE DISPOSED OF

The Company reviews the  recoverability  of its 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 the
Company's ability to recover the carrying value of its long-lived assets from


                                      F-51


                          FIBERSAT GLOBAL SERVICES, LLC

                          NOTES TO FINANCIAL STATEMENTS

            (FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004, UNAUDITED)

                                 (IN THOUSANDS)

expected  future   undiscounted   cash  flows.  If  the  total  expected  future
undiscounted  cash flows are less than the carrying amount 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.

During the period ended  September  30, 2004,  the Company  decided to close its
Sylmar, California teleport facility due to a reduction in the type of satellite
transmission  services  provided  from that  location.  The Company  recorded an
impairment loss for $358, reflecting the writedown of the Sylmar assets.

REVENUE RECOGNITION

FiberSat revenues are accounted for in accordance with Staff Accounting Bulletin
No. 104 "Revenue Recognition in Financial  Statements" ("SAB No. 104"). FiberSat
revenues  consist of satellite  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.

DEFERRED REVENUES

The  Company's  customers  occasionally  make payments in the month prior to the
month in which actual services are rendered.  FiberSat  records such payments as
Deferred Revenues.

INCOME TAXES

The Company is a limited liability company,  which is a pass-through  entity for
federal and state income tax purposes.  The Company's income or loss is required
to be reported by the Company's members on their applicable income tax returns.

USE OF ESTIMATES

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

RECENT ACCOUNTING PRONOUNCEMENTS

In April 2003,  the  Federal  Accounting  Standards  Board (the  "FASB")  issued
Statement of Financial  Accounting  Standards  ("SFAS") No. 149,  "Amendment  of
Statement 133 on Derivative  Instruments and Hedging  Activities."  SFAS No. 149
amends and clarifies  accounting for derivative  instruments,  including certain
derivative  instruments embedded in other contracts,  and for hedging activities
under SFAS No. 133. SFAS No. 149 clarifies  under what  circumstances a contract
with an initial net  investment  meets the  characteristic  of a  derivative  as
discussed in SFAS No. 133. In addition,  it clarifies when a derivative contains
a financing  component that warrants special  reporting in the statement of cash
flows.  SFAS No. 149 is effective for contracts  entered into or modified  after
June 30, 2003, except as specifically noted in SFAS No. 149. SFAS No. 149 should
be applied  prospectively.  The adoption of SFAS No. 149 did not have a material
impact on the Company's financial position, cash flows or results of operations.

                                      F-52


In May 2003,  the FASB issued SFAS No. 150,  "Accounting  for Certain  Financial
Instruments with Characteristics of both Liabilities and Equity." This Statement
establishes  standards  for  how  an  issuer  classifies  and  measures  certain
financial  instruments with characteristics of both liabilities and equity. SFAS
No. 150 is effective for financial  instruments  entered into or modified  after
May 31, 2003,  and  otherwise is effective at the beginning of the first interim
period  beginning  after  June  15,  2003,  except  for  mandatorily  redeemable
financial  instruments of nonpublic  entities and the provisions of paragraphs 9
and 10 of SFAS No. 150 (and related guidance in the  appendices),  as they apply
to mandatorily redeemable  non-controlling interests, which were deferred by the
FASB on October 29,  2003.  The adoption of SFAS No. 150 did not have a material
impact on the Company's financial position, cash flows or results of operations.

In  November  2002,  the  Emerging  Issues  Task  Force (the  "EITF")  reached a
consensus on EITF 00-21,  "Revenue  Arrangements  with  Multiple  Deliverables,"
related to the separation and allocation of consideration  for arrangements that
include  multiple  deliverables.  EITF 00-21 requires that when the deliverables
included  in this type of  arrangement  meet  certain  criteria  they  should be
accounted for separately as separate  units of accounting.  This may result in a
difference in the timing of revenue  recognition but will not result in a change
in the total amount of revenues  recognized in a bundled sales arrangement.  The
allocation  of revenues to the  separate  deliverables  is based on the relative
fair value of each item.  If the fair value is not  available  for the delivered
items then the  residual  method  must be used.  This method  requires  that the
amount allocated to the undelivered  items in the arrangement is their full fair
value.  This  would  result in the  discount,  if any,  being  allocated  to the
delivered  items.  This consensus is effective  prospectively  for  arrangements
entered into in fiscal  periods  beginning  after June 15, 2003. The adoption of
EITF 00-21 did not have a material impact on the Company's  financial  position,
cash flows or results of operations.

In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest
Entities -- an Interpretation  of Accounting  Research Bulletin No. 51." FIN No.
46 requires the primary  beneficiary to consolidate a variable  interest  entity
("VIE")  if it has a  variable  interest  that  will  absorb a  majority  of the
entity's  expected  losses if they  occur,  receive a majority  of the  entity's
expected residual returns if they occur, or both. FIN No. 46 applies immediately
to VIEs created after  January 31, 2003 and to VIEs in which the entity  obtains
an interest  after that date. In October 2003, the FASB deferred the latest date
by which all public  entities  must  apply FIN No. 46 to all VIEs and  potential
VIEs, both financial and  non-financial in nature, to the first reporting period
ending after  December 15, 2003. The adoption of FIN No. 46 in February 2003 did
not have a material impact on the Company's  financial  position,  cash flows or
results of operations.

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

NOTE 3. PROPERTY AND EQUIPMENT

Property and equipment consisted of the following as of September 30, 2004:

                                      F-53


Technical equipment .........................................            $6,788
Computer equipment ..........................................               376
Leasehold improvements ......................................               566
Office furniture and equipment ..............................               198
                                                                         ------
                                                                          7,928

Less:    ACCUMULATED DEPRECIATION ..........................             (5,235)
         -------------------------                                      -------
Total property and equipment, net ..........................            $ 2,693
                                                                        =======

Depreciation expense for the nine months ended September 30, 2004 was $548.

NOTE 4. ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable and accrued expenses consisted of the following as of September
30, 2004:

Accounts payable ...............................................          $ 169
Accrued compensation and benefits ..............................            382
Taxes payable ..................................................              6
                                                                          -----

Total accounts payable and accrued expenses ....................          $ 557
                                                                          =====

Accrued  compensation and benefits primarily relate to accrued employee bonuses,
payroll and vacation costs.

NOTE 5. NOTES PAYABLE

A summary of Notes Payable is as follows as of September 30, 2004:

10% note payable to member, due upon call .............................   $  91
10% note payable to member, due upon call .............................   $  51
10% note payable to member, due upon call .............................   $  29
Less:    CURRENT PORTION .......................................... ...   ($171)
         ---------------                                                  ------

Notes payable, less current portion ...................................   $  -0-
                                                                          ======

During the period ended  September 30, 2004,  FiberSat has not made any payments
for principal or interest on the notes due upon call.

NOTE 6. OTHER LIABILITIES

Other liabilities  represents amounts owed for certain equipment  purchased from
an entity that ceased its business.

NOTE 7. INCOME TAXES

The Company is a limited liability company,  which is a pass-through  entity for
federal and state income tax purposes.  The Company's income or loss is required
to be reported by the Company's members on their applicable income tax returns.

                                      F-54


NOTE 8. MEMBERS' EQUITY

FiberSat's  Second  Amended and Restated  Limited  Liability  Company  Operating
Agreement dated October 1, 2002 provides for capital  contributions,  allocation
of net profits and net losses,  distributions and priority (guaranteed) payments
and other operating parameters for the Company.

The Company has three  classes of membership  units.  The Class A member has the
first liquidation preference. Class C units have an annual priority (guaranteed)
payment that will continue until the Class C unit holder's capital  contribution
amount is reduced to zero.  This  guaranteed  payment is calculated at the three
month LIBOR rate plus 250 basis points (determined monthly).  The Class C member
has a liquidation  preference subordinate to the Class A member. Class B members
have no priority payments and liquidation preferences are subordinate to Class A
and Class C members.  All members have voting rights,  and no member is required
to make any  additional  capital  contributions  to the Company.  The  Operating
Agreement  prescribes the  allocation of profits and losses among  Members.  Per
such provisions, the losses in the current accounting period have been allocated
to Members that have a positive balance in their Capital Account.

NOTE 9. COMMITMENTS

LEASES

The  Company  leases its  corporate  offices  and two sites  used for  satellite
transmission operations under noncancellable  operating lease agreements,  which
expire in March 2007,  June 2004 and September 2009,  respectively.  The Company
does not account for increasing base rentals using a  straight-line  method over
the lease term as the difference between the straight-line method and cash basis
is not material. FiberSat also leases certain equipment for use in its satellite
transmission and general business operations under  noncancelable  capital lease
agreements that expire through May 2006.

Minimum future operating and capital lease payments as of September 30, 2004 are
summarized as follows:

                                                           Capital   Operating
                                                            LEASES    LEASES

Year ending September 30,
2005 ....................................................     $642     $235
2006 ....................................................      196      235
2007 ....................................................       --      177
2008 ....................................................       --      121
2009 ....................................................       --      108
Thereafter ..............................................       --       --
                                                              ----     ----

Total minimum lease payments ............................     $838     $876
                                                              ----     ====

Less amount representing interest .......................       44
                                                              ----

Present value of net minimum lease payments, including
current maturities of $601 ..............................     $794
                                                              ====

                                      F-55


Total rent expense was $170 for the nine months ended September 30, 2004.

As of September 30, 2004 assets  recorded  under  capitalized  lease  agreements
included in property and equipment consists of the following:

Computer equipment .........................................            $    70
Machinery and equipment ....................................              2,895
                                                                        -------
                                                                        $ 2,965

Less: Accumulated amortization .............................             (1,590)
                                                                        -------
Net assets under capital lease .............................            $ 1,375
                                                                        =======

EMPLOYMENT AGREEMENTS

FiberSat has an  employment  agreement  with one  executive  which  provides for
compensation and certain other benefits.  These  agreements  provides for a base
salary as well as for completion bonus payments.

OTHER

During the period ended September 30, 2004,  FiberSat made payments of $120 to a
contractor  as a part of a  settlement  agreement  in  connection  with  certain
litigation  initiated  against the Company in 2001.  At  September  30, 2004 the
Company had an outstanding balance of $150 payable to this contractor.

NOTE 10. EMPLOYEE BENEFIT PLAN

FiberSat maintains a 401(k) Plan that allows eligible employees to contribute up
to 15% of their compensation,  not to exceed the statutory limit.  FiberSat does
not match employee  contributions.  Employee  contributions and related earnings
vest immediately.

NOTE 11. RELATED PARTY TRANSACTIONS

During the period ended September 30, 2004, the Company had certain transactions
with Globecomm  Systems,  Inc,  ("GSI"),  a member of FiberSat.  The Company had
revenues of $584 related to services  provided to GSI and its  subsidiary and at
September 30, 2004, the accounts  receivable balance included $0 owed by GSI and
its subsidiary.

GSI had sold certain  equipment to FiberSat  that was financed by a note payable
to GSI. The  remaining  balance at  September  30, 2004 on this note was $0. The
nominal  interest on this note was 10% and the company made payments of $179 for
principal  and interest  during the period ended  September  30, 2004.  GSI also
leased,  to the Company certain capital  equipment,  on which the Company had an
outstanding  balance of $175 at  September  30,  2004.  The  Company  made lease
payments of $34 during the period ended September 30, 2004. The Company also had
a liability  totaling  $151  related to an equipment  lease with GSI,  which was
terminated during the period ended September 30, 2004.

GSI had made certain cash advances to Company in previous  years via a series of
three  promissory  notes  bearing  interest at 10%. The company has not made any
repayment  on these  notes  and the  total  balance  on these  notes,  including
interest was $171 at September 30, 2004.

                                      F-56


GSI advanced to the Company $100 against  services to be provided by the Company
to GSI and its subsidiary  during 2002. There is no interest due on this advance
and the Company made  repayments  of $37 against this advance  during the period
ended September 30, 2004.

The Company had  outstanding  trade accounts  payable to GSI of $77 at September
30, 2004.

NOTE 12. SEGMENT INFORMATION

FiberSat has adopted the provision of SFAS No. 131,  "Disclosure  about Segments
of an Enterprise and Related  Information." SFAS No. 131 requires disclosures of
selected  segment-related  financial information about products, major customers
and geographic areas. The Company is principally  engaged in the satellite-based
transmission of data from its two California locations. Accordingly, the Company
considers itself to operate in a single segment for purposes of disclosure under
SFAS  No.  131.  The  Company's   chief   operating   decision-maker   evaluates
performance,   makes  operating  decisions  and  allocates  resources  based  on
financial data consistent with the  presentation in the  accompanying  financial
statements.

As of  September  30,  2004,  all of the  Company's  operations  and assets were
located in California.

NOTE 13. SUBSEQUENT EVENTS

On November  17,  2004,  substantially  all of the assets,  customer  contracts,
business  operations,  and  certain  liabilities  of FiberSat  were  acquired by
FiberSat Global Services,  Inc., a wholly-owned  subsidiary of Access Integrated
Technologies,  Inc. ("AccessIT").  In connection with the acquisition,  AccessIT
issued 540,000 shares of its restricted Class A Common Stock to the members, and
paid $381 in cash to settle certain obligations of FiberSat.


                                      F-57




             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Members
Pritchard Square Cinema, LLC

         We have audited the  accompanying  balance  sheets of Pritchard  Square
Cinema,  LLC as of December  31, 2004 and 2003,  and the related  statements  of
operations  and members'  equity and cash flows for the years then ended.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

         We conducted our audits in accordance  with the standards of the Public
Company Accounting  Oversight Board (United States of America).  Those standards
require that we plan and perform the audits to obtain reasonable assurance about
whether the financial  statements  are free of material  misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial  statements.  An audit also includes  assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation.  We believe that our
audits provide a reasonable basis for our opinion.

         In our opinion,  the  financial  statements  referred to above  present
fairly,  in all material  respects,  the financial  position of Pritchard Square
Cinema,  LLC as of December 31, 2004 and 2003, and the results of its operations
and its cash  flows for the  years  then  ended in  conformity  with  accounting
principles generally accepted in the United States of America.

         On February 11, 2005, the Company sold  substantially all of its assets
to another entity at which time all operations ceased and were taken over by the
acquiring company (SEE NOTE 1).

/s/ Amper, Politziner & Mattia, , P.C.

April 21, 2005
Edison, New Jersey

                                      F-58


                          PRITCHARD SQUARE CINEMA, LLC

                                 BALANCE SHEETS

                           DECEMBER 31, 2004 AND 2003

                                     ASSETS



                                                                              2004          2003
                                                                              ----          ----
                                                                                            

          CURRENT ASSETS

             Cash                                                         $        --    $        -- 
             Inventories                                                       12,775         14,197
                                                                          -----------    -----------
                                                                          -----------    -----------

          Total Current Assets                                                 12,775         14,197
                                                                          -----------    -----------

          THEATRE PROPERTY AND EQUIPMENT

             Buildings and improvements under capital lease obligations     6,060,000      6,060,000

             Theatre equipment under capital lease obligations                450,000        450,000
                                                                          -----------    -----------
            Total Theatre Property and Equipment                            6,510,000      6,510,000
                                                                          -----------    -----------

             Accumulated depreciation                                        (945,000)      (567,000)
                                                                          -----------    -----------

            Theatre Property and Equipment, net of

            accumulated depreciation                                        5,565,000      5,943,000
                                                                          -----------    -----------

            Security deposits                                                 209,948        209,948
                                                                          -----------    -----------

                 Total Assets                                             $ 5,787,723    $ 6,167,145
                                                                          ===========    ===========






                                        LIABILITIES AND MEMBERS' EQUITY


                                                                                     

          CURRENT LIABILITIES
             Bank overdraft                                         $    27,546    $   105,153
             Current maturities of capital lease obligations          1,871,571      1,421,625
             Accounts payable                                            65,907         63,302
             Accrued expenses                                           996,661      1,126,887
             Due to member                                              550,917        558,358
             Payable to related party                                   624,000        416,000
                                                                    -----------    -----------
           Total current liabilities                                  4,136,602      3,691,325

             Capital lease obligations, net of current maturities     5,575,541      5,502,417
                                                                    -----------    -----------
           Total liabilities                                          9,712,143      9,193,742

          MEMBERS' DEFICIENCY:
              Members' Deficiency                                    (3,924,420)    (3,026,597)
                                                                     -----------    -----------
               Total liabilities and members' deficiency            $ 5,787,723    $ 6,167,145
                                                                    ============   ============



See accompanying notes to financial statements



                                               LIABILITIES AND MEMBERS' EQUITY


                                      F-59



                          PRITCHARD SQUARE CINEMA, LLC

                STATEMENTS OF OPERATIONS AND MEMBERS' DEFICIENCY

                 FOR THE YEARS ENDED DECEMBER 31, 2004 AND 2003




                                                                                  2004          2003
                                                                                  ----          ----
                                                                                            
          REVENUES:

              Admissions                                                      $ 3,603,245    $ 3,784,411
              Concessions and other                                               823,643        920,077
                                                                              -----------    -----------
          Total revenues                                                        4,426,888      4,704,488

          COST AND EXPENSES:

              Film exhibition costs                                             2,059,723      2,143,330
              Concession costs                                                    182,638        214,641
              Other theatre operating costs                                     1,445,685      1,513,685
               Depreciation                                                       378,000        378,000
              Interest expense                                                  1,258,665      1,239,170
                                                                              -----------    -----------
          Total operating costs and expenses                                    5,324,711      5,488,826
                                                                              -----------    -----------

              NET LOSS                                                        $  (897,823)   $  (784,338)
                                                                              ===========    ===========

              Members' deficiency - beginning of the year                     $(3,026,597)   $(2,242,259)   
                                                                              -----------    -----------

              MEMBERS' DEFICIENCY - END OF THE YEAR                           $(3,924,420)   $(3,026,597)   
                                                                              ===========    ===========



    See accompanying notes to financial statements





                                      F-60




                          PRITCHARD SQUARE CINEMA, LLC

                            STATEMENTS OF CASH FLOWS

                 FOR THE YEARS ENDED DECEMBER 31, 2004 AND 2003



                                                                                  2004            2003
                                                                                  ----            ----
                                                                                                

          CASH FLOWS FROM OPERATING ACTIVITIES

             Net loss                                                         $  (897,823)   $  (784,338)
             Adjustments to reconcile net loss to
              net cash from operating activities
               Depreciation                                                       378,000
                                                                                                 378,000

                 Interest on capital lease obligation                           1,258,665      1,239,170
             (Increase) decrease in
               Inventories

                                                                                    1,422           (223)
             Increase (decrease) in
               Accounts payable

                                                                                    2,605          9,713
               Accrued expenses                                                  (130,226)
                                                                                                (833,536)

               Payable to related party                                           208,000        208,000
                                                                                             -----------
                                                                                              
                 Net cash provided by operating activities                        820,643        216,786
                                                                              -----------    -----------

          CASH FLOWS FROM INVESTING ACTIVITIES                                         --             --
                                                                              -----------    -----------


          CASH FLOWS FROM FINANCING ACTIVITIES

             Increase (decrease) in
               Bank overdraft

                                                                                  (77,607)        99,856
                Payments under capital lease obligations                         (735,595)      (875,000)
                Due to Members                                                     (7,441)       558,358
                                                                              -----------    -----------
          Net cash provided by (used for) financing activities                   (820,643)      (216,786)

          Net change in cash:

          Cash - beginning                                                             --             --

          Cash - ending                                                       $        --    $        --
                                                                              ===========    ===========



          Supplemental disclosure of cash paid
          Interest                                                            $        --    $        --
          Taxes                                                               $        --    $        --



See accompanying notes to financial statements



                                      F-61



                          PRITCHARD SQUARE CINEMA, LLC

                          NOTES TO FINANCIAL STATEMENTS

                 FOR THE YEARS ENDED DECEMBER 31, 2004 AND 2003

NOTE 1 - ORGANIZATION AND NATURE OF OPERATIONS

         Pritchard Square Cinema,  LLC ("Pritchard" or the "Company") a New York
         limited  liability  company  was  organized  in New York in March 1996.
         Pritchard  owns the Pavilion Movie  Theatre/Entertainment  Complex (the
         "Pavilion" or "Company") located in Brooklyn, New York. The Pavilion is
         an eight-screen movie theatre showing first-run films. The Company uses
         a related party to select such films (see Note 3). Substantially all of
         the assets of the Pavilion were sold in an asset  purchase  transaction
         during  February 2005 to a third party,  as is more fully  described in
         Note 6.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

         The  preparation of 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  and disclosure of contingent  assets
         and  liabilities  at the  date  of the  financial  statements  and  the
         reported amounts of revenues and expenses during the reporting  period.
         Actual results could differ from those estimates.

REVENUE RECOGNITION

         The  Pavilion's  revenues are accounted  for in  accordance  with Staff
         Accounting   Bulletin  No.  104  "Revenue   Recognition   in  Financial
         Statements"  ("SAB No. 104").  The Pavilion's  revenues  consist of the
         sale of movie theatre  admissions  and  concession  food and beverages,
         which are made, either in cash or via customer credit cards at the time
         of the transaction. Revenues are recognized at the time the transaction
         is complete, as the earnings process has been culminated.

FILM RENTAL COSTS

         Film  rental  costs are  accrued  based on the  applicable  box  office
         receipts  and either the  mutually  agreed upon firm terms  established
         prior to the opening of the picture or estimates of the final  mutually
         agreed upon  settlement,  which occurs at the conclusion of the picture
         run, subject to the film licensing arrangement.  Estimates are based on
         the  expected  success  of a film  over  the  length  of its run in the
         theatres.

ADVERTISING

         Advertising costs are expensed as incurred.  Such expense for the years
         ended December 31, 2004 and 2003 was  approximately  $5,000 and $7,000,
         respectively.


                                      F-62



                          PRITCHARD SQUARE CINEMA, LLC

                          NOTES TO FINANCIAL STATEMENTS

                 FOR THE YEARS ENDED DECEMBER 31, 2004 AND 2003

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - (CONTINUED)

CONCENTRATION OF CREDIT RISK

         Financial   instruments,   which   potentially   subject   Pavilion  to
         concentrations  of credit  risk,  to the  extent  they  exceed  federal
         depository  insurance  limits consist of cash. The Pavilion  places its
         cash with high credit quality  financial  institutions.  As of December
         31, 2004 and 2003 there were no uninsured cash balances.

FAIR VALUE OF FINANCIAL INSTRUMENTS

         Cash,  accounts  payable and accrued  liabilities  are reflected in the
         financial  statements at carrying value,  which approximates fair value
         because of the short-term  maturity of these instruments.  The carrying
         value of the Company's capital lease obligation approximates fair value
         because the interest rate used  represents  borrowing  rates  available
         with similar terms.

INCOME TAXES

         The Company is a limited  liability  company,  which is a  pass-through
         entity for federal and state income tax purposes.  The Company's income
         or loss is required to be  reported by the  Company's  members on their
         applicable income tax returns.

CAPITAL LEASE

         The Company leases the land,  building,  building  improvements and all
         theater equipment under a lease agreement with a third party. The lease
         has been accounted for as a capital lease in accordance  with Statement
         of Financial Accounting Standards No. 13, and accordingly,  the Company
         has  established  assets  under  capital  lease  and  a  capital  lease
         obligation on the accompanying  Balance Sheets. The Company records the
         monthly  minimum lease  commitments as a reduction to the capital lease
         obligation,  and records interest expense based on the lease's implicit
         interest rate. The Company records  depreciation expense on the theater
         equipment  over an  estimated  useful  life of six years.  The  Company
         records  depreciation expense on the building and improvements over the
         initial, noncancellable lease term of approximately 20 years.

NOTE 3 - RELATED PARTY INFORMATION

         The Company  maintains an agency  agreement with an affiliate to act as
         its exclusive  booking agent for films to be shown at the theatre.  The
         President of the affiliate is also the managing  member of the Company.
         The agreement with this entity expires during January 2016 and provides
         for fees in the amount of $208,000 per annum. The agreement  contains a
         provision  for early  termination  penalty  as  further  defined in the
         agreement.  In addition, this affiliate provides management services to
         the  Company.  Such amounts are  included in the  accompanying  Balance
         Sheets in the caption Payable to related party.

         Due to member represents short-term advances that are due on demand and
are non-interest bearing.


                                      F-63



                          PRITCHARD SQUARE CINEMA, LLC

                          NOTES TO FINANCIAL STATEMENTS

                 FOR THE YEARS ENDED DECEMBER 31, 2004 AND 2003

NOTE 4 - ACCRUED EXPENSES

         Accrued expenses consisted of the following as of December 31, 2004 and
2003:

                                                       DECEMBER 31,

                                                    2004         2003
                                                 --------     --------

          Accrued film rental payable            $680,126      890,218
          Sales tax payable                       294,768      212,754
          Accrued payroll                          21,767       23,915
                                                 $996,661     $996,661
                                                 --------     --------

NOTE 5 - COMMITMENTS

     Capital Leases

     Future minimum lease payments under the Company's capital lease
     as of December 31, 2004, are as follows:

     2005                                                           $ 1,871,571
     2006                                                             1,215,179
     2007                                                             1,245,559
     2008                                                             1,308,615
     2009                                                            19,245,232

     Minimum lease payments                                           26,162,854

     Less: amount representing interest                               18,715,742

     Subtotal                                                          7,447,112

     Less: current maturities of obligations under capital lease       1,871,571

         Obligations under capita lease, net of current maturities   $ 5,575,541

         Included in current maturities of obligations under capital lease as of
         December31, 2004 and 2003 is $686,030, and $265,000,  respectively,  of
         past due minimum rent payments owed by the Company to the landlord.

NOTE 6 - SALE OF BUSINESS ASSETS

         On February  11,  2005,  substantially  all of the assets and  business
         operations   (which   includes   assignment  of  the  Company's   lease
         obligation)  of Pritchard  were acquired by ADM Cinema  Corporation,  a
         wholly  owned  subsidiary  of  Access  Integrated  Technologies,   Inc.
         ("Access  IT").  The  total  consideration  for the  Pavilion  was $5.2
         million of which $3.3 million was a cash payment (less $500,000 held in
         escrow pending the completion of  construction  of an additional  movie
         theatre screen) and $1.7 million  represents a 5-year,  8% note payable
         and $200,000 was the estimated transaction fees. In connection with the
         acquisition, Access IT issued 40,000 shares of its unregistered Class A
         Common Stock to the landlord as  consideration  for  assignment  of the
         lease to ADM Cinema Corporation and the waiver of a security deposit.


                                      F-64



                      ACCESS INTEGRATED TECHNOLOGIES, INC.
         PRO FORMA UNAUDITED CONDENSED COMBINED STATEMENT OF OPERATIONS

                   FOR THE FISCAL YEARS ENDED MARCH 31, 2005

                      (IN THOUSANDS, EXCEPT PER SHARE DATA)

     The  following  selected  unaudited   financial  data  should  be  read  in
conjunction  with the  historical  consolidated  financial  statements of Access
Integrated  Technologies,  Inc.  ("AccessIT"),  FiberSat  Global  Services,  LLC
("FiberSat") and the Pavilion Movie Theater ("Pavilion Theatre"),  including the
notes  thereto,  and with  "Management's  Discussion  and  Analysis of Financial
Condition  and  Results  of  Operations".  The  following  unaudited  pro  forma
condensed combined  information is presented for illustrative  purposes only and
is not  necessarily  indicative  of the  results of  operations  that would have
occurred if the transactions had been actually completed at the dates indicated,
nor is it necessarily indicative of future results of operations of the combined
companies.  The unaudited pro forma condensed  combined  statement of operations
for the fiscal  year  ended  March 31,  2005 has been  prepared  to reflect  the
acquisition  of FiberSat and Pavilion as if the  acquisition  had occurred as of
April 1, 2004 by combining the separate  historical  statements of operations of
FiberSat for the nine months ended December 31, 2004,  the Pavilion  Theater for
the fiscal year ended December 31, 2004 and,  AccessIT for the fiscal year ended
March 31, 2005.

On November 17, 2004,  AccessIT completed the acquisition of FiberSat by issuing
540,000 shares of restricted Class A common stock and paying  approximately $381
in cash.  AccessIT also incurred direct  transaction costs of approximately $180
related to the FiberSat  acquisition.  In addition,  AccessIT 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. The
acquisition has been accounted for as a purchase in accordance with Statement of
Financial Accounting Standards No. 141.

On December 23, 2004, ADM Cinema  entered into an asset purchase  agreement with
Pritchard  Square  Cinema,  LLC,  a New  York  limited  liability  company  (the
"Seller"),   and  Norman  Adie,  the  Seller's   managing  member,  to  purchase
substantially all of the assets and certain liabilities of the Seller's Pavilion
Theatre (the "Pavilion  Acquisition").  On February 11, 2005 the  acquisition of
the Pavilion was completed. The purchase price included a cash payment of $3,300
(less $500 held in escrow pending the completion of certain  construction) and a
five-year 8% promissory  note for $1,700.  In addition,  ADM Cinema  assumed the
lease  covering the land,  building and  improvements  which is  classified as a
capital lease on the  consolidated  balance  sheet.  Also,  in  connection  with
renegotiating the lease, the Company issued 40,000  unregistered shares of Class
A Common Stock to the landlord of the Pavilion  Theatre,  which was valued by an
independent appraiser at $132.


                                      P-1




                                       ACCESS INTEGRATED TECHNOLOGIES, INC.

                          PRO FORMA UNAUDITED CONDENSED COMBINED STATEMENT OF OPERATIONS

                                    FOR THE FISCAL  YEAR ENDED  MARCH 31,  2005
                                (in  thousands,  except  share  and per  share data)

                                                                 HISTORICAL                        PRO-FORMA

                                                        (1)          (1)         (1)
                                                                  FIBERSAT     PRITCHARD
                                                                   GLOBAL       SQUARE      PRO-FORMA
                                                      ACCESSIT    SERVICES     CINEMA, LLC  ADJUSTMENTS       COMBINED
                                                                                                    
                                                    -----------   ---------    --------     ---------         ----------
Revenues                                            $    10,651   $   2,567    $  4,427     $      --            $17,645
Cost of revenues                                          5,811         740       3,688            --             10,239
                                                    -----------   ---------    --------     ---------         ----------
Gross profit                                              4,840       1,827         739            --              7,406
                                                    -----------   ---------    --------     ---------         ----------
Operating Expenses Selling, General and
Administrative                                            5,607         981          --            --              6,588
Provision for doubtful accounts                             640          --          --            --                640
Research and Development                                    666          --          --            --                666
Non-Cash Stock-Based Compensation                             4          --          --            --                  4
Depreciation and Amortization                             3,623         548         378           202   (2)        4,751
                                                             --          --          --          (108)  (3)         (108)
Impairments Loss                                             --         358          --          (358)  (4)           --
                                                    -----------   ---------    --------     ---------         ----------
Total Operating Expenses                                 10,540       1,887         378          (264)            12,541
                                                    -----------   ---------    --------     ---------         ----------
Income/ (Loss) From Operations                           (5,700)        (60)        361          (264)            (5,135)
                                                    -----------   ---------    --------     ---------         ----------
Interest Income                                               5           2          --            --                  7
Interest Expense                                           (605)       (120)     (1,259)           58   (5)       (1,926)
                                                             --          --          --          (134)  (6)         (134)
                                                             --          --          --          (532)  (7)         (532)
Other Non-Cash Interest Expenses                           (832)         --          --          (172)  (8)       (1,004)
Other Income, Net                                            23          --          --            --                 23
                                                    -----------   ---------    --------     ---------         ----------
Net Loss Before Income Taxes and
minority interest in subsidiary                          (7,109)       (178)       (898)         (516)            (8,701)
Income Tax Benefit
(Expense)                                                   311          (5)         --            --                306
                                                    -----------   ---------    --------     ---------         ----------
Net Loss before minority interest in
subsidiary                                           $   (6,798)       (183)       (898)         (516)            (8,395)
Minority Interest in subsidiary                              10          --          --            --                 10
Net Loss Available to Common
Stockholders                                         $   (6,788)   $   (183)   $   (898)        $(516)        $   (8,385)
Net Loss Available to Common
Stockholders Per Common Share Basic
and Diluted                                          $    (0.70)   $     --    $     --                       $    (0.83)
Weighted Average Number of Common
Shares Outstanding Basic and Diluted                  9,668,876          --          --           376  (9)    10,045,369


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

(1)      Statement of  Operations  presented for AccessIT are for the year ended
         March 31, 2005,  which include  results of operations for FiberSat from
         its date of acquisition of November 17, 2004, and for Pavilion from its
         date of  acquisition  on February  10, 2005.  Statement  of  Operations
         presented for FiberSat is for the nine months ended September 30, 2004.
         Statement  of  Operations  presented  for the  Pavilion is for the year
         ended December 31, 2004.

(2)      Represents  depreciation & amortization  on the  preliminary  appraised
         values  of  the  acquired  assets  in  connection  with  the  Pavilion
         acquisition.

                                      P-2


(3)      Represents an adjustment  to exclude  depreciation  on assets that were
         retained by the seller in connection with the FiberSat acquisition.

(4)      Represents the exclusion of the impairment  loss related to assets that
         were   retained  by  the  seller  in   connection   with  the  FiberSat
         acquisition. The underlying assets were contractually excluded from the
         acquisition, therefore the related impairment loss was removed from the
         pro forma statement of operations.

(5)      Represents  a reduction of interest  expense due to certain  leases and
         notes payable  retained by the seller in  connection  with the FiberSat
         acquisition.

