UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549


                                   FORM 10-QSB/A
                               (Amendment No. 1)
                                   (Mark One)
              (X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  FOR THE QUARTERLY PERIOD ENDED: JUNE 30, 2005

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

                        Commission File Number: 001-31810

                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                 (Name of Small Business Issuer in its Charter)

                                    DELAWARE
         (State or other jurisdiction of incorporation or organization)

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

            55 MADISON AVENUE, SUITE 300, MORRISTOWN NEW JERSEY 07960
                    (Address of principal executive offices)

                                 (973-290-0080)
                (ISSUER'S TELEPHONE NUMBER, INCLUDING AREA CODE)



Check  whether  the issuer  (1) has filed all  reports  required  to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 12 months (or for such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing  requirements  for the past 90 days. [X] Yes [ ]
No


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

As of August 15,  2005,  11,473,004  shares of Class A Common  Stock,  $.001 par
value,  and  925,811  shares  of Class B Common  Stock,  $.001 par  value,  were
outstanding.

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





                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                                   FORM 10-QSB/A
                                    CONTENTS

PART I -- FINANCIAL INFORMATION                                             Page

         Item 1.  Consolidated Financial Statements

         Consolidated Balance Sheet at June 30, 2005 (unaudited)               2

         Consolidated Statements of Operations for the three months
         ended June 30, 2004 and 2005 (unaudited)                              3

         Consolidated Statements of Cash Flows for the three months
         ended June 30, 2004 and 2005 (unaudited)                              4

         Notes to Consolidated Financial Statements (unaudited)                5

         Item 2. Management's Discussion and Analysis of Financial Condition 
         and Results of Operations                                            11

         Item 3.  Controls and Procedures                                     22

PART II -- OTHER INFORMATION

         Item 1.  Legal Proceedings                                           22

         Item 5.  Other Information                                           22

         Item 6.  Exhibits                                                    22

         Signatures                                                           23

         Exhibit Index                                                        24




                                       1


                          PART I. FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS


                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                           CONSOLIDATED BALANCE SHEET
                      (In thousands, except for share data)
                                   (unaudited)
                                                                   JUNE 30, 2005
                                                                   -------------
ASSETS
CURRENT ASSETS
Cash and cash equivalents....................................            $1,699
Accounts receivable, net.....................................             1,105
Prepaid and other current assets.............................               957
Unbilled revenue.............................................               845
                                                                            ---
Total current assets.........................................             4,606
                                                                          -----

Property and equipment, net..................................            13,703
Intangible assets, net.......................................             2,939
Capitalized software costs, net..............................             1,574
Goodwill.....................................................            10,408
Deferred costs...............................................               789
Unbilled revenue, net of current portion.....................                58
Security deposits............................................               385
                                                                            ---
Total assets.................................................           $34,462
                                                                        =======

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable and accrued expenses........................            $2,176
Current portion of notes payable.............................             1,569
Current portion of customer security deposits................               182
Current portion of capital leases............................               313
Current portion of deferred revenue..........................               876
Current portion of deferred rent expense.....................                41
                                                                             --
Total current liabilities....................................             5,157
                                                                          -----

Notes payable, net of current portion........................            12,033
Customer security deposits, net of current portion...........               105
Deferred revenue, net of current portion.....................                87
Capital leases, net of current portion.......................             6,044
Deferred rent expense, net of current portion................               977
Deferred tax liability.......................................             1,132
                                                                          -----
Total liabilities............................................            25,535
                                                                         ------

COMMITMENTS AND CONTINGENCIES (See Note 6)

Stockholders' Equity:

Class A common stock, $0.001 par value per  share; 
  40,000,000 shares authorized; shares issued 
  9,534,614 and shares outstanding 9,483,174, respectively...                 9

Class B common stock, $0.001 par value per share; 
  15,000,000 shares authorized;
  shares issued and outstanding, 925,811 shares .............                 1

Additional paid-in capital...................................            33,066
Treasury stock, at cost; 51,440 shares.......................              (172)
Accumulated deficit..........................................           (23,977)
                                                                        -------
Total stockholders' equity...................................             8,927
                                                                          -----
Total liabilities and stockholders' equity.                             $34,462
                                                                        =======

See accompanying notes to Consolidated Financial Statements.

                                       2



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


                                                              THREE MONTHS ENDED
                                                              ------------------
                                                                 JUNE 30,
                                                                 --------
                                                           2004            2005
                                                           ----            ----
Revenues:
Media services..........................................  $ 532          $2,360
Data center services....................................  1,679           1,611
                                                          -----           -----
Total revenues..........................................  2,211           3,971

Costs of revenues  (exclusive of depreciation  and  
  amortization of $774 in 2004 and
  $1,264 in 2005 shown below):
Media services..........................................    115           1,648
Data center services....................................  1,017           1,090
                                                          -----           -----
Total costs of revenues.................................  1,132           2,738

Gross  profit  (exclusive  of  depreciation and 
  amortization of $774 in 2004 and
  2004 and $1,264 in 2005)..............................  1,079           1,233

Operating expenses:
Selling, general and administrative (excludes 
  non-cash stock-based  compensation
  of $4 in 2004 and $0 in 2005).........................  1,126           1,751
Provision for doubtful accounts.........................     26              23
Research and development................................     47             133
Non-cash stock-based compensation.......................      4              --
Depreciation and amortization...........................    774           1,264
                                                            ---           -----

Total operating expenses................................  1,977           3,171
                                                          -----           -----

Loss before other expense...............................   (898)         (1,938)

Interest expense, net...................................    (97)           (430)
Non-cash interest expense...............................    (47)           (184)
Other expense, net......................................    (11)            (16)
                                                          -----            ----

Loss before income tax benefit and minority interest.... (1,053)         (2,568)

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

Net loss before minority interest in subsidiary.........   (975)         (2,490)
Minority interest in loss of subsidiary.................     10              --
                                                             --              --

Net loss................................................  $(965)        $(2,490)
                                                          ======       ========

Net loss per common share:
Basic and diluted....................................... $(0.11)         $(0.24)
                                                         =======        =======

Weighted average number of common shares outstanding:
Basic and diluted.................................... 8,517,746      10,405,814
                                                      =========      ==========

See accompanying notes to Consolidated Financial Statements.


