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

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

               For the quarterly period ended: September 30, 2003

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

                        Commission File Number: 001-31810

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

                                    Delaware
         (State or other jurisdiction of incorporation or organization)

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

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

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

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

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

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

                      APPLICABLE ONLY TO CORPORATE ISSUERS

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

         6,473,254 shares of Class A Common Stock, $.001 par value, and
                    1,005,811 shares of Class B Common Stock,
             $.001 par value, were outstanding on December 22, 2003

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




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

PART I -- FINANCIAL INFORMATION                                            Page

   Item 1.  Financial Statements.

   Consolidated Balance Sheet at September 30, 2003 (unaudited)              3

   Consolidated Statements of Operations for the three months
   ended September 30, 2003 and 2002 (unaudited)                             4

   Consolidated Statements of Operations for the six months
   ended September 30, 2003 and 2002 (unaudited)                             5

   Consolidated Statement of Stockholders' Equity for the six
   months ended September 30, 2003 (unaudited)                               6

   Consolidated Statements of Cash Flows for the six months
   ended September 30, 2003 and 2002 (unaudited)                             7

   Notes to Consolidated Financial Statements (unaudited)                    8

   Item 2.  Management's Discussion and Analysis of Financial
            Condition and Results of Operations                             16

   Item 3.  Controls and Procedures                                         24

PART II -- OTHER INFORMATION

    Item 1.  Legal Proceedings                                              24

    Item 2.  Changes in Securities and Use of Proceeds                      24

    Item 3.  Defaults Upon Senior Securities                                24

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

    Item 5.  Other Information.                                             24

    Item 6.  Exhibits and Reports on Form 8-K.                              24

    Signatures                                                              25

    Exhibit Index                                                           26

                                       2

                         PART I -- FINANCIAL INFORMATION

Item 1. Financial Statements

               Access Integrated Technologies, Inc. and Subsidiary
                           Consolidated Balance Sheet
                        (in thousands except share data)
                                   (Unaudited)


                                                                                     Pro forma
                                                                   September 30,   September 30,
                                                                       2003           2003
                                                                  --------------  -------------
                                                                                   
 Assets
   Current assets
      Cash and cash equivalents                                           $ 687          $ 687
      Accounts receivable                                                   124            124
      Prepaids and other current assets                                     893            893
       Unbilled revenue                                                     121            121
                                                                  --------------  -------------
        Total current assets                                              1,825          1,825

   Property and equipment, net                                            4,668          4,668
   Intangible asset, net                                                  1,833          1,833
   Deferred costs                                                           143            143
   Unbilled revenue                                                         499            499
   Security deposits                                                        469            469
                                                                  --------------  -------------
        Total assets                                                    $ 9,437        $ 9,437
                                                                  ==============  =============
 Liabilities, Mandatorily Redeemable Convertible
   Preferred Stock and Stockholders' Equity
   Current Liabilities
      Accounts payable and accrued expenses                               $ 593          $ 593
      Current portion of notes payable                                    1,590          1,590
      Current portion of capital leases                                     227            227
      Deferred revenue                                                       43             43
                                                                  --------------  -------------
        Total current liabilities                                         2,453          2,453

      Notes payable, net of current portion                               2,098          2,098
      Customer security deposits                                            154            154
      Deferred revenue, net of current portion                              283            283
      Capital leases, net of current portion                                 70             70
      Deferred rent expense                                                 780            780
      Minority interest in subsidiary                                        35             35
                                                                  --------------  -------------
         Total liabilities                                                5,873          5,873
                                                                  --------------  -------------
      Commitments and contingencies

 Mandatorily redeemable convertible preferred stock
      Series A mandatorily redeemable convertible
         preferred stock, $0.001 par value, 3,500,000
         shares authorized, 3,226,538 shares issued and
         outstanding                                                      1,342              -
      Series B mandatorily redeemable convertible preferred
         stock, $0.001 par value, 5,000,000 shares authorized,
         4,976,391 shares issued and outstanding                          2,032              -

   Stockholders' equity
      Class A common stock, $0.001 par value per share;
         40,000,000 shares authorized;                                        2              4
         2,436,458 shares issued and outstanding as of
         September 30, 2003
      Class B common stock, $0.001 par value per share;
         15,000,000 shares authorized;                                        1              1
         1,005,811 shares issued and outstanding as of
         September 30, 2003
      Additional paid-in capital                                         11,842         15,214
      Deferred stock-based compensation                                      (1)            (1)
      Accumulated deficit                                               (11,654)       (11,654)
                                                                  --------------  -------------
         Total stockholders' equity                                         190          3,564
                                                                  --------------  -------------
          Total liabilities, mandatorily redeemable convertible
          preferred stock and stockholders' equity                      $ 9,437        $ 9,437
                                                                  ==============  =============

                 See accompanying notes to consolidated financial statements.

                                       3

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


                                                                     Three Months Ended
                                                              September 30,  September 30,
                                                                   2003          2002
                                                              -------------  ------------
                                                                        
 Revenues                                                        $ 1,408          $ 873

 Costs of revenues (exclusive of depreciation
   shown below)                                                      881            720
                                                            -------------   ------------
      Gross profit                                                   527            153

 Operating expenses
      Selling, general and administrative (excludes
       non-cash stock-based compensation of $4 in
       2003 and $12 in 2002)                                         602            564
      Non-cash stock-based compensation                                4             12
      Depreciation and amortization                                  619            296
                                                            -------------   ------------
          Total operating expenses                                 1,225            872
                                                            -------------   ------------
 Loss from operations                                               (698)          (719)

 Interest income                                                       1              4
 Interest expense                                                   (131)           (86)
 Non-cash interest expense                                          (110)           (75)
 Other income/expense, net                                            12              -
                                                            -------------   ------------

 Net loss                                                           (926)          (876)

 Accretion related to redeemable convertible preferred stock        (237)          (121)
 Accretion of preferred dividends                                    (91)           (40)
                                                            -------------   ------------
 Net loss available to common stockholders                      $ (1,254)      $ (1,037)
                                                            -------------   ------------
 Net loss available to common stockholders per common share
   Basic and diluted                                             $ (0.40)       $ (0.34)
                                                            -------------   ------------

 Weighted average number of common shares outstanding
   Basic and diluted                                           3,116,437      3,026,469
                                                            -------------   ------------

             See accompanying notes to consolidated financial statements.

                                       4

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


                                                                                    Six Months Ended
                                                                         September 30,          September 30,
                                                                              2003                  2002
                                                                      --------------------   -------------------
                                                                                                
 Revenues                                                                         $ 2,829               $ 1,761

 Costs of revenues (exclusive of depreciation shown below)                          1,749                 1,424
                                                                      --------------------   -------------------
      Gross profit                                                                  1,080                   337

 Operating expenses
      Selling, general and administrative (excludes non-cash                        1,161                 1,118
       stock-based compensation of $10 in 2003 and $34 in 2002)
      Non-cash stock-based compensation                                                10                    34
      Depreciation and amortization                                                 1,239                   595
                                                                      --------------------   -------------------
          Total operating expenses                                                  2,410                 1,747
                                                                      --------------------   -------------------
 Loss from operations                                                              (1,330)               (1,410)

 Interest income                                                                        2                     7
 Interest expense                                                                    (246)                 (152)
 Non-cash interest expense                                                           (191)                 (124)
 Other income/expense, net                                                              5                     -
                                                                      --------------------   -------------------
 Net loss                                                                          (1,760)               (1,679)

 Accretion related to redeemable convertible preferred stock                         (463)                 (276)
 Accretion of preferred dividends                                                    (180)                  (80)
                                                                      --------------------   -------------------
 Net loss available to common stockholders                                       $ (2,403)             $ (2,035)
                                                                      --------------------   -------------------
 Net loss available to common stockholders per common share
   Basic and diluted                                                              $ (0.78)              $ (0.67)
                                                                      --------------------   -------------------
 Weighted average number of common shares outstanding
   Basic and diluted                                                            3,070,862             3,026,469
                                                                      --------------------   -------------------

                         See accompanying notes to consolidated financial statements.

                                       5

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


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

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

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

Exercise of warrants to purchase       420,688                                   21                                       21
  common stock (attached to notes)
  payable)

Amortization of stock-based
  compensation                                                                                 10                         10

Accretion of preferred stock to
  redemption amount                                                            (463)                                    (463)

Gain on sale of stock by subsidiary                                             139                                      139

Net loss                                                                                                (1,760)       (1,760)
                                     ---------  ------  ---------  -------  --------  ------------  -----------   -----------
Balances as of September 30, 2003    2,436,458  $    2  1,005,811  $     1  $11,842   $        (1)  $  (11,654)    $     190
                                     ---------  ------  ---------  -------  --------  ------------  -----------   -----------

                                      See accompanying notes to consolidated financial statements.