(6)      Represents adjustment for additional interest expense from the issuance
         of $1,700 in 8% notes related to the Pavilion acquisition.

(7)      Represents adjustment for additional interest expense from the issuance
         of  $7,600  in  7%  convertible  notes  issued  to  fund  the  Pavilion
         acquisition and for working capital.

(8)      Represents  additional  non-cash  interest expense  associated with the
         warrants connected to the 7% convertible notes issued 2/10/05.

(9)      Represents an additional 341,753 shares to reflect the full year impact
         of the  issuance  of  540,000  shares  issued  in  connection  with the
         FiberSat  acquisition.   Also reflects an  additional  34,740 shares to
         reflect the full year impact of the 40,000  shares issued in connection
         with the Pavilion acquisition.


                                      P-3


You should rely only on the information  contained in this  prospectus.  We have
not authorized  anyone to provide you with any  information  different from that
contained in this  prospectus.  We are offering to sell,  and seeking  offers to
buy, shares of our Class A Common Stock only in jurisdictions  where such offers
and sales  are  permitted.  The  information  contained  in this  prospectus  is
accurate  only as of the  date of this  prospectus,  regardless  of the  date of
delivery of this  prospectus or of any sale of our Class A Common Stock. In this
prospectus,  "Access Integrated Technologies,  Inc.," "we," "us", "the company",
"AccessIT" and "our company" refer to Access Integrated Technologies, Inc.

                                TABLE OF CONTENTS

                                                                            PAGE

Prospectus summary........................................................     2
Risk factors..............................................................    10
Forward-looking statements................................................    20
Use of proceeds...........................................................    20
Capitalization............................................................    21
Price Range of Common Stock ..............................................    23
Dividend policy...........................................................    23
Selected historical and pro forma financial data..........................    24
Management's discussion and analysis of financial condition and results
of operations.............................................................    28
Business..................................................................    42
Employees.................................................................    54
Property..................................................................    54
Legal Proceedings.........................................................    55
Management................................................................    57
Related party transactions................................................    70
Principal stockholders....................................................    73
Description of securities.................................................    75
Plan of Distribution......................................................    81
Transfer agent............................................................    81
Legal matters.............................................................    81
Experts...................................................................    81
Changes in and disagreements with accountants on accounting and financial
disclosure................................................................    81
Where you can find more information.......................................    82
Index to financial statements.............................................   F-1
Pro Forma Financial Information ..........................................   P-1


                                  40,308 Shares

                              Class A Common Stock

                                   PROSPECTUS

                                 _________, 2005






                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     The amended and restated certificate of incorporation and the bylaws of the
Registrant  provide that the Registrant shall indemnify its officers,  directors
and certain  others to the fullest  extent  permitted  by the  Delaware  General
Corporation  Law.  Section 145 of the Delaware  General  Corporation Law, or the
DGCL, provides in pertinent part as follows:

     (a) A  corporation  may  indemnify  any  person who was or is a party or is
threatened to be made a party to any  threatened,  pending or completed  action,
suit or proceeding,  whether civil,  criminal,  administrative  or investigative
(other  than an action by or in the right of the  corporation)  by reason of the
fact  that  he  is or  was  a  director,  officer,  employee  or  agent  of  the
corporation,  or is or was  serving  at the  request  of  the  corporation  as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other  enterprise,  against  expenses  (including  attorneys'
fees),  judgments,  fines and amounts paid in settlement actually and reasonably
incurred by him in connection  with such action,  suit or proceeding if he acted
in good faith and in a manner he reasonably  believed to be in or not opposed to
the best interests of the corporation,  and, with respect to any criminal action
or proceeding,  had no reasonable cause to believe his conduct was unlawful. The
termination of any action,  suit or proceeding by judgment,  order,  settlement,
conviction,  or upon a plea of nolo contendere or its equivalent,  shall not, of
itself,  create a presumption that the person did not act in good faith and in a
manner  which  he  reasonably  believed  to be in or not  opposed  to  the  best
interests  of the  corporation,  and,  with  respect to any  criminal  action or
proceeding, had reasonable cause to believe that his conduct was unlawful.

     (b) A  corporation  may  indemnify  any  person who was or is a party or is
threatened to be made a party to any threatened,  pending or completed action or
suit by or in the right of the corporation to procure a judgment in its favor by
reason of the fact that he is or was a director,  officer,  employee or agent of
the  corporation,  or is or was serving at the request of the  corporation  as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other enterprise against expenses (including attorneys' fees)
actually  and  reasonably  incurred  by him in  connection  with the  defense or
settlement  of such  action or suit if he acted in good faith and in a manner he
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
corporation and except that no  indemnification  shall be made in respect of any
claim,  issue or matter as to which such person  shall have been  adjudged to be
liable  to the  corporation  unless  and only to the  extent  that the  Court of
Chancery or the court in which such action or suit was brought  shall  determine
upon application that,  despite the adjudication of liability but in view of all
the circumstances of the case, such person is fairly and reasonably  entitled to
indemnity  for such  expenses  which the Court of  Chancery  or such other court
shall deem proper.

     (c) To the  extent  that a  present  or former  director  or  officer  of a
corporation  has been  successful  on the merits or  otherwise in defense of any
action,  suit  or  proceeding  referred  to in  subsections  (a) and (b) of this
Section,  or in  defense  of any  claim,  issue or matter  therein,  he shall be
indemnified against expenses (including attorneys' fees) actually and reasonably
incurred by him in connection therewith.

     (d) Any  indemnification  under  subsections  (a)  and (b) of this  Section
(unless ordered by a court) shall be made by the corporation  only as authorized
in the specific case upon a determination that indemnification of the present or
former  director,  officer,  employee  or agent is proper  in the  circumstances
because he has met the  applicable  standard of conduct set forth in subsections
(a) and (b) of this Section.  Such determination shall be made with respect to a
person who is a director or officer at the time of such  determination  (1) by a
majority  vote of  directors  who  are  not  parties  to  such  action,  suit or
proceeding, even though less than a quorum, (2) by a committee of such directors
designated by majority vote of such  directors,  even though less than a quorum,
(3) if  there  are no  such  directors,  or if  such  directors  so  direct,  by
independent legal counsel in a written opinion or (4) by the stockholders.

     (e) Expenses (including attorneys' fees) incurred by an officer or director
in defending any civil,  criminal,  administrative or investigative action, suit
or proceeding may be paid by the corporation in advance of the final disposition
of such  action,  suit or  proceeding  upon receipt of an  undertaking  by or on
behalf of such  director or officer to repay such amount if it shall  ultimately
be determined  that he is not entitled to be indemnified  by the  corporation as
authorized in this section.  Such expenses (including  attorneys' fees) incurred
by former  directors  and officers or other  employees and agents may be so paid
upon such terms and conditions, if any, as the corporation deems appropriate.

     (f) The indemnification and advancement of expenses provided by, or granted
pursuant to, the other subsections of this Section shall not be deemed exclusive
of any other rights to which those seeking  indemnification  or  advancement  of
expenses may be entitled under any bylaw,  agreement,  vote of  stockholders  or
disinterested directors or otherwise, both as to action in his official capacity
and as to action in another capacity while holding such office.

     (g) A  corporation  shall have power to purchase and maintain  insurance on
behalf of any person,  who is or was a director,  officer,  employee or agent of
the  corporation,  or is or was serving at the request of the  corporation  as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other enterprise  against any liability  asserted against him
and incurred by him in any such capacity,  or arising out of his status as such,
whether or not the  corporation  would have the power to  indemnify  him against
such liability under this Section.

     (h) For purposes of this  Section,  references to "the  corporation"  shall
include, in addition to the resulting corporation,  any constituent  corporation
(including  any  constituent of a constituent)  absorbed in a  consolidation  or
merger which, if its separate existence had continued,  would have had power and
authority to indemnify its directors, officers, and employees or agents, so that
any  person  who is or was a  director,  officer,  employee  or  agent  of  such
constituent corporation, or is or was serving at the request of such constituent
corporation as a director,  officer,  employee or agent of another  corporation,
partnership,  joint venture, trust or other enterprise,  shall stand in the same
position  under  this  Section  with  respect  to  the  resulting  or  surviving
corporation as he would have with respect to such constituent corporation if its
separate existence had continued.

     (i) For purposes of this Section,  references to "other  enterprises" shall
include employee  benefit plans;  references to "fines" shall include any excise
taxes  assessed on a person  with  respect to any  employee  benefit  plan;  and
references  to  "serving at the request of the  corporation"  shall  include any
service as a  director,  officer,  employee or agent of the  corporation,  which
imposes duties on, or involves services by, such director, officer, employee, or
agent of the corporation, which imposes duties on, or involves services by, such
director,  officer, employee, or agent with respect to an employee benefit plan,
its participants or beneficiaries; and a person who acted in good faith and in a
manner he  reasonably  believed to be in the  interest of the  participants  and
beneficiaries  of an  employee  benefit  plan shall be deemed to have acted in a
manner "not opposed to the best interests of the  corporation" as referred to in
this Section.

     (j) The indemnification and advancement of expenses provided by, or granted
pursuant to, this Section shall,  unless  otherwise  provided when authorized or
ratified,  continue  as to a person  who has ceased to be a  director,  officer,
employee  or agent and shall inure to the  benefit of the heirs,  executors  and
administrators of such a person.

     As  permitted  by Section  102(b)(7)  of the DGCL,  Article  Sixteen of the
Registrant's  amended and restated  certificate of incorporation  eliminates the
personal  liability  of the  Registrant's  directors to the  Registrant  and its
stockholders  for monetary  damages for breaches of their fiduciary  duties as a
director except, as set forth in said Section  102(b)(7),  for (i) any breach of
the director's duty of loyalty to the Registrant and its stockholders,  (ii) any
act or omission not in good faith or which involves intentional  misconduct or a
knowing  violation of law,  (iii)  illegal  dividend  payments,  redemptions  or
repurchases under Section 174 of the DGCL or (iv) any transaction from which the
director derives an improper personal benefit.

     Reference is made to Section 7 of the Underwriting  Agreement  (Exhibit 1.1
hereto),  which provides for certain  indemnification  (or  contribution) by the
underwriters of the Registrant and certain of its officers and directors.

ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

     The  following  table  presents  the costs and  expenses  payable  by us in
connection  with the sale of our  Class A common  stock  being  registered.  All
amounts are estimates except for the SEC registration fee and the American Stock
Exchange listing fee.

       SEC registration fee...............................$               60.68*

       American Stock Exchange listing fee.................           46,500.00*
       Printing expenses...................................           13,000.00*
       Legal fees and expenses.............................           15,000.00
       Accounting fees and expenses........................           15,000.00
       Miscellaneous fees and expenses.....................            5,000.00
                                                                    ------------
       Total:                                            $            94,560.68

                                    * Previously paid in connection with our IPO

ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES.

         The Registrant and MidMark  entered into a Preferred Stock and Warrants
Purchase  Agreement,  dated as of November 27, 2002,  whereby MidMark  purchased
from the Registrant  (i) 4,976,391  shares of Series B Preferred  Stock,  (ii) a
contingent  warrant  to  purchase  up  to  381,909  shares  (and,  upon  certain
conditions,  an additional  38,526 shares) of the Class A common stock,  (iii) a
contingent  warrant  to  purchase  up  to  144,663  shares  (and,  upon  certain
conditions, an additional 14,593 shares) of the Class A common stock, and (iv) a
contingent warrant to purchase up to 100,401 shares of the Class A common stock,
for an aggregate  purchase  price of $2.5 million.  The  Registrant  received an
executed   Accredited   Investor   Certification  from  MidMark  and  relied  on
registration  exemptions  under Rule 506 of Regulation D under, and Section 4(2)
of, the Securities Act.

         From March 2002 to August  2002,  the  Registrant  borrowed  from,  and
issued five-year  promissory notes (each bearing interest at 8% per year) to, A.
Dale Mayo,  Brett E. Marks,  CMNY,  and several  other  investors  the aggregate
principal  amount of $3.175 million.  In connection with these five-year  notes,
the Registrant  granted to such investors ten-year warrants to purchase up to an
aggregate of 317,500  shares of our Class A common stock at an exercise price of
$.05 per warrant share, or $15,875 in the aggregate.  The Registrant received an
executed  Accredited  Investor  Certification  from each of such  investors  and
relied on  registration  exemptions  under Rule 506 of  Regulation D under,  and
Section 4(2) of, the Securities Act.

         In December 2002, the  Registrant  granted the following  shares of its
Class A common stock as  compensation  for services  rendered:  Gary Loffredo --
20,000;  Jeff  Butkovsky  -- 15,000;  Brian Pflug -- 20,000;  and Dale Morris --
5,000. In connection with the granting of these shares, four of the Registrant's
founders  returned 60,000 shares, in the aggregate,  of the Registrant's  common
stock  outstanding,  consisting  of 30,000  shares  of Class A common  stock and
30,000 shares of Class B common stock.

         In  June  and  July  2003,  we  borrowed  from,  and  issued  five-year
promissory  notes to, several other investors the aggregate  principal amount of
$1.23 million.  In connection  with these  five-year  notes,  we granted to such
investors  ten-year warrants to purchase up to an aggregate of 123,000 shares of
our Class A common  stock at an  exercise  price of $.05 per warrant  share,  or
$6,150 in the aggregate.

         In August 2003, one of the investors of the one-year  promissory  notes
exercised its attached  warrants to purchase  6,902 shares of our Class A common
stock by paying $345, and two of the investors of the five-year promissory notes
exercised  their  attached  warrants to purchase  106,000  shares of our Class A
common stock by paying $5,300.

         In September 2003, several holders of our one-year and five- year notes
exercised  the  warrants  attached  thereto to purchase an  aggregate of 307,787
shares of Class A common stock by paying $15,389.

         In October 2003,  several  holders of our one-year and five-year  notes
exercised  the  warrants  attached  thereto to purchase an  aggregate  of 40,118
shares of Class A common stock by paying $2,006.

         In September 2003, we and MidMark  entered into an Exchange  Agreement,
whereby  we agreed to issue,  upon and  subject  to the  completion  of our IPO,
2,207,976  shares  of  Class A common  stock  to  MidMark  in  exchange  for its
agreement  to (i)  convert  all of its shares of Series A and Series B preferred
stock into shares of Class A common stock,  (ii) exchange  warrants  exercisable
for shares of Class A common stock for 320,000  shares of Class A common  stock,
(iii)  exercise a warrant  to  purchase  up to 144,663  shares of Class A common
stock (143,216 shares on a  cashless-exercise  basis) and (iv) to accept 104,175
shares of Class A common  stock as  payment of  accrued  dividends  on shares of
Series A and Series B preferred stock held by such stockholder.

         In November 2003, we issued 400,000  unregistered shares of our Class A
common  stock  as  partial  consideration  for  our  acquisition  of  all of the
outstanding common stock of Hollywood SW.

         On January 9, 2004, we issued 100,000  unregistered shares of our Class
A common  stock as  partial  consideration  for our  acquisition  for all of the
outstanding common stock of Managed Services.

         On March 24, 2004, we exchanged $2.5 million and $1.7 million aggregate
principal amount of five-year  promissory notes for shares of our Class A common
stock and for convertible  notes,  convertible into shares of our Class A common
stock, respectively.  Pursuant to this transaction,  we issued 707,477 shares of
Class A common stock and $1.7 million aggregate  principal amount of convertible
notes,  which as of March 1, 2005 were  convertible  into a maximum  of  310,857
shares of Class A common stock.

         On March 29, 2004,  we entered into an Asset  Purchase  Agreement  with
Boeing to acquire certain assets of Boeing Digital, a unit of Boeing. As partial
consideration for the acquired assets, we issued 53,534  unregistered  shares of
our Class A common stock to Boeing.

         On May 26,  2004,  we  entered  into an  agreement  with the  holder of
750,000  shares of  AccessDM.  AccessDM's  common stock to exchange all of their
shares for 31,300 unregistered shares of our Class A common stock.

         On June 4, 2004, we issued 1,217,500 unregistered shares of our Class A
common  stock  pursuant  to a private  placement  with  institutional  and other
accredited  investors.  Additionally,  we  issued  warrants  to  the  investors,
exercisable  upon  receipt,  to purchase up to 243,500  shares of Class A common
stock at an  exercise  price of $4.80 per share and  warrants  to the  placement
agent,  exercisable  upon  receipt,  to purchase up to 60,875  shares of Class A
common stock at an exercise  price of $4.80 per share.  We registered the resale
of all of the 1,217,500 shares and the 304,375 shares underlying the warrants on
a registration  statement on Form SB-2, which was declared  effective by the SEC
on July 20, 2004.

         On October 19, 2004, we entered into an Asset  Purchase  Agreement with
FiberSat  to acquire  substantially  all of the assets of  FiberSat.  As partial
consideration for the acquired assets, we initially issued 500,000  unregistered
shares of our Class A common  stock to certain  members of  FiberSat  and repaid
certain  liabilities  of  FiberSat  with 40,000  unregistered  shares of Class A
common stock and $381,000 in cash.  The shares issued to FiberSat  members carry
piggyback  registration  rights.  Some of the members  exercised their piggyback
registration  rights and we registered  the resale of 400,525 shares out of such
500,000  shares on a  registration  statement  on Form S-3,  which was  declared
effective by the SEC on March 21, 2005.

         On October 26, 2004, we entered into a stock  purchase  agreement  with
certain investors,  whereby we issued 282,776 unregistered shares of our Class A
common stock at $3.89 per share for gross proceeds of $1.1 million. These shares
carry  piggyback  and demand  registration  rights,  at the sole  expense of the
investors.  The investors  exercised their piggyback  registration rights and we
registered the resale of all of the 282,776  shares on a registration  statement
on Form S-3, which was declared effective by the SEC on March 21, 2005.

         On February 10, 2005,  we issued  Convertible  Debentures to a group of
institutional   investors  for  aggregate   proceeds  of  $7.6  million,   which
convertible  debentures are initially  convertible  into 1,867,332 shares of our
Class A common stock,  based upon an initial conversion price of $4.07 per share
subject  to  adjustment  from  time to  time.  Additionally,  we  issued  to the
investors the Convertible  Debentures  Warrants to purchase up to 560,197 shares
of our Class A common stock,  at an initial  exercise  price of $4.44 per share,
subject  to  adjustments  from  time to  time.  Such  warrants  are  exercisable
beginning on  September  9, 2005 until 5 years  thereafter.  We  registered  the
resale  of all of the  shares  underlying  the  Convertible  Debentures  and the
Convertible  Debentures Warrants on a registration  statement on Form S-3, which
was declared effective by the SEC on March 21, 2005.

         On February 11, 2005, we consummated the  acquisition of  substantially
all of the assets of the Pavilion Theatre, including certain leased property. In
connection therewith, we issued 40,000 unregistered shares of our Class A common
stock to a landlord such leased  property as  consideration  for the  landlord's
waiver of our requirement to make a security deposit under the lease.

         On July 19, 2005,  we  consummated  the July 2005 Private  Placement of
1,909,115  shares  of Class A common  stock at $9.50 per share and the July 2005
Warrants  to  purchase  up to  477,275  shares  of Class A common  stock  for an
aggregate amount of $18.1 million. The July 2005 Warrants have an exercise price
of $11.00 per share of Class A common stock, are exercisable  beginning February
19, 2006 until five years thereafter. The July 2005 Warrants are callable by the
Company, subject to certain conditions, after the later of (i) February 19, 2006
and (ii) the  date on  which  the  registration  statement  required  under  the
registration rights agreement  referenced below is declared effective;  provided
that the  trading  price of the Class A common  stock is 200% of the  applicable
exercise price for 20  consecutive  trading days. We have agreed to register the
resale  of all of the  shares  sold and the  shares  underlying  the  July  2005
Warrants within 30 days of the closing. If, among other things, the registration
statement  is not filed within 30 days or is not  declared  effective  within 90
days (120 days in the event of an SEC review), then cash delay payments equal to
1% of the offering proceeds per month will apply.

         The sales of the above  securities  were  determined  to be exempt from
registration  under  the  Securities  Act in  reliance  on Rule  701  under  the
Securities  Act,  Section  4(2)  of  the  Securities  Act  and/or  Regulation  D
promulgated  thereunder  as  transactions  by an issuer not involving any public
offering or transactions under compensation benefit plans and contracts relating
to  compensation  as provided  under Rule 701. In addition,  the  purchasers  of
securities in each such transaction  represented their intentions to acquire the
securities for investment  only and not with a view to or for sale in connection
with any distribution  thereof and appropriate legends were affixed to the share
certificates  issue in these  transactions.  All purchasers had adequate access,
through  their  relationships  with us,  to  information  about  us.  The  above
transactions do not reflect the one-for-five reverse stock split effective as of
September 18, 2003.

ITEM 27.  EXHIBITS.

EXHIBIT

NUMBER         DESCRIPTION OF DOCUMENT

1.1      --    Form of  Underwriting  Agreement  between the  Registrant and the
               underwriter  to  the   Registrant's   November  10,  2003  Public
               Offering. (3)

2.1      --    Stock  Purchase  Agreement,  dated  July 17,  2003,  between  the
               Registrant and Hollywood Software, Inc. and its stockholders. (1)

2.2      --    Exchange  Agreement,  dated as of September 17, 2003, between the
               Registrant and MidMark Equity Partners II, L.P. (2)

2.3      --    Amendment No. 1 to Stock Purchase Agreement, dated as of November
               3, 2003,  between and among the Registrant,  Hollywood  Software,
               Inc., the selling stockholders and Joseph Gunnar & Co., LLC. (3)

2.4      --    Stock Purchase  Agreement,  dated as of December 22, 2003,  among
               the Registrant, Concurrent Technologies, Inc. and Erik B. Levitt.
               (4)

2.5      --    Asset Purchase Agreement, dated as of March 29, 2004, between the
               Registrant and The Boeing Company. (5)

2.6      --    Form of Exchange  Agreement (debt for equity),  dated as of March
               24, 2004, between the Registrant and each investor taking part in
               the March 24, 2004 exchange offering. (6)

2.7      --    Form of Exchange Agreement (debt for debt), dated as of March 24,
               2004, between the Registrant and each investor taking part in the
               March 24, 2004 exchange offering. (6)

2.8      --    Securities  Purchase  Agreement,  dated as of June 2, 2004, among
               the Registrant and certain investors. (7)

2.9      --    Asset Purchase Agreement, dated as of October 19, 2004, among the
               Registrant,  FiberSat  Global  Services,  Inc.,  FiberSat  Global
               Services LLC, Richard Wolfe, Ravi Patel, McKebben Communications,
               Globecomm  Systems,  Inc.,  Timothy  Novoselski,  Scott Smith and
               Farina. (11)

2.10     --    Asset Purchase  Agreement,  dated as of December 23, 2004,  among
               ADM Cinema  Corporation,  Pritchard Square Cinema, LLC and Norman
               Adie. (13)

2.11     --    Stock Purchase Agreement, dated as of October 26, 2004, among the
               Registrant and the purchasers identified therein. (13)

2.12     --    Securities  Purchase  Agreement,  dated as of  February  9, 2005,
               among the Registrant and certain investors. (12)

2.13     --    Securities Purchase  Agreement,  dated as of July 19, 2005, among
               the Registrant and certain investors. (19)

3.1      --    Fourth Amended and Restated  Certificate of  Incorporation of the
               Registrant. (4)

3.2      --    Bylaws of the Registrant. (1)

4.1      --    Form of Warrant Agreement (with Warrant Certificates) between the
               Registrant and the lead underwriter. (3)

4.2      --    Specimen certificate representing Class A common stock. (3)

4.3      --    Promissory note issued by the Registrant to ColoSolutions,  Inc.,
               dated November 27, 2002.  (1) 4.4  Promissory  note issued by the
               Registrant to holders of ten-year warrants. (1)

4.5      --    Form  of note  to be  issued  by the  Registrant  to the  selling
               stockholders of Hollywood Software, Inc. (1)

4.6      --    Form of Pledge and Security Agreement between the Registrant, the
               selling  stockholders of Hollywood Software,  Inc. and the pledge
               agent. (1)

4.7      --    Promissory  note dated  November 3, 2003 issued by the Registrant
               to David Gajda. (3)

4.8      --    Promissory  note dated  November 3, 2003 issued by the Registrant
               to Robert Jackovich. (3)

4.9      --    Pledge and  Security  Agreement,  dated as of  November  3, 2003,
               between the Registrant and the selling  stockholders of Hollywood
               Software, Inc. (3)

4.10     --    Registration  Rights  Agreement,  dated as of  January  9,  2004,
               between the Registrant and Erik B. Levitt. (4)

4.11     --    Promissory  note dated March 29, 2004 issued by the Registrant to
               The Boeing Company. (5)

4.12     --    Registration  Rights  Agreement,  dated  as of  March  29,  2004,
               between the Registrant and The Boeing  Company.  (5)

4.13     --    Form of Subordinated  Convertible Promissory Note, dated March
               24, 2004,  issued by the Registrant to each investor  taking part
               in the March 24, 2004 exchange offering. (6)

4.14     --    Form of  Registration  Rights  Agreement,  dated as of March  24,
               2004, between the Registrant and each investor taking part in the
               March 24, 2004 exchange offering. (6)

4.15     --    Form of Warrant,  dated June 2004, issued to purchasers  pursuant
               to Securities Purchase Agreement, dated as of June 1, 2004, among
               the Registrant and certain investors. (7)

4.16     --    Form of Warrant,  dated June 2004,  issued to placement  agent in
               connection with Securities Purchase  Agreement,  dated as of June
               1, 2004, among the Registrant and certain investors. (7)

4.17     --    Registration  Rights  Agreement,  dated as of June 2004, among
               the Registrant and certain  investors.  (7)

4.18     --    Promissory  Note,   dated  November  14,  2003,   issued  by  the
               Registrant to David Gajda. (8)

4.19     --    Promissory  Note,   dated  November  14,  2003,   issued  by  the
               Registrant to Robert Jackovich.(8)

4.20     --    Registration  Rights  Agreement,  dated as of  November  8, 2004,
               among the Registrant and certain investors. (13)

4.21     --    Form of  Subsidiary  Guarantee  to be  entered  into  by  certain
               subsidiaries  of  the  Registrant   pursuant  to  the  Securities
               Purchase  Agreement,  dated as of  February  9,  2005  among  the
               Registrant and the several investors party thereto. (12)

4.22     --    Form of Debenture to be issued to the purchasers  pursuant to the
               Securities Purchase Agreement, dated as of February 9, 2005 among
               the Registrant and the several investors party thereto. (12)

4.23     --   Form of Warrant to be issued to the  purchasers  pursuant  to the
               Securities Purchase Agreement, dated as of February 9, 2005 among
               the Registrant and the several investors party thereto. (12)

4.24     --    Form of Registration  Rights Agreement,  among the Registrant and
               certain investors pursuant to the Securities  Purchase Agreement,
               dated as of February 9, 2005 among the Registrant and the several
               investors party thereto. (12)

4.25     --    Form of Warrant,  issued to purchasers pursuant to the Securities
               Purchase Agreement, dated as of July 19, 2005. (19)

4.26     --    Form of Registration  Rights Agreement,  among the Registrant and
               certain investors pursuant to the Securities  Purchase Agreement,
               dated as of July 19, 2005. (19)

5.1      --    Opinion of Kirkpatrick & Lockhart LLP. (3)

5.2      --    Opinion  of  Gary  S.  Loffredo,  Esq,  General  Counsel  of  the
               Registrant. (17)

10.1     --    Employment  Agreement,  dated as of July 1,  2000  (as  amended),
               between the Registrant and A. Dale Mayo. (1)

10.2     --    Employment  Agreement,  dated as of April 10,  2000,  between the
               Registrant and Kevin Farrell. (1)

10.3     --    Form of Employment  Agreements between Hollywood  Software,  Inc.
               and David Gajda/Robert Jackovich. (1)

10.4     --    First  Amended  and  Restated  2000  Stock  Option  Plan  of  the
               Registrant. (1)

10.5     --    Amendment  No. 1 to the First  Amended  and  Restated  2000 Stock
               Option Plan of the Registrant. (2)

10.6     --    Asset Purchase Agreement,  dated as of November 16, 2001, between
               the Registrant and BridgePoint International (USA), Inc. (1)

10.7     --    Asset Purchase  Agreement,  dated as of October 10, 2002, between
               the Registrant,  R.E. Stafford,  Inc. d/b/a ColoSolutions and Cob
               Solutions Global Services, Inc. (1)

10.8     --    Services Distribution Agreement, dated July 17, 2001, between the
               Registrant and Managed Storage International, Inc. (1)

10.9     --    License  Agreement  between the Registrant and AT&T Corp.,  dated
               July 31, 2001. (1)

10.10    --    Master  Agreement for Colocation Space between the Registrant (by
               assignment  from Cob  Solutions  Global  Services,  Inc.) and KMC
               Telecom VI LLC dated April II, 2002. (1)

10.11    --    License  Agreement  between the Registrant  (by  assignment  from
               Bridgepoint International (USA), Inc.) and Zone
               Telecom, Inc. dated February 27, 2001. (1)

10.12    --    Lease Agreement, dated as of May 23, 2000, between the Registrant
               (formerly Fibertech & Wireless,  Inc.) and 55 Madison Associates,
               LLC. (1)

10.13    --    Agreement  of  Lease,  dated as of July  18,  2000,  between  the
               Registrant  and 1-10  Industry  Associates,  LLC. (1) 10.14 Lease
               Agreement,  dated as of August 28, 2000,  between the  Registrant
               (formerly Fibertech & Wireless,  Inc.) and RFG Co. Ltd. (1) 10.15
               Letter Amendment to the Lease  Agreement,  dated August 28, 2000,
               between the Registrant (formerly Fibertech & Wireless,  Inc.) and
               RFG Co. Ltd. (1)

10.16    --    First  Amendment to the Lease,  dated August 28, 2000 between the
               Registrant (formerly Fibertech & Wireless, Inc.) and RFG Co. Ltd.
               dated October 27, 2000. (1)

10.17    --    Agreement  of Lease,  dated as of January 18,  2000,  between the
               Registrant  (by   assignment   from   BridgePoint   International
               (Canada), Inc.) and 75 Broad, LLC. (1)

10.18    --    Additional  Space  and Lease  Modification  to the  Agreement  of
               Lease,  dated as of January 18, 2000,  between the Registrant (by
               assignment from BridgePoint  International (Canada), Inc.) and 75
               Broad, LLC dated May 16, 2000. (1)

10.19    --    Second  Additional Space and Lease  Modification to the Agreement
               of Lease,  dated as of January 18, 2000,  between the  Registrant
               (by assignment from BridgePoint International (Canada), Inc.) and
               75 Broad, LLC dated August 15, 2000. (1)

10.20    --    Lease  Agreement,  dated as of  January  17,  2001,  as  amended,
               between the Registrant (by assignment  from R. E. Stafford,  Inc.
               d/b/a ColoSolutions) and Union National Plaza I, Inc. (1)

10.21    --    Lease  Agreement,  dated as of  February  6,  2001,  between  the
               Registrant  (by  assignment  from  R.  E.  Stafford,  Inc.  d/b/a
               ColoSolutions)  and  Granite -- Wall Street  Limited  Partnership
               (successor in interest to Duffy Wall Street L.L.C.). (1)

10.22    --    Indenture  Agreement,  dated  as of May  22,  2001,  between  the
               Registrant  (by  assignment  from  R.  E.  Stafford,  Inc.  d/b/a
               ColoSolutions) and Research Boulevard Partnership. (1)

10.23    --    Lease  Agreement,  dated as of  January  22,  2001,  between  the
               Registrant  (by  assignment  from  ColoSolutions  L.L.C.) and 340
               Associates, L.L.C. (1)

10.24    --    Lease  Agreement,  dated as of September  29,  2002,  between the
               Registrant  (by  assignment  from  R.  E.  Stafford,  Inc.  d/b/a
               ColoSolutions) and Jerry J. Howard and Eddy D. Howard. (1)

10.25    --    Office  Lease,  dated  as  of  February  22,  2001,  between  the
               Registrant  (by  assignment  from  R.  E.  Stafford,  Inc.  d/b/a
               ColoSolutions) and One Liberty Place, L.C. (1)

10.26    --    Commercial  Property Lease between Hollywood  Software,  Inc. and
               Hollywood Media Center, LLC, dated January 1, 2000. (1)

10.27    --    Lease, dated as of February 1, 1999, between Hollywood  Software,
               Inc. and Spieker  Properties,  L. P. (1) 10.28 First Amendment to
               Lease, dated as of February 1, 1999, between Hollywood  Software,
               Inc. and Spieker Properties, L.P. dated May 10, 2000. (1)

10.29    --    Second Amendment to Lease,  dated as of February 1, 1999, between
               Hollywood  Software,  Inc.  and Spieker  Properties,  L.P.  dated
               February 16, 2001. (1)

10.30    --    Third Amendment to Lease,  dated as of February 1, 1999,  between
               Hollywood   Software,   Inc.  and  EOP-BREA  Park  Centre,   L.P.
               (successor in interest to Spieker  Properties,  L.P.), dated June
               27, 2002. (1)

10.31    --    Consulting Agreement between the Registrant (formerly Fibertech &
               Wireless, Inc.) and Harvey Marks dated June 2000. (1)

10.32    --    Independent Contractor Agreement, dated July31, 2003, between the
               Registrant  and  Kevin  Booth.  (1)  10.33  Universal   Transport
               Exchange License and Option Agreement,  dated August 13, 2003, by
               and between the Registrant and Universal Access, Inc. (2)

10.34    --    Employment  Agreement,  dated as of January 9, 2004,  between the
               Registrant and Erik B. Levitt. (4)

10.35    --    Confidentiality, Inventions and Noncompete Agreement, dated as of
               January 9, 2004, between the Registrant and Erik B. Levitt. (4)

10.36    --    Employment Agreement,  dated as of November 21, 2003, between the
               Registrant  and Russell  Wintner.  (8) 10.37 Fourth  Amendment to
               Lease  Agreement,  dated as of  February  11,  2005,  between ADM
               Cinema Corporation and OLP Brooklyn Pavilion LLC. (17 )

10.38    --    Amendment  No. 2 to First  Amended and Restated 2000 Stock Option
               Plan of the Registr(16)

16.1     --    Letter from  PricewaterhouseCoopers LLP, dated September 10, 2004
               regarding change in certifying accountants. (10)

21.1     --    List of Subsidiaries. (18)

23.1     --    Consent of Kirkpatrick & Lockhart LLP. (3)

23.2     --    Consent of Gary S. Loffredo, Esq. (15)

23.3     --    Consent of PricewaterhouseCoopers LLP.*

23.4     --    Consent of Eisner LLP.*

23.5     --    Consent of Singer Lewak Greenbaum & Goldstein LLP.*

23.6     --    Consent of Amper, Politziner & Mattia, P.C.*

24.1     --    Power of Attorney (included on signature page). (1)


* Filed herewith.