                                       3



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

                                                              THREE MONTHS ENDED
                                                              ------------------
                                                                    JUNE 30,
                                                                    --------
                                                                 2004      2005
                                                                 ----      ----
Cash flows from operating activities:
Net loss...........................................             $(965)  $(2,490)
Adjustments to reconcile net loss to
  net cash used in operating activities:
Depreciation and amortization.......................              774     1,264
Amortization of software development costs..........               60       150
Amortization of deferred tax liability..............              (78)      (78)
Provision for doubtful accounts.....................               26        23
Non-cash stock-based compensation...................                4        --
Non-cash interest expense...........................               47       184
Minority interest...................................              (10)       --
Gain on exchange of minority interest shares........              (13)       --
Decrease in fair value of common stock warrants.....              (21)       --
Changes in operating assets and liabilities:
Accounts receivable.................................             (230)     (181)
Prepaid and other current assets....................              (21)     (195)
Other assets........................................              (57)     (372)
Accounts payable and accrued expenses...............             (431)     (271)
Deferred revenue....................................             (156)      (16)
Other liabilities...................................               51        16
                                                                  ----        --

Net cash used in operating activities...............           (1,020)   (1,966)
                                                               -------   -------

Cash flows from investing activities:
Purchases of property and equipment.................              (57)     (353)
Additions to capitalized software costs.............             (140)     (102)
                                                                 -----     -----

Net cash used in investing activities...............             (197)     (455)
                                                                 -----     -----

Cash flows from financing activities:
Repayment of notes payable..........................             (129)     (597)
Principal payments on capital leases................              (29)     (133)
Net proceeds from issuance of common stock..........            4,294        71
                                                                -----      -----

Net cash provided (used) by financing activities....            4,136      (659)
                                                                -----      -----

Net increase (decrease) in cash and cash equivalents.           2,919    (3,080)

Cash and cash equivalents at beginning of period.....           2,330     4,779
                                                                -----      -----

Cash and cash equivalents at end of period...........          $5,249    $1,699
                                                               ======     ======




See accompanying notes to Consolidated Financial Statements.




                                       4



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

NOTE 1. NATURE OF OPERATIONS

Access Integrated  Technologies,  Inc. ("AccessIT") was incorporated in Delaware
in  March  2000.  Access  Digital  Media,  Inc.  ("AccessDM"),  a  wholly  owned
subsidiary of AccessIT, was incorporated in Delaware in February 2003. Hollywood
Software,  Inc. ("Hollywood SW") was incorporated in California in October 1997,
and was acquired by AccessIT on November 3, 2003. Core Technology Services, Inc.
("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
on 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 (as defined below) in Brooklyn,  New York.  Christie/AIX,  Inc.
("Christie/AIX"),  a wholly-owned  subsidiary of AccessDM,  was  incorporated in
Delaware in June 2005.  AccessIT,  AccessDM,  Hollywood  SW,  Managed  Services,
FiberSat,  ADM Cinema,  and Christie/AIX 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  content  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").  Christie/AIX  was formed for the
primary  purpose of acquiring  digital  cinema  equipment for movie theaters and
collecting  virtual print fees and other fees, in connection with an anticipated
nationwide transition to digital cinema.

BASIS OF PRESENTATION

The accompanying  unaudited  consolidated interim financial information has been
prepared by AccessIT.  The unaudited Consolidated Financial Statements have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United  States for interim  financial  information  and in  accordance  with the
instructions to Form 10-QSB and Regulation S-B. Accordingly, they do not include
all of the financial  information and footnotes  required by generally  accepted
accounting  principles  for  complete  financial  statements.  In the opinion of
management,   all  adjustments  (consisting  of  normal  recurring  adjustments)
considered necessary for a fair presentation have been included.

For the three  months  ended June 30, 2004 and 2005,  the Company  incurred  net
losses of $965 and $2,490  respectively,  and negative cash flows from operating
activities of $1,020 and $1,966,  respectively.  In addition, the Company has an
accumulated deficit of $23,977 as of June 30, 2005. Furthermore, the Company has
debt service  requirements  (including interest) of $1,588 for the twelve months
beginning in July 2005.  Management  expects  that the Company will  continue to
generate  operating  losses for the foreseeable  future due to depreciation  and
amortization,   interest  expense,  research  and  development,   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 June 30, 2005, a financing
transaction  completed in July 2005,  and expected  cash flows from  operations,
management  believes  that the Company  has the ability to meet its  obligations
through June 30, 2006. The Company may attempt to raise additional  capital from


                                       5


various  sources for future  acquisitions  or for working  capital as necessary,
however  there  is no  assurance  that  such  financing  will  be  completed  as
contemplated  or  under  terms   acceptable  to  the  Company  or  its  existing
shareholders.  Failure to generate additional revenues, raise additional capital
or manage  discretionary  spending  could have a material  adverse effect on the
Company's  ability to  continue as a going  concern and to achieve its  intended
business  objectives.   The  accompanying   unaudited   Consolidated   Financial
Statements do not reflect any  adjustments  which may result from the outcome of
such uncertainties.

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 amounts  reported in the  financial
statements  and  accompanying  notes.  Actual  results  could  differ from those
estimates.

The results of operations for the respective interim periods are not necessarily
indicative  of the results to be expected  for the full year.  The  accompanying
unaudited  Consolidated  Financial Statements should be read in conjunction with
the audited Consolidated  Financial Statements and the notes thereto included in
AccessIT's  Form  10-KSB for the fiscal year ended March 31, 2005 filed with the
Securities and Exchange Commission ("SEC").  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  unaudited   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.