                                                                   6


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


                                                                 Six Months Ended
                                                           September 30,    September 30,
                                                              2003              2002
                                                         ---------------   --------------
                                                                          
 Cash flows from operating activities
      Net loss                                                 $ (1,760)        $ (1,679)
      Adjustments to reconcile net loss to net cash
          used in operating activities
         Depreciation and amortization                            1,239              595
         Non-cash stock-based compensation                           10               34
         Non-cash interest expense                                  191              124
         Changes in operating assets and liabilities
            Accounts receivable                                     (83)              21
            Prepaids and other current assets                      (606)             (70)
            Other assets                                            (64)            (277)
            Accounts payable and accrued expenses                  (199)              (3)
            Deferred revenue                                        (37)             197
            Other liabilities                                       129              135
                                                         ---------------   --------------
         Net cash used in operating activities                   (1,180)            (923)

 Cash flows from investing activities
      Settlement of Tower Obligation                                  -             (750)
      Decrease in Restricted Cash                                     -              951
      Purchases of property and equipment                          (124)            (180)
                                                         ---------------   --------------
         Net cash used in investing activities                     (124)              21

 Cash flows from financing activities
      Net proceeds from issuance of notes payable
        and warrants                                              1,230            1,360
      Repayment of notes payable                                      -             (333)
      Proceeds from issuance of common stock                         21              125
      Principal payments on capital leases                         (216)             (66)
                                                         ---------------   --------------
         Net cash provided by financing activities                1,035            1,086

 Net increase (decrease) in cash and cash equivalents              (269)             184

 Cash and cash equivalents at beginning of period                   956            1,001
                                                         ---------------   --------------
 Cash and cash equivalents at end of period                       $ 687          $ 1,185
                                                         ---------------   --------------

          See accompanying notes to consolidated financial statements.

                                        7


               ACCESS INTEGRATED TECHNOLOGIES, INC. AND SUBSIDIARY

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

1.   Nature of Operations and Basis of Presentation

Nature of Operations

Access  Integrated  Technologies,   Inc.  ("AccessIT"  or  the  "Company"),  was
incorporated  in  Delaware  on  March  31,  2000.   Access  Digital  Media  Inc.
("AccessDM"  or "Access  Digital")  an 80% owned  subsidiary  of  AccessIT,  was
incorporated  in Delaware on February 4, 2003.  AccessIT and Access  Digital are
referred to herein collectively as the "Company".  The Company designs,  builds,
and  operates a national  platform  of  carrier-diverse  Internet  Data  Centers
("IDCs") in which the Company's customers have access to: secure, flexible space
for  installing  network and server  equipment;  multiple  fiber  providers  for
connecting to the Internet and/or other carrier  networks;  and a broad range of
value-added data center services including the Company's AccessStorage-on-Demand
managed storage service solutions. The Company's IDCs, called AccessColocenters,
are designed to serve a variety of customers,  including traditional  voice/data
competitive local exchange carriers,  other integrated  communication providers,
Internet Service Providers, Application Service Providers, Streaming and Content
Delivery  Service  Providers,  storage  outsourcers,  and small and medium sized
enterprises.  AccessDM was formed to utilize AccessIT's existing  infrastructure
to store and  distribute  digital  content to movie  theaters  and other  remote
venues.  The Company  currently  operates  nine IDC's  located in eight  states:
Arkansas,  Kansas,  Maine,  New  Hampshire,  New  Jersey,  New  York,  Texas and
Virginia.

Basis of Presentation

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

The accompanying  unaudited consolidated financial statements have been prepared
on the assumption that the Company will continue as a going concern.  During the
year ended March 31,  2003 and the six months  ended  September  30,  2003,  the
Company  incurred losses of $3,404 and $1,760,  respectively,  and negative cash
flows from operating activities of $760 and $1,180,  respectively.  In addition,
the Company has an  accumulated  deficit of $11,654 as of  September  30,  2003.
Furthermore,  the Company has debt service requirements of $2,500 for the twelve
months  beginning  in March 2004,  of which  $1,400 of  principal  and  interest
payments  are due by  September  30,  2004.  The Company may require  additional
financing  to support its ongoing  operations  and further  service  development
efforts. Management expects that the Company will continue to generate operating
losses and negative cash flows for the  foreseeable  future due to the continued
efforts  related to the  identification  of acquisition  targets,  marketing and
promotional   activities  and  the  development  of  relationships   with  other
businesses.  These matters may raise  substantial  doubt regarding the Company's
ability  to  continue  as a going  concern.  The  Company  may  attempt to raise
additional  capital from various sources for future  acquisitions or for working
capital  as  necessary.  There  is no  assurance  that  such  financing  will be
completed  as  contemplated  or under  terms  acceptable  to the  Company or its
existing   shareholders.   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 generally  accepted
accounting  principles  in the United States of America  requires  management to
make estimates and assumptions that affect the amounts reported in the financial
statements  and  accompanying  notes.  Actual  results  could  differ from those
estimates.

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

                                       8

2.   Summary of Significant Accounting Policies

Principles of Consolidation

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

Net Loss per Share Available to Common Stockholders

Computations  of basic and diluted net loss per share of common  stock have been
made in accordance with Statement of Financial Accounting Standards ("SFAS") No.
128, "Earnings Per Share".  Basic net loss per share is computed by dividing net
loss available to common  stockholders  (the numerator) by the weighted  average
number of common shares outstanding (the denominator) during the period.  Shares
issued  during the period are  weighted  for the portion of the period that they
are outstanding. The computation of diluted net loss per share is similar to the
computation of basic net loss per share except that the denominator is increased
to  include  the  number  of  additional  common  shares  that  would  have been
outstanding if the dilutive potential common shares had been issued. The Company
has incurred a net loss for the three and six months  ending  September 30, 2003
and 2002;  therefore,  the impact of dilutive  potential  common shares has been
excluded from the computation as it would be anti-dilutive.

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

                                                     September 30, September 30,
                                                         2003           2002
                                                         ----           ----

Stock options.......................................    306,397       260,957
1-Year Notes Warrants...............................      7,619        25,305
5-Year Notes Warrants...............................     32,500       312,500
2001 Warrants.......................................    430,205       430,205
Contingent Warrants A-C.............................    680,092            --
Mandatorily redeemable convertible
  preferred stock...................................  8,202,929     3,226,538

Pro Forma Balance Sheet

The Pro  Forma  Balance  Sheet  gives  effect  to the  conversion  of all of the
Company's outstanding shares of Series A and Series B Preferred Stock, including
accrued dividends,  into shares of Class A Common Stock, as well as the exercise
and  exchange  of certain  warrants in  connection  with the  completion  of the
Company's  initial  public  offering of shares of its Class A Common  Stock (the
"IPO") (See Note 10).

Issuances of Stock by Subsidiaries

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

                                       9


Stock-Based Compensation

The  Company  accounts  for  its  stock  based  employee  compensation  plan  in
accordance  with the provisions of Accounting  Principles  Board ("APB") Opinion
No. 25, "Accounting for Stock Issued to Employees", and related interpretations.
As such,  compensation is recorded on the date of grant only if the current fair
value of the  underlying  stock  exceeds  the  exercise  price.  The Company has
adopted the disclosure  standards of SFAS No. 148,  "Accounting  for Stock-Based
Compensation  -  Transition  and  Disclosures,"   which  amends  SFAS  No.  123,
"Accounting for Stock-Based Compensation," which requires the Company to provide
pro forma net loss and earnings per share  disclosures for employee stock option
grants as if the  fair-value-based  method of  accounting  for stock  options as
defined in SFAS No. 123 had been applied.  The following  table  illustrates the
effect  on net  loss if the  Company  had  applied  the fair  value  recognition
provisions of SFAS No. 123 to stock based  employee  compensation  for the three
and six months ended September 30, 2003 and 2002:

                                          Three Months Ended   Six Months Ended
                                            September 30,        September 30,
                                         2003         2002      2003      2002
                                         ----         ----      ----      ----

Net loss as reported..................    $(926)     $(876)    (1,760)  $(1,679)
Deduct: Total stock-based employee
compensation expense determined under
fair value based method, net of related
income tax benefits...................      (98)      (129)      (223)     (254)
Pro forma net loss....................  $(1,024)   $(1,005)   $(1,983)  $(1,933)
                                        ========   ========   ========  ========

  Basic and diluted net loss available
    to common stockholders per share:
As reported...........................   $(0.40)  $(0.34)      $(0.78)   $(0.67)
Pro forma.............................   $(0.43)  $(0.39)      $(0.86)   $(0.76)

3.   Significant Agreements and Transactions

Access Digital Media, Inc.