Documents Incorporated Herein by Reference:

(1) Previously  filed with the  Securities and Exchange  Commission on August 6,
2003 as an exhibit to the Registrant's Registration Statement on Form SB-2 (File
No. 333-107711).

(2) Previously  filed with the  Securities and Exchange  Commission on September
22,  2003 as an  exhibit to the  Registrant's  Amendment  No. 1 to  Registration
Statement on Form SB-2 (File No. 333-107711).

(3) Previously filed with the Securities and Exchange  Commission on November 4,
2003 as an exhibit to the Registrant's Amendment No. 3 to Registration Statement
on Form SB-2 (File No. 333-107711).

(4) Previously filed with the Securities and Exchange Commission on February 17,
2004 as an  exhibit  to the  Registrant's  Form  10-QSB  for the  quarter  ended
December 31, 2003 (File No. 001-31810).

(5) Previously  filed with the  Securities  and Exchange  Commission on April 2,
2004 as an exhibit to the Registrant's Form 8-K (File No. 001-31810).

(6) Previously  filed with the  Securities and Exchange  Commission on April 29,
2004 as an exhibit to the Registrant's Form 8-K (File No. 001-31810).

(7) Previously filed with the Securities and Exchange Commission on June 2, 2004
as an exhibit to the Registrant's Form 8-K (File No. 001-31810).


(8) Previously  filed with the  Securities  and Exchange  Commission on June 25,
2004 as an exhibit to the  Registrant's  Form  10-KSB for the fiscal  year ended
March 31, 2004 (File No. 001-31810).

(9) Previously filed with the Securities and Exchange Commission on July 2, 2004
as an exhibit to the Registrant's  Registration Statement on Form SB-2 (File No.
333-117115).

(10) Previously  filed with the Securities and Exchange  Commission on September
14, 2004 as an exhibit to the Registrant's Form 8-K (File No. 001-31810).

(11) Previously filed with the Securities and Exchange Commission on November 8,
2004 as an exhibit to the Registrant's Form 8-K (File No. 001-31810).

(12)  Previously  filed with the Securities and Exchange  Commission on February
10, 2005 as an exhibit to the Registrant's Form 8-K (File No. 001-31810).

(13)  Previously  filed with the Securities and Exchange  Commission on February
14, 2005 as an exhibit to the  Registrant's  Form  10-QSB for the quarter  ended
December 31, 2004 (File No. 001-31810).

(14) Previously  filed with the Securities and Exchange  Commission on March 14,
2005 as an exhibit to the  Post-Effective  Amendment  No. 1 to the  Registrant's
Registration Statement on Form SB-2 (File No. 333-117115).

(15) Previously  filed with the Securities and Exchange  Commission on March 31,
2005 as an exhibit to the  Post-Effective  Amendment  No. 1 to the  Registrant's
Registration Statement on Form SB-2 (File No. 333-107711).

(16) Previously  filed with the Securities and Exchange  Commission on April 25,
2005 as an exhibit to the Registrant's  Registration Statement on Form S-8 (File
No. 333-124290).

(17) Previously  filed with the Securities and Exchange  Commission on April 29,
2005 as an exhibit to the Registrant's Form 8-K (File No. 001-31810).

 (18) Previously  filed with the Securities and Exchange  Commission on June 29,
2005 as an exhibit to the  Registrant's  Form  10-KSB for the fiscal  year ended
March 31, 2005 (File No. 001-31810).

(19)  Previously  filed with the Securities and Exchange  Commission on July 22,
2005 as an exhibit to the Registrant's Form 8-K (File No. 001-31810).


ITEM 28. UNDERTAKINGS.

     UNDERTAKINGS REQUIRED BY REGULATION S-B, ITEM 512(A).

           The undersigned Registrant hereby undertakes:

     (1) To file,  during any period in which it offers or sells  securities,  a
post-effective amendment to this Registration Statement to:

           (i)  Include  any  prospectus  required  by section  10(a)(3)  of the
Securities Act of 1933, as amended (the "Securities Act");

           (ii)  Reflect  in  the   prospectus   any  facts  or  events   which,
       individually  or  together,   represent  a  fundamental   change  in  the
       information set forth in the Registration Statement.  Notwithstanding the
       foregoing,  any increase or decrease in volume of securities  offered (if
       the total dollar value of securities  offered would not exceed that which
       was  registered)  and any  deviation  from  the  low or  high  end of the
       estimated  maximum  offering  range  may  be  reflected  in the  form  of
       prospectus filed with the Securities and Exchange  Commission pursuant to
       Rule  424(b)  if, in the  aggregate,  the  changes  in  volume  and price
       represent  no more  than a 20  percent  change in the  maximum  aggregate
       offering price set forth in the  "Calculation of Registration  Fee" table
       in the effective Registration Statement; and

           (iii) Include any additional or changed  material  information on the
       plan of distribution.

     (2) For  determining  liability  under the Securities Act, treat each post-
effective  amendment as a new registration  statement of the securities offered,
and the  offering of such  securities  at that time to be the initial  bona fide
offering.

     (3) To file a post-effective  amendment to remove from  registration any of
the securities that remain unsold at the end of the offering.

     UNDERTAKING REQUIRED BY REGULATION S-B, ITEM 512(E).

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933,  as amended (the "Act"),  may be permitted to  directors,  officers and
controlling persons of the Registrant pursuant to any arrangement,  provision or
otherwise, the Registrant has been advised that in the opinion of the Securities
and  Exchange  Commission  such  indemnification  is  against  public  policy as
expressed in the Act and is, therefore, unenforceable. In the event that a claim
for  indemnification  against  such  liabilities  (other than the payment by the
Registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  Registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered,  the Registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.

     UNDERTAKINGS REQUIRED BY REGULATION S-B, ITEM 512(F).

     The undersigned Registrant hereby undertakes that:

     (1) For  determining  any liability  under the  Securities  Act of 1933, as
amended (the "Securities Act"),  treat the information  omitted from the form of
prospectus  filed as part of this  Registration  Statement in reliance upon Rule
430A and contained in a form of prospectus  filed by the  Registrant  under Rule
424(b)(1) or (4) or 497(h) under the Securities Act as part of this Registration
Statement as of the time it was declared effective.

     (2) For the purpose of determining  any liability under the Securities Act,
each post-effective amendment that contains a form of prospectus shall be deemed
to be a new registration  statement for the securities offered therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering of these securities.




                                   SIGNATURES

     In accordance  with the  requirements  of the  Securities  Act of 1933, the
Registrant  hereby  certifies that it has reasonable  grounds to believe that it
meets  all of the  requirements  for  filing on Form  SB-2 and  authorized  this
post-effective  amendment  to this  registration  statement  to be signed on its
behalf by the undersigned,  in the City of Morristown,  State of New Jersey,  on
the 1st day of August, 2005.

                                       ACCESS INTEGRATED TECHNOLOGIES, INC.

                                       By:  /S/ A. DALE MAYO                    
                                       -----------------------------------------
                                            A. Dale Mayo, President and
                                            Chief Executive Officer

     In  accordance  with the  requirements  of the  Securities  Act of 1933, as
amended, this post-effective amendment to this registration statement was signed
by the following persons in the capacities and on the date(s) stated:

/s/ A. Dale Mayo         Chairman of the Board and                August 1, 2005
                         President and Chief Executive Officer
-----------------------
A. Dale Mayo             (Principal Executive Officer)

         *               Senior Vice President --                 August 1, 2005
-----------------------  Accounting and Finance 
Brian D. Pflug           (Principal Financial and Accounting Officer)

         *               Senior Vice President --                 August 1, 2005
-----------------------  Data Center Operations and directors
Kevin J. Farrell

         *               Senior Vice President --                 August 1, 2005
-----------------------  Business Development and director 
Brett E. Marks

         *               Senior Vice President -- Business Affairs;
-----------------------  Affairs; General Counsel; Secretary
Gary S. Loffredo         and director                             August 1, 2005

         *               Director                                 August 1, 2005
-----------------------
Robert Davidoff

         *               Director                                 August 1, 2005
-----------------------
Wayne L. Clevenger

         *               Director                                 August 1, 2005
-----------------------
Matthew W. Finlay

         *               Director                                 August 1, 2005
-----------------------
Gerald C. Crotty.

*  By: /S/ A. DALE MAYO                     
       -------------------------------------
       A. Dale Mayo
       Attorney-In-Fact for such persons



                          INDEX TO FINANCIAL STATEMENTS

                                                                            PAGE

AUDITED  CONSOLIDATED  FINANCIAL  STATEMENTS OF ACCESS INTEGRATED  TECHNOLOGIES,
INC.:
--------------------------------------------------------------------------------


Reports of Independent Registered Public Accounting Firms....................F-2

Consolidated balance sheets as of March 31, 2004 and 2005....................F-4

Consolidated statements of operations for the fiscal years ended
March 31, 2004 and 2005......................................................F-5

Consolidated statements of cash flows for the fiscal years ended
March 31, 2004 and 2005......................................................F-6

Consolidated statements of stockholders' equity for the fiscal
years ended March 31, 2004 and 2005..........................................F-7

Notes to consolidated financial statements...................................F-9

AUDITED FINANCIAL STATEMENTS OF FIBERSAT GLOBAL SERVICES, LLC


Report of Independent Registered Public Accounting Firm.....................F-35

Balance sheet as of December 31, 2003, and the related statements of operations,
members'     equity     and     cash     flows     for     the     year     then
ended.......................................................................F-36

Notes to Financial Statements...............................................F-40

UNAUDITED FINANCIAL STATEMENTS OF FIBERSAT GLOBAL SERVICES, LLC

Balance sheet as of September 30, 2004 and the related statements of operations,
members'  equity and cash flows for the nine  months  ended  September  30, 2004
(unaudited).................................................................F-47

Notes to Financial Statements (unaudited)...................................F-51

AUDITED FINANCIAL STATEMENTS OF PRITCHARD SQUARE CINEMA, LLC

Report of Independent Registered Public Accounting Firm.....................F-58

Balance sheets as of December 31, 2004 and 2003.............................F-59

Statements of Operations and Members Deficiency for the fiscal years
ended December 31, 2004 and 2003............................................F-60

Statements of Cash Flows for the fiscal years ended March 31, 2004 and 2003.F-61

Notes to financial statements...............................................F-62

PRO FORMA:
----------


Pro forma condensed combined  statements of operations for the fiscal year ended
March 31, 2005 (unaudited)...................................................P-1


                                      F-1



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders
Access Integrated Technologies, Inc.


We have audited the accompanying consolidated balance sheet of Access Integrated
Technologies, Inc. and subsidiaries (the "Company") as of March 31, 2005 and the
related  consolidated  statements of  operations,  cash flows and  stockholders'
equity  for  the  year  then  ended.   These   financial   statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audit  provides  a
reasonable basis for our opinion.

In our opinion, the financial statements enumerated above present fairly, in all
material  respects,  the consolidated  financial  position of Access  Integrated
Technologies,  Inc. and  subsidiaries as of March 31, 2005, and the consolidated
results of their operations and their  consolidated cash flows for the year then
ended in conformity with accounting  principles generally accepted in the United
States of America.

/s/ Eisner LLP
Florham Park, New Jersey
June 10, 2005


                                      F-2


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and
Stockholders of Access Integrated Technologies, Inc:

In our opinion,  the  accompanying  consolidated  balance  sheet and the related
consolidated  statement  of  operations,  stockholders'  equity  and cash  flows
present  fairly,  in all material  respects,  the  financial  position of Access
Integrated  Technologies,  Inc. and its  subsidiaries at March 31, 2004, and the
results of their  operations  and their cash flows for the year ended  March 31,
2004 in conformity with accounting  principles  generally accepted in the United
States of America.  These  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial  statements  based  on our  audit.  We  conducted  our  audit of these
statements in accordance  with the  standards of the Public  Company  Accounting
Oversight  Board  (United  States).  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements,  assessing the accounting  principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

/s/ PricewaterhouseCoopers LLP
Florham Park, New Jersey
June 9, 2004


                                      F-3



                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                           CONSOLIDATED BALANCE SHEETS
                      (In thousands, except for share data)
                                                                   MARCH 31,

                                                              2004          2005
                                                              ----          ----
                                 ASSETS

CURRENT ASSETS

Cash and cash equivalents............................       $2,330        $4,779
Accounts receivable, net.............................          509           947
Prepaid and other current assets.....................          296           762
Unbilled revenue.....................................            8           550
                                                                 -           ---
Total current assets.................................        3,143         7,038
                                                             -----         -----
Property  and  equipment,  net.......................        5,865        14,261
Intangible assets, net...............................        4,200         3,337
Capitalized  software  costs,  net...................        1,430         1,622
Goodwill.............................................        5,378        10,363
Deferred  costs......................................           91           726
Unbilled revenue,   net  of  current   portion.......          596            69
Security deposits....................................          472           361
                                                               ---           ---
Total assets.........................................      $21,175       $37,777
                                                           =======       =======

LIABILITIES, REDEEMABLE STOCK AND STOCKHOLDERS' EQUITY


CURRENT LIABILITIES
Accounts  payable and accrued  expenses..............       $1,371        $2,415
Current portion of notes payable.....................          650         1,415
Current portion of customer security deposits........           38           116
Current portion of capital leases....................          115           432
Current portion of deferred revenue..................          755           884
Current  portion of  deferred  rent expense..........            2            42
Total current liabilities............................        2,931         5,304
                                                             -----         -----

Notes  payable,  net of current  portion.............        5,589        12,682
Customer security deposits, net of current portion...          117           161
Deferred revenue, net of current portion.............          271            95
Capital leases, net of   current    portion..........           35         6,058
Deferred   rent expense..............................          884           970
Minority  interest in  subsidiary....................           10            --
Deferred tax liability...............................        1,520         1,210
                                                            ------         -----
Total liabilities....................................       11,357        26,480
                                                            ------        ------

COMMITMENTS AND CONTINGENCIES (See Note 7)

Redeemable Class A common stock, issued and outstanding,  
2004 and 2005 - 53,534 shares, respectively                   238            250

Stockholders' Equity:

Class A common stock,  $.001 par value per share;
40,000,000 shares authorized; shares issued and 
outstanding, 2004 - 7,281,730 and 2005 shares issued 
9,433,328 and shares outstanding 9,381,888, respectively        7              9

Class B common stock,  $.001 par value per share;  
15,000,000 shares authorized; shares issued and 
outstanding, 2004 and 2005 1,005,811 and 965,811 shares         1              1

Additional  paid-in  capital..........................     24,271         32,696
Treasury stock,  at cost  51,440  shares..............         --          (172)
Accumulated deficit...................................   (14,699)       (21,487)
                                                        ---------       --------
Total stockholders' equity............................      9,580         11,047
                                                            -----         ------
Total Liabilities, Redeemable Stock and Stockholders'
Equity................................................    $21,175        $37,777
                                                          =======        =======

See accompanying Notes to Consolidated Financial Statements.


                                      F-4




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

                                                      FOR THE FISCAL YEARS ENDED
                                                                  MARCH 31,

                                                              2004          2005
                                                              ----          ----
Revenues:
Media services............................................. $1,356        $4,043
Data center  services......................................  5,845         6,608
                                                             -----         -----
Total revenues.............................................  7,201        10,651
                                                             -----         -----
Costs of revenues (exclusive of depreciation and amortization of 
$2,692 in 2004 and $3,623 in 2005 shown below):
Media  services............................................    152         1,696
Data center  services......................................  3,515         4,115
                                                             -----         -----
Total costs of revenues....................................  3,667         5,811
                                                             -----         -----
Gross profit (exclusive of depreciation and amortization of
$2,692 in 2004 and $3,623 in 2005).........................  3,534         4,840
Operating expenses: 
Selling, general and administrative (excludes non-cash 
stock-based compensation of $15 in 2004 and $4 in  2005)...  3,204         5,607
Provision  for doubtful accounts...........................     73           640
Research and development...................................     55           666
Non-cash stock-based  compensation.........................     15             4
Depreciation and  amortization.............................  2,692         3,623
                                                             -----         -----
Total operating  expenses..................................  6,039        10,540
                                                             -----        ------
Loss before other income/expense...........................(2,505)       (5,700)

Interest income............................................      6             5
Interest expense...........................................  (542)         (605)
Loss on early extinguishment of debt.......................  (126)            --
Non-cash  interest   expense...............................(1,823)         (832)
Other expense, net.........................................   (52)            23
                                                              ----            --
Loss before  income tax benefit and  minority  interest....(5,042)       (7,109)

Income tax benefit.........................................    212           311
                                                               ---           ---

Net loss before minority interest in subsidiary............(4,830)       (6,798)
Minority interest in loss of subsidiary....................    25             10
                                                               --             --
Net loss.................................................. (4,805)       (6,788)

Accretion related to redeemable convertible 
preferred stock..........................................  (1,588)            --

Accretion of preferred dividends.........................    (220)            --
                                                             -----            --

Net loss available   to  common   stockholders........... $(6,613)      $(6,788)
                                                          ========      ========

Net loss available to common  stockholders per common share: 
Basic and diluted........................................  $(1.37)       $(0.70)
                                                           =======       =======

Weighted  average  number of  common  shares outstanding:
Basic and diluted........................................4,826,776     9,668,876
                                                         =========     =========
See accompanying Notes to Consolidated  Financial
Statements. 


                                      F-5



                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (In thousands)

                                                      FOR THE FISCAL YEARS ENDED
                                                               MARCH 31,
                                                            2004        2005
                                                            ----        ----
Cash flows from operating activities: 
Net loss.................................................$(4,805)     $(6,788)
Adjustments to reconcile net loss to net cash 
provided by (used in) operating activities: 
Depreciation and amortization............................   2,692       3,623
Amortization of software development costs...............     118         369
Amortization of deferred tax liability...................    (85)        311)
Provision for doubtful accounts..........................      29         550
Non-cash stock-based compensation........................      15           4
Non-cash interest expense................................   1,823         832
Minority interest........................................    (25)        (10)
Decrease in fair value of common stock warrants..........      --        (91)
Loss on early extinguishment of debt.....................     126         -- 
Changes in operating assets and liabilities: 
Accounts receivable......................................   (312)       (455)
Prepaid and other current assets.........................       4       (422)
Other assets.............................................    (24)     (1,034)
Accounts payable and accrued expenses....................     292         387
Deferred revenue.........................................     237        (52)
Other liabilities........................................     236         140
                                                              ---         ---
Net cash provided by (used in) operating activities......     321     (3,258)

                                                              ---     -------
Cash flows from investing activities: 

Purchases of property and equipment...................      (279)     (1,932)
Purchase of intangible assets............................    (50)        (38)
Additions to capitalized software costs..................   (198)       (561)
Acquisition of Hollywood Software, net of cash
acquired................................................. (2,387)         -- 
Acquisition of Core Technology Services..................   (275)         -- 
Acquisition of Boeing Digital Cinema assets..............   (405)         -- 
Acquisition of Pavilion Theatre, net of cash acquired....     --      (2,886)
Acquisition of FiberSat, net of cash acquired ...........     --        (508)
                                                              --       ----- 
Net cash used in investing activities.................... (3,594)     (5,925)
                                                          -------     -------
Cash flows from financing activities: 
Net proceeds from issuance of notes payable and warrants.   1,230       7,600
Repayment of notes payable...............................  (1,000)      (579)
Principal payments on capital leases.....................    (363)      (284)
Repurchase of common stock...............................      --       (172)
Proceeds from issuance of common stock...................   4,780       5,067
                                                            -----       -----
Net cash provided by financing activities................   4,647      11,632
                                                            -----      ------
Net increase in cash and cash equivalents................   1,374       2,449
Cash and cash equivalents at beginning of year...........     956       2,330
                                                              ---       -----
Cash and cash equivalents at end of year.................  $2,330      $4,779
                                                           ======      ======

See accompanying Notes to Consolidated Financial Statements.


                                      F-6




                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                      (In thousands, except for share data)

                                                                        Class A               Class B
                                                                      Common Stock          Common Stock       Treasury Stock
                                                                      ------------          ------------         ------------
                                                                   SHARES       AMOUNT    SHARES     AMOUNT   SHARES   AMOUNT

                                                                                                 
Balances as of March 31, 2003..................................... 2,015,770       $2     1,005,811      $1       --     $--

Issuance of common stock, net..................................... 1,380,000        1            --      --       --      --
Issuance of warrant to purchase common stock......................        --       --            --      --       --      --
Issuance of common stock in exchange for preferred stock
and contingent warrants                                            2,207,976        2            --      --        --     --
Issuance
of warrants to purchase common stock (attached to
notes payable)....................................................        --       --            --      --        --      --
Issuance
of common stock for the purchase of Hollywood
Software, Inc.....................................................   400,000       --            --      --        --      --
Issuance of common stock for the purchase of Core Technology
Services, Inc.....................................................   100,000       --            --      --        --      --
Issuance of common stock upon completion of notes exchange........   707,477        1            --      --        --      --
Issuance of common stock for goods and services...................     9,700       --            --      --        --      --
Exercise
of warrants to purchase common stock (attached to
notes payable)....................................................   460,807        1            --    --          --      --
Amortization of stock-based compensation..........................        --       --            --    --          --
Accretion of preferred stock to redemption amount.................        --       --            --    --          --      --
Gain on sale of stock by subsidiary...............................        --       --            --    --          --      --
Net loss..........................................................        --       --            --    --          --      --
                                                                          --       --            --    --          --      --

Balances as of March 31, 2004..................................... 7,281,730       $7     1,005,811    $1          --     $--
                                                                   ---------       --     ---------    --          --     ---

Issuance of common stock, net..................................... 1,500,298        2            --    --          --      --
Repurchase of common stock........................................  (51,440)      (1)            --    --       51,440   172)
Issuance of common stock in exchange for AccessDM common
stock.............................................................    31,300       --            --    --          --      --
Issuance of common stock for the purchase of FiberSat.............   540,000        1            --    --          --      --
Issuance of common stock for goods and services...................        --       --            --    --          --      --
Issuance of warrants attached to convertible notes payable........        --       --            --    --          --      --
Beneficial conversion feature on convertible notes payable........        --       --            --    --          --      --

Conversion of Class B shares to Class A...........................    40,000       --      (40,000)    --          --      --
          --
Issuance of common stock in connection with the Pavilion
acquisition.......................................................    40,000       --            --    --          --      --
Net loss..........................................................        --       --            --    --          --      --
                                                                          --       --            --    --          --      --

Balances as of March 31, 2005..................................... 9,381,888       $9       965,811    $1      51,440  $(172)
                                                                   =========       ==       =======    ==      ======  ======


See accompanying Notes to Consolidated Financial Statements.


                                      F-7




                      ACCESS INTEGRATED TECHNOLOGIES, INC.
          CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - (CONTINUED)
                      (In thousands, except for share data)

                                                                     Additional   Deferred                       Total
                                                                     Paid-In      Stock-Based    Accumulated     Stockholders'
                                                                     CAPITAL      COMPENSATION   DEFICIT         EQUITY
                                                                                                     

Balances as of March 31, 2003......................................     $11,530      $(11)        $(9,894)         $1,628

Issuance of common stock, net......................................       4,372        --              --           4,373
Issuance of warrant to purchase common stock.......................         385        --              --             385
Issuance of common stock in exchange for preferred stock and
contingent warrants................................................       4,498        --              --           4,500
Issuance of warrants to purchase common stock (attached to
notes payable).....................................................         615        --              --             615
Issuance of common stock for the purchase of Hollywood
Software, Inc......................................................       1,380        --              --           1,380
Issuance of common stock for the purchase of Core Technology
Services, Inc......................................................         345        --              --             345
Issuance of common stock upon completion of notes exchange.........       2,566        --              --           2,567
Issuance of common stock for goods and services....................           7        (4)             --               3
Exercise of warrants to purchase common stock (attached to
notes payable).....................................................          22        --              --              23
Amortization of stock-based compensation...........................          --        15              --              15
Accretion of preferred stock to redemption amount..................      (1,588)       --              --         (1,588)
Gain on sale of stock by subsidiary................................         139        --              --             139
Net loss...........................................................          --         --         (4,805)        (4,805)
                                                                             --         --         -------        -------

Balances as of March 31, 2004......................................     $24,271        $--       $(14,699)         $9,580
                                                                       --------        ---       ---------         ------

Issuance of common stock , net.....................................       4,951         --              --          4,953
Repurchase of common stock.........................................          --         --              --          (173)
Issuance of common stock in exchange for AccessDM common
stock..............................................................          --         --              --             --
Issuance of common stock for the purchase of FiberSat.............        1,624         --              --          1,625
Issuance of common stock for goods and services...................            4         --              --              4

Issuance of warrants attached to convertible notes payable........        1,109         --              --          1,109
Beneficial conversion feature on convertible notes payable........          605         --              --            605
Conversion of Class B shares to Class A...........................           --         --              --             --
Issuance of common stock in connection with  the Pavilion
acquisition.......................................................          132         --              --            132
Net loss...........................................................         --          --         (6,788)        (6,788)
                                                                            --          --         -------        -------

Balances as of March 31, 2005......................................     $32,696        $--       $(21,487)        $11,047
                                                                        =======        ===       =========        =======


See accompanying Notes to Consolidated Financial Statements.


                                      F-8



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

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.
("Managed  Services")  was  incorporated  in New York in November  1995, and was
acquired  by  AccessIT  on January  9, 2004.  FiberSat  Global  Services,  Inc.,
("FiberSat") a wholly-owned  subsidiary of AccessIT was incorporated in Delaware
in October 2004, and acquired  certain assets and liabilities of FiberSat Global
Services LLC on November 17, 2004.  ADM Cinema  Corporation  ("ADM  Cinema"),  a
wholly owned  subsidiary of AccessIT,  was  incorporated in Delaware on December
21, 2004, and on February 11, 2005 acquired  substantially all the assets of the
Pavilion  Theatre in  Brooklyn,  New York.  AccessIT,  AccessDM,  Hollywood  SW,
Managed Services, FiberSat and ADM Cinema 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 is in the business of
storing and  distributing  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 provider
of  information  technology  consulting  services;  its  primary  offering is to
provide managed network  monitoring  services through its global network command
center.  FiberSat  provides  satellite-based  broadband video, data and Internet
transmission and encryption services for multiple customers in the broadcast and
cable television and communications  industries, and also operates an outsourced
network   operations   center.   ADM  Cinema   operates   the   Pavilion   Movie
Theatre/Entertainment Complex, an eight-screen movie theatre and cafe located in
Brooklyn, New York (the "Pavilion Theatre").

BASIS OF PRESENTATION

For the fiscal  years ended March 31, 2004 and 2005,  the Company  incurred  net
losses of $4,805 and $6,788  respectively,  and positive and negative cash flows
from operating activities of $321 and ($3,258),  respectively.  In addition, the
Company has an accumulated  deficit of $21,487 as of March 31, 2005. The Company
also has debt service requirements (including interest) of $2,307 for the twelve
months  beginning  in March  2005.  Management  expects  that the  Company  will
continue  to  generate  operating  losses  for  the  foreseeable  future  due to
depreciation and amortization,  research and development,  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 March 31,  2005,  and  expected  cash  flows  from
operations;  management  believes  that the  Company has the ability to meet its
obligations  through March 31, 2006. 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


                                      F-9



business objectives.  The accompanying  Consolidated Financial Statements do not
reflect any adjustments which may result from the outcome of such uncertainties.

Certain  reclassifications of prior period data have been made to conform to the
current presentation.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
PRINCIPLES OF CONSOLIDATION

The  Consolidated   Financial  Statements  include  the  accounts  of  AccessIT,
AccessDM,   Hollywood  SW,  Managed  Services,  FiberSat  and  ADM  Cinema.  All
intercompany transactions and balances have been eliminated.

CASH AND CASH EQUIVALENTS

The Company  considers  all highly liquid  instruments  with a maturity from the
date  of  purchase  of  three  months  or  less  to be  cash  equivalents.  Cash
equivalents consist of money market mutual funds.

FINANCIAL INSTRUMENTS AND CONCENTRATION OF CREDIT RISK

Financial  instruments,  which potentially subject the Company to concentrations
of credit risk,  consist of cash and cash equivalents to the extent these exceed
federal insurance limits and accounts receivable. Risks associated with cash and
cash equivalents are mitigated by the Company's  investment policy, which limits
the Company's investing of excess cash and cash equivalents to only money market
mutual funds.

The Company  places its cash with high credit  quality  financial  institutions.
These balances, as reflected in the financial institution's records, are insured
in the U.S. by the Federal Deposit  Insurance  Corporation for up to $100. As of
March 31, 2005,  uninsured cash balances in the U.S.  aggregated $4,399 with two
financial institutions.

The Company's customer base is primarily  composed of businesses  throughout the
United  States.  For the  fiscal  year ended  March 31,  2004,  three  customers
accounted for 27%, 12%, and 10% of revenues,  respectively,  and as of March 31,
2004 four customers accounted for 17%, 15%, 12% and 12% of accounts  receivable,
respectively.  For the fiscal year ended March 31, 2005, one customer  accounted
for 18% of revenues, and as of March 31, 2005 three customers accounted for 13%,
12%,  and 10% of  accounts  receivable,  respectively.  As of March 31, 2004 and
2005,  the Company had  established  an  allowance  for  uncollectable  accounts
against accounts receivable of $64 and $131, respectively. The Company records a
general  allowance for uncollectible  accounts monthly,  based on review of aged
accounts receivable.

PROPERTY AND EQUIPMENT

Property and equipment  are stated at original  cost.  Depreciation  is computed
using the straight-line method over the estimated useful lives of the respective
assets as follows:

Computer equipment                   3-5 years
Machinery and equipment              3-6 years
Furniture and fixtures               3-6 years


Leasehold  improvements and assets under capital leases are being amortized over
the shorter of the lease term or the  estimated  useful  life of the  underlying
assets.  Maintenance and repair costs are charged to expense as incurred.  Major
renewals,  betterments and additions are  capitalized.  Included in property and
equipment  as of March 31, 2004 and 2005 was $100 of  construction  services for
which the Company issued Common Stock (as defined below) as  consideration  (see
note 12).


FAIR VALUE OF FINANCIAL INSTRUMENTS

                                      F-10



The carrying amounts of the Company's financial instruments,  which include cash
and cash equivalents,  accounts receivable,  accounts payable,  accrued expenses
and other  obligations,  approximate  their  fair  value  due to the  short-term
maturities  of the  related  instruments.  Based on  borrowing  rates  currently
available to the Company for loans with  similar  terms,  the carrying  value of
notes payable and capital lease obligations approximates fair value.

IMPAIRMENT OF LONG-LIVED ASSETS AND LONG-LIVED ASSETS TO BE DISPOSED OF

The Company has adopted Statement of Financial Accounting Standards ("SFAS") No.
144,  "Accounting  for the  Impairment or Disposal of  Long-Lived  Assets" as of
April 1,  2002.  SFAS No.  144  supersedes  SFAS No.  121,  "Accounting  for the
Impairment of Long-Lived Assets and of Long-Lived Assets to be Disposed Of", and
portions of Accounting  Principles Board Opinion No. 30,  "Reporting the Results
of Operations - Reporting the Effects of Disposal of a Segment of Business,  and
Extraordinary,  Unusual and Infrequently Occurring Events and Transactions," and
amends Accounting Research Bulletin No. 51, "Consolidated Financial Statements".
SFAS No. 144 generally conforms,  among other things,  impairment accounting for
assets to be  disposed  of,  including  those in  discontinued  operations.  The
Company reviews the recoverability of its 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 the
Company's  ability to recover the carrying value of its  long-lived  assets from
expected  future   undiscounted   cash  flows.  If  the  total  expected  future
undiscounted  cash flows is less than the carrying amount 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.