REVENUE RECOGNITION

Media  Services  revenues  generated by Hollywood SW,  FiberSat and the Pavilion
Theatre are revenues  generated from the following sources and are accounted for
as follows:  Software revenues are accounted for in accordance with Statement of
Position 97-2, "Software Revenue Recognition" ("SOP 97-2"), and Staff Accounting
Bulletin No. 104 "Revenue Recognition in Financial  Statements" ("SAB No. 104").
The  Company's  software  revenues  are  generated  from the  following  primary
sources: (1) software licensing, including customer licenses and ASP agreements,
(2) software maintenance  contracts,  and (3) professional  consulting services,
which includes systems  implementation,  training,  custom software  development
services and other professional services. 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  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,  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  applications,   the  percentage-of-completion   method  of
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.

                                       6


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

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

Revenues in the Data Center Services  segment consist  primarily of license fees
for  colocation,  riser access  charges,  electric and cross connect  fees,  and
non-recurring installation and consulting fees. Revenues from colocation,  riser
access  charges,  electric  and cross  connect  fees are billed  monthly and, in
accordance  with  SAB No.  104,  are  recognized  ratably  over  the term of the
contract,  generally  one to nine  years.  Certain  customer  contracts  contain
periodic  increases in the amount of license fees to be paid,  and those amounts
are recognized as license fee revenues on a straight-line basis over the term of
the contracts. Installation fees are recognized on a time and materials basis in
the period in which the services were provided and represent the  culmination of
the earnings process as no significant  obligations  remain.  Amounts  collected
prior to satisfying  the above revenue  recognition  criteria are  classified as
deferred  revenue.  Amounts  satisfying  revenue  recognition  criteria prior to
billing are classified as unbilled revenue.

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

CAPITALIZED SOFTWARE COSTS

The Company accounts for software development costs under Statement of Financial
Accounting  Standards  ("SFAS")  No. 86,  "Accounting  for the Costs of Computer
Software to Be Sold, Leased, or Otherwise Marketed".  Software development costs
that are incurred  subsequent  to  establishing  technological  feasibility  are
capitalized  until  the  product  is  available  for  general  release.  Amounts
capitalized as software  development costs are 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 three  months  ended  June 30,  2004 and  2005,  respectively.
Amortization of capitalized  software  development  costs,  included in costs of
revenues,  for the three months ended June 30, 2004 and 2005 amounted to $60 and
$150, respectively. Revenues relating to customized software development under a
contract are recognized  using the percentage-of-completion  method.  As of June
30, 2005, unbilled receivables under such contracts aggregated $815.

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 three  months
ended June 30, 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),  and convertible  notes (on an  as-converted  basis)
were excluded from the computation of diluted net loss per share:

                                       7


                                                                    JUNE 30,
                                                                    --------
                                                               2004         2005
                                                               ----         ----

Stock options......................................           530,231    935,897
Underwriter Warrants...............................           120,000    102,550
Shares issuable related to convertible notes.......           312,479  2,179,798
Private Placement Warrants.........................           304,375    291,875
Convertible Debentures 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  unaudited  Consolidated
Statement of Operations.  Otherwise, the increase is reflected in "subsidiaries'
equity  transactions"  in the  unaudited  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 5.  The  Company  accounts  for its  stock  based  employee
compensation  plans in accordance  with the provisions of Accounting  Principles
Board ("APB") Opinion No. 25,  "Accounting  for Stock Issued to Employees",  and
related interpretations.  As such, compensation is recorded on the date of grant
only if the current  fair value of the  underlying  stock  exceeds the  exercise
price.  The  Company  has  adopted  the  disclosure  standards  of SFAS No.  148
"Accounting for Stock-Based  Compensation - Transaction and Disclosures",  which
amends SFAS No. 123, "Accounting for Stock-Based  Compensation",  which requires
the Company to provide pro forma net loss and earnings per share disclosures for
stock  option  grants made in 1995 and future  years as if the  fair-value-based
method of  accounting  for stock  options  as  defined  in SFAS No. 123 had been
applied.  The following table  illustrates the effect on net loss if the Company
had applied the fair value  recognition  provisions to stock based  compensation
for the three months ended June 30, 2004 and 2005:

                                                                 JUNE 30,
                                                                 --------
                                                          2004              2005
                                                          ----             -----

Net loss as reported............................         $(965)         $(2,490)
Add: Stock-based compensation expense included in 
  net loss......................................             4                --
Less: Stock-based compensation expense determined
 under fair value based method..................          (135)            (212)
                                                          -----            -----
Pro forma net loss..............................       $(1,096)         $(2,702)
                                                        =======         ========


Basic and diluted net loss per share:
As reported.....................................        $(0.11)          $(0.24)
Pro forma.......................................        $(0.13)          $(0.26)


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
relate 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.

NOTE 3. 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.



                                       8


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.

In May 2005,  the  Financial  Accounting  Standards  Board  issued  Statement of
Financial   Accounting   Standards  No.  154,   "Accounting  Changes  and  Error
Corrections,"   (SFAS  154).  SFAS  154   establishes,   unless   impracticable,
retrospective  application  as the  required  method for  reporting  a change in
accounting principle in the absence of explicit transition requirements specific
to the newly adopted  accounting  principle.  The statement  also  addresses the
reporting of a  correction  of error by restating  previously  issued  financial
statements.  SFAS 154 is effective for  accounting  changes and  corrections  of
errors made in fiscal years  beginning after December 15, 2005. The Company will
adopt this statement as required.


NOTE 4. NOTES PAYABLE

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"). As of June 30, 2005 the  principal  balance of the HS notes was $2,357.
During the three  months ended June 30, 2005,  the Company  repaid  principal of
$134 on the HS Notes.

In March 2004, the Company  completed an exchange (the "Exchange  Offer") of its
previously issued 5-year 8% notes (the "5-Year Notes") for either 6% convertible
notes  (the  "Convertible  Notes")  or Class A  common  stock.  Pursuant  to the
Exchange Offer, the Company issued  Convertible  Notes having a principal amount
of $1,736 to several investors which are, as of June 30, 2005,  convertible into
a maximum  of 312,476  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.  No  principal
payments have been made on the Convertible Notes as of June 30, 2005.