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

Universal Access

In August 2003, the Company  entered into an agreement  with  Universal  Access,
Inc., or UA, whereby the Company has the option to license data center space, at
prescribed  rates,  in any  one  or  more  of  ten  specified  UA  data  centers
nationwide.  The Company,  in turn, may license the space it licenses from UA to
the Company's  customers  under separate  agreements.  The term of the agreement
with UA is initially for six months,  and will  automatically be extended to two
years if the Company  licenses 750 or more square feet in the aggregate,  across
all UA data  centers.  If the  Company  licenses  1,500 or more square feet at a
single UA data  center,  the  Company  has the  option to demand  that UA's data
center  lease,  in its  entirety,  be assigned by its  landlord to the  Company.
Although UA has agreed to assist the Company in obtaining such assignment, there
can be no assurance  that the Company can  successfully  negotiate an assignment
with the  respective  landlord(s).  In the event that a UA data center  lease is
assigned to the  Company,  UA and the  Company  have agreed on some of the terms
under which UA would  license space from the Company in order for UA to continue
operations  in the data center.  As of December  15,  2003,  the Company had not
licensed any space under the UA agreement.

                                       10


4. Notes Payable

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

In February  2002, the Company  commenced an offering of 5-year 8%  subordinated
promissory notes (the "5-Year Notes") with detachable  warrants.  During the six
months ended  September  30, 2003 and 2002,  the Company  raised an aggregate of
$1,230 and $1,360,  respectively,  from the  issuance of 5-Year Notes to several
investors.  As of  September  30,  2003,  $4,405  of these  notes  payable  were
outstanding, of which $375 was outstanding to two of the Company's founders. The
5-Year Notes were issued  primarily to repay prior issuances of the 1-Year Notes
and to fund the Company's  working capital needs. The 5-Year Notes bear interest
at 8% per annum with  repayment  terms as follows:  i) for a period of two years
after the issuance  date,  interest-only  payments  are to be paid  quarterly in
arrears and ii) for the remaining three years until the final maturity date, the
Company shall pay a) quarterly  payments of principal in equal  installments and
b) quarterly  payments of interest on the remaining  unpaid  principal amount of
the 5-Year Notes. The Company may prepay the 5-Year Notes at any time. Principal
repayments  of the 5-Year Notes begin in March 2004.  As of  September  30, 2003
there have not been any principal repayments of the 5-year Notes.

Concurrent  with the issuance of the 5-Year  Notes,  the Company  issued  5-Year
Notes  warrants  to purchase a total of 440,500  shares of Class A Common  Stock
(see Note 6), of which warrants to purchase  123,000 and 136,000 shares of Class
A Common Stock were issued  during the six months ended  September  30, 2003 and
2002, respectively.

5.   Mandatorily Redeemable Convertible Preferred Stock

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

The  carrying  value of the  Company's  Series A  Preferred  Stock is below  its
liquidation  value, as the Company incurred aggregate costs of $2,000 related to
the issuance of the preferred  stock,  of which $203  represents  cash payments,
$719  represents  the  estimated  fair  value of the  2001  Warrants  issued  as
consideration  for the issuance of the  Company's  Series A Preferred  Stock and
$1,078 is the beneficial conversion feature. The Company's carrying value of the
Series B Preferred Stock is below its liquidation value, as the Company incurred
aggregate costs of $468 related to the issuance of the preferred stock, of which
$125 represents  cash payments,  and $343 represents the estimated fair value of
Contingent  Warrant A and Contingent  Warrant B, issued as consideration for the
issuance of the Company's  Series B Preferred  Stock.  As of September 30, 2003,
the  liquidation  preference  of the Series A  Preferred  Stock and the Series B
Preferred Stock was $2,312 and $2,669, respectively.

The Series A Preferred  Stock and Series B Preferred  Stock is redeemable at the
election  of each of the  holders  of the  then-outstanding  shares  of Series A
Preferred  Stock and Series B Preferred  Stock at any time on or after the fifth
anniversary  of the original  issuance  date of the Series A Preferred  Stock if
certain  liquidity events shall not have occurred by then, at a redemption price
equal to the greater of the (i) Company's gross revenue from all sources or (ii)
five times the Corporation's  combined earnings from its data center operations,
before deduction for certain defined expenses, for the twelve months immediately
preceding the month of exercise of the redemption  rights,  in each case divided
by the number of fully-diluted, as converted shares of common stock outstanding.
The Company has the option of first  redeeming only 25% of the redeemed Series A
Preferred  Stock and Series B Preferred  Stock,  with the  remainder  then to be
redeemed  in 3 annual  installments.  However,  in the  event  that the  Company
completes a qualifying  underwritten  public  offering of its common stock,  the
Company  can  terminate  the Series A and Series B  Preferred  Stock  redemption
rights and instead issue new warrants  with an exercise  price of $0.01 equal to
10% of the number of shares of common stock into which the Series A and Series B
Preferred Stock may be converted, respectively. Total accretion for the Series A
Preferred Stock to its estimated  redemption  value was $237 and $121 during the
three months ended September 30, 2003 and 2002,  respectively,  of which $67 and
$183 related to the accretion to the estimated redemption amount,  respectively,
and $54 related to the accretion of the  beneficial  conversion  feature in each
period.  Total  accretion  for the  Series A  Preferred  Stock to its  estimated
redemption  value was $463 and $276 during the six months  ended  September  30,
2003 and 2002,  respectively, of which $355 and $168 related to the accretion to
the estimated redemption amount, respectively, and $108 related to the accretion
of the  beneficial  conversion  feature in each  period.  There was no accretion
recorded for the Series B Preferred  Stock, as the estimated  redemption  amount
was below the original carrying amount of the Series B Preferred Stock.

                                       11


On November 14, 2003, in connection  with the  completion of the IPO, at a price
of $5.00 per share (the "IPO Price"),  all of the outstanding shares of Series A
and Series B Preferred  Stock were converted  into  1,640,585  shares of Class A
Common Stock (see Note 10).

6. Stockholders' Equity

Common Stock

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

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

Stock Option Plan

There were no stock options granted under AccessIT's 2000 Stock Option Plan (the
"AccessIT Plan") during the six months ended September 30, 2003. Amortization of
deferred  stock   compensation   amounted  to  $34  and  $10  and  $12  and  $4,
respectively,  for the  three  and six  months  ended  September  30,  2003  and
September  30,  2002,  respectively,  and has been  recorded as  non-cash  stock
compensation expense in the unaudited consolidated statements of operations.

In  September  2003,  the  AccessIT  Plan was amended to increase  the number of
shares of Class A Common Stock  authorized for issuance upon exercise of options
granted  under the AccessIT  Plan from 400,000 to 600,000.  As of September  30,
2003, there were 93,603 options  available for grant under the 2000 Stock Option
Plan.

In May 2003,  Access  Digital  adopted the 2003 Stock  Option Plan (the  "Access
Digital  Plan") under which  incentive  and  nonstatutory  stock  options may be
granted to employees,  outside  directors,  and consultants.  The purpose of the
Access  Digital  Plan is to enable the Company to attract,  retain and  motivate
employees,  directors,  advisors  and  consultants.  In September  2003,  Access
Digital granted stock options to purchase  800,000 shares of its common stock to
employees of Access Digital and AccessIT.

Warrants

At September 30, 2003, the Company had warrants  outstanding to purchase 430,205
shares of Class A Common Stock at a price of $0.05 per share that were issued in
connection  with the sale of the shares of Series A  Preferred  Stock (the "2001
Warrants).  These warrants are exercisable  during the period  commencing on the
earlier  of (i)  October 1,  2006,  (ii) a change of control or other  liquidity
event of the Company,  or (iii) 120 days following the Company's  listing on any
major U.S.  stock  exchange and ending on November 1, 2011. If the fair value of
the  Company's  common stock  exceeds  certain  target  prices at certain  dates
between the issuance date and October 26, 2011, the 2001 Warrants will terminate
in their entirety.  Additionally, if the holders of shares of Series A Preferred
Stock exercise  their  redemption  rights,  they may also require the Company to
redeem the 2001  Warrants  (the  "Warrant  Put  Rights")  using the same formula
described herein for the redemption of the Series A Preferred Stock. However, in
the event that the Company  plans to undertake a qualified  underwritten  public
offering of its common  stock,  the Company can terminate the Warrant Put Rights
and instead issue a new warrant equal to 10% of the warrant  shares.  Management
has determined  that the value of these put rights is  immaterial.  The value of
the  warrants  was  ascribed  an  estimated  fair  value  of $719  and has  been
recognized as issuance cost and therefore has been charged  against the carrying
value of the Company's Series A Preferred Stock.