INTANGIBLE ASSETS

The Company has 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  addressed  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.  Intangible assets of the
Company  as of March 31,  2004  consist  of  customer  contracts,  trade  names,
trademarks  and  covenants  not  to  compete.   These  were   determined  to  be
finite-lived  intangibles assets and are being amortized over their useful lives
ranging from 2 to 10 years. In addition,  during the fiscal year ended March 31,
2005, the Company acquired  intangible assets related to customer  contracts,  a
corporate trade name, FCC broadcast licenses,  and a liquor license.  These were
determined to be  finite-lived  intangibles  assets and are being amortized over
their useful lives of 5 years each. In addition the Company recorded goodwill in
connection with the acquisitions of Hollywood SW, Managed Services, FiberSat and
the Pavilion Theatre.

REVENUE RECOGNITION

Media  Services  revenues  generated by Hollywood SW,  FiberSat and the Pavilion
Theatre are revenues  generated from the following sources and are in accordance
as follows:  Software 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.  FiberSat revenues consist of satellite 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.  Fibersat revenues are accounted
for in accordance with SAB 104.  Additionally,  the Pavilion Theatre consists of
the sale of movie theatre  admissions and concession  food and beverages,  which
are  made,  either  in cash or via  customer  credit  cards  at the  time of the


                                      F-11


transaction. Revenues are recognized at the time the transaction is complete, as
the earnings process has been culminated, in accordance with SAB No. 104.

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
vendor  specific  objective  evidence.  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 develops
customized  software  application,  the  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
amounts are classified as deferred revenue in the 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.

In addition,  revenues in the Media Services  segment  include  FiberSat,  which
consist of satellite  transmission and 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, in accordance with SAB No. 104.

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.


                                      F-12



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 amortized  periodically using the
greater of revenues during the period  compared to the total estimated  revenues
to be earned or on a  straight-line  basis over five years.  The Company reviews
capitalized  software  costs for impairment on a periodic  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 fiscal  years  ended  March 31,  2004 and 2005,  respectively.
Amortization of capitalized  software  development  costs,  included in costs of
revenues,  for the fiscal  years ended March 31, 2004 and 2005  amounted to $118
and $369,  respectively.  Revenues relating to customized  software  development
under a contract is recognized on a percentage of completion method. As of March
31, 2005, unbilled receivables under such contracts aggregated $517.

INCOME TAXES

The Company  accounts  for income  taxes under the asset and  liability  method.
Under the asset and liability  method,  deferred tax assets and  liabilities are
recognized  based upon the differences  arising from the carrying amounts of the
Company's assets and liabilities for tax and financial  reporting purposes using
enacted tax rates in effect for the year in which the  differences  are expected
to reverse. The effect on deferred tax assets and liabilities of a change in tax
rates is  recognized  in income in the  period  when the  change in tax rates is
enacted.  A valuation  allowance is established when it is determined that it is
more likely than not that some  portion of the  deferred  tax assets will not be
realized.

The Company has a tax net operating loss ("NOL"). A full valuation allowance has
been applied against this NOL and its other deferred tax assets.

NET LOSS PER SHARE AVAILABLE TO COMMON STOCKHOLDERS

Computations  of basic and diluted net loss per share of the  Company's  Class A
common stock  ("Class A Common  Stock") 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 numerator is adjusted for the impact of interest expense
associated  with  potentially   dilutive  shares  issuable  upon  conversion  of
convertible  notes.  The Company has  incurred  net losses for the fiscal  years
ended  March 31,  2004 and 2005;  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:

                                      F-13





                                                                  MARCH 31,
                                                              2004        2005

                                                                       
Stock options ..........................................     520,564     762,897
Underwriter warrants ...................................     120,000     120,000
Shares issuable related to convertible notes............     308,225   2,175,193
Private Placement Warrants .............................        --       304,375
Convertible notes warrants .............................        --       560,196


ISSUANCE OF STOCK BY SUBSIDIARIES

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

STOCK-BASED COMPENSATION


The Company has stock based  employee  compensation  plans,  which are described
more  fully  in Note 8.  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
for the fiscal years ended March 31, 2004 and 2005:




 
                                                                                        MARCH 31,
                                                                                        ---------
                                                                                      2004       2005
                                                                                      ----       ----
                                                                                              

Net loss as reported ...........................................................   $(4,805)    $(6,788)
Add: Stock-based compensation expense included in net loss .....................        15           4
Less: Stock-based compensation expense determined
under fair value based method ..................................................      (489)       (647)
                                                                                   -------     -------
Pro forma net loss .............................................................   $(5,279)    $(7,431)
                                                                                   =======     =======

Basic and diluted net loss available to common stockholders per share:

As reported ....................................................................   $ (1.37)    $ (0.70)
Pro forma ......................................................................   $ (1.47)    $ (0.77)

The fair value of each stock option  granted during the year is estimated on the
date of grant using the  Black-Scholes  option  pricing model with the following
assumptions:

                                                                                      2004        2005
                                                                                   -------     -------

Expected life (years) ..........................................................        10          10
Expected volatility ............................................................       110%        110%
Expected dividend yield ........................................................         0%          0%
Weighted average risk-free interest rate .......................................      4.32%       4.24%
Weighted average fair value per share of employee options
granted during the year ........................................................   $  3.93     $  7.94



                                      F-14


RESEARCH AND DEVELOPMENT

AccessIT  recorded  research  and  development  expenses,  comprised  mainly  of
personnel costs and outside  services,  of $55 and $666,  respectively,  for the
fiscal  years ended March 31, 2004 and 2005.  The  increase is  attributable  to
research and  development  efforts at Hollywood SW related to the development of
TDS International  software application and various products including TDS, ITDS
and EMS.

ADVERTISING COSTS

The Company has incurred advertising costs of $19 and $28, respectively,  during
the fiscal years ended March 31, 2004 and 2005.  Advertising  costs are expensed
as incurred.

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 and contingent  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 software revenue recognition,  capitalization of software development
costs, amortization and impairment testing of intangible assets and depreciation
of fixed assets. Actual results could differ from those estimates.

RISK AND UNCERTAINTIES

The  Company is subject to all of the risks  inherent  in  business  in software
development,  colocation,  and managed storage. These risks include, but are not
limited to, limited  operating  history,  limited senior  management  resources,
rapidly changing technology business environments, the need for substantial cash
investments to fund its operations,  reliance on third parties,  the competitive
nature of the industry,  development  and  maintenance of efficient  information
technologies,   and   uncertainty   regarding  the   protection  of  proprietary
intellectual properties.

NOTE 3. ACQUISITIONS

HOLLYWOOD SOFTWARE

On November 3, 2003, the Company completed the acquisition of all of the capital
stock of Hollywood SW, after  amending the agreement it had entered into on July
17, 2003 (the  "Hollywood  SW  Acquisition").  To complete  the  acquisition  of
Hollywood  SW, the Company  issued  collateralized  promissory  notes to the two
holders of all of the  capital  stock of  Hollywood  SW,  each in the  principal
amount of $3,625 (the "Notes"). The amount of the Notes represented the original
purchase  price  of  $7,300  (based  on the IPO  price  less  the  underwriter's
discount),  less $50 that had already been paid by the  Company.  The Notes were
due no  later  than  five  business  days  after  the date  that  the  Company's
registration  statement was declared  effective by the  Securities  and Exchange
Commission.

On November 14, 2003,  four business days after the  registration  statement was
declared effective, the Notes were exchanged for $2,500 in cash of which $50 had
already been paid,  promissory notes in the aggregate principal amount of $3,000
and 400,000 unregistered shares of Class A Common Stock. For purchase accounting
purposes, the purchase price is $7,102,  consisting of $2,722 of cash (including
$222 of  expenses);  $1,380 of Class A Common Stock  (400,000  shares  valued at
$3.45 per share,  as determined by a valuation from an  independent  appraiser);
and $3,000 of promissory  notes.  In addition,  a contingent  purchase  price is
payable each year for the three years following the closing if certain  earnings
targets are  achieved.  The  Company  has also agreed to a one-time  issuance of
additional  unregistered  shares to the sellers in accordance with a formula if,
during the 90 days following the applicable lock-up period, the average value of
Class A Common Stock during such 90 days declines  below an average of $3.60 per
share.  The results of  operations  of  Hollywood  SW have been  included in the
Company's consolidated financial statements since the acquisition date.

                                      F-15


The  total  purchase  price  of  $7,102,  including  fees  and  expenses  of the
acquisition,  has been allocated to the net assets acquired,  including tangible
and  intangible  assets and  liabilities  assumed,  based upon the results of an
independent  appraisal  of fair  value,  with the excess  purchase  price  being
allocated  to  goodwill.  The  goodwill  recorded  in  the  acquisition  is  not
deductible  for  income  tax  purposes.  The  fair  value  of the  tangible  and
intangible  assets  acquired and  liabilities  assumed has been reflected in the
Consolidated Balance Sheet as follows:

Tangible and intangible assets acquired:
Current assets ..................................................         $  535
Property and equipment ..........................................             25
Capitalized software cost .......................................          1,350
Intangible assets ...............................................          2,170
Goodwill ........................................................          5,184
                                                                          ------

Total tangible and intangible assets acquired ...................          9,264
Less liabilities assumed:
Current liabilities .............................................            733
Deferred tax liability ..........................................          1,429
                                                                          ------
Total liabilities assumed .......................................          2,162
                                                                          ------
Total purchase price ............................................         $7,102
                                                                          ======

The intangible  assets consist of customer  contracts,  covenants not to compete
agreements  and corporate  trade names.  These assets are being  amortized  over
their estimated useful lives of 5, 5 and 10 years, respectively.

Amortization of these assets in future years is expected to be as follows:

Fiscal Year ended March 31,

2006 .....................................................................  $422
2007 .....................................................................   422
2008 .....................................................................   422
2009 .....................................................................   252
2010 .....................................................................    12
Thereafter ...............................................................    43


MANAGED SERVICES

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

The  total  purchase  price of $620,  including  $25 of fees and  expenses,  was
allocated to the net assets acquired,  including tangible and intangible assets,
based upon the  results of an  independent  appraisal  of Fair  value,  with the

                                      F-16


excess purchase price being allocated to goodwill.  The goodwill recorded on the
acquisition  is not  deductible  for income tax purposes.  The fair value of the
tangible and intangible  assets acquired has been reflected in the  Consolidated
Balance Sheet as follows:

Tangible and intangible assets acquired:

Property and equipment ...........................................          $152
Intangible assets ................................................           450
Goodwill .........................................................           194
                                                                            ----
Total tangible and intangible assets acquired ....................           796

Deferred tax liability ...........................................           176
                                                                            ----
Total purchase price .............................................          $620
                                                                            ====

The intangible  assets consist of customer  contracts,  covenants not to compete
agreements  and corporate  trade names.  These assets are being  amortized  over
their estimated useful lives of 5, 5 and 10 years, respectively.

Amortization of these assets in future years is expected to be as follows:

Fiscal Year ended March 31,

2006 .....................................................................   $87
2007 .....................................................................    87
2008 .....................................................................    87
2009 .....................................................................    66
2010 .....................................................................     3
Thereafter ...............................................................    11


BOEING DIGITAL

On March 29, 2004 the  Company  acquired  certain  assets of Boeing  Digital,  a
division  of Boeing  (the  "Boeing  Digital  Acquisition").  These  assets  were
purchased to further the Company's strategy of becoming a leader in the delivery
of movies and other  digital  content to movie  theaters.  The  acquired  assets
consist of digital projectors, satellite dishes and other equipment installed at
28 screens within 21 theaters in the United States and at one theater in London,
England,   and  satellite   transmission   equipment  located  in  Los  Angeles,
California.  The initial  purchase  price  consisted  of:  $250 in cash;  53,534
unregistered  shares of Class A Common Stock;  and a  non-interest  bearing note
payable for $1,800 payable in equal installments over 4 years. In addition,  the
Company has agreed to make  payments  totaling a maximum of $1,000 over 4 years,
representing  20% of the gross  receipts  generated by the acquired  assets (the
"Future  Revenue  Share").  Additionally,  at any time  during the 90 day period
immediately following the first 12 months after the closing, Boeing can sell its
53,534  unregistered  shares of Class A Common  Stock to the Company in exchange
for $250 in cash (the "Boeing Put Option").

Based on a valuation  from an  independent  appraiser,  for purchase  accounting
purposes the total purchase price is $2,010,  including estimated fees and setup
costs of $155. The unregistered  stock issued in the Boeing Digital  Acquisition
was  estimated to have a fair value of $238.  Due to the Boeing Put Option,  the
Class A Common  Stock issued to Boeing has been  reflected  on the  consolidated
balance sheet as redeemable  shares of Class A Common Stock,  until such time as
the  Boeing Put Option  expires  or is  exercised.  The fair value of the assets
acquired has been reflected in the consolidated balance sheet as follows:

Property & equipment ......................................               $1,645
Intangible assets .........................................                  365
                                                                          ------
Total .....................................................               $2,010
                                                                          ======

The intangible assets consist of customer contracts and covenants not to compete
agreements.  These assets are being amortized over their estimated  useful lives
of 4 and 2 years, respectively.

Amortization of these assets in future years is expected to be as follows:

                                      F-17


Fiscal Year ended March 31,

2006 ...................................................                    $116
2007 ...................................................                      76
2008 ...................................................                      76
2009 ...................................................                       4

FIBERSAT

On October 19,  2004,  the Company and its  wholly-owned  subsidiary,  FiberSat,
entered  into an  agreement  to  purchase  substantially  all of the  assets and
certain  specified  liabilities  of FiberSat  Global  Services,  LLC  ("FiberSat
Seller")  (the  "FiberSat  Acquisition").  On November  17,  2004,  the FiberSat
Acquisition was completed.  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 initial  purchase  price for the FiberSat  Acquisition  consisted of 500,000
unregistered  shares of Class A Common  Stock,  and the Company  agreed to repay
certain  liabilities of FiberSat Seller on or before the closing of the FiberSat
Acquisition,  with up to $500 in cash and 100,000 unregistered shares of Class A
Common  Stock.  The  Company  had the  option to  exchange  up to 50,000 of such
100,000  shares  of Class A Common  Stock to  increase  the  cash,  and  thereby
decrease the Class A Common Stock portion of such  repayment  based on the ratio
of one Class A Common  Stock for each  $5.00 of  additional  cash.  The  Company
repaid these liabilities by paying  approximately $381 and issuing 40,000 shares
of Class A Common  Stock.  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 additional unregistered shares to the sellers in accordance
with a formula if, during the 90 days following the applicable  lock-up  period,
the average  value of the  Company's  Class A Common  Stock  during such 90 days
declines below an average of $3.17 per share.

Based on a valuation  from an  independent  appraiser,  for purchase  accounting
purposes the total purchase  price is $2,177,  including  estimated  transaction
costs of $ 169. The  goodwill  recorded in the  acquisition  is  deductible  for
income tax purposes,  to the extent the Company has any taxable income in future
periods.

The fair values of assets and  liabilities  acquired have been  reflected in the
Consolidated Balance Sheet as follows:

Current assets ..................................................         $  214
Property and equipment ..........................................          2,164
Intangible assets ...............................................            550
Goodwill ........................................................             24
Noncurrent assets ...............................................             16
                                                                          ------
Total tangible and intangible assets acquired ...................          2,968
Less: liabilities assumed:

Current liabilities .............................................            711
Long-term liabilities ...........................................             80
                                                                          ------
Total Liabilities ...............................................            791
                                                                          ------
Total Purchase Price ............................................         $2,177
                                                                          ======

The intangible  assets consist of FCC broadcast  licenses,  corporate trade name
and customer  contracts.  These assets are being  amortized over their estimated
useful lives of 5 years each.

Amortization of these assets in future years is expected to be as follows:

                                      F-18


Fiscal Year ended March 31,

2006 ...................................................                    $110
2007 ...................................................                     110
2008 ...................................................                     110
2009 ...................................................                     110
2010 ...................................................                     107

PAVILION THEATRE

On December 23, 2004, ADM Cinema  entered into an asset purchase  agreement with
Pritchard  Square  Cinema,  LLC,  a New  York  limited  liability  company  (the
"Seller"),   and  Norman  Adie,  the  Seller's   managing  member,  to  purchase
substantially all of the assets and certain liabilities of the Seller's Pavilion
Theatre (the "Pavilion  Acquisition").  On February 11, 2005 the  acquisition of
the Pavilion was completed. The purchase price included a cash payment of $3,300
(less $500 held in escrow pending the completion of certain  construction) and a
five-year 8% promissory  note for $1,700.  In addition,  ADM Cinema  assumed the
lease  covering the land,  building and  improvements  which is  classified as a
capital lease on the  consolidated  balance  sheet.  Also,  in  connection  with
renegotiating the lease, the Company issued 40,000  unregistered shares of Class
A Common Stock to the landlord of the Pavilion  Theatre,  which was valued by an
independent appraiser at $132.

The  Pavilion  Theatre  is an  eight-screen  movie  theatre  and  cafe  and is a
component  of the Media  Services  segment.  Continuing  to  operate  as a fully
functional  multiplex,  the Pavilion Theatre has also become a showplace for the
Company to  demonstrate  its integrated  digital  cinema  solutions to the movie
entertainment industry.

Based on a preliminary  valuation  from an independent  appraiser,  for purchase
accounting  purposes the total  purchase  price is $5,248,  including  estimated
transaction costs of $106.  The preliminary  allocation of purchase price may be
subject to further  adjustment.  The  goodwill  recorded on the  acquisition  is
deductible  for income tax  purposes,  to the extent the Company has any taxable
income in future periods.

The fair values of assets and  liabilities  acquired have been  reflected in the
Consolidated Balance Sheet as follows:

Current assets .................................................         $    10

Property and equipment, net ....................................           6,402
Intangible assets ..............................................              50
Goodwill .......................................................           4,886
                                                                          ------
Total tangible and intangible assets acquired ..................          11,348
Less: liabilities assumed:

Current liabilities ............................................              52
Long-term liabilities ..........................................           6,048
                                                                          ------
Total Liabilities ..............................................           6,100
                                                                          ------
Total Purchase Price ...........................................         $ 5,248
                                                                          ======

The intangible asset consists of a liquor license and is being amortized over an
estimated useful life of 5 years.

Amortization of this asset in future years is expected to be as follows:
Fiscal year ended March 31,

2006 .....................................................................   $10
2007 .....................................................................    10
2008 .....................................................................    10
2009 .....................................................................    10
2010 .....................................................................     9

                                      F-19



The following  pro-forma  information  shows the results of  operations  for the
years ended March 31, 2005 and 2004, as though the  acquisitions of FiberSat and
the Pavilion had occurred at the  beginning of each  respective  fiscal year. In
addition,  the fiscal 2004 pro forma financial  information reflects the results
of operations of Hollywood SW as if that  acquisition  occurred at the beginning
of that fiscal year.  The pro forma  information  reflects  adjustments  for (i)
depreciation  and amortization of acquired  tangible and intangible  assets from
the  acquisitions  of Hollywood  SW,  FiberSat and the  Pavilion  (ii)  interest
expense for the 8% notes  payable in the amount of $3 million  issued to the two
sellers of Hollywood SW in November 2003, the 7% convertible  notes and warrants
in the amount of $7.6 million issued in February 2005, and the February 2004 and
2005  issuance  of the 8% note for $1.7  million  issued  to the  seller  in the
Pavilion  acquisition,  (iii) the full year  impact of the  issuance  of 400,000
shares for  Hollywood  SW in fiscal 2004 and 540,000 and 40,000 for FiberSat and
Pavilion  acquisitions  in fiscal 2005, and (iv)  additional  non-cash  interest
associated with the beneficial  conversion feature and warrant accretion related
to the 7% convertible  notes issued in February 2005. The pro forma  adjustments
related to the  acquisition of the Pavilion are based on a preliminary  purchase
price allocation.  Differences  between the preliminary and final purchase price
allocations  could  have  an  impact  on the  pro  forma  financial  information
presented.   The  pro  forma  financial   information  below  is  presented  for
illustrative  purposes only and is not  necessarily  indicative of the operating
results that would have been achieved had the  acquisition  been completed as of
the dates indicated above or the results that may be obtained in the future.

                                                                 MARCH 31,
                                                                 --------
                                                            2004           2005
                                                                (UNAUDITED)

Revenues .......................................         16,286          17,645
Net loss .......................................          8,620           8,463
Basic and  diluted loss per share ..............        ($ 1.85)         $(0.84)


NOTE 4. CONSOLIDATED BALANCE SHEET COMPONENTS

CASH AND CASH EQUIVALENTS

Cash and cash  equivalents  consisted of the  following as of March 31, 2004 and
2005:

                                                             2004           2005

Bank balances ....................................         $1,248         $4,779
Money market fund ................................          1,082           --
                                                           ------         ------
Total cash and cash equivalents ..................         $2,330         $4,779
                                                           ======         ======

As of March 31, 2004 and 2005, cost  approximated  market value of cash and cash
equivalents.

PREPAID EXPENSES AND OTHER CURRENT ASSETS

Prepaid  expenses and other current  assets consist of the following as of March
31, 2004 and 2005:

                                      F-20


                                                            2004            2005

Insurance ......................................            $ 81            $215
Deposits .......................................              11              10
Deferred costs, current ........................              97             321
Concession - inventory .........................             --                5
Other ..........................................             107             211
                                                            ----            ----
                                                            $296            $762

PROPERTY AND EQUIPMENT, NET

Property and equipment,  net was comprised of the following as of March 31, 2004
and 2005:

                                                           2004            2005

Land ...........................................            $--        $  1,500
Building and improvements ......................           --             4,600
Leasehold improvements .........................          3,911           4,158
Computer equipment and software ................          2,945           2,642
Machinery and equipment ........................          2,591           5,254
Furniture and fixtures .........................            306             474
                                                       --------        --------
                                                          9,753          18,628

Less - Accumulated depreciation ................         (3,888)         (4,367)
                                                       --------        --------

Total property and equipment, net ..............       $  5,865        $ 14,261
                                                       ========        ========

Land and building and improvements  represent the Company's capital lease of the
Pavilion Theater.  Leasehold improvements consist primarily of costs incurred in
the construction of the Company's Jersey City, New Jersey and Brooklyn, New York
IDCs, and from the other IDC acquisitions. Included in leasehold improvements as
of March  31,  2004 and 2005 was $100 of  construction  services  for  which the
Company issued Common Stock as  consideration.  Computer  equipment and software
consists  primarily of costs incurred for equipment and related software used in
the  Company's  Managed  Storage  Services  business and from the  Hollywood SW,
Managed  Services and Boeing Digital  acquisitions  (See Note 3).  Machinery and
Equipment  consists primarily of costs incurred for equipment used at the IDC's,
and from the Boeing Digital and FiberSat acquisitions. For the years ended March
31, 2004,  and 2005,  depreciation  expense  amounted to $1.6 and $2.1  million,
respectively.

INTANGIBLE ASSETS, NET

Intangible  assets,  net was comprised of the following as of March 31, 2004 and
2005:

                                                          2004             2005
                                                       -------          -------

Trademarks ...................................         $    45          $    68
Corporate trade names ........................             150              180
Customer contracts ...........................           3,691            4,236
Covenants not to compete .....................           1,852            1,909
                                                       -------          -------

                                                         5,738            6,393
Less - accumulated amortization ..............          (1,538)          (3,056)
                                                       -------          -------

Total intangible assets, net .................         $ 4,200          $ 3,337
                                                       =======          =======

For the years  ended March 31, 2004 and 2005  amortization  expense  amounted to
$1.1 and $1.5 million, respectively.

CAPITALIZED SOFTWARE COST, NET

Capitalized  software costs,  net was comprised of the following as of March 31,
2004 and 2005:

                                                            2004           2005
                                                         -------        -------

Capitalized software .............................       $ 1,548        $ 2,109
Less - accumulated amortization ..................          (118)          (487)
                                                         -------        -------
Total capitalized software costs, net ............       $ 1,430        $ 1,622
                                                         =======        =======

For the years  ended  March 31, 2004 and 2005,  amortization  of software  costs
amounted to $118 and $369, respectively.

                                      F-21


ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable and accrued expenses consisted of the following as of March 31,
2004 and 2005:

                                                               2004         2005
                                                             ------       ------

Accounts payable .....................................       $  541       $1,118
Accrued compensation and benefits ....................          178          392
Accrued taxes payable ................................          162            9
Interest payable .....................................           97          134
Other ................................................          393          762
                                                             ------       ------

Total accounts payable and accrued expenses ..........       $1,371       $2,415
                                                             ======       ======

NOTE 5. RECENT ACCOUNTING PRONOUNCEMENTS

The  Financial  Accounting  Standards  Board (the  "FASB")  issued  Statement of
Financial  Accounting  Standards  ("SFAS")  No.  150,  "Accounting  for  Certain
Financial  Instruments with Characteristics of Both Liabilities and Equity" SFAS
150, which became  effective July 1, 2003, which  establishes  standards for the
classification   and   measurement  of  certain   financial   instruments   with
characteristics of both liabilities and equity.  There was no impact on AccessIT
financial statements due to the adoption of this standard.

In December  2004,  the FASB issued SFAS No. 123  (revised  2004),  "Share-Based
Payment." This statement revises the original guidance contained in SFAS No. 123
and supersedes  Accounting  Principles Board ("APB") Opinion No. 25, "Accounting
for Stock Issued to Employees," and its related implementation  guidance.  Under
SFAS No. 123 (revised 2004), a public entity such as AccessIT will be required
to measure the cost of employee  services  received in exchange  for an award of
equity instruments based on the grant-date fair value of the award (with limited
exceptions)  and recognize such cost over the period during which an employee is
required to provide  service in  exchange  for the reward  (usually  the vesting
period). For stock options and similar  instruments,  grant-date fair value will
be estimated using option-pricing models adjusted for unique  characteristics of
instruments (unless observable market prices for the same or similar instruments
are available).  For small business issuers on a calendar reporting year this is
effective as of the  beginning of the first interim or annual  reporting  period
that begins after  December 15, 2005.  The effective  date for AccessIT to adopt
this  standard due to its fiscal  reporting  first  interim or annual  reporting
period is April 1, 2006.

Upon  adoption of this  standard,  the actual costs of our  stock-based  payment
plans will be based on grant-date fair value, which has not yet been determined.

NOTE 6. 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
shares of Class A Common Stock (the "5-Year Notes Warrants").  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 fiscal year ended March
31, 2005. As of March 31, 2004, 5-Year Notes Warrants to purchase 440,500 shares
of Class A Common Stock were issued.

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 fiscal  year  ended  March 31,  2005,  the  Company  repaid
principal of $512 on the HS Notes.

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  shares of Class A Common Stock
at an exchange rate of $3.57 per share (the "Share Option") or (2)  Subordinated
Convertible  Promissory Notes ("Convertible  Notes"), which are convertible into
shares of Class A Common  Stock at a  conversion  rate of $5.64  per share  (the

                                      F-22


"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 shares of Class A Common Stock. 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 March 31,  2005,  convertible  into a maximum of 307,871
shares of its Class A Common  Stock (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  Common  Stock  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 the Boeing Digital  Acquisition,  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 Consolidated Statement of Operations. On March 31, 2005,
the value of the note, (including imputed interest) is $1,531 and is included in
notes payable in the Consolidated Balance Sheet. For the fiscal year ended March
31, 2005, non-cash interest expense resulting from this note was $164.

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.

On  February  10,  2005,  the  Company  issued 7%  convertible  debentures  (the
"Convertible  Debentures") and warrants ("the Convertible  Debentures Warrants")
to a group of  institutional  investors for aggregate  proceeds of $7.6 million.
The  Convertible  Debentures  have a four  year  term,  with  one  third  of the
unconverted  principal  balance  repayable in twelve equal monthly  installments
beginning  three years after the closing.  The remaining  unconverted  principal
balance is repayable  at maturity.  The Company may pay the interest in cash or,
if certain conditions are met, by issuing shares of its Class A Common Stock. If
the  Company is  eligible to issue  Class A Common  Stock to pay  interest,  the
number of shares  issuable is based on 93% of the 5-day  average  closing  price
preceding  the interest  due date.  The  Convertible  Debentures  are  initially
convertible  into  1,867,322  shares  of  Class A  Common  Stock,  based  upon a
conversion  price of $4.07 per share subject to  adjustments  from time to time.
Upon the  redemption  of the  Convertible  Debentures,  the  Company  may  issue
additional  warrants  exercisable  for Class A Common Stock.  Additionally,  the
Company issued to the investors  Convertible  Debentures Warrants to purchase up
to 560,197 shares of Class A Common Stock, at an initial exercise price of $4.44
per share, subject to adjustments from time to time. The Convertible  Debentures
Warrants  are  exercisable   beginning  on  September  9,  2005  until  5  years
thereafter,  and have been valued at $1.1 million  which is  accounted  for as a
debt issuance discount.  As a result,  there is a beneficial  conversion feature
and the Company recognized a $605 charge, which is included in non-cash interest
expense.  The  offering  of  the  Convertible  Debentures  and  the  Convertible
Debentures  Warrants  was  exempt  from  the  registration  requirements  of the
Securities Act of 1933, as amended (the "Securities Act"), under Section 4(2) of
the Securities Act and Rule 506 promulgated thereunder.

The Company has agreed to register, among other things, the Class A Common Stock
underlying the Convertible  Debentures and Convertible  Debentures Warrants with
the  SEC  within  30  days  from  the  closing.  If,  among  other  things,  the
registration  statement is not filed within 30 days or is not declared effective
within  90 days  (120  days in the  event of an SEC  review),  then  cash  delay
payments equal to 1% of the offering  proceeds per month will apply. The Company
filed  such a  registration  statement  on March  11,  2005 and it was  declared
effective by the SEC on March 21, 2005.

During  the  fiscal  year ended  March 31,  2005,  the  Company  made  scheduled
principal payments of $12 on the 5-Year Notes.

In connection with the acquisition of the Pavilion Theatre, on February 10, 2005
we issued to the seller a 5-year, 8% note payable for $1,700. Principal payments
are to be made  quarterly  for five years in the  amount of $42,  with a balloon
repayment of the remainder after five years.

The aggregate principal  repayments on the Company's notes payable are scheduled
to be as follows:

                                      F-23


Fiscal Year ending March 31,

2006 ..................................................                   $1,137
2007 ..................................................                    1,449
2008 ..................................................                    1,795
2009 ..................................................                    9,368
2010 ..................................................                    1,161

NOTE 7. 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 $.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 shares of Class A Common Stock.

Total  accretion for the Series A Preferred  Stock to its  estimated  redemption
value was $1,121  during the fiscal  year ended  March 31,  2004,  of which $990
related to the accretion to the estimated  redemption amount. In addition,  $131
related to the accretion of the  beneficial  conversion  feature,  respectively.
Accretion for the Series B Preferred Stock to its redemption  value was $467 for
the fiscal year ended March 31, 2004.

In  September  2003,  the  Company  entered  into an  agreement  (the  "Exchange
Agreement") with the holder of the Series A and Series B Preferred Stock to: (1)
convert all 8,202,929 shares of Series A and Series B Preferred Stock held by it
into  1,640,585  shares of Class A Common Stock;  (2) exchange the 2001 Warrant,
Contingent  Warrant A and  Contingent  Warrant C for  320,000  shares of Class A
Common Stock;  (3) exercise  Contingent  Warrant B to purchase 143,216 shares of
Class A Common Stock on a cashless-exercise  basis; and (4) accept Class A Stock
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
shares  of  Class A Common  Stock as  consideration  for the  conversion  of all
accumulated  dividends  on the Series A and B Preferred  Stock.  As of March 31,
2004 and 2005,  there is no Series A Preferred Stock or Series B Preferred Stock
issued or outstanding.

NOTE 8. STOCKHOLDERS' EQUITY

CAPITAL STOCK

In August 2004, the Company's Board of Directors authorized the repurchase of up
to 100,000  shares of Class A Common  Stock.  The shares  will be  purchased  at
prevailing  prices  from  time-to-time  in the open market  depending  on market
conditions  and other factors  During the year ended March 31, 2005, the Company
repurchased 51,440 Class A shares for a total purchase price of $172,  including
fees,  which has been  recorded  as Treasury  Stock.  As of March 31,  2005,  an
additional 48,560 shares of Class A Common Stock may be repurchased.

                                      F-24


In November  2004, the Company  issued  540,000  unregistered  shares of Class A
Common Stock in connection with the FiberSat Acquisition.

In February  2005,  the Company  issued  40,000  unregistered  shares of Class A
Common Stock in connection with the Pavilion Acquisition.

In October  2004,  the Company  entered  into a stock  purchase  agreement  with
investors to issue and sell 282,776  unregistered shares of Class A Common Stock
at $3.89 per share to the investors  for gross  proceeds of $1,100 (the "October
2004 Private  Placement").  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  were used for the  FiberSat  Acquisition  and for working
capital.  The  investors  exercised the  piggyback  registration  rights and the
Company  registered  the resale of all of the  282,776  shares of Class A Common
Stock on a  registration  statement  which  registration  statement was declared
effective by the SEC on March 21, 2005.

In June 2004, the Company issued in a private  placement (the "June 2004 Private
Placement")  1,217,500  unregistered  shares  of Class A Common  Stock 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
June 2004 Private  Placement,  warrants to purchase a total of 304,375 shares of
Class A Common Stock at an exercise price of $4.80 per share,  exercisable  upon
receipt  (the "June 2004 Private  Placement  Warrants").  The Company  agreed to
register the Class A Common Stock issued and to be issued upon exercising of the
June 2004 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 shares of Class A Common Stock. This transaction was consummated in
May 2004 and as a result, AccessIT holds 100% of AccessDM's common stock.