In March 2004, in connection with the Boeing Digital Acquisition, (as defined in
Note 5 below),  the Company  issued a  non-interest  bearing note payable with a
face amount of $1,800.  The estimated  fair value of this note was determined to
be $1,367 on the closing date and interest is being imputed over the 4 year term
of  the  note,  to  non-cash  interest  expense  in the  unaudited  Consolidated
Statement of  Operations.  On June 30, 2005,  the  principal  amount of the note
(including imputed interest) was $1,518 and was included in notes payable in the
unaudited  Consolidated Balance Sheet. For the three months ended June 30, 2005,
a repayment of $450 was made and non-cash  interest expense  resulting from this
note was $32.


In February 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.
During the three months ended June 30, 2005, the Company issued 13,158 shares of
Class A Common Stock in payment of interest, and the resulting non-cash interest
expense totaled $98. The Convertible  Debentures are initially  convertible into
1,867,322  shares 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

                                       9


to 560,196 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.  In addition,  Accretion on the Convertible  Debentures
Warrants  totaled $50 for the three months ended June 30, 2005, and was recorded
as non-cash  interest  expense.  In addition,  there is a beneficial  conversion
feature  and the Company  recognized  a $605  charge,  for the fiscal year ended
March 31, 2005. 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.  As of June 30, 2005
there have been no principal payments on the Convertible Debentures.


The Company  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  was not  filed  within  30  days  or was  not  declared
effective  within 90 days (120  days in the  event of an SEC  review)  or if the
registration   statement  ceases  to  remain   continuously   effective  for  15
consecutive  trading days,  then cash delay payments equal to 1% of the offering
proceeds per month would have  applied.  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 three  months  ended  June 30,  2005,  the  Company  made  scheduled
principal payments of $12 on the remaining 5-Year Notes.

In connection with the acquisition of the Pavilion Theatre, on February 10, 2005
ADM Cinema 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.  As of June 30, 2005 no
principal has been repaid.

NOTE 5. 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.  As of June 30,  2005,  the Company  repurchased
51,440 Class A shares for a total purchase price of $172,  including fees, which
as been recorded as Treasury Stock. During the three months ended June 30, 2005,
no Class A Common  Stock was  repurchased.  As of June 30, 2005,  an  additional
48,560 shares of Class A Common Stock may be repurchased.

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 used 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 June 2005,  12,500 of the
June 2004 Private Placement Warrants were exercised in exchange for $60 in cash.

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.

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  Shares.  At any time during the 90
day period  beginning  March 29, 2005,  Boeing had the option to sell its 53,534
unregistered  shares of Class A Common Stock to the Company in exchange for $250
in cash.  The 90 day period  expired on June 29, 2005 and Boeing did not require
the Company to repurchase the shares. From March 2004 until June 29, 2005, these
shares were  classified as Redeemable  Class A Common Stock on the  Consolidated
Balance Sheet. As of June 30, 2005, these shares are classified in Stockholders'
Equity on the Consolidated Balance Sheet.

STOCK OPTION PLAN

AccessIT's stock option plan ("the Plan") currently provides for the issuance of
up to 850,000 stock options to employees,  outside directors and consultants. On
June 9, 2005,  the  Company's  Board of Directors  approved the expansion of the
Plan  to  1,100,000  options.  This  approval  is  subject  to the  approval  of
stockholders at the Company's 2005 stockholders  meeting scheduled to take place
on September 15, 2005.



                                       10


During the three months ended June 30, 2005,  under the Plan,  AccessIT  granted
132,500 Class A Shares stock options to its employees, and 40,000 Class A Shares
stock  options to four  members of its Board of  Directors,  all at an  exercise
price range from $6.01 to $7.04 per share.

As of June 30, 2005,  stock  options  covering  850,000  shares of the Company's
Class A Common  Stock had been granted  under the Plan and 85,897  shares of the
Company's  Class A Common Stock had been granted under the Plan,  subject to the
stockholders' approval of the Plan at the 2005 stockholders meeting.

As of June 30, 2005 under  AccessDM's  separate stock option plan,  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.
During the three months ended June 30, 2005, no AccessDM options were granted.

WARRANTS

In connection with the issuance of 5-Year Notes, the Company issued 5-Year Notes
Warrants to the holders of the 5-Year Notes. 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,  and the remaining  $1,421
aggregate  amount of underlying  5-Year Notes Warrants was amortized to non-cash
interest expense.  During the three months ended June 30, 2004, and 2005 a total
of $5 and $4,  respectively,  was  amortized  to  non-cash  interest  expense to
accrete the  remaining  value of the notes to their face value over the expected
term of the related remaining notes.

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 share 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. On June 30, 2005 one investor  exercised
12,500  Private  Placement  Warrants in exchange for $60 in cash. As of June 30,
2005, 291,875 Private Placement Warrants remain unexercised.

In February  2005,  the Company  issued the  Convertible  Debenture  Warrants to
purchase  560,196  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 unaudited  Consolidated  Balance Sheet and are being amortized to
Notes Payable over the term of the warrants.

In connection  with the Company's  initial public  offering in 2003, the Company
issued a warrant to purchase up to 120,000 shares of Class A Common Stock to the
underwriter  (the  "Underwriter  Warrants")  at an  exercise  price of $6.25 per
share.  The  Underwriter  Warrants were  immediately  exercisable  and expire on
November  7,  2007.  The  exercise  price is subject  to  adjustment  in certain
circumstances,  and in 2004 the exercise  price was  adjusted to $6.03.  In June
2005, 12,000 Underwriter Warrants were exercised, for which the company received
$72 and  issued  12,000  shares  of Class A Common  Stock.  In  addition,  5,450
Underwriter  Warrants  were  exercised in June 2005 on a cashless  basis,  which
resulted in the issuance of 2,034 shares of Class A Common Stock. As of June 30,
2005, 102,550 warrants were unexercised.

NOTE 6. COMMITMENTS AND CONTINGENCIES

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"),  pursuant to which, among other things
(1) Christie/AIX agreed to seek to raise financing to purchase 200 of Christie's


                                       11


digital cinema  projection  systems (the "Systems") at agreed-upon  prices;  (2)
Christie/AIX would subsequently 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,  and (2) execute agreements
with certain exhibitors by August 31, 2005 to license the Systems, to house them
in the exhibitor locations.