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

                                       12


As of September  30,  2003,  the Company had  warrants  outstanding  to purchase
32,500  shares of Class A Common  Stock at $0.05 per share  that were  issued in
connection with the issuance of the 5-Year Notes (the "5-Year Notes  Warrants").
The warrants  outstanding  consisted of the  original  5-Year Notes  Warrants to
purchase  440,500 shares of Class A Common Stock,  less 5-Year Notes Warrants to
purchase  5,000 shares of Class A Common  Stock that were  exercised in May 2002
and 5-Year  Notes  Warrants to purchase  403,000  shares of Class A Common Stock
that were  exercised in August and September  2003. Of the original  warrants to
purchase  440,500 shares of Class A Common Stock,  warrants to purchase  123,000
shares of Class A Common Stock were issued  during the six month  period  ending
September  30, 2003.  Two of the  Company's  founders  were issued  5-Year Notes
Warrants to  purchase an  aggregate  of 37,500  shares of Class A Common  Stock,
which were  exercised  in  September  2003 and  included in the above  number of
warrants  exercised.  The 5-Year Notes Warrants are exercisable at any time from
the  date of  issuance  through  the  earlier  of i) 10  years  from the date of
issuance or ii) the closing of a firm commitment underwritten public offering of
the Company's  common stock.  The warrants to purchase 440,500 shares of Class A
Common  Stock were  ascribed an estimated  fair value of $2,202,  which has been
recognized as issuance cost and therefore has been charged  against the carrying
value of the  related  notes  payable.  During  the three and six  months  ended
September  30, 2003, a total of $110 and $191,  respectively,  was  amortized to
non-cash  interest expense to accrete the value of the notes to their face value
over the expected term of the related notes.

In connection  with the issuance of the Series B Preferred Stock during the year
ended March 31, 2003,  the Company  issued  Contingent  Warrant A to purchase an
aggregate of 381,909 shares of Class A Common Stock at $0.05 per share,  subject
to certain call and put rights upon the  occurrence  of certain  events.  In the
event that any portion of the 2001 Warrant is exercised, then Contingent Warrant
A will be increased by 8.955% of the number of shares of Class A Common Stock so
issued  pursuant  to the  2001  Warrant  exercise,  up to a  maximum  of  38,526
additional  shares.  Contingent  Warrant  A is  exercisable  during  the  period
commencing  on the earlier of (i) November 27, 2007, or (ii) a change of control
or other liquidity event of the Company, and ending on November 27, 2012. If the
fair value of the  Company's  common  stock  exceeds  certain  target  prices at
certain  dates  between the issuance  date and  November  26,  2012,  Contingent
Warrant A will terminate in its entirety. Additionally, if the holders of shares
of Series B Preferred  Stock exercise  their  redemption  rights,  they may also
require the Company to redeem  Contingent  Warrant A (the "Contingent  Warrant A
Put Rights") using the same formula  described  herein for the redemption of the

Series B Preferred Stock.  However,  in the event that the Company  completes an
underwritten  public offering of its common stock, the Company can terminate the
Contingent  Warrant A Put Rights and instead issue a new warrant equal to 10% of
the Contingent  Warrant A shares.  Management  has determined  that the value of
these put rights is immaterial.  The value of Contingent  Warrant A was ascribed
an estimated  fair value of $249 and has been  recognized  as issuance  cost and
therefore has been charged against the carrying value of the Company's  Series B
Preferred Stock.

Also,  in  connection  with the  issuance of the Series B Preferred  Stock,  the
Company issued  Contingent  Warrant B to purchase an aggregate of 144,663 shares
of Class A Common  Stock at $0.05 per share,  subject  to  certain  call and put
rights upon the occurrence of certain  events.  In the event that any portion of
the 2001 Warrant is exercised,  Contingent  Warrant B will be increased by 3.4%,
up to a maximum of 14,593 additional shares. Contingent Warrant B is exercisable
during the period  commencing  on March 31,  2003 and ending on March 31,  2008.
Additionally,  if the  holders of shares of Series B  Preferred  Stock  exercise
their redemption rights,  they may also require the Company to redeem Contingent
Warrant  B (the  "Contingent  Warrant  B Put  Rights")  using  the same  formula
described herein for the redemption of the Series B Preferred Stock. However, in
the event that the Company  completes  an  underwritten  public  offering of its
common stock, the Company can terminate the Contingent  Warrant B Put Rights and
instead  issue a new warrant  equal to 10% of the  Contingent  Warrant B shares.
Management has determined that the value of these put rights is immaterial.  The
value of  Contingent  Warrant B was ascribed an estimated  fair value of $94 and
has been  recognized as issuance cost and therefore has been charged against the
carrying value of the Company's Series B Preferred Stock.

Additionally,  in connection with the issuance of the Series B Preferred  Stock,
the  Company  issued  Contingent  Warrant C to purchase  an  aggregate  of up to
100,401  shares of Class A Common  Stock at $0.05 per share,  subject to certain
call and put rights upon the occurrence of certain events.  Contingent Warrant C
is exercisable  during the period  commencing on November 27, 2002 and ending on
November 27, 2012.  Contingent Warrant C may be exercised only in the event that
the 2001 Warrant is exercised.  Contingent  Warrant C shall be exercisable for a
number of shares of Class A Common  Stock equal to 23.4% of the number of shares
so  issued  in  accordance  with  the  2001  Warrant,   up  to  100,401  shares.
Additionally,  if the  holders of shares of Series B  Preferred  Stock  exercise
their redemption rights,  they may also require the Company to redeem Contingent
Warrant  C (the  "Contingent  Warrant  C Put  Rights")  using  the same  formula
described herein for the redemption of the Series B Preferred Stock. However, in
the event that the Company  completes  an  underwritten  public  offering of its
common stock, the Company can terminate the Contingent  Warrant C Put Rights and
instead issue a new warrant equal to 10% of the Contingent  Warrant C shares. No
value was ascribed to Contingent  Warrant C or the related put rights because of
the uncertainty surrounding the exercise of the 2001 Warrant.

                                       13


On November 14, 2003,  in  connection  with the  completion of the IPO, the 2001
Warrant,  Contingent  Warrant  A and  Contingent  Warrant C were  exchanged  for
320,000 shares of Class A Common Stock and Contingent Warrant B was exercised on
a  cashless-exercise  basis to purchase  143,216  shares of Class A Common Stock
(see Note 10).

7. Supplemental Cash Flow Disclosure

                                         Three Months Ended     Six Months Ended
                                            September 30,         September 30,
                                           2003       2002       2003       2002
                                           ----       ----       ----       ----

Interest paid..........................    $89         $23       $182        $85
Accretion on mandatorily redeemable
convertible preferred stock............   $237        $121       $463       $276
Common stock issued to vendor in lieu
  of cash                                 $174           -       $174          -

8.   Commitments and Contingencies

In the ordinary  course of its business,  the Company is  potentially a party to
litigation regarding the operation of its business. The Company is currently not
the subject of any legal actions.

9.   Related Party Transactions

In June 2003, one of the members of the Company's  board of directors  resigned.
This former  member is a partner in a law firm that provides  legal  services to
the Company,  including  handling legal matters  related to the IPO. For the six
months ended  September  30, 2003 and 2002, we paid  approximately  $18 and $62,
respectively, to this firm.

10.  Subsequent Events

In  September  2003,  the Company  entered  into an  agreement  ( the  "Exchange
Agreement")  with the holder of the Series A and Series B Preferred Stock to (1)
convert all 8,202,929 shares of Series A and Series B Preferred Stock held by it
into  1,640,585  shares of Class A Common Stock:  (2) exchange the 2001 Warrant,
Contingent  Warrant A and  Contingent  Warrant C for  320,000  shares of Class A

Common Stock;  (3) exercise  Contingent  Warrant B to purchase 143,216 shares of
Class A Common  Stock on a  cashless-exercise  basis;  and (4) accept  shares of
Class A Common Stock at the IPO Price as consideration for the conversion of all
accumulated  dividends on the Series A and Series B Preferred  Stock through the
effective  date of the IPO. On November 14, 2003,  the  Exchange  Agreement  was
finalized, concurrent with the completion of the IPO. The Company issued 104,175
shares  of  Class A Common  Stock as  consideration  for the  conversion  of all
accumulated dividends on the Series A and B Preferred Stock.