STOCK OPTION PLAN

In June 2000,  the Company  adopted the 2000 Stock Option Plan,  as amended (the
"Plan") under which incentive and  nonstatutory  stock options may be granted to
employees,  outside  directors,  and consultants.  The purpose of the Plan is to
enable  the  Company  to  attract,  retain and  motivate  employees,  directors,
advisors  and  consultants.  The Company  initially  reserved a total of 400,000
shares of Class A Common Stock of the Company for issuance  upon the exercise of
options  granted in accordance  with the Plan. In September  2003, the amount of
stock options  available  for grant under the Plan was increased to 600,000.  At
the annual stockholders' meeting held in October 2004, the stockholders voted to
approve an increase in the number of AccessIT stock options  available for grant
from 600,000  shares of Class A Common Stock to 850,000 shares of Class A Common
Stock  .Options  granted  under the Plan expire 10 years  following  the date of
grant (five years for  stockholders  who own greater than 10% of the outstanding
stock) and are subject to  limitations  on transfer.  Options  granted under the
Plan vest generally over  three-year  periods.  The Plan is  administered by the
Company's Board of Directors.

The Plan  provides for the granting of incentive  stock options at not less than
100% of the fair value of the underlying stock at the grant date.  Option grants
under the Plan are  subject  to  various  vesting  provisions,  all of which are
contingent  upon the  continuous  service of the  optionee.  Options  granted to
stockholders who own greater than 10% of the outstanding stock must be issued at
prices not less than 110% of the trading value of the stock on the date of grant
as  determined  by the  Company's  Board of  Directors.  The exercise  price and
vesting  period of  nonstatutory  options is at the  discretion of the Company's
Board of Directors.  Upon a change of control, all shares granted under the Plan
shall immediately vest.

The following table summarizes the activity of the Plan:

                                      F-25


                                                     Options Outstanding
                                                     -------------------

                                                            Weighted-
                                              Shares        Average
                                             Available      Exercise   Price Per
                                               GRANT         SHARES       SHARE

Balances, March 31, 2003 ..............        93,603        306,397       $6.90
Increase in authorized options ........       200,000             --          --
Options granted .......................      (214,167)       214,167       $5.01
                                             --------       --------       -----

Balances, March 31, 2004 ..............        79,436        520,564       $6.12
                                             --------       --------       -----

Increase in authorized options ........       250,000             --          --
Options forfeited .....................         9,334         (9,334)      $5.27
Options granted .......................      (251,667)       251,667       $4.21
                                             --------       --------       -----

Balances, March 31, 2005 ..............        87,103        762,897       $5.50
                                             ========       ========       =====


The following table summarizes information about stock options outstanding as of
March 31, 2005:



                                    OPTIONS OUTSTANDING                 OPTIONS EXERCISABLE
                                    -------------------                 -------------------
                                       Weighted-
                                        Average         Weighted-         Number              Weighted-
                    Number             Remaining         Average            of                 Average
                      of              Contractual       Exercise          Shares              Exercise
Exercise Prices     SHARES               LIFE             PRICE         EXERCISABLE              PRICE
                    ------               ----             -----         -----------              -----
                                                                                     

 $2.50              50,000               7.72             $2.50              33,333              $2.50
 $3.60             139,000               9.79             $3.60                --                $3.60
 $4.81              20,000               9.92             $4.81                --                $4.81
 $5.00             356,897               8.52             $5.00             142,231              $5.00
 $5.05              25,000               8.71             $5.05               8,333              $5.05
 $7.50             117,400               5.63             $7.50             110,400              $7.50
$12.50              54,600               5.58            $12.50              54,600             $12.50
                   -------             ------            ------             -------             ------
                   762,897               5.76             $5.50             348,897              $6.73
                   =======             ======            ======             =======             ======


In May 2003,  AccessDM  adopted the 2003 Stock Option Plan (the "AccessDM Plan")
under  which  incentive  and  nonstatutory  stock  options  may  be  granted  to
employees,  outside directors, and consultants. The purpose of the AccessDM Plan
is to enable  AccessDM to attract,  retain and  motivate  employees,  directors,
advisors  and  consultants.  AccessDM  reserved a total of  2,000,000  shares of
AccessDM's  common  stock for issuance  upon the exercise of options  granted in
accordance  with the AccessDM Plan.  During the fiscal year ended March 31, 2004
and 2005,  AccessDM granted stock options to purchase 1,000,000 shares and 5,000
shares,  respectively,  of its common stock to  employees  of AccessDM.  Options
granted  under the  AccessDM  Plan expire 10 years  following  the date of grant
(five years for stockholders who own greater than 10% of the outstanding  stock)
and are subject to limitations on transfer.  Options  granted under the AccessDM
Plan vest generally over three-year  periods.  The AccessDM Plan is administered
by AccessDM's Board of Directors.

The AccessDM  Plan  provides for the granting of incentive  stock options at not
less  than 100% of the fair  value of the  underlying  stock at the grant  date.
Option grants under the AccessDM Plan are subject to various vesting provisions,
all of which are contingent upon the continuous service of the optionee. Options
granted to stockholders  who own greater than 10% of the outstanding  stock must
be issued at prices not less than 110% of the trading  value of the stock on the
date of grant as determined by the AccessDM's  Board of Directors.  The exercise
price of such  options  range from  $0.20 to $0.25 and have a  weighted  average
remaining contractual life of 8.42 years.

                                      F-26


NON-EMPLOYEE STOCK-BASED COMPENSATION

The  Company   uses  the  fair  value  method  to  value   options   granted  to
non-employees.  In connection  with its grant of options to  non-employees,  the
Company has  recorded  deferred  stock-based  compensation  of $4 and $0 for the
fiscal  years  ended  March 31,  2004 and 2005,  respectively.  The  Company has
amortized  $15 and $4 for the  fiscal  years  ended  March  31,  2004 and  2005,
respectively, to stock-based compensation expense on an accelerated basis.

The  Company's   calculations  for  non-employee  grants  were  made  using  the
Black-Scholes   option  pricing  model  with  the  following   weighted  average
assumptions:

                                                      FOR THE FISCAL YEARS ENDED
                                                               MARCH 31,
                                                         2004            2005
                                                         ----            ----

Dividend yield .................................            0%              0%
Expected volatility ............................          110%            110%
Risk-free interest rate ........................          5.91%           5.94%
Expected life (in years) .......................           10              10

WARRANTS

In  connection  with the  issuance of the 5-Year Notes (see Note 6), the Company
issued  5-Year  Notes  Warrants to the holders of the 5-Year  Notes.  During the
fiscal year ended March 31, 2004,  the Company  issued 5-Year Notes  Warrants to
purchase  123,000  shares of Class A Common  Stock 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.  In total,  5-Year Notes  Warrants to
purchase 440,500 shares of Class A Common Stock were 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 6),  and the
remaining  $1,421  aggregate  amount of  underlying  5-Year  Notes  Warrants was
amortized to non-cash interest expense.  During the fiscal years ended March 31,
2004, and 2005 a total of $402 and $17, 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 June 2004 Private  Placement,  the Company issued to the
investors  and to the  investment  firm  in the  June  2004  Private  Placement,
Warrants to purchase 304,375 shares of Class A Common Stock at an exercise price
of $4.80 per share.  The June 2004 Private  Placement  Warrants are  exercisable
from the date of issuance  and for a period of five years  thereafter.  However,
the June 2004 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 the June 2004  Private
Placement  Warrant to purchase one Class A Common  Stock,  provided,  that (i) a
registration  statement with the SEC is then in effect as to such Class A Common
Stock 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 Common Stock have closed at a price
of $9.20 per share or higher.  The Company agreed to register the Class A Common
Stock issued and to be issued upon exercising of the June 2004 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 June  2004  Private  Placement  Warrants,  the fair  value of the June  2004
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 June 2004 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

                                      F-27


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  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 Consolidated Statement of Operations.

In February  2005,  the Company  issued the  Convertible  Debenture  Warrants to
purchase  560,197  shares of Class A Common  Stock.  The  Convertible  Debenture
Warrants have an initial  exercise price of $4.44 per share, and are exercisable
beginning on September  9, 2005 until 5 years  thereafter.  Based on a valuation
from an independent appraiser,  the Convertible Debenture Warrants were assigned
an  estimated  fair value of $1,109,  which is  included in  additional  paid-in
capital on the Consolidated Balance Sheet and will be amortized to Notes Payable
over the term of the warrants.

NOTE 9. COMMITMENTS AND CONTINGENCIES

On July 2, 2004,  we received  notice that certain  creditors of one of our data
center  customers named  NorVergence  filed an involuntary  bankruptcy  petition
against  NorVergence.  On July 14, 2004,  NorVergence  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.  We also
have a first security  interest in NorVergence  accounts  receivable.  As of the
bankruptcy  date,  the Company had  accounts  receivable  of $121,  representing
approximately 2 months of service charges,  recorded on the Consolidated Balance
Sheet  related  to this  customer.  On January  26,  2005 the  bankruptcy  court
approved a motion  for the  trustee to pay the  Company  $121,  for the past due
accounts receivable, and on February 25, 2005, the Company was paid this amount.
In addition,  the Company had $499 of unbilled revenue related to this customer.
The Company has  provided an allowance  for $499  against the unbilled  revenue,
which  is shown in the  provision  for  doubtful  accounts  in the  Consolidated
Statements of Operations. Also, the Company has a first security interest in the
customer's accounts receivable. The Company has been granted the right to pursue
collection of the customer  accounts  receivable.  Any amounts collected will be
retained by the Company in settlement of its claim against the customer accounts
receivable.

In March 2004, the Company acquired certain digital cinema - related assets from
the  Boeing  Company.   The  purchase  price  for  the  assets  included  53,534
unregistered  shares  of Class A Common  Stock.  At any time  during  the 90 day
period beginning March 29, 2005, Boeing can sell its 53,534  unregistered shares
of Class A Common Stock to the Company in exchange for $250 in cash.

LEASES

The Company leases its IDCs and corporate office under  noncancelable  operating
lease agreements  expiring  through 2015. The IDCs lease agreements  provide for
base rental  rates which  increase at defined  intervals  during the term of the
lease.  The Company  accounts for rent  abatements and  increasing  base rentals
using  the  straight-line  method  over the life of the  lease.  The  difference
between the  straight-line  expense and the cash payment is recorded as deferred
rent expense.

The  Company  leases  certain  equipment  for  use in  its  IDCs  and  corporate
headquarters  under  noncancelable  capital lease agreements that expire through
2006.

Minimum  future  operating and capital  lease  payments as of March 31, 2005 are
summarized as follows:

                                                         Capital       Operating
                                                          LEASES          LEASES
Fiscal Year ending March 31,

2006 ...........................................          $1,563          $2,383
2007 ...........................................           1,137           2,293
2008 ...........................................           1,128           2,209
2009 ...........................................           1,128           2,238
2010 ...........................................           1,128           1,792
Thereafter .....................................           7,997           4,320
                                                         -------         -------
Total minimum lease payments ...................         $14,081         $15,235
                                                         -------         =======
Less amount representing interest ....................     7,591
                                                         -------

                                      F-28


Present value of net minimum lease payments, including
current maturities of $432 ...........................    $6,490
                                                         =======

Total rent  expense  was  approximately  $2,461 and $2,192 for the fiscal  years
ended March 31, 2004 and 2005, respectively.

Assets  recorded under  capitalized  lease  agreements  included in property and
equipment consists of the following:

                                                                MARCH 31,
                                                                ---------
                                                         2004             2005
                                                         ----             ----
Land .........................................         $  --             $1,500
Building .....................................            --              4,600
Computer equipment ...........................             369               70
Machinery and equipment ......................             413            1,062
                                                       -------          -------

                                                           782            7,232
                                                       -------          -------
Less: Accumulated amortization ...............            (459)            (691)
Net assets under capital lease ...............            $323           $6,541
                                                       =======          =======


NOTE 10. SUPPLEMENTAL CASH FLOW DISCLOSURE

                                                                MARCH 31,
                                                                ---------
                                                         2004             2005
                                                         ----             ----
Interest paid ............................................       $513       $556
Assets acquired under capital leases .....................         31     $6,542
Accretion on mandatorily redeemable
convertible preferred stock ..............................     $1,588        $--
Notes converted/exchange for Class A common stock ........     $2,526        $--
Issuance of notes for the following acquisitions:
Hollywood Software, Inc. .................................     $3,000        $--
Boeing Digital ...........................................     $1,366        $--
Pavilion Theatre (and working capital) ...................        $--     $9,300

NOTE 11. 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, AccessDM and FiberSat.  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.  FiberSat is in the business
of providing satellite-based broadband video, data and Internet transmission and
encryption services for multiple customers in the broadcast and cable television
and  communications   industries,  and  also  operates  an  outsourced  networks
operations  center.  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.

                                      F-29


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



                                                DATA
                                                MEDIA       CENTER     TOTAL
                                               SERVICES    SERVICES   CORPORATE   CONSOLIDATED
                                                                              

FOR THE FISCAL YEAR ENDED MARCH 31, 2004:
   Total income (loss) from operations ....       $414      $(124)   $(2,795)        $(2,505)
   Depreciation and Amortization ..........        207      2,394         91           2,692
   Operating income (loss) before interest,
   taxes, depreciation and
   amortization ...........................        621      2,270     (2,704)            187
FOR THE FISCAL YEAR ENDED MARCH 31, 2005:
   Total (loss) from operations ...........    $(1,961)     $(156)   $(3,583)        $(5,700)
   Depreciation and Amortization ..........      1,715      1,807        101           3,623
   Operating income (loss) before interest,
   taxes, depreciation and
   amortization ...........................      $(246)     1,651     (3,482)         (2,077)
AS OF MARCH 31,2005:
   Total Assets ...........................    $27,029     $5,302     $5,446         $37,777
AS OF MARCH 31,2004:
   Total Assets ...........................    $12,174     $6,777     $2,224         $21,175



NOTE 12. RELATED PARTY TRANSACTIONS

As of March 31, 2004 and 2005,  the Company had principal  amounts of $1,400 and
$3,891, respectively, in notes payable to related parties, including officers of
the Company. During the fiscal year ended March 31, 2004 and 2005, there were $0
and $512, respectively, of principal repayments for these notes payable.

The Company granted to two executives  400,000 shares of Class A Common Stock in
April 2000,  upon  formation of  AccessColo,  Inc. and in connection  with their
employment  and  status as  co-founders.  At the time of their  receipt  of such
shares, we were a subsidiary of Fibertech & Wireless,  Inc. In July 2003, one of
the executives left our employ and also resigned from our Board of Directors.

In connection  with the execution of one of our long-term real property  leases,
two executives posted a letter of credit in the aggregate amount of $525 in June
2000.  This  letter of credit  was  reduced  by  one-third  in each of the three
successive  years and terminated in June 2003. We reimbursed such two executives
for the issuance costs of approximately $10,000 for the letter of credit.

Two of our directors, are directors of MidMark, which previously held all of our
outstanding  Series A and  Series  B  preferred  stock  and  related  contingent
warrants. In connection with its purchase of shares of our Series A and Series B
preferred  stock,  we paid  MidMark a $75  investment  banking fee. In September
2003, we entered into an exchange agreement with MidMark,  under which we agreed
to issue  2,207,976  additional  shares of Class A Common  Stock to  MidMark  in
exchange  for all of our  outstanding  shares of Series A and Series B preferred
stock,  including  accrued  dividends  thereon,  and  through the  exercise  and
exchange of certain warrants.  Upon the IPO, MidMark (i) converted all 8,202,929
shares of its Series A and Series B  preferred  stock into  1,640,585  shares of
Class A common stock; (ii) exchanged warrants that were exercisable,  subject to
certain future conditions, for up to 951,041 shares of Class A Common Stock, for
320,000 shares of Class A Common Stock;  (iii)  exercised a warrant  exercisable

                                      F-30


for  up to  144,663  shares  of  Class  A  Common  Stock  (143,216  shares  on a
cashless-exercise  basis);  and (iv) accepted  104,175  shares of Class A Common
Stock as payment  of all  accrued  dividends  on shares of Series A and Series B
preferred stock held by such stockholder. The number of shares of Class A Common
Stock  issued as payment of accrued  dividends  was  calculated  at the offering
price of $5.00.  Additionally,  MidMark also purchased  $333 of one-year  notes,
which was repaid in April  2002,  and was  issued  6,902 of the  one-year  notes
warrants.  Each of these  directors have been granted  options to purchase 5,000
shares of our Class A Common Stock.  We paid MidMark a management fee of $50 per
year until November 2003.

On March 24, 2004, pursuant to the Exchange Offer, we exchanged $2.5 million and
$1.7 million aggregate principal amount of five-year promissory notes for shares
of Class A Common Stock and for longer term 6% convertible notes,  respectively.

We issued 707,477 unregistered shares of Class A Common Stock and $1.7 aggregate
principal  amount of  convertible  notes  convertible  into a maximum of 308,225
shares of Class A Common Stock (i) at any time up to the  maturity  date at each
holder's option or (ii) automatically on the date when the average closing price
on the American  Stock  Exchange of the Class A Common Stock for 30  consecutive
trading days has been equal to or greater than $12.00.

Two  executives of the Company  invested $250,  and $125,  respectively,  in our
offering of one-year 8% notes and received  warrants to purchase 4,601 and 2,301
shares,  respectively,  of Class A Common Stock at $0.05 per share.  These notes
were repaid prior to March 31, 2002.  Both  executives  also,  invested $250 and
$125,  respectively,  in our  offering  of  five-year  8%  promissory  notes and
received warrants to purchase 25,000 and 12,500 shares, respectively, of Class A
Common Stock at $0.05 per share.  In September  2003,  all of the warrants  that
were  attached  to our  one-year  and  five-year  promissory  notes held by both
executives  were exercised.  In March 2004, both executives  participated in the
Exchange Offer and exchanged  their 5-year notes and accrued  interest  totaling
$382 for  Convertible  Notes,  convertible  into 67,713 shares of Class A Common
Stock.  As of March 31,  2004 and 2005,  the  principal  due to these  executive
officers included in notes payable was $382.

One of our  former  directors  is a  partner  in the law firm of  Kirkpatrick  &
Lockhart LLP,  which provided  legal  services to us,  including  handling legal
matters  related to the IPO. For the fiscal years ended March 31, 2005 and March
31,  2004,  we  purchased  approximately  $39 and $639,  respectively,  of legal
services  from this firm.  Our former  director was granted  options to purchase
4,000 shares of Class A Common Stock.

                                      F-31


One of our  directors is the general  partner of CMNY  Capital II,  L.P.,  which
holds 157,927  shares of Class A Common Stock,  and a director of  Sterling/Carl
Marks  Capital,  Inc.,  which holds 51,025 shares of Class A Common Stock.  CMNY
Capital II, L.P. also invested $1 million in our offering of one-year promissory
notes,  which was repaid in March 2002,  and invested $1 million in our offering
of  five-year  promissory  notes.  The  warrants  attached to such  one-year and
five-year  notes were  exercised  in August  2003 and are  included in the share
numbers  above.  The director has also been  granted  options to purchase  9,000
shares of Class A Common Stock.  In March 2004 CMNY Capital II, LP  participated
in the Exchange Offer and exchanged its five-year  promissory  notes and accrued
interest totaling $1.0 million for Convertible  Notes,  convertible into 180,569
shares of Class A Common Stock. As of March 31, 2004 and 2005, the principal due
to CMNY  Capital II, LP included  in notes  payable was $1.0  million in each of
those years, respectively.

A member of our board of  advisors  is the  father  of one of our  founders  and
executive officers, and is a partner in an entity that has performed real estate
services  for us.  The  member of our board of  advisors  also has been  granted
options to purchase 41,025 shares of Class A Common Stock at a weighted  average
exercise price of $6.83 per share.

A member of our board of advisors is the  President of John O'Hara  Contracting,
Inc.,  which performs  construction and other work at our IDCs. Also, the member
of our board of advisors  has  invested $50 in our  five-year  notes,  and holds
5,000 five-year note attached warrants. This contractor has been paid $10 and $0
for the fiscal  years ended March 31, 2004 and 2005,  respectively.  John O'Hara
Contracting,  Inc.  also,  owns 8,000 shares of Class A Common Stock,  issued as
partial  consideration for work performed during the fiscal year ended March 31,
2001.  In  September  2003,  the  member of our board of advisor  exercised  the
five-year  warrants.  In  addition,  in March  2004,  the member of our board of
advisors  participated  in the Exchange Offer and exchanged his 5 year notes and
accrued interest totaling $51 for 14,264 shares of Class A Common Stock.

One of the  members of our board of  advisors  is a partner in an  architectural
services firm,  Herbst Musciano,  which has performed work at our IDCs. His firm
was paid $1 and $0 for the fiscal  years  ended  March 31,  2004,  and March 31,
2005,  respectively.  In  addition,  the member of our board of  advisors  holds
options to purchase 600 shares of our Class A Common Stock.

In January  2003,  the board of directors  approved the purchase of two separate
ten-year,  term life  insurance  policies on the life of one of its  executives.
Each policy carries a death benefit of $5 million, and we are the beneficiary of
each policy.  Under one of the policies,  however,  the proceeds will be used to
repurchase,  after  reimbursement of all premiums paid by us some, or all of the
shares of our capital  stock held by the estate of A. Dale Mayo,  our  President
and Chief Executive Officer, at the then-determined fair market value.

In  connection  with the  Hollywood  SW  Acquisition,  we  purchased  all of the
outstanding  capital stock of Hollywood SW from two of its security holders,  on
November 3, 2003. The two security holders have continued as executive  officers
of Hollywood SW under new  employment  agreements and have received an aggregate
of  400,000  unregistered  shares  of our  Class A  Common  Stock,  less  40,444
unregistered  shares  of  Class A Common  Stock  that  were  issued  to  certain
optionees of Hollywood SW.

Hollywood SW and Hollywood Media Center,  LLC, a limited  liability company that
is 95% owned by David Gajda,  Senior Vice President of International  Marketing,
one of the sellers of Hollywood SW,  entered into a Commercial  Property  Lease,
dated January 1, 2000,  for 2,115 square feet of office  space.  We have assumed
Hollywood  SW's  obligations  under  this  lease  pursuant  to the  acquisition,
including  the  monthly  rental  payments  of  $2.  The  lease  is  currently  a
month-to-month  tenancy with the same monthly rent. On May 1, 2004 an additional
933 square feet were  rented on a  month-to-month  basis for monthly  additional
rental payments of $1.

In connection with one of our executive's  employment arrangement with AccessDM,
we paid a  finder's  fee of $25 during the fiscal  year  ended  March  2004,  in
connection with his efforts related to the Hollywood SW Acquisition.

We entered into a consulting  agreement  with a former  employee of the Company,
one  of  our  co-founders  and  directors,  following  the  termination  of  his
employment  with us as of July 5, 2003.  Under the terms of the  agreement,  the
former employee agreed to provide  consulting  services to us in connection with
the IPO and our acquisition of Hollywood SW, for which we paid him $10 per month
(plus  reasonable  out-of-pocket  expenses) for the period  beginning on July 5,
2003  through  September  30,  2003.  We also paid the  former  employee  $20 in
November 2003 in connection  with the completion of the IPO. After September 30,
2003, we may, in our sole  discretion,  retain the former employee  services for
future projects on mutually agreed to terms. The former employee has agreed that
the term of his  confidentiality,  non-solicitation  and non-compete  agreement,
which he entered into as of April 10, 2000,  remained in effect  through July 4,
2004.

In connection  with the Managed  Services  Acquisition,  we purchased all of the
outstanding  capital stock of Managed Services from its sole security holder, on
January 9, 2004. The sole security holder  continued as an executive  officer of
Managed Services under a new employment  agreement and as consideration  for the
sale of Managed Services capital stock,  received $250, and 100,000 unregistered
shares of Class A Common Stock.

In connection with the FiberSat Acquisition,  we purchased  substantially all of
the assets and certain  specified  liabilities of FiberSat Global Services,  LLC
from its members,  on November 17, 2004.  One of the members has continued as an
executive  officer  of  FiberSat  under  a  new  employment   agreement  and  as
consideration  for the  sale of  FiberSat  capital  stock  has  received  35,000
unregistered  shares  of Class A  Common  Stock.  Also,  we  agreed  to pay this
executive  and annual base salary of $175 which shall be increased  five percent
annually,  plus a  bonus,  if and  as  determined  in  the  sole  discretion  of
FiberSat's board of directors.

NOTE 13. INCOME TAXES

The  benefit  from  income  taxes for the years  ended  March 31,  2004 and 2005
consisted of the following:

                                      F-32


                                                        2004               2005

Current ..................................               $127               $-- 
Deferred .................................                 85                311
                                                         ----               ----

Total ....................................               $212               $311
                                                         ====               ====

Net deferred tax assets / (liabilities) consist of the following as of March 31,
2004 and 2005:

                                                               2004        2005

Deferred tax assets

Net operating loss carryforwards .......................     $3,082      $5,689
Depreciation and Amortization ..........................      1,100         854
Deferred rent expense ..................................        381         435
Stock based compensation ...............................        208         201
Revenue deferral .......................................        347         115
Other ..................................................         71         129
                                                            -------     -------

Total deferred tax assets ..............................      5,189       7,423
                                                            -------     -------

Deferred tax liabilities

Intangibles ............................................      1,720       1,497
                                                            -------     -------

Total deferred tax liabilities .........................      1,720       1,497
                                                            -------     -------

Net deferred tax assets before valuation allowance .....      3,469       5,926
Valuation allowance ....................................     (4,989)     (7,136)
                                                            -------     -------

Net deferred tax assets / (liabilities) ................    $(1,520)    $(1,210)
                                                            =======     =======

The Company has  provided a  valuation  allowance  for either all or most of its
deferred  tax  assets  since  realization  of future  benefits  from  deductible
temporary  differences and net operating loss carryovers  cannot be sufficiently
assured  at March  31,  2004 or March 31,  2005.  The  change  in the  valuation
allowance in the current year is approximately $2,050.

As of March 31,  2005,  the Company has  federal  and state net  operating  loss
carryforwards  of  approximately  $13,300  available  to reduce  future  taxable
income.  The federal net operating  loss  carryforwards  will begin to expire in
2020.  Under the provisions of the Internal  Revenue Code,  certain  substantial
changes in the  Company's  ownership may result in a limitation on the amount of
net operating loss carryforwards that can be used in future years.  Depending on
a variety of factors  this  limitation,  if  applicable,  could  cause a portion
and/or all of these net operating losses to expire before utilization occurs.

The  differences  between the United States  federal  statutory tax rate and the
Company's  effective  tax rate are as follows as of fiscal  year ended March 31,
2004 and March 31, 2005:

                                                             2004         2005

Tax benefit at the U.S. Statutory Federal Rate .......        (34.0%)    (34.0%)
State tax benefit ....................................         (2.9%)     (0.1%)
Change in valuation allowance ........................         18.9%      24.0%
Disallowed interest ..................................         12.4%       4.5%
Other ................................................          1.4%       1.1%
                                                             ------       ------

Effective tax rate ...................................         (4.2%)     (3.6%)
                                                               ======     ======

                                      F-33



NOTE 14. SUBSEQUENT EVENTS

On June 15, 2005, the Company entered into a digital cinema framework  agreement
(the "Framework Agreement") with Christie Digital Systems USA, Inc. ("Christie")
through the Company's newly formed wholly-owned subsidiary,  Christie/AIX, Inc.,
a  Delaware  corporation  ("Christie/AIX"),  whereby,  among  other  things  (1)
Christie/AIX will seek to raise financing to purchase 200 of Christie's  digital
cinema   projection   systems  (the  "Systems")  at  agreed-upon   prices;   (2)
Christie/AIX would then seek to raise additional debt and/or equity financing to
purchase an  additional  2,300  Systems at  agreed-upon  prices.  The  Framework
Agreement  allows  Christie/AIX to terminate the agreement for several  reasons,
including  failure to: (1)  execute  definitive  agreements  with  certain  film
distributors  by August 31, 2005 to pay virtual print fees to  Christie/AIX  for
deliveries of digital  films made to the Systems,  (2) execute  agreements  with
certain  exhibitors by August 31, 2005 to license the Systems,  to house them in
the  exhibitor  locations,  and (3) obtain  Christie/AIX's  final  commitment to
purchase at least 100 Systems by July 31, 2005.

In connection  with the execution of the  Framework  Agreement,  the Company has
engaged a third  party to assist in  raising  funds to  purchase  the  equipment
associated with the Framework Agreement,  and for general corporate purposes. We
have no assurance of the nature and amount of the  securities to be issued,  and
that the transaction will be completed on acceptable terms.

     On June 9, 2005, the Company's Board of Directors approved the expansion of
the  Company's  stock option plan to 1,100,000  options from the prior amount of
850,000 options. This approval is subject to the approval of stockholders at the
Company's  2005  stockholder  meeting,  which  is  scheduled  to take  place  in
September  2005.  Subsequent to March 31, 2005, the Company issued 140,000 stock
options to an employee and four directors.


                                      F-34





             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and  Stockholders of Access  Integrated  Technologies,
Inc.:  We have  audited  the  accompanying  balance  sheet  of  FiberSat  Global
Services,  LLC as of December 31, 2003, and the related statements of operation,
members'  equity  and  cash  flows  for the year  then  ended.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audit. We conducted our audit in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain  reasonable  assurance about whether the
financial  statements  are free of  material  misstatement.  An  audit  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial  statements.  An audit also  includes  assessing  the  accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall  financial  statement  presentation.  We believe that our
audit provided a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of FiberSat Global Services,  LLC
as of December 31, 2003,  and the results of its  operations  and its cash flows
for the year then  ended in  conformity  with  accounting  principles  generally
accepted in the United States of America.

/s/ Singer Lewak Greenbaum & Goldstein LLP
Los Angeles, California

January 28, 2005


                                      F-35


                          FIBERSAT GLOBAL SERVICES, LLC

                                  BALANCE SHEET

                                 (IN THOUSANDS)

ASSETS                                                         DECEMBER 31, 2003
                                                               -----------------
CURRENT ASSETS

    Cash and cash equivalents .....................................         $218
    Accounts receivable, net of allowance of $66 ..................          125
    Prepaids and other current assets .............................          314
                                                                         -------
        Total current assets ......................................          657

    Property and equipment, net ...................................        3,765
    Security deposits .............................................            4
                                                                         -------
        Total assets ..............................................       $4,426
                                                                         =======

LIABILITIES AND MEMBERS' EQUITY
CURRENT LIABILITIES
    Accounts payable and accrued expenses .........................         $686
    Current portion of notes payable ..............................          338
    Current portion due to contractor .............................          190
    Advances payable ..............................................          100
    Current portion of customer security deposits .................           68
    Current portion of capital leases .............................          831
    Deferred revenue ..............................................           18
    Other Liabilities .............................................          277
                                                                         -------
        Total current liabilities .................................        2,508
                                                                         =======

    Due to contractor, net of current portion .....................           80
    Other long term payable .......................................           81
    Customer security deposits, net of current portion ............           56
    Capital leases, net of current portion ........................          737
                                                                         -------
        Total liabilities .........................................        3,462
                                                                         =======


    Members' Equity ...............................................          964
                                                                         -------
        Total members' equity .....................................          964
                                                                         -------
            Total liabilities and members' equity .................       $4,426
                                                                         =======

See accompanying notes to financial statements


                                      F-36



                          FIBERSAT GLOBAL SERVICES, LLC
                             STATEMENT OF OPERATIONS
                                 (IN THOUSANDS)

                                                              FOR THE YEAR-ENDED
                                                               DECEMBER 31, 2003

Revenues: ...................................................            $3,408
Cost of revenues ............................................             1,093
                                                                         -------
Gross profit ................................................             2,315
                                                                         -------

Operating Expenses:

Selling, general and administrative .........................             1,833
Depreciation and amortization ...............................               884
                                                                         -------
        Total operating expenses ............................             2,717
                                                                         -------

Loss from operations ........................................              (402)
                                                                         -------

Interest income .............................................                51
Interest expense ............................................              (245)
                                                                         -------

Net loss before income taxes ................................              (596)
Income tax expense ..........................................                (3)
                                                                         -------

Net loss ....................................................             $(599)
                                                                         =======

See accompanying notes to financial statements




                                      F-37


                          FIBERSAT GLOBAL SERVICES, LLC

                          STATEMENT OF MEMBERS' EQUITY

                                 (IN THOUSANDS)

                                                                          TOTAL
                                                                        MEMBERS'
                                         CLASS A   CLASS B    CLASS C    EQUITY

Balance at January 1, 2003 ..........   $ 1,916    $  (948)   $   158   $ 1,126

Contributions .......................       400         --         --       400
Allocation of Loss ..................      (599)        --         --      (599)
Unpaid Priority Payments ............        --         --         37        37
                                        -------    -------    -------   -------
Balance at December 31, 2003 ........   $ 1,717    $  (948)   $   195   $   964
                                        =======    =======    =======   =======



See accompanying notes to financial statements



                                      F-38




                          FIBERSAT GLOBAL SERVICES, LLC

                             STATEMENT OF CASH FLOWS

                                 (IN THOUSANDS)

                                                              FOR THE YEAR-ENDED
                                                               DECEMBER 31, 2003

NET LOSS                                                                $  (599)

Adjustments to reconcile net income to net
cash provided by operating activities:
   Depreciation and amortization                                            884
   Loss on sale of equipment                                                 85
Change in assets - (increase) decrease:
   Accounts receivable                                                       (8)
   Other receivables                                                        367
   Prepaid expenses                                                           5
   Deposits                                                                   6
Change in liabilities - increase (decrease):
   Accounts payable                                                         (38)
   Accrued expenses                                                         (29)
   Income taxes payable                                                      (5)
   Customer deposits                                                         32
   Deferred revenue                                                        (157)
   Due to contractor                                                       (120)
Total adjustments                                                         1,022
                                                                        --------

NET CASH PROVIDED BY OPERATING ACTIVITIES                                   423
                                                                        --------

Cash flows from investing activities:
   Proceeds from sale of equipment                                           15
   Purchases of equipment & improvements                                    (45)
                                                                        --------

NET CASH USED BY INVESTING ACTIVITIES                                       (30)
                                                                        --------

Cash flows from financing activities:
   Payments of cash advances                                               (139)
   Payments of lease payables                                              (573)
   Payments of notes payable                                               (197)
   Members' equity contributions/GP accruals                                437
                                                                        --------

NET CASH USED BY FINANCING ACTIVITIES                                      (472)
                                                                        --------

NET DECREASE IN CASH EQUIVALENTS                                            (79)
Cash and cash equivalents at beginning of period                            297
                                                                        --------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                              $   218
                                                                        ========

Supplemental cash flow information:
   Interest paid                                                        $   167
   Taxes paid                                                           $     7

See accompanying notes to financial statements

                                      F-39



                          FIBERSAT GLOBAL SERVICES, LLC

                          NOTES TO FINANCIAL STATEMENTS

                     (FOR THE YEAR ENDED DECEMBER 31, 2003)

                                 (IN THOUSANDS)

NOTE 1. ORGANIZATION AND NATURE OF OPERATIONS

FiberSat Global Services,  LLC ("FiberSat" or the "Company"),  formerly known as
McKibben  Communications,  was organized in California in August 1998. FiberSat,
headquartered  in  Chatsworth,  California  provides  satellite-based  broadband
video,  data and  Internet  transmission  and  encryption  services for multiple
customers in the broadcast and cable television and  communications  industries,
and also operates an outsourced Networks Operations Center.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

CASH AND CASH EQUIVALENTS

FiberSat  considers all liquid assets with an initial maturity date that is less
than 3 months from the date of purchase to be cash equivalents.

