As filed with the Securities and Exchange Commission on October 3, 2002
                                                      Registration No. 333-87208


                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

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


                          iNLiTE COMPUTERS INCORPORATED
                 (Name of Small Business Issuer in its charter)


                                                   98-0371107
         DELAWARE                      5045            ______________________
                                                 
      (State or Other           (Primary Standard        (I.R.S. Employer
      Jurisdiction of               Industrial          Identification No.)
     Incorporation or          Classification Code
       Organization)                 Number)


                   UNIT 17, THE ARENA, RALEIGH COURT, CRAWLEY
                       WEST SUSSEX RH102PD UNITED KINGDOM
                               011 44 1293 526 060

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

                                  KEVIN O'BRIEN
                                    PRESIDENT
                          iNLiTE COMPUTERS INCORPORATED
                   UNIT 17, THE ARENA, RALEIGH COURT, CRAWLEY
                       WEST SUSSEX RH102PD, UNITED KINGDOM
                               011 44 1293 526 060
            (Name, address and telephone number of agent for service)

                                    COPY TO:
                              PAUL J. POLLOCK, ESQ.
                                PIPER RUDNICK LLP
                           1251 AVENUE OF THE AMERICAS
                               NEW YORK, NY 10020
                                 (212) 835-6000
                             FAX NO.: (212) 835-6001

         Approximate date of commencement of proposed sale to the public: AS
SOON AS PRACTICAL AFTER THE EFFECTIVE DATE OF THIS REGISTRATION STATEMENT.

         If any of the securities being registered on this Form are to be
offered on a delayed or continuous basis pursuant to Rule 415 under the
Securities Act of 1933, check the following box. [X] ___________

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

         If this Form is a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering. [ ]

         If this Form is a post-effective amendment filed pursuant to Rule
464(d) under the Securities Act, check the following box and list the Securities
Act registration number of the earlier registration statement for the same
offering. [ ] ___________

         If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box. [ ] ___________

                         CALCULATION OF REGISTRATION FEE


  Title of Each Class of                   Amount        Proposed          Proposed        Amount of
     Securities to be                      to be         Maximum           Maximum       Registration
        Registered                       Registered   Offering Price      Aggregate        Fee (1)
                                                        Per Share       Offering Price
                                                                             
Common Stock, par value $.001 per share   2,500,000       $0.31             $775,000        $72.00



(1) The registration fee has been calculated pursuant to Rule 457(c) under the
securities act as follows: 2,500,000 multiplied by $.3125, which is the average
of the most recent sales prices (rounded to the nearest cent) for shares of our
common stock issued in private offerings.

THE REGISTRANT AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR DATES AS MAY
BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL FILE A
FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION STATEMENT
SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF THE
SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(a),
MAY DETERMINE.

                                   PROSPECTUS

                                iNLiTE COMPUTERS
                                  INCORPORATED
                           2,500,000 SHARES OF COMMON
                                      STOCK


      This prospectus relates to the sale of up to an aggregate of 2,500,000
shares of our common stock which may be offered for sale from time to time by
the selling stockholders listed on page 27.

      There is currently no public market for our common stock.

      WE URGE YOU TO READ CAREFULLY THE "RISK FACTORS" SECTION BEGINNING ON PAGE
4 WHERE WE DESCRIBE SPECIFIC RISKS ASSOCIATED WITH AN INVESTMENT IN INLITE AND
THESE SECURITIES BEFORE YOU MAKE YOUR INVESTMENT DECISION.




                                    PER SHARE    TOTAL
                                          
      PUBLIC OFFERING PRICE:          $0.31     $775,000


      THE SELLING SHAREHOLDERS WILL SELL AT A PRICE OF $0.31 PER SHARE UNTIL OUR
SHARES ARE QUOTED ON THE OTC BULLETIN BOARD AND THEREAFTER AT PREVAILING MARKET
PRICES OR PRIVATELY NEGOTIATED PRICES.


                              SUBJECT TO COMPLETION


         THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED.
THE SELLING SHAREHOLDERS MAY NOT SELL THESE SECURITIES UNTIL THE REGISTRATION
STATEMENT FILED WITH THE SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS
PROSPECTUS IS NOT AN OFFER TO SELL THESE SECURITIES AND IS NOT SOLICITING AN
OFFER TO BUY THESE SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT
PERMITTED.

         NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR PASSED UPON THE
ADEQUACY OR ACCURACY OF THE PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.


                THE DATE OF THIS PROSPECTUS IS OCTOBER 3, 2002.