In October 2003,  several holders of 1-Year and 5-Year Notes Warrants  exercised
such  warrants to purchase a total of 7,619 and 32,500  shares of Class A Common
Stock,  respectively.  The  Company  received  total  proceeds  of $2 from these
transactions.

On November  10, 2003,  the  Company's  registration  statement on Form SB-2 was
declared  effective by the Securities and Exchange  Commission.  On November 14,
2003, the Company issued 1,380,000  shares of its Class A Common Stock,  180,000
of which shares were issued in connection with the lead  underwriter's  exercise
of its over-allotment option, at the IPO Price. The Company's stock is listed on
the American Stock Exchange under the symbol "AIX".

Hollywood Software

On November 3, 2003, the Company completed the acquisition of all of the capital
stock of Hollywood  Software,  Inc. ("HS"),  after amending the agreement it had
entered into on July 17, 2003.  To complete its  acquisition  of HS, the Company
issued secured  promissory  notes to the two holders of all of the capital stock
of HS, each in the principal  amount of $3,625 (the "Notes").  The amount of the
Notes  represented the original purchase price of $7,300 (based on the IPO Price
less the  underwriter's  discount),  less $50 that had already  been paid by the
Company. The Notes were due no later than five business days after the date that
the Company's  registration  statement was declared  effective by the Securities
and Exchange  Commission.  On November 14, 2003,  four  business  days after the
registration  statement  was declared  effective,  the Notes were  exchanged for
$2,450 in cash, promissory notes in the aggregate principal amount of $3,000 and
400,000 shares of Class A Common Stock. For purchase  accounting  purposes,  the
initial  purchase  price is $7,500  consisting of $2,500 of cash;  $2,000 of the
Company's  Class A Common Stock  (400,000  shares valued at the IPO Price);  and
$3,000 of promissory notes. In addition,  a contingent purchase price is payable
each year for the three years following the closing if certain  earnings targets
are  achieved.  The Company has also  agreed to issue  additional  shares to the
sellers in  accordance  with a formula  if the  Company's  Class A Common  Stock
declines in value beyond certain levels.

                                       14


The total purchase price of $7,655, including estimated fees and expenses of the
acquisition,  will be allocated to the net assets acquired,  including  tangible
and intangible  assets,  and liabilities  assumed,  based upon management's best
preliminary  estimate  of fair  value  with  any  excess  purchase  price  being
allocated to goodwill.  The preliminary  allocation of the purchase price may be
subject to further  adjustment as the Company  finalizes  its  allocation of the
purchase price in accordance with accounting  principles  generally  accepted in
the United  States of America.  The  estimate of fair value of the  tangible and
intangible  assets acquired and liabilities  assumed is expected to be allocated
as follows:

Tangible and intangible assets acquired:
Current assets.......................................................   $594
Property and equipment, net..........................................     26
Capitalized software cost, net.......................................    479
Intangible assets....................................................  4,000
Goodwill.............................................................  3,195

Total tangible and intangible assets acquired........................  8,294

Less liabilities assumed:
Current liabilities..................................................    639

Total liabilities assumed............................................    639

Total purchase price................................................. $7,655

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

The  acquisition has been structured as stock purchase for tax purposes and as a
result,  the  Company  estimates  that the  entire  amount of  goodwill  will be
deductible and will be amortized over fifteen years for tax purposes.

On November 14, 2003, the Company issued 8,700 shares of Class A Common Stock to
an information  technology consulting firm, pursuant to a July 2003 agreement to
develop the initial phase of digital delivery content software for AccessDM.

On November 14, 2003, the Company granted options to purchase  167,500 shares of
Class A Common Stock to several of its employees at the IPO Price.

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

On December  22,  2003,  the Company  signed an agreement to purchase all of the
outstanding common stock of Core Technology  Services,  Inc. ("Core Tech"). Core
Tech is a managed  service  provider of  information  technologies;  its primary
product is managed network services through their global network command center.
The Company  believes that the acquisition of Core Tech will expand the existing
capabilities  and services of its IDCs. The initial  purchase price will consist
of $250 in cash and 100,000 shares of the Company's Class A Common Stock,  which
shares will be restricted as to their further sale or transfer. In addition, the
Company may be required to pay a contingent  purchase price for any of the three
years following the closing in which certain earnings targets are achieved;  any
additional payment is to be made in the same  proportionate  combination of cash
and shares of the Company's  Class A Common Stock as the purchase  price payable
at closing.  The Company has also agreed to issue additional shares of its Class
A Common Stock to the seller up to a maximum of 20,000  shares if, in accordance
with an agreed upon formula,  the market value of the  Company's  Class A Common
Stock is less than $4.00.  The  acquisition of Core Tech is contingent  upon the
completion of certain closing documents, and is subject to termination by either
party if not consummated by January 31, 2004. The Company's  management believes
the acquisition of Core Tech is probable.

11.  Recent Accounting Pronouncements

In May 2003,  the FASB issued SFAS No. 150,  "Accounting  for Certain  Financial
Instruments with  Characteristics of Both Liabilities and Equity." This standard
requires an issuer to classify certain financial instruments as liabilities.  It
also changes the  classification  of certain common  financial  instruments from
either equity or  presentation  to  liabilities  and requires an issuer of those
financial statements to recognize changes in fair value or redemption amount, as
applicable, in earnings. SFAS 150 is effective for financial instruments entered
into or modified after May 31, 2003, and with one exception, is effective at the
beginning of the first interim period  beginning  after June 15, 2003.  SFAS 150
could have a future impact depending on transactions  entered into,  however, at
this  time the  adoption  SFAS 150 had no  impact on the  Company's  results  of
operations,  financial position or cash flows. Furthermore,  the Company entered
into an agreement with the holder of all of its outstanding  Series A and Series
B  Preferred  Stock in  September  2003,  under  which the  holder has agreed to
exchange all of those shares for shares of Class A Common Stock,  which occurred
upon the completion of the IPO (see Note 10).

                                       15


In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest
Entities -- an Interpretation  of Accounting  Research Bulletin No. 51." FIN No.
46 requires the primary  beneficiary to consolidate a variable  interest  entity
("VIE")  if it has a  variable  interest  that  will  absorb a  majority  of the
entity's  expected  losses if they  occur,  receive a majority  of the  entity's
expected residual returns if they occur, or both. FIN No. 46 applies immediately
to VIEs created after  January 31, 2003 and to VIEs in which the entity  obtains
an interest  after that date. In October 2003, the FASB deferred the latest date
by which all public  entities  must  apply FIN No. 46 to all VIEs and  potential
VIEs, both financial and  non-financial in nature, to the first reporting period
ending after December 15, 2003. In December 2003, the FASB further  deferred the
latest date by which public  entities must apply FIN No. 46 to the first interim
or annual  reporting period ending after March 31, 2004. The adoption of FIN No.
46 in February 2003 did not have a material impact on our results of operations,
financial position or cash flows.

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

Overview

We were  incorporated on March 31, 2000 as AccessColo,  Inc. In 2001, we changed
our name to Access Integrated Technologies Inc, or AccessIT. We have been in the
business of operating Internet data centers ("IDCs").  IDCs are facilities that,
for monthly and other fees, provide our customers with: a secure environment for
their  computer  and  telecommunications  equipment;  access  to voice  and data
transmission  services from a choice of network providers;  and managed services
to monitor their computer and telecommunications equipment and to store, back-up
and protect their programs and data.

We currently operate nine IDCs, or AccessColocentersSM, located in eight states:
Arkansas,  Kansas,  Maine,  New  Hampshire,  New  Jersey,  New  York,  Texas and
Virginia.  We developed our first two data centers,  located in Jersey City, New
Jersey  and  Brooklyn,  New York in the  second  half of 2000.  We  subsequently
acquired seven additional  IDCs: we acquired one IDC, located in Manhattan,  New
York City in December 2001; and we acquired the other six in one  transaction in
November  2002.  The seven IDCs that we acquired were  accounted for as business
combinations  under  Statement  of  Financial   Accounting  Standards  No.  141,
"Business  Combinations."  From our inception through September 30, 2003, all of
our revenues  have been  derived  from monthly  license fees and fees from other
ancillary  services  provided by us at these IDCs. We do not intend to build any
additional IDCs.  Instead,  we intend to continue expanding our IDC footprint by
acquiring  additional,  operational  IDCs from third  parties.  We incurred  net
losses of $2,880,  $3,610 and $3,404 in the fiscal  years ended March 31,  2001,
2002 and 2003,  respectively,  and a net loss of $1,760 in the six months  ended
September 30, 2003,  which resulted in an  accumulated  deficit of $11,654 as of
September  30, 2003.  We  anticipate  that,  with the  acquisition  of Hollywood
Software,  Inc.("HS"),  and the operation of Access  Digital  Media,  Inc.,  our
company's results of operations will improve. As we grow, however, our operating
costs  and  general  and  administrative  expenses  will also  increase  for the
foreseeable  future. In order to achieve and sustain profitable  operations,  we
will need to generate more revenues than we have in prior years.