Financial  instruments,  which potentially subject FiberSat to concentrations of
credit  risk,  to the extent they exceed  federal  depository  insurance  limits
consist of cash and cash equivalents,  and accounts receivable.  FiberSat places
its cash with high credit  quality  financial  institutions.  As of December 31,
2003, uninsured cash balances aggregated $148.

MAJOR CUSTOMERS

The Company's customer base is primarily  composed of businesses  throughout the
United  States.  Allowances  for doubtful  accounts  are recorded for  estimated
losses resulting from the inability of customers to make required payments.  The
amount  of the  reserve  is  based on  historical  experience  and  management's
analysis of the accounts  receivable  balances  outstanding.  As of December 31,
2003, three customers accounted for 55%, 25% and 4% of year-to-date revenues and
five customers accounted for 35%, 33%, 18%, 8% and 5% of accounts receivable.

PROPERTY AND EQUIPMENT

Property  and  equipment  are  stated at cost,  less  accumulated  depreciation.
Depreciation is computed using the straight-line method over the useful lives of
the respective assets as follows:

                                                   USEFUL LIVES
Computer equipment                                 3 years
Technical equipment                                5 to 15 years
Office furniture and equipment                     5 years
Leasehold improvements                             Lease term or useful life

Leasehold improvements are depreciated 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.

IMPAIRMENT OF LONG-LIVED ASSETS AND LONG-LIVED ASSETS TO BE DISPOSED OF

The Company reviews the  recoverability  of its 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 the
Company's  ability to recover the carrying value of its  long-lived  assets from
expected  future   undiscounted   cash  flows.  If  the  total  expected  future

                                      F-40


undiscounted  cash flows are less than the carrying amount 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. No
impairment was recorded during the year ended December 31, 2003.

REVENUE RECOGNITION

FiberSat revenues are accounted for in accordance with Staff Accounting Bulletin
No. 104 "Revenue Recognition in Financial  Statements" ("SAB No. 104"). FiberSat
revenues  consist of satellite  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.

DEFERRED REVENUES

The  Company's  customers  occasionally  make payments in the month prior to the
month in which actual services are rendered.  FiberSat  records such payments as
Deferred Revenues.

INCOME TAXES

The Company is a limited liability company,  which is a pass-through  entity for
federal and state income tax purposes.  The Company's income or loss is required
to be reported by the Company's members on their applicable income tax returns.

USE OF ESTIMATES

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

RECENT ACCOUNTING PRONOUNCEMENTS

In April 2003,  the  Federal  Accounting  Standards  Board (the  "FASB")  issued
Statement of Financial  Standards ("SFAS") No. 149,  "Amendment of Statement 133
on  Derivative  Instruments  and  Hedging  Activities."  SFAS No. 149 amends and
clarifies  accounting for derivative  instruments,  including certain derivative
instruments  embedded in other contracts,  and for hedging activities under SFAS
No. 133.  SFAS No. 149  clarifies  under what  circumstances  a contract with an
initial net investment meets the  characteristic of a derivative as discussed in
SFAS No. 133. In addition,  it clarifies when a derivative  contains a financing
component that warrants special  reporting in the statement of cash flows.  SFAS
No. 149 is effective for contracts entered into or modified after June 30, 2003,
except as  specifically  noted in SFAS No.  149.  SFAS No. 149 should be applied
prospectively.  The  adoption of SFAS No. 149 did not have a material  impact on
the Company's financial position, cash flows or results of operations.

In May 2003,  the FASB issued SFAS No. 150,  "Accounting  for Certain  Financial
Instruments with Characteristics of both Liabilities and Equity." This Statement
establishes  standards  for  how  an  issuer  classifies  and  measures  certain
financial  instruments with characteristics of both liabilities and equity. SFAS
No. 150 is effective for financial  instruments  entered into or modified  after
May 31, 2003,  and  otherwise is effective at the beginning of the first interim
period  beginning  after  June  15,  2003,  except  for  mandatorily  redeemable
financial  instruments of nonpublic  entities and the provisions of paragraphs 9


                                      F-41


and 10 of SFAS No. 150 (and related guidance in the  appendices),  as they apply
to mandatorily redeemable  non-controlling interests, which were deferred by the
FASB on October 29,  2003.  The adoption of SFAS No. 150 did not have a material
impact on the Company's financial position, cash flows or results of operations.

In  November  2002,  the  Emerging  Issues  Task  Force (the  "EITF")  reached a
consensus on EITF 00-21,  "Revenue  Arrangements  with  Multiple  Deliverables,"
related to the separation and allocation of consideration  for arrangements that
include  multiple  deliverables.  EITF 00-21 requires that when the deliverables
included  in this type of  arrangement  meet  certain  criteria  they  should be
accounted for separately as separate  units of accounting.  This may result in a
difference in the timing of revenue  recognition but will not result in a change
in the total amount of revenues  recognized in a bundled sales arrangement.  The
allocation  of revenues to the  separate  deliverables  is based on the relative
fair value of each item.  If the fair value is not  available  for the delivered
items then the  residual  method  must be used.  This method  requires  that the
amount allocated to the undelivered  items in the arrangement is their full fair
value.  This  would  result in the  discount,  if any,  being  allocated  to the
delivered  items.  This consensus is effective  prospectively  for  arrangements
entered into in fiscal  periods  beginning  after June 15, 2003. The adoption of
EITF 00-21 did not have a material impact on the Company's  financial  position,
cash flows or results of operations.

In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest
Entities -- an Interpretation  of Accounting  Research Bulletin No. 51." FIN No.
46 requires the primary  beneficiary to consolidate a variable  interest  entity
("VIE")  if it has a  variable  interest  that  will  absorb a  majority  of the
entity's  expected  losses if they  occur,  receive a majority  of the  entity's
expected residual returns if they occur, or both. FIN No. 46 applies immediately
to VIEs created after  January 31, 2003 and to VIEs in which the entity  obtains
an interest  after that date. In October 2003, the FASB deferred the latest date
by which all public  entities  must  apply FIN No. 46 to all VIEs and  potential
VIEs, both financial and  non-financial in nature, to the first reporting period
ending after  December 15, 2003. The adoption of FIN No. 46 in February 2003 did
not have a material impact on the Company's  financial  position,  cash flows or
results of operations.

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

NOTE 3. PROPERTY AND EQUIPMENT

Property and equipment consisted of the following as of December 31, 2003:

Technical equipment .....................................................$ 7,149
Computer equipment ..........................................................376
Leasehold improvements ......................................................565
Office furniture and equipment ............................................. 198
                                                                            ----
                                                                           8,288

                                      F-42


Less:    ACCUMULATED DEPRECIATION........................................(4,523)
         ------------------------                                        ------
Total property and equipment, net........................................$3,765
                                                                         ======

Depreciation expense for the year ended December 31, 2003 was $884.

NOTE 4. ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable and accrued expenses  consisted of the following as of December
31, 2003:

Accounts payable............................................................$286
Accrued compensation and benefits............................................392
Taxes payable...............................................................   8
                                                                            ----
Total accounts payable and accrued expenses.................................$686
                                                                            ====

Accrued  compensation and benefits primarily relate to accrued employee bonuses,
payroll and vacation costs.

NOTE 5. NOTES PAYABLE

A summary of Notes Payable is as follows as of December 31, 2003:

10%  note  payable  to  member  due in  monthly  installments  of $21  including
principal and interest, maturing May 1, 2004,

and collateralized by various personal property ...........................$176
10% note payable to member, due upon call ................................$  86
10% note payable to member, due upon call ................................$  48
10% note payable to member, due upon call ................................$  28
Less:    CURRENT PORTION..................................................($338)
         ---------------                                                 ------

Notes payable, less current portion........................................$ -0-
                                                                           =====

During the year ended December 31, 2003,  FiberSat has not made any payments for
principal or interest on the notes due upon call.

NOTE 6. OTHER LIABILITIES

Other liabilities  represents amounts owed for certain equipment  purchased from
an entity that ceased its business.

NOTE 7. INCOME TAXES

The Company is a limited liability company,  which is a pass-through  entity for
federal and state income tax purposes.  The Company's income or loss is required
to be reported by the Company's members on their applicable income tax returns.

                                      F-43

NOTE 8. MEMBERS' EQUITY

FiberSat's  Second  Amended and Restated  Limited  Liability  Company  Operating
Agreement dated October 1, 2002 provides for capital  contributions,  allocation
of net profits and net losses, distributions and priority (guaranteed) payments,
and other operating parameters for the Company.

The Company has three  classes of membership  units.  The Class A member has the
first liquidation preference. Class C units have an annual priority (guaranteed)
payment that will continue until the Class C unit holder's capital  contribution
amount is reduced to zero.  This  guaranteed  payment is calculated at the three
month LIBOR rate plus 250 basis points (determined monthly).  The Class C member
has a liquidation  preference subordinate to the Class A member. Class B members
have no priority payments and liquidation preferences are subordinate to Class A
and Class C members.  All members have voting rights,  and no member is required
to make any  additional  capital  contributions  to the Company.  The  Operating
Agreement  prescribes the  allocation of profits and losses among  Members.  Per
such provisions, the losses in the current accounting period have been allocated
to Members that have a positive balance in their Capital Account.

NOTE 9. COMMITMENTS

LEASES

The  Company  leases its  corporate  offices  and two sites  used for  satellite
transmission operations under noncancellable  operating lease agreements,  which
expire in March 2007,  June 2004 and September 2009,  respectively.  The Company
does not account for increasing base rentals using a  straight-line  method over
the lease term as the difference between the straight-line method and cash basis
is not material. FiberSat also leases certain equipment for use in its satellite
transmission and general business operations under  noncancelable  capital lease
agreements that expire through May 2006.

Minimum future  operating and capital lease payments as of December 31, 2003 are
summarized as follows:

                                                             Capital   Operating
                                                              LEASES      LEASES

Year ending December 31,

2004                                                          $  938        $222
2005                                                             699         214
2006                                                              77         214
2007                                                              --         128
2008                                                              --         101
Thereafter                                                        --          67
                                                              ------       -----

Total minimum lease payments                                  $1,714        $946
                                                              ------        ====

Less amount representing interest                                145
                                                              ------

Present value of net minimum lease payments, including
current maturities of $833                                    $1,569
                                                              ======

Total rent expense was $320 for the period ended December 31, 2003.

                                      F-44


As of December 31, 2003 assets recorded under capitalized lease agreements
included in property and equipment consists of the following:

Computer equipment .........................................            $    70
Machinery and equipment ....................................              2,895
                                                                        -------
                                                                        $ 2,965

Less: Accumulated amortization .............................             (1,309)
                                                                        -------
Net assets under capital lease .............................            $ 1,656
                                                                        =======


OTHER

During the year ended  December 31, 2003,  FiberSat  made  payments of $120 to a
contractor  as a part of a  settlement  agreement  in  connection  with  certain
litigation  initiated  against  the Company in 2001.  At  December  31, 2003 the
Company had an outstanding balance of $270 payable to this contractor.

NOTE 10. EMPLOYEE BENEFIT PLAN

FiberSat maintains a 401(k) Plan that allows eligible employees to contribute up
to 15% of their compensation,  not to exceed the statutory limit.  FiberSat does
not match employee  contributions.  Employee  contributions and related earnings
vest immediately.

NOTE 11. RELATED PARTY TRANSACTIONS

During the year ended  December 31, 2003,  the Company had certain  transactions
with Globecomm  Systems,  Inc,  ("GSI"),  a member of FiberSat.  The Company had
revenues of $836 related to services  provided to GSI and its  subsidiary and at
December 31, 2003, the accounts  receivable balance included $63 owed by GSI and
its subsidiary.

GSI had sold certain  equipment to FiberSat  that was financed by a note payable
to GSI. The  remaining  balance at December 31, 2003 on this note was $176.  The
nominal  interest on this note was 10% and the company made payments of $338 for
principal and interest during the year. GSI also leased, at a 10% interest rate,
to  the  Company  certain  capital  equipment,  on  which  the  Company  had  an
outstanding  balance  of $526 at  December  31,  2003.  The  Company  made lease
payments of $50 during the year.

GSI had made certain cash advances to the Company in previous years via a series
of three  promissory notes bearing interest at 10%. The company has not made any
repayment  on these  notes  and the  total  balance  on these  notes,  including
interest was $162 at December 31, 2003.

GSI advanced to the Company $100 against  services to be provided by the Company
to GSI and its subsidiary  during 2002. There is no interest due on this advance
and the Company did not make  repayments on or receivable  offsets  against this
advance in 2003.

The Company had outstanding trade accounts payable to GSI of $64 at December 31,
2003.

                                      F-45


NOTE 12. SEGMENT INFORMATION

FiberSat has adopted the provisions of SFAS No. 131,  "Disclosure about Segments
of an Enterprise and Related  Information." SFAS No. 131 requires disclosures of
selected  segment-related  financial information about products, major customers
and geographic areas. The Company is principally  engaged in the satellite-based
transmission of data from its two California locations. Accordingly, the Company
considers itself to operate in a single segment for purposes of disclosure under
SFAS  No.  131.  The  Company's   chief   operating   decision-maker   evaluates
performance,   makes  operating  decisions  and  allocates  resources  based  on
financial data consistent with the  presentation in the  accompanying  financial
statements.

Fourth Amended and Restated Certificate of Incorporation of Registrant. (4)

As of December 31, 2003, all of the Company's operations and assets were located
in California.

NOTE 13. SUBSEQUENT EVENTS

On November  17,  2004,  substantially  all of the assets,  customer  contracts,
business  operations,  and  certain  liabilities  of FiberSat  were  acquired by
FiberSat Global Services,  Inc., a wholly-owned  subsidiary of Access Integrated
Technologies,  Inc. ("AccessIT").  In connection with the acquisition,  AccessIT
issued 540,000 shares of its restricted Class A Common Stock to the members, and
paid $381 in cash to settle certain obligations of FiberSat.


                                      F-46




                          FIBERSAT GLOBAL SERVICES, LLC

                                  BALANCE SHEET

                                 (IN THOUSANDS)

                                   (UNAUDITED)

                                                                   SEPTEMBER 30,
                                                                           2004

ASSETS

CURRENT ASSETS

Cash and cash equivalents .........................................       $  421
Accounts receivable, net of allowance of $44 ......................           49
Prepaids and other current assets .................................           61
                                                                         -------
  Total current assets ............................................          531

Property and equipment, net .......................................        2,693
Security deposits .................................................            4
                                                                         -------
     Total assets .................................................       $3,228
                                                                         =======

LIABILITIES AND MEMBERS' EQUITY
CURRENT LIABILITIES
  Accounts payable and accrued expenses ...........................       $  557
  Current portion of notes payable ................................          171
  Current portion due to contractor ...............................          150
  Advances payable ................................................           63
  Current portion of customer security deposits ...................           82
  Current portion of capital leases ...............................          773
  Deferred revenue ................................................           56
  Other liabilities ...............................................          277
                                                                         -------
    Total current liabilities .....................................        2,129

  Other long term payable .........................................           77
  Customer security deposits, net of current portion ..............           30
  Capital leases, net of current portion ..........................          181
                                                                         -------
    Total liabilities .............................................        2,417



Members' Equity ...................................................          811
                                                                         -------
  Total members' equity ...........................................          811
                                                                         -------

    Total liabilities and members' equity .........................       $3,228
                                                                         =======

See accompanying notes to financial statements


                                      F-47



                          FIBERSAT GLOBAL SERVICES, LLC

                             STATEMENT OF OPERATIONS

                                 (IN THOUSANDS)

                                   (UNAUDITED)

                                                       FOR THE NINE MONTHS ENDED
                                                           SEPTEMBER 30, 2004

Revenues: ...................................................           $ 2,567
Cost of revenues ............................................               740
                                                                        --------
Gross profit ................................................             1,827
                                                                        --------

Operating Expenses:

Selling, general and administrative .........................               981
Depreciation and amortization ...............................               548
Impairment loss .............................................               358
                                                                        --------
Total operating expenses ....................................             1,887

                                                                        --------
Loss from operations ........................................               (60)
                                                                        --------

Interest income .............................................                 2
Interest expense ............................................              (120)
                                                                        --------

Net loss before income taxes ................................              (178)
Income tax expense ..........................................                (5)
                                                                        --------

Net loss ....................................................           $  (183)
                                                                        ========

See accompanying notes to financial statements


                                      F-48



                          FIBERSAT GLOBAL SERVICES, LLC

                          STATEMENT OF MEMBERS' EQUITY

                                 (IN THOUSANDS)

                                   (UNAUDITED)

                                                                           TOTAL
                                                                        MEMBERS'
                                        CLASS A     CLASS B    CLASS C    EQUITY

Balance at January 1, 2004 ..........   $ 1,717    $  (948)   $   195   $   964

Contributions .......................        --         --         --        --
Allocation of Loss ..................      (183)        --         --      (183)
Unpaid Priority Payments ............        --         --         30        30
                                        -------    --------   -------   --------

Balance at September 30, 2004 .......   $ 1,534    $  (948)   $   225   $   811
                                        =======    ========   =======   =======

See accompanying notes to financial statements




                                      F-49


                          FIBERSAT GLOBAL SERVICES, LLC

                             STATEMENT OF CASH FLOWS

                                 (IN THOUSANDS)

                                   (UNAUDITED)

                           FOR THE NINE MONTHS ENDED
                               SEPTEMBER 30, 2004

NET LOSS .......................................................        $  (183)

Adjustments to reconcile net income to net cash 
  provided by operating activities:
   Depreciation and amortization ...............................            548
   Impairment loss .............................................            358
Change in assets - (increase) decrease:
   Accounts receivable .........................................             77
   Other receivables ...........................................            256
   Prepaid expenses ............................................             (3)
Change in liabilities - increase (decrease):
   Accounts payable ............................................           (118)
   Accrued expenses ............................................             (9)
   Income taxes payable ........................................             (2)
   Customer deposits ...........................................            (12)
   Deferred revenue ............................................             38
    Due to contractor ..........................................           (120)
                                                                        --------

Total adjustments ..............................................          1,013
                                                                        --------

NET CASH PROVIDED BY OPERATING ACTIVITIES ......................            830
                                                                        --------

Cash flows from investing activities:

   Return of equipment to lessor ...............................            176
   Purchases of equipment & improvements .......................            (11)
                                                                        --------

NET CASH USED BY INVESTING ACTIVITIES ..........................            165
                                                                        --------

Cash flows from financing activities:
   Payments of cash advances ...................................            (41)
   Payments of lease payables ..................................           (614)
   Payments of notes payable ...................................           (167)
   Members' equity contributions/GP accruals ...................             30
                                                                        --------

NET CASH PROVIDED BY FINANCING ACTIVITIES ......................           (792)
                                                                        --------
NET INCREASE IN CASH EQUIVALENTS ...............................            203
Cash and cash equivalents at beginning of period ...............            218
                                                                        --------

CASH AND CASH EQUIVALENTS AT END OF PERIOD .....................        $   421
                                                                        ========
Supplemental cash flow information:

   Interest paid ...............................................        $    72
   Taxes paid ..................................................        $     7

See accompanying notes to financial statements


                                      F-50


                          FIBERSAT GLOBAL SERVICES, LLC

                          NOTES TO FINANCIAL STATEMENTS

            (FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004, UNAUDITED)

                                 (IN THOUSANDS)

NOTE 1. ORGANIZATION AND NATURE OF OPERATIONS

FiberSat Global Services,  LLC ("FiberSat" or the "Company"),  formerly known as
McKibben  Communications,  was organized in California in August 1998. FiberSat,
headquartered  in  Chatsworth,  California  provides  satellite-based  broadband
video,  data and  Internet  transmission  and  encryption  services for multiple
customers in the broadcast and cable television and  communications  industries,
and also operates an outsourced Networks Operations Center.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

CASH AND CASH EQUIVALENTS

FiberSat  considers all liquid assets with an initial maturity date that is less
than 3 months from the date of purchase to be cash equivalents.

Financial  instruments,  which potentially subject FiberSat to concentrations of
credit  risk,  to the extent they exceed  federal  depository  insurance  limits
consist of cash and cash equivalents,  and accounts receivable.  FiberSat places
its cash with high credit quality  financial  institutions.  As of September 30,
2004, uninsured cash balances aggregated $370.

MAJOR CUSTOMERS

The Company's customer base is primarily  composed of businesses  throughout the
United  States.  Allowances  for doubtful  accounts  are recorded for  estimated
losses resulting from the inability of customers to make required payments.  The
amount  of the  reserves  is based on  historical  experience  and  management's
analysis of the accounts  receivable balances  outstanding.  As of September 30,
2004,  three customers  accounted for 49%, 11% and 11% of year-to-date  revenues
and four customers accounted for 50%, 42%, 4%, and 3% of accounts receivable.

PROPERTY AND EQUIPMENT

Property  and  equipment  are  stated at cost,  less  accumulated  depreciation.
Depreciation is computed using the straight-line method over the useful lives of
the respective assets as follows:

                                                       USEFUL LIVES

Computer equipment                                     3 years
Technical equipment                                    5 to 15 years
Office furniture and equipment                         5  years
Leasehold improvements                                 Lease term or useful life

Leasehold improvements are depreciated 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.

IMPAIRMENT OF LONG-LIVED ASSETS AND LONG-LIVED ASSETS TO BE DISPOSED OF

The Company reviews the  recoverability  of its 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 the
Company's ability to recover the carrying value of its long-lived assets from


                                      F-51


                          FIBERSAT GLOBAL SERVICES, LLC

                          NOTES TO FINANCIAL STATEMENTS

            (FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004, UNAUDITED)

                                 (IN THOUSANDS)

expected  future   undiscounted   cash  flows.  If  the  total  expected  future
undiscounted  cash flows are less than the carrying amount 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.

During the period ended  September  30, 2004,  the Company  decided to close its
Sylmar, California teleport facility due to a reduction in the type of satellite
transmission  services  provided  from that  location.  The Company  recorded an
impairment loss for $358, reflecting the writedown of the Sylmar assets.

REVENUE RECOGNITION

FiberSat revenues are accounted for in accordance with Staff Accounting Bulletin
No. 104 "Revenue Recognition in Financial  Statements" ("SAB No. 104"). FiberSat
revenues  consist of satellite  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.

DEFERRED REVENUES

The  Company's  customers  occasionally  make payments in the month prior to the
month in which actual services are rendered.  FiberSat  records such payments as
Deferred Revenues.

INCOME TAXES

The Company is a limited liability company,  which is a pass-through  entity for
federal and state income tax purposes.  The Company's income or loss is required
to be reported by the Company's members on their applicable income tax returns.

USE OF ESTIMATES

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

RECENT ACCOUNTING PRONOUNCEMENTS

In April 2003,  the  Federal  Accounting  Standards  Board (the  "FASB")  issued
Statement of Financial  Accounting  Standards  ("SFAS") No. 149,  "Amendment  of
Statement 133 on Derivative  Instruments and Hedging  Activities."  SFAS No. 149
amends and clarifies  accounting for derivative  instruments,  including certain
derivative  instruments embedded in other contracts,  and for hedging activities
under SFAS No. 133. SFAS No. 149 clarifies  under what  circumstances a contract
with an initial net  investment  meets the  characteristic  of a  derivative  as
discussed in SFAS No. 133. In addition,  it clarifies when a derivative contains
a financing  component that warrants special  reporting in the statement of cash
flows.  SFAS No. 149 is effective for contracts  entered into or modified  after
June 30, 2003, except as specifically noted in SFAS No. 149. SFAS No. 149 should
be applied  prospectively.  The adoption of SFAS No. 149 did not have a material
impact on the Company's financial position, cash flows or results of operations.

                                      F-52


In May 2003,  the FASB issued SFAS No. 150,  "Accounting  for Certain  Financial
Instruments with Characteristics of both Liabilities and Equity." This Statement
establishes  standards  for  how  an  issuer  classifies  and  measures  certain
financial  instruments with characteristics of both liabilities and equity. SFAS
No. 150 is effective for financial  instruments  entered into or modified  after
May 31, 2003,  and  otherwise is effective at the beginning of the first interim
period  beginning  after  June  15,  2003,  except  for  mandatorily  redeemable
financial  instruments of nonpublic  entities and the provisions of paragraphs 9
and 10 of SFAS No. 150 (and related guidance in the  appendices),  as they apply
to mandatorily redeemable  non-controlling interests, which were deferred by the
FASB on October 29,  2003.  The adoption of SFAS No. 150 did not have a material
impact on the Company's financial position, cash flows or results of operations.

In  November  2002,  the  Emerging  Issues  Task  Force (the  "EITF")  reached a
consensus on EITF 00-21,  "Revenue  Arrangements  with  Multiple  Deliverables,"
related to the separation and allocation of consideration  for arrangements that
include  multiple  deliverables.  EITF 00-21 requires that when the deliverables
included  in this type of  arrangement  meet  certain  criteria  they  should be
accounted for separately as separate  units of accounting.  This may result in a
difference in the timing of revenue  recognition but will not result in a change
in the total amount of revenues  recognized in a bundled sales arrangement.  The
allocation  of revenues to the  separate  deliverables  is based on the relative
fair value of each item.  If the fair value is not  available  for the delivered
items then the  residual  method  must be used.  This method  requires  that the
amount allocated to the undelivered  items in the arrangement is their full fair
value.  This  would  result in the  discount,  if any,  being  allocated  to the
delivered  items.  This consensus is effective  prospectively  for  arrangements
entered into in fiscal  periods  beginning  after June 15, 2003. The adoption of
EITF 00-21 did not have a material impact on the Company's  financial  position,
cash flows or results of operations.

In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest
Entities -- an Interpretation  of Accounting  Research Bulletin No. 51." FIN No.
46 requires the primary  beneficiary to consolidate a variable  interest  entity
("VIE")  if it has a  variable  interest  that  will  absorb a  majority  of the
entity's  expected  losses if they  occur,  receive a majority  of the  entity's
expected residual returns if they occur, or both. FIN No. 46 applies immediately
to VIEs created after  January 31, 2003 and to VIEs in which the entity  obtains
an interest  after that date. In October 2003, the FASB deferred the latest date
by which all public  entities  must  apply FIN No. 46 to all VIEs and  potential
VIEs, both financial and  non-financial in nature, to the first reporting period
ending after  December 15, 2003. The adoption of FIN No. 46 in February 2003 did
not have a material impact on the Company's  financial  position,  cash flows or
results of operations.

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

NOTE 3. PROPERTY AND EQUIPMENT

Property and equipment consisted of the following as of September 30, 2004:

                                      F-53


Technical equipment .........................................            $6,788
Computer equipment ..........................................               376
Leasehold improvements ......................................               566
Office furniture and equipment ..............................               198
                                                                         ------
                                                                          7,928

Less:    ACCUMULATED DEPRECIATION ..........................             (5,235)
         -------------------------                                      -------
Total property and equipment, net ..........................            $ 2,693
                                                                        =======

Depreciation expense for the nine months ended September 30, 2004 was $548.

NOTE 4. ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable and accrued expenses consisted of the following as of September
30, 2004:

Accounts payable ...............................................          $ 169
Accrued compensation and benefits ..............................            382
Taxes payable ..................................................              6
                                                                          -----

Total accounts payable and accrued expenses ....................          $ 557
                                                                          =====

Accrued  compensation and benefits primarily relate to accrued employee bonuses,
payroll and vacation costs.

NOTE 5. NOTES PAYABLE

A summary of Notes Payable is as follows as of September 30, 2004:

10% note payable to member, due upon call .............................   $  91
10% note payable to member, due upon call .............................   $  51
10% note payable to member, due upon call .............................   $  29
Less:    CURRENT PORTION .......................................... ...   ($171)
         ---------------                                                  ------

Notes payable, less current portion ...................................   $  -0-
                                                                          ======

During the period ended  September 30, 2004,  FiberSat has not made any payments
for principal or interest on the notes due upon call.

NOTE 6. OTHER LIABILITIES

Other liabilities  represents amounts owed for certain equipment  purchased from
an entity that ceased its business.

NOTE 7. INCOME TAXES

The Company is a limited liability company,  which is a pass-through  entity for
federal and state income tax purposes.  The Company's income or loss is required
to be reported by the Company's members on their applicable income tax returns.

                                      F-54


NOTE 8. MEMBERS' EQUITY

FiberSat's  Second  Amended and Restated  Limited  Liability  Company  Operating
Agreement dated October 1, 2002 provides for capital  contributions,  allocation
of net profits and net losses,  distributions and priority (guaranteed) payments
and other operating parameters for the Company.

The Company has three  classes of membership  units.  The Class A member has the
first liquidation preference. Class C units have an annual priority (guaranteed)
payment that will continue until the Class C unit holder's capital  contribution
amount is reduced to zero.  This  guaranteed  payment is calculated at the three
month LIBOR rate plus 250 basis points (determined monthly).  The Class C member
has a liquidation  preference subordinate to the Class A member. Class B members
have no priority payments and liquidation preferences are subordinate to Class A
and Class C members.  All members have voting rights,  and no member is required
to make any  additional  capital  contributions  to the Company.  The  Operating
Agreement  prescribes the  allocation of profits and losses among  Members.  Per
such provisions, the losses in the current accounting period have been allocated
to Members that have a positive balance in their Capital Account.

NOTE 9. COMMITMENTS

LEASES

The  Company  leases its  corporate  offices  and two sites  used for  satellite
transmission operations under noncancellable  operating lease agreements,  which
expire in March 2007,  June 2004 and September 2009,  respectively.  The Company
does not account for increasing base rentals using a  straight-line  method over
the lease term as the difference between the straight-line method and cash basis
is not material. FiberSat also leases certain equipment for use in its satellite
transmission and general business operations under  noncancelable  capital lease
agreements that expire through May 2006.

Minimum future operating and capital lease payments as of September 30, 2004 are
summarized as follows:

                                                           Capital   Operating
                                                            LEASES    LEASES

Year ending September 30,
2005 ....................................................     $642     $235
2006 ....................................................      196      235
2007 ....................................................       --      177
2008 ....................................................       --      121
2009 ....................................................       --      108
Thereafter ..............................................       --       --
                                                              ----     ----

Total minimum lease payments ............................     $838     $876
                                                              ----     ====

Less amount representing interest .......................       44
                                                              ----

Present value of net minimum lease payments, including
current maturities of $601 ..............................     $794
                                                              ====

                                      F-55


Total rent expense was $170 for the nine months ended September 30, 2004.

As of September 30, 2004 assets  recorded  under  capitalized  lease  agreements
included in property and equipment consists of the following:

Computer equipment .........................................            $    70
Machinery and equipment ....................................              2,895
                                                                        -------
                                                                        $ 2,965

Less: Accumulated amortization .............................             (1,590)
                                                                        -------
Net assets under capital lease .............................            $ 1,375
                                                                        =======

EMPLOYMENT AGREEMENTS

FiberSat has an  employment  agreement  with one  executive  which  provides for
compensation and certain other benefits.  These  agreements  provides for a base
salary as well as for completion bonus payments.

OTHER

During the period ended September 30, 2004,  FiberSat made payments of $120 to a
contractor  as a part of a  settlement  agreement  in  connection  with  certain
litigation  initiated  against the Company in 2001.  At  September  30, 2004 the
Company had an outstanding balance of $150 payable to this contractor.