                                TABLE OF CONTENTS


                                                                            PAGE


                                                                         
   PROSPECTUS SUMMARY........................................................1

   RISK FACTORS..............................................................4

   FORWARD-LOOKING STATEMENTS................................................8

   USE OF PROCEEDS...........................................................8

   MARKET FOR COMMON EQUITY AND
   DIVIDEND POLICY...........................................................8

   CAPITALIZATION SCHEDULE...................................................9

   MANAGEMENT'S DISCUSSION AND
   ANALYSIS.................................................................10

   DESCRIPTION OF BUSINESS..................................................14

   MANAGEMENT...............................................................21

   EXECUTIVE COMPENSATION...................................................22

   DISCLOSURE OF COMMISSION
   POSITION ON INDEMNIFICATION
   FOR SECURITIES ACT LIABILITIES...........................................22

   CERTAIN RELATIONSHIPS AND
   RELATED TRANSACTIONS.....................................................23

   SECURITY OWNERSHIP OF CERTAIN
   BENEFICIAL OWNERS AND
   MANAGEMENT...............................................................24

   DESCRIPTION OF SECURITIES................................................25

   SHARES ELIGIBLE FOR FUTURE SALE..........................................26

   SELLING STOCKHOLDERS.....................................................26

   PLAN OF DISTRIBUTION.....................................................27

   LEGAL MATTERS............................................................28

   EXPERTS..................................................................28

   WHERE YOU CAN GET MORE
   INFORMATION..............................................................28



      UNTIL _________, 2002 (90 DAYS FOLLOWING THE EFFECTIVE DATE OF THIS
PROSPECTUS), ALL DEALERS THAT BUY, SELL OR TRADE THESE SHARES OF COMMON STOCK,
WHETHER OR NOT PARTICIPATING IN THIS OFFERING, MAY BE REQUIRED TO DELIVER A
PROSPECTUS. THIS IS IN ADDITION TO THE DEALER'S OBLIGATIONS TO DELIVER A
PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.

                               PROSPECTUS SUMMARY


      You should read the following summary together with the more detailed
information regarding us and the securities being offered for sale by means of
this prospectus and our financial statements and notes to those statements
appearing elsewhere in this prospectus. The summary highlights information
contained elsewhere in this prospectus.

iNLiTE COMPUTERS, INCORPORATED

         We are a single-source provider of information technology ("IT")
products, services and support to blue chip and mid-sized companies, colleges,
universities and primary schools, located in the United Kingdom. We are
authorized to resell IT products of industry-leading manufacturers, including
Toshiba, Hewlett-Packard, Compaq, Fujitsu and Intel, including personal
computers, servers, networking equipment and applications software. We also
provide related IT services including network consulting, workstation support
and temporary IT staffing services.

      We have successfully developed our own range of computer hardware and
related products, which are marketed under the iNLiTE name. iNLiTE products are
designed specifically for workstation and server platforms and can be customized
to meet specific customer requirements. The range of systems is assembled from
brand name quality components which return a high level of reliability and
durability. iNLiTE products are now recognized within our target markets having
developed an impressive track record with a number of nationwide educational and
corporate organizations.

      Our primary business objective is to become a leading single-source
provider of high-quality IT products, services and support in our target
markets. To this end, we intend: (i) to leverage our complementary businesses by
combining the expertise of our technical personnel with our strong product
procurement capabilities; (ii) develop and expand our iNLiTE name product
offerings; (iii) expand our anti-virus product offerings; and (iv) to broaden
our IT service offerings in order to provide additional sales opportunities with
new and existing clients.

      We believe that we compete with our competitors by providing a
single-source solution for our customers' IT products and services needs and by
providing a wide range of high-quality services to the management information
systems departments and end-users of our corporate and educational clients. We
also believe that we distinguish ourselves from our competition on the basis of
technical expertise, competitive pricing, vendor alliances, direct sales
strategy and customer service orientation.

CORPORATE BACKGROUND

      Our operating subsidiary, Copy Data Limited, was organized in 1995 under
the laws of England and Wales. Effective January 8, 2002, we changed the name of
our operating subsidiary to iNLiTE Computers Limited. Our principal executive
offices are located at Unit 17, The Arena, Raleigh Court, Crawley, West Sussex
RH102PD, United Kingdom. Our telephone number is (011) 44 1293 526 060 and our
facsimile number is (011) 44 1293 528 222.


                                      -1-

USE OF PROCEEDS

      We will not receive any of the proceeds from the sale of the shares.