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  unaudited
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 and has  provided an allowance  for the $499 against the unbilled
revenue.  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,
and as of June 30, 2005, the Company collected $4.


NOTE 7. SUPPLEMENTAL CASH FLOW DISCLOSURE

                                                     THREE MONTHS ENDED
                                                     ------------------
                                                          JUNE 30,
                                                          --------
                                                     2004             2005
                                                     ----             ----

Interest paid...................................     $152             $456
Issuance of warrants to purchase common stock...      797               --

NOTE 8. SEGMENT INFORMATION

Segment  information  has  been  prepared  in  accordance  with  SFAS  No.  131,
"Disclosures  about  Segments of an  Enterprise  and Related  Information".  The
Company has two reportable  segments:  Media Services and Data Center  Services.
The segments  were  determined  based on the services  provided by each business
unit,  and  based on the  process  by which  management  oversees  the  business
operations.  Accounting policies of the segments are the same as those described
in Note 2.  Performance  of the segments is evaluated  on  income/(loss)  before
interest,  taxes,  depreciation  and  amortization.  The Media Services  segment
consists of Hollywood SW, AccessDM, FiberSat and the Pavilion Theatre. 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.  The Pavilion  Theatre is an eight-screen  movie theatre and
cafe and is used by the  Company  to test and  demonstrate  its  digital  cinema
solutions. 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.  Prior to November 3, 2003, the Company  operated only in the
Data Center  Services  segment.  All of the Company's  revenues  were  generated
inside the United States.


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


                                                            MEDIA      DATA CENTER                     TOTAL
                                                           SERVICES      SERVICES    CORPORATE     CONSOLIDATED
                                                           --------      --------    ---------     ------------
                                                                                        
FOR THE THREE MONTHS ENDED JUNE 30, 2004:
     Loss before other income/(expense)..............       $(490)         $(334)    $    (74)        $(898)
     Depreciation and Amortization....................        450            299           25           774
     Loss before interest, taxes,
       depreciation and amortization..................        (40)           (35)         (49)         (124)




                                       12



FOR THE THREE MONTHS ENDED JUNE 30, 2005:
     Loss before other income/(expense).................    $(878)          $(13)    $(1,047)      $(1,938)
     Depreciation and Amortization....................        782            454          28         1,264
     Income (Loss) before interest, taxes,
       depreciation and amortization...................       (53)           441      (1,019)         (631)
AS OF JUNE 30, 2004:
     Total Assets......................................   $11,369         $6,063      $6,307       $23,739
AS OF JUNE 30, 2005:
     Total Assets......................................   $28,560         $4,056      $1,846       $34,462



NOTE 9. RELATED PARTY TRANSACTIONS

As of June 30, 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 three  months ended June 30, 2004 and 2005,  there were
$123 and $134, respectively, of principal repayments for these notes payable.

NOTE 10.  SUBSEQUENT  EVENTS 

In connection with the execution of the Framework Agreement described in Note 6,
in June 2005 the  Company  engaged a third  party to assist in raising  funds to
purchase the equipment associated with the Framework Agreement,  and for general
corporate purposes.  On July 19, 2005 the Company sold to certain  institutional
and other  accredited  investors in a private  placement (the "July 2005 Private
Placement")  a total of  1,909,115  shares of Class A Common  Stock at $9.50 per
share and warrants (the "July 2005 Private  Placement  Warrants") to purchase up
to 477,275 shares of the Company's Class A Common Stock. The gross proceeds from
the July 2005  Private  Placement  were $18.1  million,  prior to the  placement
agent's  fee and various  other  expenses.  The  Company  intends to use the net
proceeds of the July 2005 Private Placement primarily for funding of the capital
investments in the first digital cinema  systems  contemplated  in the Company's
2,500-screen  Christie/AIX  digital cinema deployment plan announced on June 21,
2005 and for working capital and general corporate purposes. In August 2005, the
Company ordered the first 100 digital cinema systems from Christie.

The July 2005 Private  Placement  Warrants have an exercise  price of $11.00 per
share of Class A Common  Stock,  become  exercisable  on  February  18, 2006 and
expire on February 18, 2011.  The Warrants are callable by the Company,  subject
to certain  conditions,  after the later of (i) the seven month anniversary from
the date of the 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 Company's Class A Common Stock
is 200% of the applicable exercise price for 20 consecutive trading days.

The Company is required to register  the resale of the shares sold and  issuable
upon exercise of the warrants issued in the July 2005 Private Placement with the
Securities and Exchange  Commission by filing a Form S-3 on or before August 18,
2005. Certain monetary penalties apply if the Company fails to file the Form S-3
by August 18, 2005,  or the  registration  statement  is not declared  effective
within a stipulated period of time.

In July 2005, 28,325 Underwriter Warrants were exercised, and the Company issued
28,325 shares of Class A Common Stock and received  $171 of cash.  Also, in July
2005, 33,917 Underwriter Warrants were exercised on a cashless basis,  resulting
in the issuance of 15,850 shares of Class A Common Stock.

In August 2005, the Company made early repayments of the remaining  principal on
the 5-Year Notes, totaling $138.

In July 2005,  construction of the Pavilion Theatre's ninth screen was completed
by the Seller, in accordance with the Pavilion asset purchase agreement.

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

This   Report   on   Form   10-QSB/A   contains   forward-looking    statements.
Forward-looking  statements  in this  report  are  indicated  by  words  such as
"anticipates,"   "expects,"   "believes,"   "intends,"   "plans,"   "estimates,"
"projects" and similar expressions.  These statements represent our expectations
based on current  information and  assumptions.  Forward-looking  statements are
inherently subject to risks and  uncertainties.  Our actual results could differ
materially  from those which are anticipated or projected as a result of certain
risks and uncertainties, including, but not limited to a number of factors, such
as our  incurrence of losses to date;  achieving  sufficient  volume of business
from our customers;  our subsidiaries  conducting  business in areas in which we
have little experience;  economic and market conditions;  the performance of the
data  center  services  and  software  related  businesses;  changes in business
relationships with our major customers and in the timing,  size and continuation
of our customers' programs; competitive product and pricing pressures; increases
in costs that cannot be recouped in product pricing;  successful  integration of
acquired  businesses;  as well as other risks and  uncertainties,  such as those
described under  Quantitative and Qualitative  Disclosures About Market Risk and
those  detailed  herein and from time to time in our filings with the SEC. Those
forward-looking statements are made only as of the date hereof, and we undertake
no obligation to update or revise the forward-looking  statements,  whether as a
result of new information,  future events or otherwise. The following discussion
should  be  read  in  conjunction  with  the  unaudited  Consolidated  Financial
Statements,  including  the  notes  thereto,  included  elsewhere  in this  Form
10-QSB/A.