Critical accounting policies and use of estimates

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

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

Revenue recognition

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

                                       16


Business combinations and intangible assets

We have adopted SFAS No. 141 and SFAS No. 142,  "Goodwill  and other  Intangible
Assets."  SFAS No. 141 requires all business  combinations  to be accounted  for
using the  purchase  method of  accounting  and that certain  intangible  assets
acquired in a business  combination  must be recognized as assets  separate from
goodwill. SFAS No. 142 addresses the recognition and measurement of goodwill and
other  intangible  assets  subsequent  to their  acquisition.  SFAS No. 142 also
addresses the initial  recognition and measurement of intangible assets acquired
outside of a business combination, whether acquired individually or with a group
of other assets.  This statement provides that intangible assets with indefinite
lives and goodwill  will not be amortized  but will be tested at least  annually
for  impairment.  If an impairment is indicated,  then the asset will be written
down to its fair value, typically based upon its future expected discounted cash
flows. As of September  30,2003,  our intangible  assets consisted of a customer
agreement  determined to be a finite-lived  intangible asset, which is estimated
to  have a  useful  life  of  three  years,  consistent  with  the  term of such
agreement.

Property and equipment

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

Impairment of long-lived assets

Our company reviews the  recoverability  of its long-lived  assets on a periodic
basis in order to identify  business  conditions,  which may indicate a possible
impairment.  The assessment for potential  impairment is based  primarily on 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 Our revenues  include charges for monthly  license fees for colocation  space,
electric fees, riser access charges and installation fees.

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

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

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 one- and five-year promissory notes.

Initial Public Offering

On November  10,  2003,  our  registration  statement  on Form SB-2 was declared
effective by the  Securities and Exchange  Commission.  On November 14, 2003, in
connection  with the completion of the initial public  offering of shares of our
Class A Common Stock (the "IPO"), the Company issued 1,380,000 shares of Class A
Common Stock,  180,000 of which shares were issued in  connection  with the lead
underwriter's  exercise of its  over-allotment  option,  at $5.00 per share (the
"IPO Price"). The estimated net proceeds from the initial public offering, after
deducting  all  offering   expenses,   including   underwriting   discounts  and
commissions,  the cash portion of the purchase price of HS, and the repayment of
a note payable,  was  approximately  $1,600. We are listed on the American Stock
Exchange under the symbol "AIX".

                                       17


New subsidiary

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

AccessDM has been, and will continue in the  foreseeable  future to be, financed
principally  by  AccessIT,  which  owned  80% of  AccessDM's  capital  stock  at
September 30, 2003. In March 2003, we engaged The Casey Group,  Inc., a software
consulting  company, to help develop software designed to enable the delivery of
digital  content.  As  compensation  for assisting us in the  development of the
software,  the cost of which was agreed to be $174, we issued to The Casey Group
750,000  shares of AccessDM  common stock in September  2003 and 8,700 shares of
AccessIT Class A Common Stock in November  2003.  The AccessDM  shares issued to
The Casey Group  represent  20% of  AccessDM's  outstanding  capital stock after
giving effect to such issuance.

The operations of AccessDM will be controlled by AccessIT,  and certain  members
of the senior  management of AccessIT are also members of the senior  management
of AccessDM.  All  intercompany  transactions  between AccessIT and AccessDM are
intended to be conducted as  transactions  on competitive  terms,  including the
terms of any future  investments  by AccessIT  in AccessDM  and the terms of any
intercompany  sales.  As  of  September  30,  2003  AccessDM  had  no  sales  or
significant operating expenses.

Recent acquisition

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

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

Results of operations

Six months ended September 30, 2003 and 2002

REVENUES.  Our total revenues were $2,829 for the six months ended September 30,
2003 compared to $1,761 for the  comparable  period in 2002, an increase of 61%.
This increase was primarily  attributable  to the $939 in  incremental  revenues
derived from the six additional  data centers that we acquired in November 2002.
The  remainder  of the  increase in revenues was from one customer in our Jersey
City,  NJ IDC, due to expansion of their space.  Our average  revenue per square
foot for  colocation  space as of September  30, 2003 had  increased by 10% from
September 30,2002,  primarily due to contracts that we acquired in November 2002
as part of our acquisition of six data centers.

COST OF  REVENUES.  Our cost of  revenues  was $1,749  for the six months  ended
September  30, 2003  compared to $1,424 for the six months ended  September  30,
2002, an increase of 23%. This  increase was primarily  attributable  to $226 of
additional rent,  utilities,  real estate taxes and other operating  expenses of
the six locations  acquired by us in November 2002.  The remaining  increase was
due to small increases in utilities,  repairs and maintenance and other expenses
at our other three AccessColocentersSM; due to cost increases and increased site
usage.

GROSS  PROFIT.  Gross  profit  was  $1,080  and  $337 for the six  months  ended
September  30,  2003  and  2002,   respectively.   The  increase  was  primarily
attributable  to $713 of gross  profit  generated  at the six IDC  locations  we
acquired in November 2002. Additionally, gross profit at our Jersey City, NJ IDC
increased by $133,  but was partially  offset by small gross profit  declines at
our other two data centers.

                                       18


SELLING,   GENERAL  AND  ADMINISTRATIVE   EXPENSES.  Our  selling,  general  and
administrative  expenses  were  approximately  $1,100  for each of the six month
periods  ended  September  30, 2003 and 2002.  Legal fees declined by $26 due to
expenses in connection  with a 2002  contractor  dispute,  which was resolved in
July 2002, offset by a $30 increase in advertising & marketing  expenses.  As of
September 30, 2003 and 2002, we had 10 and 11  employees,  respectively,  one of
whom was part-time in each period.

NON-CASH STOCK-BASED COMPENSATION. We recorded non-cash stock-based compensation
of $10  and  $34  for  the  six  months  ended  September  30,  2003  and  2002,
respectively.  These amounts  represent  amortization of the fair value of stock
options granted to  non-employees  in exchange for goods and services,  over the
three-year  vesting  period of the options.  The types of services  performed by
non-employees in exchange for stock options included  advisory  services on real
estate matters,  as well as advertising  and marketing.  The fair value of these
stock options was determined using the Black-Scholes  option-pricing  model. The
decrease is due to the vesting of certain non-employee options.

DEPRECIATION AND AMORTIZATION. Depreciation and amortization was $1,239 and $595
for the six months ended September 30, 2003 and 2002, respectively,  an increase
of 108%. The increase is primarily attributable to the $902, or 13%, increase in
property and equipment, and the addition of $2,710 of intangible assets from our
November 2002 acquisition of six additional IDCs.

INTEREST  EXPENSE.  Interest  expense was $246 and $152 for the six months ended
September  30, 2003 and 2002,  respectively.  The increase was due to the $1,230
principal  amount of five-year  promissory notes that we issued in June and July
2003,  and $1,360  principal  amount of such notes issued  during the six months
ended September 30, 2002. The five-year promissory notes bear interest at 8% per
year, with interest payable quarterly.  Additionally, we issued a secured $1,000
note payable in connection with our November 2002  acquisition of six IDCs. This
9% note was repaid on its due date of November 26, 2003.

NON-CASH INTEREST  EXPENSE.  Non-cash interest expense was $191 and $124 for the
six months ended September 30, 2003 and 2002,  respectively.  Non-cash  interest
expense results from the accretion of the value of warrants attached to our one-
and five-year 8% promissory  notes. The increase in non-cash interest expense is
due to the issuance of $1,360 of such notes with  attached  warrants  during the
six months ended  September 30, 2002,  and an  additional  $1,230 during the six
months ended September 30, 2003.

NET  LOSS.  As a  result  of the  foregoing,  the  Company  had  net  losses  of
approximately  $1,700 for each of the six month periods ended September 30, 2003
and 2002, respectively.

Three months ended September 30, 2003 and 2002

REVENUES. Our revenues were $1,408 for the three months ended September 30, 2003
as compared to $873 for the  corresponding  period of 2002,  an increase of 61%.
This increase was primarily  attributable  to the $476 in  incremental  revenues
derived from the six additional  data centers that we acquired in November 2002.
The remainder of the increase in revenues was primarily from one customer in our
Jersey City, NJ data center due to expansion of their space. Our average revenue
per square foot for  colocation  space as of September 30, 2003 had increased by
10% from  September  30, 2002,  primarily  due to contracts  that we acquired in
November 2002 as part of our acquisition of six data centers.