NOTE 10. EMPLOYEE BENEFIT PLAN

FiberSat maintains a 401(k) Plan that allows eligible employees to contribute up
to 15% of their compensation,  not to exceed the statutory limit.  FiberSat does
not match employee  contributions.  Employee  contributions and related earnings
vest immediately.

NOTE 11. RELATED PARTY TRANSACTIONS

During the period ended September 30, 2004, the Company had certain transactions
with Globecomm  Systems,  Inc,  ("GSI"),  a member of FiberSat.  The Company had
revenues of $584 related to services  provided to GSI and its  subsidiary and at
September 30, 2004, the accounts  receivable balance included $0 owed by GSI and
its subsidiary.

GSI had sold certain  equipment to FiberSat  that was financed by a note payable
to GSI. The  remaining  balance at  September  30, 2004 on this note was $0. The
nominal  interest on this note was 10% and the company made payments of $179 for
principal  and interest  during the period ended  September  30, 2004.  GSI also
leased,  to the Company certain capital  equipment,  on which the Company had an
outstanding  balance of $175 at  September  30,  2004.  The  Company  made lease
payments of $34 during the period ended September 30, 2004. The Company also had
a liability  totaling  $151  related to an equipment  lease with GSI,  which was
terminated during the period ended September 30, 2004.

GSI had made certain cash advances to Company in previous  years via a series of
three  promissory  notes  bearing  interest at 10%. The company has not made any
repayment  on these  notes  and the  total  balance  on these  notes,  including
interest was $171 at September 30, 2004.

                                      F-56


GSI advanced to the Company $100 against  services to be provided by the Company
to GSI and its subsidiary  during 2002. There is no interest due on this advance
and the Company made  repayments  of $37 against this advance  during the period
ended September 30, 2004.

The Company had  outstanding  trade accounts  payable to GSI of $77 at September
30, 2004.

NOTE 12. SEGMENT INFORMATION

FiberSat has adopted the provision of SFAS No. 131,  "Disclosure  about Segments
of an Enterprise and Related  Information." SFAS No. 131 requires disclosures of
selected  segment-related  financial information about products, major customers
and geographic areas. The Company is principally  engaged in the satellite-based
transmission of data from its two California locations. Accordingly, the Company
considers itself to operate in a single segment for purposes of disclosure under
SFAS  No.  131.  The  Company's   chief   operating   decision-maker   evaluates
performance,   makes  operating  decisions  and  allocates  resources  based  on
financial data consistent with the  presentation in the  accompanying  financial
statements.

As of  September  30,  2004,  all of the  Company's  operations  and assets were
located in California.

NOTE 13. SUBSEQUENT EVENTS

On November  17,  2004,  substantially  all of the assets,  customer  contracts,
business  operations,  and  certain  liabilities  of FiberSat  were  acquired by
FiberSat Global Services,  Inc., a wholly-owned  subsidiary of Access Integrated
Technologies,  Inc. ("AccessIT").  In connection with the acquisition,  AccessIT
issued 540,000 shares of its restricted Class A Common Stock to the members, and
paid $381 in cash to settle certain obligations of FiberSat.


                                      F-57




             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Members
Pritchard Square Cinema, LLC

         We have audited the  accompanying  balance  sheets of Pritchard  Square
Cinema,  LLC as of December  31, 2004 and 2003,  and the related  statements  of
operations  and members'  equity and cash flows for the years then ended.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

         We conducted our audits in accordance  with the standards of the Public
Company Accounting  Oversight Board (United States of America).  Those standards
require that we plan and perform the audits to obtain reasonable assurance about
whether the financial  statements  are free of material  misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial  statements.  An audit also includes  assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation.  We believe that our
audits provide a reasonable basis for our opinion.

         In our opinion,  the  financial  statements  referred to above  present
fairly,  in all material  respects,  the financial  position of Pritchard Square
Cinema,  LLC as of December 31, 2004 and 2003, and the results of its operations
and its cash  flows for the  years  then  ended in  conformity  with  accounting
principles generally accepted in the United States of America.

         On February 11, 2005, the Company sold  substantially all of its assets
to another entity at which time all operations ceased and were taken over by the
acquiring company (SEE NOTE 1).

/s/ Amper, Politziner & Mattia, , P.C.

April 21, 2005
Edison, New Jersey

                                      F-58


                          PRITCHARD SQUARE CINEMA, LLC

                                 BALANCE SHEETS

                           DECEMBER 31, 2004 AND 2003

                                     ASSETS



                                                                              2004          2003
                                                                              ----          ----
                                                                                            

          CURRENT ASSETS

             Cash                                                         $        --    $        -- 
             Inventories                                                       12,775         14,197
                                                                          -----------    -----------
                                                                          -----------    -----------

          Total Current Assets                                                 12,775         14,197
                                                                          -----------    -----------

          THEATRE PROPERTY AND EQUIPMENT

             Buildings and improvements under capital lease obligations     6,060,000      6,060,000

             Theatre equipment under capital lease obligations                450,000        450,000
                                                                          -----------    -----------
            Total Theatre Property and Equipment                            6,510,000      6,510,000
                                                                          -----------    -----------

             Accumulated depreciation                                        (945,000)      (567,000)
                                                                          -----------    -----------

            Theatre Property and Equipment, net of

            accumulated depreciation                                        5,565,000      5,943,000
                                                                          -----------    -----------

            Security deposits                                                 209,948        209,948
                                                                          -----------    -----------

                 Total Assets                                             $ 5,787,723    $ 6,167,145
                                                                          ===========    ===========






                                        LIABILITIES AND MEMBERS' EQUITY


                                                                                     

          CURRENT LIABILITIES
             Bank overdraft                                         $    27,546    $   105,153
             Current maturities of capital lease obligations          1,871,571      1,421,625
             Accounts payable                                            65,907         63,302
             Accrued expenses                                           996,661      1,126,887
             Due to member                                              550,917        558,358
             Payable to related party                                   624,000        416,000
                                                                    -----------    -----------
           Total current liabilities                                  4,136,602      3,691,325

             Capital lease obligations, net of current maturities     5,575,541      5,502,417
                                                                    -----------    -----------
           Total liabilities                                          9,712,143      9,193,742

          MEMBERS' DEFICIENCY:
              Members' Deficiency                                    (3,924,420)    (3,026,597)
                                                                     -----------    -----------
               Total liabilities and members' deficiency            $ 5,787,723    $ 6,167,145
                                                                    ============   ============



See accompanying notes to financial statements



                                               LIABILITIES AND MEMBERS' EQUITY


                                      F-59



                          PRITCHARD SQUARE CINEMA, LLC

                STATEMENTS OF OPERATIONS AND MEMBERS' DEFICIENCY

                 FOR THE YEARS ENDED DECEMBER 31, 2004 AND 2003




                                                                                  2004          2003
                                                                                  ----          ----
                                                                                            
          REVENUES:

              Admissions                                                      $ 3,603,245    $ 3,784,411
              Concessions and other                                               823,643        920,077
                                                                              -----------    -----------
          Total revenues                                                        4,426,888      4,704,488

          COST AND EXPENSES:

              Film exhibition costs                                             2,059,723      2,143,330
              Concession costs                                                    182,638        214,641
              Other theatre operating costs                                     1,445,685      1,513,685
               Depreciation                                                       378,000        378,000
              Interest expense                                                  1,258,665      1,239,170
                                                                              -----------    -----------
          Total operating costs and expenses                                    5,324,711      5,488,826
                                                                              -----------    -----------

              NET LOSS                                                        $  (897,823)   $  (784,338)
                                                                              ===========    ===========

              Members' deficiency - beginning of the year                     $(3,026,597)   $(2,242,259)   
                                                                              -----------    -----------

              MEMBERS' DEFICIENCY - END OF THE YEAR                           $(3,924,420)   $(3,026,597)   
                                                                              ===========    ===========



    See accompanying notes to financial statements





                                      F-60




                          PRITCHARD SQUARE CINEMA, LLC

                            STATEMENTS OF CASH FLOWS

                 FOR THE YEARS ENDED DECEMBER 31, 2004 AND 2003



                                                                                  2004            2003
                                                                                  ----            ----
                                                                                                

          CASH FLOWS FROM OPERATING ACTIVITIES

             Net loss                                                         $  (897,823)   $  (784,338)
             Adjustments to reconcile net loss to
              net cash from operating activities
               Depreciation                                                       378,000
                                                                                                 378,000

                 Interest on capital lease obligation                           1,258,665      1,239,170
             (Increase) decrease in
               Inventories

                                                                                    1,422           (223)
             Increase (decrease) in
               Accounts payable

                                                                                    2,605          9,713
               Accrued expenses                                                  (130,226)
                                                                                                (833,536)

               Payable to related party                                           208,000        208,000
                                                                                             -----------
                                                                                              
                 Net cash provided by operating activities                        820,643        216,786
                                                                              -----------    -----------

          CASH FLOWS FROM INVESTING ACTIVITIES                                         --             --
                                                                              -----------    -----------


          CASH FLOWS FROM FINANCING ACTIVITIES

             Increase (decrease) in
               Bank overdraft

                                                                                  (77,607)        99,856
                Payments under capital lease obligations                         (735,595)      (875,000)
                Due to Members                                                     (7,441)       558,358
                                                                              -----------    -----------
          Net cash provided by (used for) financing activities                   (820,643)      (216,786)

          Net change in cash:

          Cash - beginning                                                             --             --

          Cash - ending                                                       $        --    $        --
                                                                              ===========    ===========



          Supplemental disclosure of cash paid
          Interest                                                            $        --    $        --
          Taxes                                                               $        --    $        --



See accompanying notes to financial statements



                                      F-61



                          PRITCHARD SQUARE CINEMA, LLC

                          NOTES TO FINANCIAL STATEMENTS

                 FOR THE YEARS ENDED DECEMBER 31, 2004 AND 2003

NOTE 1 - ORGANIZATION AND NATURE OF OPERATIONS

         Pritchard Square Cinema,  LLC ("Pritchard" or the "Company") a New York
         limited  liability  company  was  organized  in New York in March 1996.
         Pritchard  owns the Pavilion Movie  Theatre/Entertainment  Complex (the
         "Pavilion" or "Company") located in Brooklyn, New York. The Pavilion is
         an eight-screen movie theatre showing first-run films. The Company uses
         a related party to select such films (see Note 3). Substantially all of
         the assets of the Pavilion were sold in an asset  purchase  transaction
         during  February 2005 to a third party,  as is more fully  described in
         Note 6.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

         The  preparation of 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  and disclosure of contingent  assets
         and  liabilities  at the  date  of the  financial  statements  and  the
         reported amounts of revenues and expenses during the reporting  period.
         Actual results could differ from those estimates.

REVENUE RECOGNITION

         The  Pavilion's  revenues are accounted  for in  accordance  with Staff
         Accounting   Bulletin  No.  104  "Revenue   Recognition   in  Financial
         Statements"  ("SAB No. 104").  The Pavilion's  revenues  consist of the
         sale of movie theatre  admissions  and  concession  food and beverages,
         which are made, either in cash or via customer credit cards at the time
         of the transaction. Revenues are recognized at the time the transaction
         is complete, as the earnings process has been culminated.

FILM RENTAL COSTS

         Film  rental  costs are  accrued  based on the  applicable  box  office
         receipts  and either the  mutually  agreed upon firm terms  established
         prior to the opening of the picture or estimates of the final  mutually
         agreed upon  settlement,  which occurs at the conclusion of the picture
         run, subject to the film licensing arrangement.  Estimates are based on
         the  expected  success  of a film  over  the  length  of its run in the
         theatres.

ADVERTISING

         Advertising costs are expensed as incurred.  Such expense for the years
         ended December 31, 2004 and 2003 was  approximately  $5,000 and $7,000,
         respectively.


                                      F-62



                          PRITCHARD SQUARE CINEMA, LLC

                          NOTES TO FINANCIAL STATEMENTS

                 FOR THE YEARS ENDED DECEMBER 31, 2004 AND 2003

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - (CONTINUED)

CONCENTRATION OF CREDIT RISK

         Financial   instruments,   which   potentially   subject   Pavilion  to
         concentrations  of credit  risk,  to the  extent  they  exceed  federal
         depository  insurance  limits consist of cash. The Pavilion  places its
         cash with high credit quality  financial  institutions.  As of December
         31, 2004 and 2003 there were no uninsured cash balances.

FAIR VALUE OF FINANCIAL INSTRUMENTS

         Cash,  accounts  payable and accrued  liabilities  are reflected in the
         financial  statements at carrying value,  which approximates fair value
         because of the short-term  maturity of these instruments.  The carrying
         value of the Company's capital lease obligation approximates fair value
         because the interest rate used  represents  borrowing  rates  available
         with similar terms.

INCOME TAXES

         The Company is a limited  liability  company,  which is a  pass-through
         entity for federal and state income tax purposes.  The Company's income
         or loss is required to be  reported by the  Company's  members on their
         applicable income tax returns.

CAPITAL LEASE

         The Company leases the land,  building,  building  improvements and all
         theater equipment under a lease agreement with a third party. The lease
         has been accounted for as a capital lease in accordance  with Statement
         of Financial Accounting Standards No. 13, and accordingly,  the Company
         has  established  assets  under  capital  lease  and  a  capital  lease
         obligation on the accompanying  Balance Sheets. The Company records the
         monthly  minimum lease  commitments as a reduction to the capital lease
         obligation,  and records interest expense based on the lease's implicit
         interest rate. The Company records  depreciation expense on the theater
         equipment  over an  estimated  useful  life of six years.  The  Company
         records  depreciation expense on the building and improvements over the
         initial, noncancellable lease term of approximately 20 years.

NOTE 3 - RELATED PARTY INFORMATION

         The Company  maintains an agency  agreement with an affiliate to act as
         its exclusive  booking agent for films to be shown at the theatre.  The
         President of the affiliate is also the managing  member of the Company.
         The agreement with this entity expires during January 2016 and provides
         for fees in the amount of $208,000 per annum. The agreement  contains a
         provision  for early  termination  penalty  as  further  defined in the
         agreement.  In addition, this affiliate provides management services to
         the  Company.  Such amounts are  included in the  accompanying  Balance
         Sheets in the caption Payable to related party.

         Due to member represents short-term advances that are due on demand and
are non-interest bearing.


                                      F-63



                          PRITCHARD SQUARE CINEMA, LLC

                          NOTES TO FINANCIAL STATEMENTS

                 FOR THE YEARS ENDED DECEMBER 31, 2004 AND 2003

NOTE 4 - ACCRUED EXPENSES

         Accrued expenses consisted of the following as of December 31, 2004 and
2003:

                                                       DECEMBER 31,

                                                    2004         2003
                                                 --------     --------

          Accrued film rental payable            $680,126      890,218
          Sales tax payable                       294,768      212,754
          Accrued payroll                          21,767       23,915
                                                 $996,661     $996,661
                                                 --------     --------

NOTE 5 - COMMITMENTS

     Capital Leases

     Future minimum lease payments under the Company's capital lease
     as of December 31, 2004, are as follows:

     2005                                                           $ 1,871,571
     2006                                                             1,215,179
     2007                                                             1,245,559
     2008                                                             1,308,615
     2009                                                            19,245,232

     Minimum lease payments                                           26,162,854

     Less: amount representing interest                               18,715,742

     Subtotal                                                          7,447,112

     Less: current maturities of obligations under capital lease       1,871,571

         Obligations under capita lease, net of current maturities   $ 5,575,541

         Included in current maturities of obligations under capital lease as of
         December31, 2004 and 2003 is $686,030, and $265,000,  respectively,  of
         past due minimum rent payments owed by the Company to the landlord.

NOTE 6 - SALE OF BUSINESS ASSETS

         On February  11,  2005,  substantially  all of the assets and  business
         operations   (which   includes   assignment  of  the  Company's   lease
         obligation)  of Pritchard  were acquired by ADM Cinema  Corporation,  a
         wholly  owned  subsidiary  of  Access  Integrated  Technologies,   Inc.
         ("Access  IT").  The  total  consideration  for the  Pavilion  was $5.2
         million of which $3.3 million was a cash payment (less $500,000 held in
         escrow pending the completion of  construction  of an additional  movie
         theatre screen) and $1.7 million  represents a 5-year,  8% note payable
         and $200,000 was the estimated transaction fees. In connection with the
         acquisition, Access IT issued 40,000 shares of its unregistered Class A
         Common Stock to the landlord as  consideration  for  assignment  of the
         lease to ADM Cinema Corporation and the waiver of a security deposit.


                                      F-64



                      ACCESS INTEGRATED TECHNOLOGIES, INC.
         PRO FORMA UNAUDITED CONDENSED COMBINED STATEMENT OF OPERATIONS

                   FOR THE FISCAL YEARS ENDED MARCH 31, 2005

                      (IN THOUSANDS, EXCEPT PER SHARE DATA)

     The  following  selected  unaudited   financial  data  should  be  read  in
conjunction  with the  historical  consolidated  financial  statements of Access
Integrated  Technologies,  Inc.  ("AccessIT"),  FiberSat  Global  Services,  LLC
("FiberSat") and the Pavilion Movie Theater ("Pavilion Theatre"),  including the
notes  thereto,  and with  "Management's  Discussion  and  Analysis of Financial
Condition  and  Results  of  Operations".  The  following  unaudited  pro  forma
condensed combined  information is presented for illustrative  purposes only and
is not  necessarily  indicative  of the  results of  operations  that would have
occurred if the transactions had been actually completed at the dates indicated,
nor is it necessarily indicative of future results of operations of the combined
companies.  The unaudited pro forma condensed  combined  statement of operations
for the fiscal  year  ended  March 31,  2005 has been  prepared  to reflect  the
acquisition  of FiberSat and Pavilion as if the  acquisition  had occurred as of
April 1, 2004 by combining the separate  historical  statements of operations of
FiberSat for the nine months ended December 31, 2004,  the Pavilion  Theater for
the fiscal year ended December 31, 2004 and,  AccessIT for the fiscal year ended
March 31, 2005.

On November 17, 2004,  AccessIT completed the acquisition of FiberSat by issuing
540,000 shares of restricted Class A common stock and paying  approximately $381
in cash.  AccessIT also incurred direct  transaction costs of approximately $180
related to the FiberSat  acquisition.  In addition,  AccessIT 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. The
acquisition has been accounted for as a purchase in accordance with Statement of
Financial Accounting Standards No. 141.

On December 23, 2004, ADM Cinema  entered into an asset purchase  agreement with
Pritchard  Square  Cinema,  LLC,  a New  York  limited  liability  company  (the
"Seller"),   and  Norman  Adie,  the  Seller's   managing  member,  to  purchase
substantially all of the assets and certain liabilities of the Seller's Pavilion
Theatre (the "Pavilion  Acquisition").  On February 11, 2005 the  acquisition of
the Pavilion was completed. The purchase price included a cash payment of $3,300
(less $500 held in escrow pending the completion of certain  construction) and a
five-year 8% promissory  note for $1,700.  In addition,  ADM Cinema  assumed the
lease  covering the land,  building and  improvements  which is  classified as a
capital lease on the  consolidated  balance  sheet.  Also,  in  connection  with
renegotiating the lease, the Company issued 40,000  unregistered shares of Class
A Common Stock to the landlord of the Pavilion  Theatre,  which was valued by an
independent appraiser at $132.


                                      P-1




                                       ACCESS INTEGRATED TECHNOLOGIES, INC.

                          PRO FORMA UNAUDITED CONDENSED COMBINED STATEMENT OF OPERATIONS

                                    FOR THE FISCAL  YEAR ENDED  MARCH 31,  2005
                                (in  thousands,  except  share  and per  share data)

                                                                 HISTORICAL                        PRO-FORMA

                                                        (1)          (1)         (1)
                                                                  FIBERSAT     PRITCHARD
                                                                   GLOBAL       SQUARE      PRO-FORMA
                                                      ACCESSIT    SERVICES     CINEMA, LLC  ADJUSTMENTS       COMBINED
                                                                                                    
                                                    -----------   ---------    --------     ---------         ----------
Revenues                                            $    10,651   $   2,567    $  4,427     $      --            $17,645
Cost of revenues                                          5,811         740       3,688            --             10,239
                                                    -----------   ---------    --------     ---------         ----------
Gross profit                                              4,840       1,827         739            --              7,406
                                                    -----------   ---------    --------     ---------         ----------
Operating Expenses Selling, General and
Administrative                                            5,607         981          --            --              6,588
Provision for doubtful accounts                             640          --          --            --                640
Research and Development                                    666          --          --            --                666
Non-Cash Stock-Based Compensation                             4          --          --            --                  4
Depreciation and Amortization                             3,623         548         378           202   (2)        4,751
                                                             --          --          --          (108)  (3)         (108)
Impairments Loss                                             --         358          --          (358)  (4)           --
                                                    -----------   ---------    --------     ---------         ----------
Total Operating Expenses                                 10,540       1,887         378          (264)            12,541
                                                    -----------   ---------    --------     ---------         ----------
Income/ (Loss) From Operations                           (5,700)        (60)        361          (264)            (5,135)
                                                    -----------   ---------    --------     ---------         ----------
Interest Income                                               5           2          --            --                  7
Interest Expense                                           (605)       (120)     (1,259)           58   (5)       (1,926)
                                                             --          --          --          (134)  (6)         (134)
                                                             --          --          --          (532)  (7)         (532)
Other Non-Cash Interest Expenses                           (832)         --          --          (172)  (8)       (1,004)
Other Income, Net                                            23          --          --            --                 23
                                                    -----------   ---------    --------     ---------         ----------
Net Loss Before Income Taxes and
minority interest in subsidiary                          (7,109)       (178)       (898)         (516)            (8,701)
Income Tax Benefit
(Expense)                                                   311          (5)         --            --                306
                                                    -----------   ---------    --------     ---------         ----------
Net Loss before minority interest in
subsidiary                                           $   (6,798)       (183)       (898)         (516)            (8,395)
Minority Interest in subsidiary                              10          --          --            --                 10
Net Loss Available to Common
Stockholders                                         $   (6,788)   $   (183)   $   (898)        $(516)        $   (8,385)
Net Loss Available to Common
Stockholders Per Common Share Basic
and Diluted                                          $    (0.70)   $     --    $     --                       $    (0.83)
Weighted Average Number of Common
Shares Outstanding Basic and Diluted                  9,668,876          --          --           376  (9)    10,045,369


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

(1)      Statement of  Operations  presented for AccessIT are for the year ended
         March 31, 2005,  which include  results of operations for FiberSat from
         its date of acquisition of November 17, 2004, and for Pavilion from its
         date of  acquisition  on February  10, 2005.  Statement  of  Operations
         presented for FiberSat is for the nine months ended September 30, 2004.
         Statement  of  Operations  presented  for the  Pavilion is for the year
         ended December 31, 2004.

(2)      Represents  depreciation & amortization  on the  preliminary  appraised
         values  of  the  acquired  assets  in  connection  with  the  Pavilion
         acquisition.

                                      P-2


(3)      Represents an adjustment  to exclude  depreciation  on assets that were
         retained by the seller in connection with the FiberSat acquisition.

(4)      Represents the exclusion of the impairment  loss related to assets that
         were   retained  by  the  seller  in   connection   with  the  FiberSat
         acquisition. The underlying assets were contractually excluded from the
         acquisition, therefore the related impairment loss was removed from the
         pro forma statement of operations.

(5)      Represents  a reduction of interest  expense due to certain  leases and
         notes payable  retained by the seller in  connection  with the FiberSat
         acquisition.

(6)      Represents adjustment for additional interest expense from the issuance
         of $1,700 in 8% notes related to the Pavilion acquisition.

(7)      Represents adjustment for additional interest expense from the issuance
         of  $7,600  in  7%  convertible  notes  issued  to  fund  the  Pavilion
         acquisition and for working capital.

(8)      Represents  additional  non-cash  interest expense  associated with the
         warrants connected to the 7% convertible notes issued 2/10/05.

(9)      Represents an additional 341,753 shares to reflect the full year impact
         of the  issuance  of  540,000  shares  issued  in  connection  with the
         FiberSat  acquisition.   Also reflects an  additional  34,740 shares to
         reflect the full year impact of the 40,000  shares issued in connection
         with the Pavilion acquisition.


                                      P-3


You should rely only on the information  contained in this  prospectus.  We have
not authorized  anyone to provide you with any  information  different from that
contained in this  prospectus.  We are offering to sell,  and seeking  offers to
buy, shares of our Class A Common Stock only in jurisdictions  where such offers
and sales  are  permitted.  The  information  contained  in this  prospectus  is
accurate  only as of the  date of this  prospectus,  regardless  of the  date of
delivery of this  prospectus or of any sale of our Class A Common Stock. In this
prospectus,  "Access Integrated Technologies,  Inc.," "we," "us", "the company",
"AccessIT" and "our company" refer to Access Integrated Technologies, Inc.

                                TABLE OF CONTENTS

                                                                            PAGE

Prospectus summary........................................................     2
Risk factors..............................................................    10
Forward-looking statements................................................    20
Use of proceeds...........................................................    20
Capitalization............................................................    21
Price Range of Common Stock ..............................................    23
Dividend policy...........................................................    23
Selected historical and pro forma financial data..........................    24
Management's discussion and analysis of financial condition and results
of operations.............................................................    28
Business..................................................................    42
Employees.................................................................    54
Property..................................................................    54
Legal Proceedings.........................................................    56
Management................................................................    57
Related party transactions................................................    70
Principal stockholders....................................................    73
Description of securities.................................................    75
Plan of Distribution......................................................    81
Transfer agent............................................................    81
Legal matters.............................................................    81
Experts...................................................................    81
Changes in and disagreements with accountants on accounting and financial
disclosure................................................................    81
Where you can find more information.......................................    82
Index to financial statements.............................................   F-1
Pro Forma Financial Information ..........................................   P-1


                                  40,308 Shares

                              Class A Common Stock

                                   PROSPECTUS

                                 _________, 2005






                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     The amended and restated certificate of incorporation and the bylaws of the
Registrant  provide that the Registrant shall indemnify its officers,  directors
and certain  others to the fullest  extent  permitted  by the  Delaware  General
Corporation  Law.  Section 145 of the Delaware  General  Corporation Law, or the
DGCL, provides in pertinent part as follows:

     (a) A  corporation  may  indemnify  any  person who was or is a party or is
threatened to be made a party to any  threatened,  pending or completed  action,
suit or proceeding,  whether civil,  criminal,  administrative  or investigative
(other  than an action by or in the right of the  corporation)  by reason of the
fact  that  he  is or  was  a  director,  officer,  employee  or  agent  of  the
corporation,  or is or was  serving  at the  request  of  the  corporation  as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other  enterprise,  against  expenses  (including  attorneys'
fees),  judgments,  fines and amounts paid in settlement actually and reasonably
incurred by him in connection  with such action,  suit or proceeding if he acted
in good faith and in a manner he reasonably  believed to be in or not opposed to
the best interests of the corporation,  and, with respect to any criminal action
or proceeding,  had no reasonable cause to believe his conduct was unlawful. The
termination of any action,  suit or proceeding by judgment,  order,  settlement,
conviction,  or upon a plea of nolo contendere or its equivalent,  shall not, of
itself,  create a presumption that the person did not act in good faith and in a
manner  which  he  reasonably  believed  to be in or not  opposed  to  the  best
interests  of the  corporation,  and,  with  respect to any  criminal  action or
proceeding, had reasonable cause to believe that his conduct was unlawful.

     (b) A  corporation  may  indemnify  any  person who was or is a party or is
threatened to be made a party to any threatened,  pending or completed action or
suit by or in the right of the corporation to procure a judgment in its favor by
reason of the fact that he is or was a director,  officer,  employee or agent of
the  corporation,  or is or was serving at the request of the  corporation  as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other enterprise against expenses (including attorneys' fees)
actually  and  reasonably  incurred  by him in  connection  with the  defense or
settlement  of such  action or suit if he acted in good faith and in a manner he
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
corporation and except that no  indemnification  shall be made in respect of any
claim,  issue or matter as to which such person  shall have been  adjudged to be
liable  to the  corporation  unless  and only to the  extent  that the  Court of
Chancery or the court in which such action or suit was brought  shall  determine
upon application that,  despite the adjudication of liability but in view of all
the circumstances of the case, such person is fairly and reasonably  entitled to
indemnity  for such  expenses  which the Court of  Chancery  or such other court
shall deem proper.

     (c) To the  extent  that a  present  or former  director  or  officer  of a
corporation  has been  successful  on the merits or  otherwise in defense of any
action,  suit  or  proceeding  referred  to in  subsections  (a) and (b) of this
Section,  or in  defense  of any  claim,  issue or matter  therein,  he shall be
indemnified against expenses (including attorneys' fees) actually and reasonably
incurred by him in connection therewith.

     (d) Any  indemnification  under  subsections  (a)  and (b) of this  Section
(unless ordered by a court) shall be made by the corporation  only as authorized
in the specific case upon a determination that indemnification of the present or
former  director,  officer,  employee  or agent is proper  in the  circumstances
because he has met the  applicable  standard of conduct set forth in subsections
(a) and (b) of this Section.  Such determination shall be made with respect to a
person who is a director or officer at the time of such  determination  (1) by a
majority  vote of  directors  who  are  not  parties  to  such  action,  suit or
proceeding, even though less than a quorum, (2) by a committee of such directors
designated by majority vote of such  directors,  even though less than a quorum,
(3) if  there  are no  such  directors,  or if  such  directors  so  direct,  by
independent legal counsel in a written opinion or (4) by the stockholders.

     (e) Expenses (including attorneys' fees) incurred by an officer or director
in defending any civil,  criminal,  administrative or investigative action, suit
or proceeding may be paid by the corporation in advance of the final disposition
of such  action,  suit or  proceeding  upon receipt of an  undertaking  by or on
behalf of such  director or officer to repay such amount if it shall  ultimately
be determined  that he is not entitled to be indemnified  by the  corporation as
authorized in this section.  Such expenses (including  attorneys' fees) incurred
by former  directors  and officers or other  employees and agents may be so paid
upon such terms and conditions, if any, as the corporation deems appropriate.

     (f) The indemnification and advancement of expenses provided by, or granted
pursuant to, the other subsections of this Section shall not be deemed exclusive
of any other rights to which those seeking  indemnification  or  advancement  of
expenses may be entitled under any bylaw,  agreement,  vote of  stockholders  or
disinterested directors or otherwise, both as to action in his official capacity
and as to action in another capacity while holding such office.

     (g) A  corporation  shall have power to purchase and maintain  insurance on
behalf of any person,  who is or was a director,  officer,  employee or agent of
the  corporation,  or is or was serving at the request of the  corporation  as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other enterprise  against any liability  asserted against him
and incurred by him in any such capacity,  or arising out of his status as such,
whether or not the  corporation  would have the power to  indemnify  him against
such liability under this Section.

     (h) For purposes of this  Section,  references to "the  corporation"  shall
include, in addition to the resulting corporation,  any constituent  corporation
(including  any  constituent of a constituent)  absorbed in a  consolidation  or
merger which, if its separate existence had continued,  would have had power and
authority to indemnify its directors, officers, and employees or agents, so that
any  person  who is or was a  director,  officer,  employee  or  agent  of  such
constituent corporation, or is or was serving at the request of such constituent
corporation as a director,  officer,  employee or agent of another  corporation,
partnership,  joint venture, trust or other enterprise,  shall stand in the same
position  under  this  Section  with  respect  to  the  resulting  or  surviving
corporation as he would have with respect to such constituent corporation if its
separate existence had continued.

     (i) For purposes of this Section,  references to "other  enterprises" shall
include employee  benefit plans;  references to "fines" shall include any excise
taxes  assessed on a person  with  respect to any  employee  benefit  plan;  and
references  to  "serving at the request of the  corporation"  shall  include any
service as a  director,  officer,  employee or agent of the  corporation,  which
imposes duties on, or involves services by, such director, officer, employee, or
agent of the corporation, which imposes duties on, or involves services by, such
director,  officer, employee, or agent with respect to an employee benefit plan,
its participants or beneficiaries; and a person who acted in good faith and in a
manner he  reasonably  believed to be in the  interest of the  participants  and
beneficiaries  of an  employee  benefit  plan shall be deemed to have acted in a
manner "not opposed to the best interests of the  corporation" as referred to in
this Section.

     (j) The indemnification and advancement of expenses provided by, or granted
pursuant to, this Section shall,  unless  otherwise  provided when authorized or
ratified,  continue  as to a person  who has ceased to be a  director,  officer,
employee  or agent and shall inure to the  benefit of the heirs,  executors  and
administrators of such a person.

     As  permitted  by Section  102(b)(7)  of the DGCL,  Article  Sixteen of the
Registrant's  amended and restated  certificate of incorporation  eliminates the
personal  liability  of the  Registrant's  directors to the  Registrant  and its
stockholders  for monetary  damages for breaches of their fiduciary  duties as a
director except, as set forth in said Section  102(b)(7),  for (i) any breach of
the director's duty of loyalty to the Registrant and its stockholders,  (ii) any
act or omission not in good faith or which involves intentional  misconduct or a
knowing  violation of law,  (iii)  illegal  dividend  payments,  redemptions  or
repurchases under Section 174 of the DGCL or (iv) any transaction from which the
director derives an improper personal benefit.

     Reference is made to Section 7 of the Underwriting  Agreement  (Exhibit 1.1
hereto),  which provides for certain  indemnification  (or  contribution) by the
underwriters of the Registrant and certain of its officers and directors.

ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

     The  following  table  presents  the costs and  expenses  payable  by us in
connection  with the sale of our  Class A common  stock  being  registered.  All
amounts are estimates except for the SEC registration fee and the American Stock
Exchange listing fee.

       SEC registration fee...............................$               60.68*

       American Stock Exchange listing fee.................           46,500.00*
       Printing expenses...................................           13,000.00*
       Legal fees and expenses.............................           15,000.00
       Accounting fees and expenses........................           15,000.00
       Miscellaneous fees and expenses.....................            5,000.00
                                                                    ------------
       Total:                                            $            94,560.68

                                    * Previously paid in connection with our IPO

ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES.

         The Registrant and MidMark  entered into a Preferred Stock and Warrants
Purchase  Agreement,  dated as of November 27, 2002,  whereby MidMark  purchased
from the Registrant  (i) 4,976,391  shares of Series B Preferred  Stock,  (ii) a
contingent  warrant  to  purchase  up  to  381,909  shares  (and,  upon  certain
conditions,  an additional  38,526 shares) of the Class A common stock,  (iii) a
contingent  warrant  to  purchase  up  to  144,663  shares  (and,  upon  certain
conditions, an additional 14,593 shares) of the Class A common stock, and (iv) a
contingent warrant to purchase up to 100,401 shares of the Class A common stock,
for an aggregate  purchase  price of $2.5 million.  The  Registrant  received an
executed   Accredited   Investor   Certification  from  MidMark  and  relied  on
registration  exemptions  under Rule 506 of Regulation D under, and Section 4(2)
of, the Securities Act.

         From March 2002 to August  2002,  the  Registrant  borrowed  from,  and
issued five-year  promissory notes (each bearing interest at 8% per year) to, A.
Dale Mayo,  Brett E. Marks,  CMNY,  and several  other  investors  the aggregate
principal  amount of $3.175 million.  In connection with these five-year  notes,
the Registrant  granted to such investors ten-year warrants to purchase up to an
aggregate of 317,500  shares of our Class A common stock at an exercise price of
$.05 per warrant share, or $15,875 in the aggregate.  The Registrant received an
executed  Accredited  Investor  Certification  from each of such  investors  and
relied on  registration  exemptions  under Rule 506 of  Regulation D under,  and
Section 4(2) of, the Securities Act.

         In December 2002, the  Registrant  granted the following  shares of its
Class A common stock as  compensation  for services  rendered:  Gary Loffredo --
20,000;  Jeff  Butkovsky  -- 15,000;  Brian Pflug -- 20,000;  and Dale Morris --
5,000. In connection with the granting of these shares, four of the Registrant's
founders  returned 60,000 shares, in the aggregate,  of the Registrant's  common
stock  outstanding,  consisting  of 30,000  shares  of Class A common  stock and
30,000 shares of Class B common stock.

         In  June  and  July  2003,  we  borrowed  from,  and  issued  five-year
promissory  notes to, several other investors the aggregate  principal amount of
$1.23 million.  In connection  with these  five-year  notes,  we granted to such
investors  ten-year warrants to purchase up to an aggregate of 123,000 shares of
our Class A common  stock at an  exercise  price of $.05 per warrant  share,  or
$6,150 in the aggregate.

         In August 2003, one of the investors of the one-year  promissory  notes
exercised its attached  warrants to purchase  6,902 shares of our Class A common
stock by paying $345, and two of the investors of the five-year promissory notes
exercised  their  attached  warrants to purchase  106,000  shares of our Class A
common stock by paying $5,300.

         In September 2003, several holders of our one-year and five- year notes
exercised  the  warrants  attached  thereto to purchase an  aggregate of 307,787
shares of Class A common stock by paying $15,389.

         In October 2003,  several  holders of our one-year and five-year  notes
exercised  the  warrants  attached  thereto to purchase an  aggregate  of 40,118
shares of Class A common stock by paying $2,006.

         In September 2003, we and MidMark  entered into an Exchange  Agreement,
whereby  we agreed to issue,  upon and  subject  to the  completion  of our IPO,
2,207,976  shares  of  Class A common  stock  to  MidMark  in  exchange  for its
agreement  to (i)  convert  all of its shares of Series A and Series B preferred
stock into shares of Class A common stock,  (ii) exchange  warrants  exercisable
for shares of Class A common stock for 320,000  shares of Class A common  stock,
(iii)  exercise a warrant  to  purchase  up to 144,663  shares of Class A common
stock (143,216 shares on a  cashless-exercise  basis) and (iv) to accept 104,175
shares of Class A common  stock as  payment of  accrued  dividends  on shares of
Series A and Series B preferred stock held by such stockholder.

         In November 2003, we issued 400,000  unregistered shares of our Class A
common  stock  as  partial  consideration  for  our  acquisition  of  all of the
outstanding common stock of Hollywood SW.

         On January 9, 2004, we issued 100,000  unregistered shares of our Class
A common  stock as  partial  consideration  for our  acquisition  for all of the
outstanding common stock of Managed Services.

         On March 24, 2004, we exchanged $2.5 million and $1.7 million aggregate
principal amount of five-year  promissory notes for shares of our Class A common
stock and for convertible  notes,  convertible into shares of our Class A common
stock, respectively.  Pursuant to this transaction,  we issued 707,477 shares of
Class A common stock and $1.7 million aggregate  principal amount of convertible
notes,  which as of March 1, 2005 were  convertible  into a maximum  of  310,857
shares of Class A common stock.

         On March 29, 2004,  we entered into an Asset  Purchase  Agreement  with
Boeing to acquire certain assets of Boeing Digital, a unit of Boeing. As partial
consideration for the acquired assets, we issued 53,534  unregistered  shares of
our Class A common stock to Boeing.

         On May 26,  2004,  we  entered  into an  agreement  with the  holder of
750,000  shares of  AccessDM.  AccessDM's  common stock to exchange all of their
shares for 31,300 unregistered shares of our Class A common stock.

         On June 4, 2004, we issued 1,217,500 unregistered shares of our Class A
common  stock  pursuant  to a private  placement  with  institutional  and other
accredited  investors.  Additionally,  we  issued  warrants  to  the  investors,
exercisable  upon  receipt,  to purchase up to 243,500  shares of Class A common
stock at an  exercise  price of $4.80 per share and  warrants  to the  placement
agent,  exercisable  upon  receipt,  to purchase up to 60,875  shares of Class A
common stock at an exercise  price of $4.80 per share.  We registered the resale
of all of the 1,217,500 shares and the 304,375 shares underlying the warrants on
a registration  statement on Form SB-2, which was declared  effective by the SEC
on July 20, 2004.

         On October 19, 2004, we entered into an Asset  Purchase  Agreement with
FiberSat  to acquire  substantially  all of the assets of  FiberSat.  As partial
consideration for the acquired assets, we initially issued 500,000  unregistered
shares of our Class A common  stock to certain  members of  FiberSat  and repaid
certain  liabilities  of  FiberSat  with 40,000  unregistered  shares of Class A
common stock and $381,000 in cash.  The shares issued to FiberSat  members carry
piggyback  registration  rights.  Some of the members  exercised their piggyback
registration  rights and we registered  the resale of 400,525 shares out of such
500,000  shares on a  registration  statement  on Form S-3,  which was  declared
effective by the SEC on March 21, 2005.

         On October 26, 2004, we entered into a stock  purchase  agreement  with
certain investors,  whereby we issued 282,776 unregistered shares of our Class A
common stock at $3.89 per share for gross proceeds of $1.1 million. These shares
carry  piggyback  and demand  registration  rights,  at the sole  expense of the
investors.  The investors  exercised their piggyback  registration rights and we
registered the resale of all of the 282,776  shares on a registration  statement
on Form S-3, which was declared effective by the SEC on March 21, 2005.

         On February 10, 2005,  we issued  Convertible  Debentures to a group of
institutional   investors  for  aggregate   proceeds  of  $7.6  million,   which
convertible  debentures are initially  convertible  into 1,867,332 shares of our
Class A common stock,  based upon an initial conversion price of $4.07 per share
subject  to  adjustment  from  time to  time.  Additionally,  we  issued  to the
investors the Convertible  Debentures  Warrants to purchase up to 560,197 shares
of our Class A common stock,  at an initial  exercise  price of $4.44 per share,
subject  to  adjustments  from  time to  time.  Such  warrants  are  exercisable
beginning on  September  9, 2005 until 5 years  thereafter.  We  registered  the
resale  of all of the  shares  underlying  the  Convertible  Debentures  and the
Convertible  Debentures Warrants on a registration  statement on Form S-3, which
was declared effective by the SEC on March 21, 2005.

         On February 11, 2005, we consummated the  acquisition of  substantially
all of the assets of the Pavilion Theatre, including certain leased property. In
connection therewith, we issued 40,000 unregistered shares of our Class A common
stock to a landlord such leased  property as  consideration  for the  landlord's
waiver of our requirement to make a security deposit under the lease.

         On July 19, 2005,  we  consummated  the July 2005 Private  Placement of
1,909,115  shares  of Class A common  stock at $9.50 per share and the July 2005
Warrants  to  purchase  up to  477,275  shares  of Class A common  stock  for an
aggregate amount of $18.1 million. The July 2005 Warrants have an exercise price
of $11.00 per share of Class A common stock, are exercisable  beginning February
19, 2006 until five years thereafter. The July 2005 Warrants are callable by the
Company, subject to certain conditions, after the later of (i) February 19, 2006
and (ii) the  date on  which  the  registration  statement  required  under  the
registration rights agreement  referenced below is declared effective;  provided
that the  trading  price of the Class A common  stock is 200% of the  applicable
exercise price for 20  consecutive  trading days. We have agreed to register the
resale  of all of the  shares  sold and the  shares  underlying  the  July  2005
Warrants within 30 days of the closing. If, among other things, the registration
statement  is not filed within 30 days or is not  declared  effective  within 90
days (120 days in the event of an SEC review), then cash delay payments equal to
1% of the offering proceeds per month will apply.

         The sales of the above  securities  were  determined  to be exempt from
registration  under  the  Securities  Act in  reliance  on Rule  701  under  the
Securities  Act,  Section  4(2)  of  the  Securities  Act  and/or  Regulation  D
promulgated  thereunder  as  transactions  by an issuer not involving any public
offering or transactions under compensation benefit plans and contracts relating
to  compensation  as provided  under Rule 701. In addition,  the  purchasers  of
securities in each such transaction  represented their intentions to acquire the
securities for investment  only and not with a view to or for sale in connection
with any distribution  thereof and appropriate legends were affixed to the share
certificates  issue in these  transactions.  All purchasers had adequate access,
through  their  relationships  with us,  to  information  about  us.  The  above
transactions do not reflect the one-for-five reverse stock split effective as of
September 18, 2003.

ITEM 27.  EXHIBITS.

EXHIBIT

NUMBER         DESCRIPTION OF DOCUMENT

1.1      --    Form of  Underwriting  Agreement  between the  Registrant and the
               underwriter  to  the   Registrant's   November  10,  2003  Public
               Offering. (3)

2.1      --    Stock  Purchase  Agreement,  dated  July 17,  2003,  between  the
               Registrant and Hollywood Software, Inc. and its stockholders. (1)

2.2      --    Exchange  Agreement,  dated as of September 17, 2003, between the
               Registrant and MidMark Equity Partners II, L.P. (2)

2.3      --    Amendment No. 1 to Stock Purchase Agreement, dated as of November
               3, 2003,  between and among the Registrant,  Hollywood  Software,
               Inc., the selling stockholders and Joseph Gunnar & Co., LLC. (3)

2.4      --    Stock Purchase  Agreement,  dated as of December 22, 2003,  among
               the Registrant, Concurrent Technologies, Inc. and Erik B. Levitt.
               (4)

2.5      --    Asset Purchase Agreement, dated as of March 29, 2004, between the
               Registrant and The Boeing Company. (5)

2.6      --    Form of Exchange  Agreement (debt for equity),  dated as of March
               24, 2004, between the Registrant and each investor taking part in
               the March 24, 2004 exchange offering. (6)

2.7      --    Form of Exchange Agreement (debt for debt), dated as of March 24,
               2004, between the Registrant and each investor taking part in the
               March 24, 2004 exchange offering. (6)

2.8      --    Securities  Purchase  Agreement,  dated as of June 2, 2004, among
               the Registrant and certain investors. (7)

2.9      --    Asset Purchase Agreement, dated as of October 19, 2004, among the
               Registrant,  FiberSat  Global  Services,  Inc.,  FiberSat  Global
               Services LLC, Richard Wolfe, Ravi Patel, McKebben Communications,
               Globecomm  Systems,  Inc.,  Timothy  Novoselski,  Scott Smith and
               Farina. (11)

2.10     --    Asset Purchase  Agreement,  dated as of December 23, 2004,  among
               ADM Cinema  Corporation,  Pritchard Square Cinema, LLC and Norman
               Adie. (13)

2.11     --    Stock Purchase Agreement, dated as of October 26, 2004, among the
               Registrant and the purchasers identified therein. (13)

2.12     --    Securities  Purchase  Agreement,  dated as of  February  9, 2005,
               among the Registrant and certain investors. (12)

2.13     --    Securities Purchase  Agreement,  dated as of July 19, 2005, among
               the Registrant and certain investors. (19)

3.1      --    Fourth Amended and Restated  Certificate of  Incorporation of the
               Registrant. (4)

3.2      --    Bylaws of the Registrant. (1)

4.1      --    Form of Warrant Agreement (with Warrant Certificates) between the
               Registrant and the lead underwriter. (3)

4.2      --    Specimen certificate representing Class A common stock. (3)

4.3      --    Promissory note issued by the Registrant to ColoSolutions,  Inc.,
               dated November 27, 2002.  (1) 4.4  Promissory  note issued by the
               Registrant to holders of ten-year warrants. (1)

4.5      --    Form  of note  to be  issued  by the  Registrant  to the  selling
               stockholders of Hollywood Software, Inc. (1)

4.6      --    Form of Pledge and Security Agreement between the Registrant, the
               selling  stockholders of Hollywood Software,  Inc. and the pledge
               agent. (1)

4.7      --    Promissory  note dated  November 3, 2003 issued by the Registrant
               to David Gajda. (3)

4.8      --    Promissory  note dated  November 3, 2003 issued by the Registrant
               to Robert Jackovich. (3)

4.9      --    Pledge and  Security  Agreement,  dated as of  November  3, 2003,
               between the Registrant and the selling  stockholders of Hollywood
               Software, Inc. (3)

4.10     --    Registration  Rights  Agreement,  dated as of  January  9,  2004,
               between the Registrant and Erik B. Levitt. (4)

4.11     --    Promissory  note dated March 29, 2004 issued by the Registrant to
               The Boeing Company. (5)

4.12     --    Registration  Rights  Agreement,  dated  as of  March  29,  2004,
               between the Registrant and The Boeing  Company.  (5)

4.13     --    Form of Subordinated  Convertible Promissory Note, dated March
               24, 2004,  issued by the Registrant to each investor  taking part
               in the March 24, 2004 exchange offering. (6)

4.14     --    Form of  Registration  Rights  Agreement,  dated as of March  24,
               2004, between the Registrant and each investor taking part in the
               March 24, 2004 exchange offering. (6)

4.15     --    Form of Warrant,  dated June 2004, issued to purchasers  pursuant
               to Securities Purchase Agreement, dated as of June 1, 2004, among
               the Registrant and certain investors. (7)

4.16     --    Form of Warrant,  dated June 2004,  issued to placement  agent in
               connection with Securities Purchase  Agreement,  dated as of June
               1, 2004, among the Registrant and certain investors. (7)

4.17     --    Registration  Rights  Agreement,  dated as of June 2004, among
               the Registrant and certain  investors.  (7)

4.18     --    Promissory  Note,   dated  November  14,  2003,   issued  by  the
               Registrant to David Gajda. (8)

4.19     --    Promissory  Note,   dated  November  14,  2003,   issued  by  the
               Registrant to Robert Jackovich.(8)

4.20     --    Registration  Rights  Agreement,  dated as of  November  8, 2004,
               among the Registrant and certain investors. (13)

4.21     --    Form of  Subsidiary  Guarantee  to be  entered  into  by  certain
               subsidiaries  of  the  Registrant   pursuant  to  the  Securities
               Purchase  Agreement,  dated as of  February  9,  2005  among  the
               Registrant and the several investors party thereto. (12)

4.22     --    Form of Debenture to be issued to the purchasers  pursuant to the
               Securities Purchase Agreement, dated as of February 9, 2005 among
               the Registrant and the several investors party thereto. (12)

4.23     --   Form of Warrant to be issued to the  purchasers  pursuant  to the
               Securities Purchase Agreement, dated as of February 9, 2005 among
               the Registrant and the several investors party thereto. (12)

4.24     --    Form of Registration  Rights Agreement,  among the Registrant and
               certain investors pursuant to the Securities  Purchase Agreement,
               dated as of February 9, 2005 among the Registrant and the several
               investors party thereto. (12)

4.25     --    Form of Warrant,  issued to purchasers pursuant to the Securities
               Purchase Agreement, dated as of July 19, 2005. (19)

4.26     --    Form of Registration  Rights Agreement,  among the Registrant and
               certain investors pursuant to the Securities  Purchase Agreement,
               dated as of July 19, 2005. (19)

5.1      --    Opinion of Kirkpatrick & Lockhart LLP. (3)

5.2      --    Opinion  of  Gary  S.  Loffredo,  Esq,  General  Counsel  of  the
               Registrant. (17)

10.1     --    Employment  Agreement,  dated as of July 1,  2000  (as  amended),
               between the Registrant and A. Dale Mayo. (1)

10.2     --    Employment  Agreement,  dated as of April 10,  2000,  between the
               Registrant and Kevin Farrell. (1)

10.3     --    Form of Employment  Agreements between Hollywood  Software,  Inc.
               and David Gajda/Robert Jackovich. (1)

10.4     --    First  Amended  and  Restated  2000  Stock  Option  Plan  of  the
               Registrant. (1)

10.5     --    Amendment  No. 1 to the First  Amended  and  Restated  2000 Stock
               Option Plan of the Registrant. (2)

10.6     --    Asset Purchase Agreement,  dated as of November 16, 2001, between
               the Registrant and BridgePoint International (USA), Inc. (1)

10.7     --    Asset Purchase  Agreement,  dated as of October 10, 2002, between
               the Registrant,  R.E. Stafford,  Inc. d/b/a ColoSolutions and Cob
               Solutions Global Services, Inc. (1)

10.8     --    Services Distribution Agreement, dated July 17, 2001, between the
               Registrant and Managed Storage International, Inc. (1)

10.9     --    License  Agreement  between the Registrant and AT&T Corp.,  dated
               July 31, 2001. (1)

10.10    --    Master  Agreement for Colocation Space between the Registrant (by
               assignment  from Cob  Solutions  Global  Services,  Inc.) and KMC
               Telecom VI LLC dated April II, 2002. (1)

10.11    --    License  Agreement  between the Registrant  (by  assignment  from
               Bridgepoint International (USA), Inc.) and Zone
               Telecom, Inc. dated February 27, 2001. (1)

10.12    --    Lease Agreement, dated as of May 23, 2000, between the Registrant
               (formerly Fibertech & Wireless,  Inc.) and 55 Madison Associates,
               LLC. (1)

10.13    --    Agreement  of  Lease,  dated as of July  18,  2000,  between  the
               Registrant  and 1-10  Industry  Associates,  LLC. (1) 10.14 Lease
               Agreement,  dated as of August 28, 2000,  between the  Registrant
               (formerly Fibertech & Wireless,  Inc.) and RFG Co. Ltd. (1) 10.15
               Letter Amendment to the Lease  Agreement,  dated August 28, 2000,
               between the Registrant (formerly Fibertech & Wireless,  Inc.) and
               RFG Co. Ltd. (1)

10.16    --    First  Amendment to the Lease,  dated August 28, 2000 between the
               Registrant (formerly Fibertech & Wireless, Inc.) and RFG Co. Ltd.
               dated October 27, 2000. (1)

10.17    --    Agreement  of Lease,  dated as of January 18,  2000,  between the
               Registrant  (by   assignment   from   BridgePoint   International
               (Canada), Inc.) and 75 Broad, LLC. (1)

10.18    --    Additional  Space  and Lease  Modification  to the  Agreement  of
               Lease,  dated as of January 18, 2000,  between the Registrant (by
               assignment from BridgePoint  International (Canada), Inc.) and 75
               Broad, LLC dated May 16, 2000. (1)

10.19    --    Second  Additional Space and Lease  Modification to the Agreement
               of Lease,  dated as of January 18, 2000,  between the  Registrant
               (by assignment from BridgePoint International (Canada), Inc.) and
               75 Broad, LLC dated August 15, 2000. (1)

10.20    --    Lease  Agreement,  dated as of  January  17,  2001,  as  amended,
               between the Registrant (by assignment  from R. E. Stafford,  Inc.
               d/b/a ColoSolutions) and Union National Plaza I, Inc. (1)

10.21    --    Lease  Agreement,  dated as of  February  6,  2001,  between  the
               Registrant  (by  assignment  from  R.  E.  Stafford,  Inc.  d/b/a
               ColoSolutions)  and  Granite -- Wall Street  Limited  Partnership
               (successor in interest to Duffy Wall Street L.L.C.). (1)

10.22    --    Indenture  Agreement,  dated  as of May  22,  2001,  between  the
               Registrant  (by  assignment  from  R.  E.  Stafford,  Inc.  d/b/a
               ColoSolutions) and Research Boulevard Partnership. (1)

10.23    --    Lease  Agreement,  dated as of  January  22,  2001,  between  the
               Registrant  (by  assignment  from  ColoSolutions  L.L.C.) and 340
               Associates, L.L.C. (1)

10.24    --    Lease  Agreement,  dated as of September  29,  2002,  between the
               Registrant  (by  assignment  from  R.  E.  Stafford,  Inc.  d/b/a
               ColoSolutions) and Jerry J. Howard and Eddy D. Howard. (1)

10.25    --    Office  Lease,  dated  as  of  February  22,  2001,  between  the
               Registrant  (by  assignment  from  R.  E.  Stafford,  Inc.  d/b/a
               ColoSolutions) and One Liberty Place, L.C. (1)

10.26    --    Commercial  Property Lease between Hollywood  Software,  Inc. and
               Hollywood Media Center, LLC, dated January 1, 2000. (1)

10.27    --    Lease, dated as of February 1, 1999, between Hollywood  Software,
               Inc. and Spieker  Properties,  L. P. (1) 10.28 First Amendment to
               Lease, dated as of February 1, 1999, between Hollywood  Software,
               Inc. and Spieker Properties, L.P. dated May 10, 2000. (1)

10.29    --    Second Amendment to Lease,  dated as of February 1, 1999, between
               Hollywood  Software,  Inc.  and Spieker  Properties,  L.P.  dated
               February 16, 2001. (1)

10.30    --    Third Amendment to Lease,  dated as of February 1, 1999,  between
               Hollywood   Software,   Inc.  and  EOP-BREA  Park  Centre,   L.P.
               (successor in interest to Spieker  Properties,  L.P.), dated June
               27, 2002. (1)

10.31    --    Consulting Agreement between the Registrant (formerly Fibertech &
               Wireless, Inc.) and Harvey Marks dated June 2000. (1)

10.32    --    Independent Contractor Agreement, dated July31, 2003, between the
               Registrant  and  Kevin  Booth.  (1)  10.33  Universal   Transport
               Exchange License and Option Agreement,  dated August 13, 2003, by
               and between the Registrant and Universal Access, Inc. (2)

10.34    --    Employment  Agreement,  dated as of January 9, 2004,  between the
               Registrant and Erik B. Levitt. (4)

10.35    --    Confidentiality, Inventions and Noncompete Agreement, dated as of
               January 9, 2004, between the Registrant and Erik B. Levitt. (4)

10.36    --    Employment Agreement,  dated as of November 21, 2003, between the
               Registrant  and Russell  Wintner.  (8) 10.37 Fourth  Amendment to
               Lease  Agreement,  dated as of  February  11,  2005,  between ADM
               Cinema Corporation and OLP Brooklyn Pavilion LLC. (17 )

10.38    --    Amendment  No. 2 to First  Amended and Restated 2000 Stock Option
               Plan of the Registr(16)

16.1     --    Letter from  PricewaterhouseCoopers LLP, dated September 10, 2004
               regarding change in certifying accountants. (10)

21.1     --    List of Subsidiaries. (18)

23.1     --    Consent of Kirkpatrick & Lockhart LLP. (3)

23.2     --    Consent of Gary S. Loffredo, Esq. (15)

23.3     --    Consent of PricewaterhouseCoopers LLP.*

23.4     --    Consent of Eisner LLP.*

23.5     --    Consent of Singer Lewak Greenbaum & Goldstein LLP.*

23.6     --    Consent of Amper, Politziner & Mattia, P.C.*

24.1     --    Power of Attorney (included on signature page). (1)


* Filed herewith.

Documents Incorporated Herein by Reference:

(1) Previously  filed with the  Securities and Exchange  Commission on August 6,
2003 as an exhibit to the Registrant's Registration Statement on Form SB-2 (File
No. 333-107711).

(2) Previously  filed with the  Securities and Exchange  Commission on September
22,  2003 as an  exhibit to the  Registrant's  Amendment  No. 1 to  Registration
Statement on Form SB-2 (File No. 333-107711).

(3) Previously filed with the Securities and Exchange  Commission on November 4,
2003 as an exhibit to the Registrant's Amendment No. 3 to Registration Statement
on Form SB-2 (File No. 333-107711).

(4) Previously filed with the Securities and Exchange Commission on February 17,
2004 as an  exhibit  to the  Registrant's  Form  10-QSB  for the  quarter  ended
December 31, 2003 (File No. 001-31810).

(5) Previously  filed with the  Securities  and Exchange  Commission on April 2,
2004 as an exhibit to the Registrant's Form 8-K (File No. 001-31810).

(6) Previously  filed with the  Securities and Exchange  Commission on April 29,
2004 as an exhibit to the Registrant's Form 8-K (File No. 001-31810).

(7) Previously filed with the Securities and Exchange Commission on June 2, 2004
as an exhibit to the Registrant's Form 8-K (File No. 001-31810).

(8) Previously  filed with the  Securities  and Exchange  Commission on June 25,
2004 as an exhibit to the  Registrant's  Form  10-KSB for the fiscal  year ended
March 31, 2004 (File No. 001-31810).

(9) Previously filed with the Securities and Exchange Commission on July 2, 2004
as an exhibit to the Registrant's  Registration Statement on Form SB-2 (File No.
333-117115).

(10) Previously  filed with the Securities and Exchange  Commission on September
14, 2004 as an exhibit to the Registrant's Form 8-K (File No. 001-31810).

(11) Previously filed with the Securities and Exchange Commission on November 8,
2004 as an exhibit to the Registrant's Form 8-K (File No. 001-31810).

(12)  Previously  filed with the Securities and Exchange  Commission on February
10, 2005 as an exhibit to the Registrant's Form 8-K (File No. 001-31810).

(13)  Previously  filed with the Securities and Exchange  Commission on February
14, 2005 as an exhibit to the  Registrant's  Form  10-QSB for the quarter  ended
December 31, 2004 (File No. 001-31810).

(14) Previously  filed with the Securities and Exchange  Commission on March 14,
2005 as an exhibit to the  Post-Effective  Amendment  No. 1 to the  Registrant's
Registration Statement on Form SB-2 (File No. 333-117115).

(15) Previously  filed with the Securities and Exchange  Commission on March 31,
2005 as an exhibit to the  Post-Effective  Amendment  No. 1 to the  Registrant's
Registration Statement on Form SB-2 (File No. 333-107711).

(16) Previously  filed with the Securities and Exchange  Commission on April 25,
2005 as an exhibit to the Registrant's  Registration Statement on Form S-8 (File
No. 333-124290).

(17) Previously  filed with the Securities and Exchange  Commission on April 29,
2005 as an exhibit to the Registrant's Form 8-K (File No. 001-31810).

(18)  Previously  filed with the Securities and Exchange  Commission on June 29,
2005 as an exhibit to the  Registrant's  Form  10-KSB for the fiscal  year ended
March 31, 2005 (File No. 001-31810).

(19)  Previously  filed with the Securities and Exchange  Commission on July 22,
2005 as an exhibit to the Registrant's Form 8-K (File No. 001-31810).

ITEM 28. UNDERTAKINGS.

     UNDERTAKINGS REQUIRED BY REGULATION S-B, ITEM 512(A).

           The undersigned Registrant hereby undertakes:

     (1) To file,  during any period in which it offers or sells  securities,  a
post-effective amendment to this Registration Statement to:

           (i)  Include  any  prospectus  required  by section  10(a)(3)  of the
Securities Act of 1933, as amended (the "Securities Act");

           (ii)  Reflect  in  the   prospectus   any  facts  or  events   which,
       individually  or  together,   represent  a  fundamental   change  in  the
       information set forth in the Registration Statement.  Notwithstanding the
       foregoing,  any increase or decrease in volume of securities  offered (if
       the total dollar value of securities  offered would not exceed that which
       was  registered)  and any  deviation  from  the  low or  high  end of the
       estimated  maximum  offering  range  may  be  reflected  in the  form  of
       prospectus filed with the Securities and Exchange  Commission pursuant to
       Rule  424(b)  if, in the  aggregate,  the  changes  in  volume  and price
       represent  no more  than a 20  percent  change in the  maximum  aggregate
       offering price set forth in the  "Calculation of Registration  Fee" table
       in the effective Registration Statement; and

           (iii) Include any additional or changed  material  information on the
       plan of distribution.

     (2) For  determining  liability  under the Securities Act, treat each post-
effective  amendment as a new registration  statement of the securities offered,
and the  offering of such  securities  at that time to be the initial  bona fide
offering.

     (3) To file a post-effective  amendment to remove from  registration any of
the securities that remain unsold at the end of the offering.

     UNDERTAKING REQUIRED BY REGULATION S-B, ITEM 512(E).

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933,  as amended (the "Act"),  may be permitted to  directors,  officers and
controlling persons of the Registrant pursuant to any arrangement,  provision or
otherwise, the Registrant has been advised that in the opinion of the Securities
and  Exchange  Commission  such  indemnification  is  against  public  policy as
expressed in the Act and is, therefore, unenforceable. In the event that a claim
for  indemnification  against  such  liabilities  (other than the payment by the
Registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  Registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered,  the Registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.

     UNDERTAKINGS REQUIRED BY REGULATION S-B, ITEM 512(F).

     The undersigned Registrant hereby undertakes that:

     (1) For  determining  any liability  under the  Securities  Act of 1933, as
amended (the "Securities Act"),  treat the information  omitted from the form of
prospectus  filed as part of this  Registration  Statement in reliance upon Rule
430A and contained in a form of prospectus  filed by the  Registrant  under Rule
424(b)(1) or (4) or 497(h) under the Securities Act as part of this Registration
Statement as of the time it was declared effective.

     (2) For the purpose of determining  any liability under the Securities Act,
each post-effective amendment that contains a form of prospectus shall be deemed
to be a new registration  statement for the securities offered therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering of these securities.




                                   SIGNATURES

     In accordance  with the  requirements  of the  Securities  Act of 1933, the
Registrant  hereby  certifies that it has reasonable  grounds to believe that it
meets  all of the  requirements  for  filing on Form  SB-2 and  authorized  this
post-effective  amendment  to this  registration  statement  to be signed on its
behalf by the undersigned,  in the City of Morristown,  State of New Jersey,  on
the 1st day of August, 2005.

                                       ACCESS INTEGRATED TECHNOLOGIES, INC.

                                       By:  /S/ A. DALE MAYO                    
                                       -----------------------------------------
                                            A. Dale Mayo, President and
                                            Chief Executive Officer

     In  accordance  with the  requirements  of the  Securities  Act of 1933, as
amended, this post-effective amendment to this registration statement was signed
by the following persons in the capacities and on the date(s) stated:

/s/ A. Dale Mayo         Chairman of the Board and                August 1, 2005
                         President and Chief Executive Officer
-----------------------
A. Dale Mayo             (Principal Executive Officer)

         *               Senior Vice President --                 August 1, 2005
-----------------------  Accounting and Finance 
Brian D. Pflug           (Principal Financial and Accounting Officer)

         *               Senior Vice President --                 August 1, 2005
-----------------------  Data Center Operations and directors
Kevin J. Farrell

         *               Senior Vice President --                 August 1, 2005
-----------------------  Business Development and director 
Brett E. Marks

         *               Senior Vice President -- Business Affairs;
-----------------------  Affairs; General Counsel; Secretary
Gary S. Loffredo         and director                             August 1, 2005

         *               Director                                 August 1, 2005
-----------------------
Robert Davidoff

         *               Director                                 August 1, 2005
-----------------------
Wayne L. Clevenger

         *               Director                                 August 1, 2005
-----------------------
Matthew W. Finlay

         *               Director                                 August 1, 2005
-----------------------
Gerald C. Crotty.

*  By: /S/ A. DALE MAYO                     
       -------------------------------------
       A. Dale Mayo
       Attorney-In-Fact for such persons





INDEX TO EXHIBITS

EXHIBIT

NUMBER                DESCRIPTION OF DOCUMENT

23.3        --         Consent of PricewaterhouseCoopers LLP.

23.4        --         Consent of Eisner LLP.
23.5        --         Consent of Singer Lewak Greenbaum & Goldstein LLP.
23.6        --         Consent of Amper, Politziner & Mattia, P.C.