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 IDCs. Recently, we have actively 


                                       13


expanded into new and  interrelated  business areas relating to the delivery and
management of digital cinema content to entertainment  venues worldwide,  and to
support the rollout of digital cinema equipment  nationwide.  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 three months ended
June 30, 2004,  we received 24% and 76%,  respectively,  of our revenue from the
Media  Services and Data Center  Services  segments.  For the three months ended
June 30, 2005,  we received 59% and 41%,  respectively,  of our revenue from the
Media Services and Data Center Services segments.

From our  inception  through  November  3, 2003,  all of our  revenues  had 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
colocation  space contract with KMC Telecom,  which contract expires on December
31, 2005 and 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,  and 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.  Fibersat derives its revenues from satellite network monitoring
and maintenance  fees associated  with the processing,  storage,  encription and
transmission  of  television  and  data  signals.  The  Pavilion  Theatre  is  a
eight-screen  fully  functional  multiples  theatre which  generates  mainly box
office and  concession  revenue.  We incurred  net losses of  $965,000  and $2.5
million in the three months ended June 30, 2004 and 2005,  respectively,  and we
have an accumulated  deficit of $24.0 million as of June 30, 2005. We anticipate
that, with our recent  acquisitions,  the operation of AccessDM,  and the future
operations of Christie/AIX,  our results of operations will improve. As we grow,
we expect our operating costs and general and administrative  expenses will also
increase for the foreseeable  future,  but as a lower percentage of revenue.  In
order to achieve and  sustain  profitable  operations,  we will need to generate
more revenues  than we have in prior years and we may need to obtain  additional
financing.

CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES

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

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

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-related
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.



                                       14


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  applications,   the  percentage-of-completion   method  of
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.

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.

AccessDM revenues consist of (1) satellite delivery revenues, (2) 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.

Additionally,  the  Pavilion  Theatre'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, in accordance with SAB No. 104.

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 SFAS No. 86,  "Accounting  for the Costs of
Computer  Software  to  Be  Sold,  Leased,  or  Otherwise  Marketed".   Software


                                       15


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 the units sold  during  the period 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 three months ended June 30, 2005.
Amortization of capitalized  software  development  costs,  included in costs of
revenues,  for the three months ended June 30, 2004 and 2005 amounted to $60,000
and $150,000, 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 June 30, 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  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.

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,
satellite  delivery  services,  and box office  and  concession  revenue.  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,   amortization  of  capitalized   software
development costs, film rental costs, and other theatre operating expenses.

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.



                                       16


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 8% promissory notes and 7% debentures, the imputing of
interest on a non-interest bearing note payable, and the value of Class A common
stock issued in Lieu of interest on our 7% debentures.

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. In June 2005,
12,500 of the June 2004 Private  Placement  Warrants were  exercised in exchange
for $60,000 in cash.

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 $1.1
million  ("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 declared  effective by the SEC on March
21, 2005.

On February 10, 2005, we completed a private  placement of $7.6 million,  of 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 the Convertible Debentures Warrants,  exercisable for up
to 560,196 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.  As of June 30,  2005 there have been no  principal  payments  on the
Convertible Debentures.

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 AccesIT
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 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.

In May 2005,  the  Financial  Accounting  Standards  Board  issued  Statement of
Financial   Accounting   Standards  No.  154,   "Accounting  Changes  and  Error
Corrections,"   (SFAS  154).  SFAS  154   establishes,   unless   impracticable,
retrospective  application  as the  required  method for  reporting  a change in
accounting principle in the absence of explicit transition requirements specific
to the newly adopted  accounting  principle.  The statement  also  addresses the
reporting of a  correction  of error by restating  previously  issued  financial
statements.  SFAS 154 is effective for  accounting  changes and  corrections  or
errors made in fiscal years  beginning  after  December 15, 2005.  We will adopt
this statement as required.

RESULTS OF OPERATIONS

FOR THE THREE  MONTHS  ENDED JUNE 30, 2004 AND THE THREE  MONTHS  ENDED JUNE 30,
2005

REVENUES.  Our total  revenues  were $2.2 million and $4.0 million for the three
months  ended June 30, 2004 and 2005,  respectively,  an  increase  of 80%.  The


                                       17


increase was primarily  attributable to $1.5 million in revenues  resulting from
the acquisitions of FiberSat and the Pavilion Theatre (the "2005 Acquisitions").
The  remaining  was  attributable  to  a  net  increase  in  revenues  from  our
pre-existing businesses, with increased revenue from our Media Services segment,
offset by a slight decrease in our Data Center Services  segment due to the 2004
bankruptcy of NorVergence.

COST OF REVENUES. Our cost of revenues was $1.1 million and $2.7 million for the
three  months ended June 30, 2004 and 2005,  respectively,  an increase of 142%.
This increase was primarily  attributable  to costs  associated  with  increased
revenues  from our 2005  Acquisitions,  which  resulted  in added  costs of $1.2
million.  Also  contributing  to the overall  increase in cost of revenues  were
software  amortization expenses related to our TDS and EMS product lines, within
our Media Services segment.

GROSS  PROFIT.  Gross  profit was $1.1  million  and $1.2  million for the three
months ended June, 30, 2004 and 2005, respectively,  an increase of 8%. Our 2005
acquisitions  provided  $380,000 in gross profit,  offset by a decrease in gross
profit within the Data Center Services segment due to the aforementioned loss of
a customer.