RISK FACTORS

      An investment in the securities involves a high degree of risk.
Prospective investors should carefully review the section entitled "Risk
Factors" beginning on page 4, as well as other information provided in this
prospectus.




                                      -ii-

                                  THE OFFERING


                                             
Shares offered by the selling stockholders...   2,500,000 shares of common
                                                stock.

Shares outstanding prior to offering            9,000,000

Shares to be outstanding following offering     9,000,000

Offering Price                                  $0.31.  The selling
                                                shareholders will sell at a
                                                price of $0.31 per share until
                                                our shares are quoted on the OTC
                                                Bulletin Board and thereafter at
                                                prevailing market prices or
                                                privately negotiated prices.

Dividend policy..............................   We intend to retain any
                                                earnings to finance the
                                                development and growth of our
                                                business.  Accordingly, we do
                                                not anticipate that we will
                                                declare any cash dividends on
                                                our common stock for the
                                                foreseeable future.  See
                                                "Market For Common Equity and
                                                Dividend Policy" on page 9.





                                      -2-

                          SUMMARY FINANCIAL INFORMATION

      The following summary financial information is taken from our Financial
Statements included elsewhere in this prospectus and should be read along with
the Financial Statements and the related Notes.


INCOME STATEMENT DATA:



                                              Years Ended February 28,               Three Months Ended May 31,
                                         ------------------------------------    -----------------------------------
                                              2002                2001                2002                2001
                                         ---------------     ----------------    ---------------     ---------------
                                                                                          
Net Sales                                 $ 7,269,536         $ 7,170,906         $ 1,027,234         $ 1,521,152

Operating Expenses                          1,011,571             702,340             193,585             208,683

Interest Expense                               72,118              67,120              12,143              17,795

Net Loss                                     (336,387)            (88,849)            (91,842)           (118,099)

Net Loss per Share of Common Stock        $     (0.04)        $     (0.01)        $     (0.01)        $     (0.02)

Average Number of Shares                    7,919,977           6,551,500           9,000,000           6,551,500







Balance Sheet Data:                             February 28, 2002                           May 31, 2002
                                       ------------------------------------   -----------------------------------
                                         Actual            As Adjusted           Actual             As Adjusted
                                      ---------------     ----------------    ---------------     ---------------
                                                                                      
Total Assets                          $ 1,385,840         $ 1,285,617         $ 1,290,567         $ 1,183,232

Cash                                        1,237               1,237               1,234               1,234

Total Liabilities                       1,287,546           1,357,323           1,284,265           1,346,930

Working Capital (Deficiency)              (82,464)           (252,464)           (173,634)           (343,634)

Stockholders' Equity (Deficit)             98,294             (71,706)              6,302            (163,698)




                                       3

                                  RISK FACTORS

         The securities we are offering involve a high degree of risk,
including, the risks described below. You should carefully consider the
following risk factors that affect our business and this offering before
investing in the securities.

ENFORCEABILITY OF CIVIL LIABILITIES AGAINST FOREIGN PERSONS

         Our operating subsidiary is a United Kingdom company, our officers and
directors are residents of various jurisdictions outside the United States and
its United Kingdom counsel, Fox Hayes Solicitors, is a resident of United
Kingdom. All or a substantial portion of the assets of our business and of such
persons may be located outside the United States. As a result, it may be
difficult for investors to effect service of process within the United States
upon such persons or to enforce in United States courts judgments obtained
against such persons in United States courts and predicated upon the civil
liability provisions of the Securities Act.


OUR HISTORY OF OPERATING LOSSES

         We incurred net losses of $336,387 for the year ended February 28,
2002, and $88,849 for the year ended February 28, 2001, resulting in an
accumulated deficit of $464,244 at February 28, 2002. Although we have improved
our margins and reduced costs we may incur a small net loss through our fiscal
year ending February 28, 2003 because of poor market conditions resulting in
lower than anticipated sales in the first quarter.


WE WILL NEED ADDITIONAL FINANCING IN ORDER TO FULLY IMPLEMENT OUR BUSINESS PLAN

         In 2001, we raised $250,000 in equity and received capital
contributions totalling $250,000 from our President, Kevin O'Brien which has
been used to operate our business. In our current year plan we require an
additional $600,000 to finance additional working capital (accounts receivable
and inventory). If we do not obtain this additional financing we may not be
able to return to profitability within our planned timescale.