COST OF  REVENUES.  Our cost of  revenues  was $881 for the three  months  ended
September  30, 2003  compared to $720 for the  corresponding  period of 2002, an
increase of 22%. The increase was primarily  attributable  to $112 of additional
rent,  utilities,  real estate taxes and other  operating  expenses from the six
data centers that we acquired in November 2002.  The remaining  increase was due
to small  increases in utilities,  repairs and maintenance and other expenses at
our other three AccessColocentersSM.

GROSS  PROFIT.  Gross  profit  was  $527 and $153  for the  three  months  ended
September 30, 2003 and 2002, respectively, reflecting an increase of 244% in the
corresponding 2003 quarter.  The increase was attributable  primarily to $364 of
gross  profit  generated at the six IDC  locations  that we acquired in November
2002.

SELLING,   GENERAL  AND  ADMINISTRATIVE   EXPENSES.  Our  selling,  general  and
administrative  expenses were $570 and $564 for the three months ended September
30, 2003 and 2002,  respectively.  Advertising  and marketing costs increased by
$20 due to increased attendance at trade shows and print ad placements. This was
offset by a $17  decrease in personnel  costs due to the  reduction of corporate
headcount  by one person in July 2003.  As of September  30, 2003 and 2002,  our
Company employed 10 and 11 employees, respectively, one of whom was part-time in
each period.

NON-CASH STOCK-BASED COMPENSATION. We recorded non-cash stock-based compensation
of $4 and  $12  for  the  three  months  ended  September  30,  2003  and  2002,
respectively.  These amounts primarily represent the fair value of stock options
granted to non-employees in exchange for goods and services,  amortized over the
three-year vesting period of the options.  The decrease is due to the completion
of vesting of the majority of these stock  options.  The  services  performed by
non-employees in exchange for such stock options included  advisory  services on
real estate  matters,  and  advertising  and marketing.  The fair value of these
stock options was determined using the Black-Scholes option-pricing model.

                                       19


DEPRECIATION AND  AMORTIZATION.  Depreciation and amortization was $619 and $296
for the  three  months  ended  September  30,  2003 and 2002,  respectively,  an
increase of 109%.  The increase is primarily  attributable  to the $902, or 13%,
increase in property and  equipment,  and the  addition of $2,709 of  intangible
assets due to our November 2002 acquisition of six additional IDCs.

INTEREST  EXPENSE.  Interest expense was $131 and $86 for the three months ended
September 30, 2003 and 2002, respectively. The increase was due to the $1,230 of
five-year  promissory  notes that we issued in June and July 2003, and $1,100 of
such  notes  issued  during the three  months  ended  September  30,  2002.  The
five-year  promissory  notes bear interest at 8% per year, with interest payable
quarterly.  Additionally,  we issued a secured $1,000 note payable in connection
with our November 2002  acquisition of six IDCs.  This 9% note was repaid on its
due date of November 26, 2003.

NON-CASH  INTEREST  EXPENSE.  Non-cash interest expense was $110 and $75 for the
three months ended September 30, 2003 and 2002, respectively. Non- cash interest
expense  resulted  from the  accretion of the value of warrants  attached to our
one- and five-year  promissory  notes (which bear interest at 8% per year).  The
increase in non-cash  interest  expense is due to the issuance of $1,100 of such
notes with attached  warrants  during the three months ended September 30, 2002,
and an additional $1,230 in June and July 2003.

NET LOSS. As a result of the  foregoing,  the Company had net losses of $894 and
$876 for the three months ended September 30, 2003 and 2002, respectively.

Liquidity and capital resources

We have incurred  operating losses and negative cash flows in each year since we
commenced our operations.  Since our inception,  we have financed our operations
substantially  through  the  private  placement  of  shares  of our  common  and
preferred stock, the issuance of our one- and five-year  promissory notes (which
bear interest at 8% per year), and in November 2003,  through our initial public
offering.  From  inception  through  September 30, 2003,  we had raised  $7,943,
$4,500  and  $4,405  through  sales of our  common  stock,  preferred  stock and
promissory  notes,  respectively.  Additionally,  in November  2002, we issued a
$1,000  secured  note  (which  bears  interest  at 9% per  year) to a seller  in
connection  with the  acquisition of six IDCs from  ColoSolutions.  We also have
capital leases on certain  equipment used in our IDCs and our corporate  office,
in the  principal  amount  of $297  at  September  30,  2003.  We have no  other
borrowings  or line  of  credit  arrangements  with  banks  or  other  financial
institutions.

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

As of September 30, 2003, we had cash and cash  equivalents of $687. Our working
capital deficiency at September 30, 2003 was $596.

During the six months ended  September 30, 2003, we raised $1,230  through sales
of 5-year  promissory notes (which bear interest at 8% per year),  $277 of which
was used to pay capital lease obligations  between July and October 2003. During
the six months  ended  September  30,  2002,  we raised $125 and $1,360  through
issuances of Class A Common Stock and  promissory  notes,  respectively,  and we
repaid promissory notes of $333 in principal.

Our  operating  activities  resulted in net cash outflows of $1,180 and $923 for
the six months ended September 30, 2003 and 2002, respectively.  The increase in
our net use of cash was  primarily due to increased  prepaid  expenses and other
assets  (primarily  due to deferred  IPO and HS  acquisition  costs) of $626,  a
decrease in accounts payable of $211, offset by and increase in depreciation and
amortization of $644.

Investing  activities used net cash of $124 and provided net cash of $21 for the
six months ended September 30, 2003 and 2002,  respectively.  The current year's
amount is due to additions and  improvements  to our IDCs. The decrease from the
prior  year is due to the July 2002  settlement  of a dispute  in which $951 was
funded for a lien in connection with litigation instituted by a contractor,  and
the  litigation  was settled for a cash payment of $750. We  anticipate  that we
will  experience  an increase in our capital  expenditures  consistent  with the
anticipated growth in our operations,  infrastructure and personnel. However, we
currently do not have any significant commitments for purchases.

Financing  activities  contributed  cash of $1,035 and $1,086 for the six months
ended September 30, 2003 and 2002, respectively. Cash contributed during the six
months  ended  September  30,  2003 was  used for  repayment  of  capital  lease
obligations,  IPO related expenses,  and for general working capital purposes. A
portion of the cash  contributed  during the six months ended September 30, 2002
was used to repay our  remaining  one-year  promissory  notes  totaling  $333 in
principal.  Net cash  provided by financing  activities in each of these periods
was primarily from the sales of promissory notes, and an additional $21 and $125
was  provided  from the  issuance of Class A Common  Stock during the six months
ended September 30, 2003 and 2002, respectively.

                                       20


We have acquired equipment under long-term capital lease obligations that expire
at various  dates  through  December  2006.  As of September 30, 2003, we had an
outstanding  balance of $297 in capital lease  obligations.  These capital lease
obligations  covered  power  generating   equipment  at  our  data  centers  and
telecommunications  equipment at our corporate office.  All of our capital lease
obligations  were  secured by equipment at the  following  locations  and in the
following  principal amounts:  certain storage equipment at our Jersey City, New
Jersey  AccessColocenterSM  in the remaining principal amount of $118; telephone
equipment at our executive offices in the remaining principal amount of $28; and
Caterpillar  generators at six of our IDCs in the remaining  principal amount of
$151. As of September 30, 2003, minimum future capital lease payments (including
interest) for the years ended September 30, 2004, 2005, 2006, 2007 and 2008 were
$239, $65, $9, and $2,  respectively.  In July 2003, we repaid the capital lease
covering generators at our Manhattan,  New York  AccessColocenterSM  for $49. In
August  2003,  we entered  into an  agreement  to pay a capital  lease  covering
certain storage equipment at our Jersey City, New Jersey  AccessColocenterSM for
payments  totaling $228  including all  principal  and interest  currently  due.
Payments  of  $48  and  $62  were  made  in  August  2003  and  September  2003,
respectively,  and a  final  payment  of  $118  was  made in  October  2003.  In
connection with the repayment of these leases, we recorded gains totaling $27 to
the Other income/expense,  net line of the unaudited Consolidated  Statements of
Operations.

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

Other  significant  commitments  consist  of  obligations  under  non-cancelable
operating  leases that totaled  $18,911 as of September 30, 2003 and are payable
in varying monthly  installments through 2015. As of September 30, 2003, minimum
future  operating lease payments for the years ended  September 30, 2004,  2005,
2006, 2007, 2008 and thereafter (in total) were $2,219,  $2,265, $2,181, $2,153,
$2,181 and $7,912, respectively.