SELLING,   GENERAL  AND  ADMINISTRATIVE   EXPENSES.  Our  selling,  general  and
administrative  expenses were $1.1 million and $1.8 million for the three months
ended June 30, 2004 and 2005, respectively,  an increase of 56%. The increase is
primarily due to higher  personnel costs  associated  with additional  headcount
compared  to the prior  year.  As of June 30,  2004 and 2005,  we had 44 and 110
employees,  respectively,  and  six  and 48 of whom  were  part-time  employees,
respectively.

PROVISION FOR DOUBTFUL ACCOUNTS. Our provision for doubtful accounts was $26,000
and $23,000 for the three months ended June 30, 2004 and 2005, respectively.

RESEARCH AND DEVELOPMENT.  We recorded  expenses of $47,000 and $133,000 for the
three  months  ended  June 30,  2004 and 2005,  respectively.  The  increase  is
attributable  to research  and  development  efforts at Media  Services  related
primarily to the development of digital software applications.

NON-CASH,   STOCK-BASED   COMPENSATION.   We  recorded   non-cash,   stock-based
compensation of $4,000 and $0 for the three months ended June 30, 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 the full  amortization  of  non-employee
options in the prior year.

DEPRECIATION  AND  AMORTIZATION.  Depreciation and amortization was $774,000 and
$1.3 million for the three months ended June 30, 2004 and 2005, respectively, an
increase of 63%. The 2005  acquisitions  resulted in increased  depreciation and
amortization  of  $358,000.  Also  contributing  to  the  overall  increase  was
increased  depreciation  associated  with capital  investments in digital cinema
assets.

INTEREST  EXPENSE.  Interest  expense was $97,000  and  $430,000,  for the three
months ended June 30, 2004 and 2005,  respectively.  The increase was  primarily
due to cash  interest  associated  with the $7.6  million of  convertible  notes
payable and $1.7 million notes  payable  issued in February  2005,  and interest
expense on our capital lease at the Pavilion Theatre.

NON-CASH  INTEREST  EXPENSE.  Non-cash interest expense was $47,000 and $184,000
for the three months ended June 30, 2004 and 2005, respectively. The increase is
due to the accretion of the value of warrants to purchase  shares of our Class A
common stock  attached to the $7.6 million of 4-Year Notes issued in 2005 (which
bear interest at 7% per year). The increase is also attributable to the value of
Class A common stock issued in lieu of interest on these notes.

INCOME TAX  BENEFIT.  Income tax benefit was $78,000 for the three  months ended
June  30,  2004  and  2005,  respectively.  Both  amounts  are  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 $965,000 and $2.5
million for the three months ended June 30, 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.



                                       18


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 560,196
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.  The  offering of the  Convertible  Debentures  and the  Convertible
Debentures  Warrants  was  exempt  from  the  registration  requirements  of the
Securities  Act,  under  Section  4(2)  of  the  Securities  Act  and  Rule  506
promulgated  thereunder.  As of June  30,  2005  there  have  been no  principal
payments on the Convertible Debentures.

We  agreed  to  register  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  was  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,
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 by filing 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. As of June 30, 2005, we collected approximately $4,000 of its claim
against the customer  accounts  receivable and we had received  commitments from
Norvergence customers for approximately $20,000 in future payments.

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 2004 Private  Placement  warrants to purchase a


                                       19


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.  As of June  30,  2005,  291,875  Private  Placement
Warrants were exercised.

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 June 30, 2005, were convertible into a maximum
of 312,476 shares of our Class A common stock.  As of June 30, 2005 no principal
has been repaid.

Following the completion of the Exchange Offer in March 2004, the holders of the
$3.0 million of Hollywod SW acquisition notes, and $220,000 aggregate  principal
amount of 5-Year Notes,  elected not to parcipate in the Exchange Offer. In July
2004, we made early principal repayments for $70,000 on the 5-year Notes.

On March 29, 2004, we acquired certain assets from the Boeing Company 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. The
90 day period  expired on June 29, 2005 and Boeing did not  required the Company
to repurchase the shares.

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 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
June 30, 2005, the principal balance of the HS Notes is $2.4 million.

As of June 30,  2005,  we had cash and cash  equivalents  of $1.7  million.  Our
working capital deficiency at June 30, 2005 was $551,000.

Our operating  activities resulted in net cash outflows of $1.0 and $2.0 million
for the three months ended June 30, 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 $197,000 and $455,000 for the three months
ended June 30, 2004 and 2005,  respectively.  The increase was  primarily due to
various  purchases  of computer  and other  equipment,  primarily to support our
digital  cinema and managed  services  businesses.  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 $4.3 million for the three months
ended June 30, 2004 was primarily due to the June 2004 Private  Placement,  less
repayments  of notes  payable and capital  lease  obligations.  Net cash used by
financing  activities  of $659,000  for the three months ended June 30, 2005 was
primarily due to the repayments of notes payable and capital lease  obligations,
offset slightly by net proceeds from issuance of common stock.


We  have  acquired   property  and  equipment  under  long-term   capital  lease
obligations that expire at various dates through July 2022. As of June 30, 2005,
we had an outstanding balance of $6.3 million in capital lease obligations.  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 $248,000;  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 June 30, 2005, minimum
future capital lease payments (including interest) totaling $19.8 million,  were
due as follows:  for the twelve months ending June 30, 2006,  $1.4 million,  for
the twelve months  ending June 30, 2007 through June 30, 2010,  $1.1 million for
each respective and $13.9 million thereafter (in total). During the three months
ended June 30, 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.

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.  In
July 2004, we made early principal repayments for $70,000 on the 5-Year Notes.

Other  significant  commitments  consist  of  obligations  under  non-cancelable
operating  leases  totaled  $13.4 million as of June 30, 2005 and are payable in
varying monthly  installments  through 2015. As of June 30, 2005, minimum future
operating lease payments for the fiscal years ending June 30, 2006,  2007, 2008,
2009,  2010 and  thereafter  (in total) were $2.3 million,  $2.3  million,  $2.2
million, $2.2 million, 5.6 million, and $14.6 million, respectively.


                                       20


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 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 June 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 June 30, 2005,  an  additional  48,560 shares of Class A
common stock may be repurchased.

During the three months ended June 30, 2004 and 2005, we have incurred losses of
$965,000  and $2.5  million,  respectively,  and cash  outflows  from  operating
activities of $1.0 million and $2.0 million,  respectively. In addition, we have
an  accumulated  deficit of $24.0 million as of June 30, 2005.  Furthermore,  we
have total debt service requirements totaling $1.6 million for the twelve months
beginning in June 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 July 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 report.

SUBSEQUENT EVENTS

In connection with the execution of the Framework Agreement described in Note 6,
in June 2005 we engaged a third party to assist in raising funds to purchase the
equipment  associated with the Framework  Agreement,  and for general  corporate
purposes. On July 19, 2005 we sold to certain institutional and other accredited
investors in a private placement (the "July 2005 Private  Placement") a total of
1,909,115  shares of Class A Common Stock at $9.50 per share and  warrants  (the
"July 2005 Private Placement  Warrants") to purchase up to 477,275 shares of the
Company's  Class A common stock.  The gross  proceeds from the July 2005 Private
Placement  were $18.1  million,  prior to the placement  agent's fee and various
other  expenses.  The Company  intends to use the net  proceeds of the July 2005
Private Placement  primarily for funding of the capital investments in the first
digital cinema systems  contemplated in our  2,500-screen  Christie/AIX  digital
cinema  deployment  plan announced on June 21, 2005 and for working  capital and
general  corporate  purposes.  In August 2005,  we ordered the first 100 digital
cinema system from Christie.

The July 2005 Private  Placement  Warrants have an exercise  price of $11.00 per
share of Class A common  stock,  become  exercisable  on  February  18, 2006 and
expire on February 18, 2011. The Warrants are callable by us, subject to certain
conditions,  after the later of (i) the seven month anniversary from the date of
the  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 our  Class A Common  Stock is 200% of the
applicable exercise price for 20 consecutive trading days.

We are  required to  register  the shares and  warrants  issued in the July 2005
Private  Placement with the  Securities and Exchange  Comission by filing a Form
S-3 on or before August 18, 2005. Certain monetary penalties apply if we fail to
file the Form S-3 by August  18,  2005,  or the  registration  statement  is not
declared effective within a stipulated period of time.

In July 2005, 28,325 Underwriter  Warrants were exercised,  and we issued 28,325
shares of Class A common  stock and  received  $171,000 of cash.  Also,  in July
2005, 33,917 Underwriter Warrants were exercised on a cashless basis,  resulting
in the issuance of 15,850 shares of Class A Common Stock.

In August  2005,  we made early  repayments  of the  remaining  principal on the
5-Year Notes, totaling $138,000.

In July 2005,  construction of the Pavilion Theatre's ninth screen was completed
by the Seller, in accordance with the Pavilion asset purchase agreement.

OFF-BALANCE SHEET ARRANGEMENTS

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

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


                                       21


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.

ITEM 3. CONTROLS AND PROCEDURES

As of the end of the period covered by this report,  we conducted an evaluation,
under the  supervision  and with the  participation  of our principal  executive
officer and principal  financial officer, of the effectiveness of our disclosure
controls and  procedures  (as defined in Rules 13a-15 and 15d-15 of the Exchange
Act). Based on this evaluation,  our principal  executive  officer and principal
financial  officer  concluded  that our  disclosure  controls and procedures are
effective to ensure that  information  required to be disclosed by us in reports
that we file or submit under the Exchange Act is recorded, processed, summarized
and reported within the time periods specified in the SEC rules and forms.

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

                           PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS.

On July 2, 2004,  we received  notice that certain  creditors of one of our data
center customers filed an involuntary  bankruptcy petition against the customer.
On July 14, 2004, the customer  agreed to the entry of an order granting  relief
under Chapter 11 of the United  States  Bankruptcy  Code and then  converted the
Chapter 11 reorganization to Chapter 7 liquidation.  As of December 31, 2004, we
had  accounts  receivable  of $121,000  recorded on the  unaudited  Consolidated
Balance Sheet related to this customer. We have a first security interest in the
customer's  accounts  receivable  and the  bankruptcy  trustee is  attempting to
validate the amount and nature of the accounts receivable.  Based on information
received to date, we believe that the  customers  accounts  receivable  that are
deemed to be collectible are  substantially in excess of the amounts recorded on
our unaudited Consolidated Balance Sheet. Therefore, we believe that the amounts
owed to us, and recorded on the unaudited  Consolidated  Balance Sheet,  will be
collected.

On January 26, 2005 the bankruptcy court in the matter of Norvergence approved a
motion  for the  trustee  to pay the  Company  $121,000  for past  due  accounts
receivable.  Additionally,  the  Company  has been  granted  the right to pursue
collection of Norvergence's customer accounts receivable.  Any amounts collected
will be retained by the Company in settlement of its claim against Norvergence."
As of June 30, 2005, we collected  approximately $4,000 of our claim against the
customer accounts receivable.


ITEM 5.  OTHER INFORMATION.

The information required in response to this Item is set forth in Note 12 to the
Consolidated Financial Statements contained in this Report on Form 10-QSB/A, and
such information is hereby  incorporated  herein by reference.  Such description
contains all of the information required hereunder.

ITEM 6.  EXHIBITS

The exhibits are listed in the Exhibit Index beginning on page 24 herein.



                                       22



                                   SIGNATURES

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


                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                                  (Registrant)

Date: August 19, 2005         BY: /S/  A. DALE MAYO
                              --------------------------
                              A. Dale Mayo
                              President and Chief Executive Officer and Director
                              (Principal Executive Officer)


Date:  August 19, 2005        BY: /S/ BRIAN D. PFLUG
                              ---------------------------
                              Brian D. Pflug
                              Senior Vice President - Accounting & Finance
                              (Principal Financial Officer)






                                       23


EXHIBIT INDEX


EXHIBIT NUMBER        DESCRIPTION OF DOCUMENT

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

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

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

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


                                       24