Our unaudited consolidated financial statements have been prepared assuming that
we will continue as a going concern and reflect an  expectation of continuity of
operations,  realization  of assets  and the  satisfaction  of  liabilities  and
commitments in the normal course of business.  We had an accumulated  deficit of
$11,654  as of  September  30,  2003.  The cash  required  to fund  our  planned
operations for the next 12 months  exceeds the cash  anticipated to be generated
from our planned operations. Our actual working capital requirements will depend
on various  factors,  including  our ability to maintain our IDC and HS customer
base and attract new  customers,  the progress of the  development of AccessDM's
business,  the level of resources we are able to allocate to the  development of
greater marketing and sales  capabilities and the status of our competitors.  We
expect to incur costs and  expenses in excess of expected  revenues and negative
cash flows for the  foreseeable  future as we continue  to execute our  business
strategy of  becoming a leading  provider  of digital  content to  entertainment
venue  operators.  In the event our  operations  are not  profitable,  we do not
generate  sufficient cash to fund our business,  and/or if we fail to consummate
future  financings,  we will need to reduce  our  corporate  overhead  expenses,
including  the  potential  reduction  of  some  personnel  associated  with  the
anticipated growth of the business.

The factors noted in the above paragraph raise  substantial doubt concerning our
ability to continue as a going concern. Our consolidated financial statements do
not include any adjustments relating to the recoverability and classification of
asset carrying  amounts or the amount and  classification  of  liabilities  that
might result should we be unable to continue as a going concern.  Our ability to
continue as a going concern is dependent  upon the support of our  stockholders,
creditors  and our ability to close debt or equity  transactions  to raise cash.
Additional  funding may not be available  when needed or on terms  acceptable to
us,  which  could  have a material  adverse  effect on our  business,  financial
condition and results of operations.

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

Related party transactions

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

                                       21


Mayo and Marks were  exercised.  As of September 30, 2003,  the principal due to
these executive officers of $375 is included in notes payable.

Warren H. Colodner,  a former  director of our company,  is a partner in the law
firm of  Kirkpatrick  & Lockhart  LLP,  which  provides  legal  services  to us,
including  handling  legal matters  related to our IPO. For the six months ended
September 30, 2003 and 2002, we paid approximately $18 and $62, respectively, to
this firm.  Mr.  Colodner  was granted  options to purchase  4,000 shares of our
Class A Common Stock.

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

Wayne  Clevenger  and Matthew  Finlay,  two of our  directors,  are directors of
MidMark Equity Partners II, L.P., or MidMark, which holds all of our outstanding
preferred stock and related contingent warrants.  MidMark also purchased $333 of
one-year  notes,  which was repaid in April  2002,  and was issued  6,902 of the
one-year notes warrants. The Company pays this related party a management fee of
$50 per year. In addition,  we paid a $75  investment  banking fee in connection
with the issuance of the Series A and Series B Preferred Stock financings.

In  September  2003,  we entered  into the  Exchange  Agreement  with MidMark in
connection  with its agreement to convert all of its shares of preferred  stock.
In November 2003, we consummated the  transactions  contemplated by the Exchange
Agreement . See "--Liquidity and capital resources."

John L.  O'Hara,  a member of our board of  advisors,  is the  President of John
O'Hara  Contracting,  Inc.,  which performs  construction  and other work at our
IDCs.  Mr.  O'Hara has  invested  $50 in our  five-year  notes,  and holds 5,000
five-year note attached  warrants.  This  contractor has been paid $6 and $1 for
the six months ended  September  30, 2003 and 2002,  respectively.  In addition,
John O'Hara  Contracting,  Inc.  owns 8,000 shares of our Class A Common  Stock,
issued as partial  consideration for work performed during the fiscal year ended
March 31, 2001.

Edward H.  Herbst,  a member of our board of  advisors,  is a partner in Herbst-
Musciano Architects/Planners,  an architectural services firm that performs work
at our IDCs.  This firm was paid $1 for the six months ended September 30, 2003.
In addition,  Mr.  Herbst holds  options to purchase 600 shares of our Company's
Class A Common Stock at an exercise price of $12.50 per share.

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

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

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

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

Quantitative and qualitative disclosures about market risk

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

                                       22


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

Recent accounting pronouncements

In May 2003,  the FASB issued SFAS No. 150,  "Accounting  for Certain  Financial
Instruments with  Characteristics of Both Liabilities and Equity." This standard
requires an issuer to classify certain financial instruments as liabilities.  It
also changes the  classification  of certain common  financial  instruments from
either equity or  presentation  to  liabilities  and requires an issuer of those
financial statements to recognize changes in fair value or redemption amount, as
applicable, in earnings. SFAS 150 is effective for financial instruments entered
into or modified after May 31, 2003, and with one exception, is effective at the
beginning of the first interim period  beginning  after June 15, 2003.  SFAS 150
could have a future impact depending on transactions  entered into,  however, at
this  time the  adoption  SFAS 150 had no  impact on the  Company's  results  of
operations,  financial position or cash flows. Furthermore,  the Company entered
into an agreement with the holder of all of its outstanding  Series A and Series
B  Preferred  Stock in  September  2003  under  which the  holder  has agreed to
exchange all of those shares for shares of Class A Common Stock,  which occurred
upon the completion of the IPO .

In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest
Entities -- an Interpretation  of Accounting  Research Bulletin No. 51." FIN No.
46 requires the primary  beneficiary to consolidate a variable  interest  entity
(VIE) if it has a variable  interest that will absorb a majority of the entity's
expected  losses if they  occur,  receive a majority  of the  entity's  expected
residual returns if they occur, or both. FIN No. 46 applies  immediately to VIEs
created  after  January  31,  2003 and to VIEs in which the  entity  obtains  an
interest  after that date. In October 2003, the FASB deferred the latest date by
which all public  entities must apply FIN No. 46 to all VIEs and potential VIEs,
both financial and non-financial in nature, to the first reporting period ending
after December 15, 2003. In December 2003, the FASB further  deferred the latest
date by which  public  entities  must  apply FIN No. 46 to the first  interim or
annual reporting  period ending after March 31,2004.  The adoption of FIN No. 46
in February  2003 did not have a material  impact on our results of  operations,
financial position or cash flows.

                                       23


Item 3.   Controls and Procedures.

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

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

                           PART II. OTHER INFORMATION

Item 1.   Legal Proceedings.

          Not Applicable.

Item 2.   Changes in Securities.

(a)  Not applicable.

(b)  Not applicable.

(c)  In August and September  2003,  several  holders of 1-Year Notes and 5-Year
Notes  exercised  warrants to purchase  420,686  unregistered  shares of Class A
Common  Stock  by  paying  $21.  All of  these  transactions  were  exempt  from
registration  under Rule 506 of  Regulation  D and Rule 152 under,  and  Section
4(2) of, the Securities Act of 1933, as amended.

(d)  Not applicable.

Item 3.   Defaults Upon Senior Securities.

     None.

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

     On September 17, 2003,  the  Company's  stockholders,  by majority  written
consent,  approved (i) an amendment of the Company's  third amended and restated
certificate of incorporation to effectuate the 1-5 Reverse Split effective as of
September  18,  2003;  (ii)  a  fourth  amended  and  restated   certificate  of
incorporation,   subject  to  the  completion  of  the  IPO,  to  eliminate  the
designations  for its Series A and Series B Preferred  Stock and its Class C and
Class D Common Stock into which such Preferred Stock was convertible;  and (iii)
an amendment to the  Company's  2000 Stock Option Plan to increase the number of
shares of Class A Common Stock  authorized for issuance upon exercise of options
granted under the AccessIT Plan from 400,000 to 600,000.

Item 5.   Other Information.

     None.

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

(a)  Exhibits

     The exhibits are listed in the Exhibit Index on page 26 herein.

(b)  Reports on Form 8-K.

     None.

                                       24


                                   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:  December 23, 2003   By:  /s/  A. Dale Mayo
                                ------------------------------------
                                A. Dale Mayo
                                President and Chief Executive Officer
                                  and Director
                                (Principal Executive Officer)


Date:  December 23, 2003   By:  /s/ Brian D. Pflug
                                ------------------------------------
                                Brian D. Pflug
                                Senior Vice President - Accounting & Finance
                                (Principal Financial Officer)

                                       25


EXHIBIT INDEX

Exhibit Number    Description

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

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

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

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


*Filed herewith.

                                       26