THERE IS NO MARKET FOR OUR COMMON STOCK

         There is no trading market for our common stock although we intend to
seek a market maker to sponsor an application to have our shares quoted on the
OTC Bulletin Board. If we are not successful in having our shares included on
the OTC Bulletin Board, our shares will not be readily marketable. Even if we
are successful in our application, there can be no assurance that an active
trading market will develop. If no market develops, it may be difficult or
impossible for you to resell your shares if you should desire to do so.




                                      -4-

WE FACE COMPETITION FROM ESTABLISHED COMPETITORS

         Our primary competitors have significantly greater financial, technical
and marketing resources, and/or greater name recognition, including CCD, Compel,
Elcom in the corporate market and, RM, Viglen and Elonex in the education
market. Some of our competitors have longer operating histories and greater
overall resources than we do. As a result, our competitors may be able to adapt
more quickly to changes in customer needs, offer products and services at lower
prices than iNLiTE, devote greater resources than iNLiTE to development and sale
of IT products and IT services, thereby reducing our market share and
profitability.  These companies also have significantly more established
customer support and professional services organizations than we do.




BECAUSE WE HAVE NON-EXCLUSIVE RELATIONSHIPS WITH OUR HARDWARE AND COMPONENT
SUPPLIERS, OUR COMPETITORS MAY BE ABLE TO OBTAIN ARRANGEMENTS SIMILAR TO OURS

         Our existing relationships with the companies that supply a significant
portion of our hardware and components are non-exclusive. If our
competitors are able to obtain similar or more competitive arrangements with
our suppliers, our business and growth prospects could suffer.


WE RELY ON CONTINUED AUTHORIZATION TO RESELL AND PROVIDE MANUFACTURER AUTHORIZED
SERVICES

         Our future success in both sales of brand name products and related
service offerings depends on maintaining our status as an approved reseller of
such brand name products and our continued authorization as a service provider
with respect to those products. We maintain sales and service authorizations for
the brand name products of industry leading manufacturers including Compaq and
Hewlett-Packard. Without such sales and service authorizations, we would be
unable to provide the range of products and services we currently offer. The
sale of Hewlett-Packard and Compaq products accounted for 12% of our total
revenue for the year ended February 28, 2001. There can be no assurance that the
manufacturers and distributors of the products we resell will continue to
authorize us to resell and service those products. The loss of one or more such
authorizations could have a material adverse effect on our business and results
of operations.


OUR INABILITY TO PROVIDE SUFFICIENT QUANTITIES OF OUR PRODUCTS BECAUSE OF OUR
DEPENDENCE ON HARDWARE AND COMPONENTS FROM KEY SOLE SUPPLIERS COULD RESULT IN
DELAYS IN THE DELIVERY OF OUR PRODUCTS
         The hardware, components and equipment used in our products are
obtained from sole sources of supply. If our sole source suppliers or we fail to
obtain components in sufficient quantities when required, delivery of our
products could be delayed resulting in decreased revenues.
WE DEPEND ON THIRD PARTY MANUFACTURERS


                                      -5-


         All of the computer hardware and system components for our private
label products are provided by our suppliers. The efficient operation of our
business will depend, in large part, on our ability to have our suppliers
continue to manufacture our system components in a timely, cost-effective manner
and in sufficient volumes while maintaining consistent quality. Any
manufacturing disruption could impair our ability to fulfill orders and cause us
to lose customers.


WE OPERATE OUR BUSINESS ON THE BASIS OF PURCHASE ORDERS

         We buy our equipment and primarily sell our products and services on
the basis of purchase orders. Many of our customers initially make a limited
purchase of our products and services for pilot programs. Although the sale of
the equipment and services for the pilot programs are final with no right of
return, these customers are under no obligation to purchase additional products
or services from us. As a result, our suppliers and customers do not
have any obligation to continue doing business with us and could stop doing
business with us at any time.


WE DEPEND UPON THIRD-PARTY DISTRIBUTION RELATIONSHIPS

         We are not a distributor of the computer hardware and related products
we resell and use in our products. We rely on the distribution arrangements of
our suppliers with the manufacturers of the hardware, components and software we
resell and use in our products. Our suppliers may not be able to increase their
number of distribution relationships in the future, maintain existing
relationships or obtain rights to new product offerings. Currently, our
suppliers act as distributors of computer hardware and related products for
various vendors, including:

- -    Compaq
- -    Hewlett Packard
- -    Toshiba
- -    Fujitsu
- -    Intel
- -    QDI
- -    Kingston


                                      -6-


Although we have been able to forge excellent relationships with a small number
of distributors, because of our limited resources, we are not always able to
open new credit accounts. If one of our suppliers is unable to supply or
unwilling to increase our accounts payable, our ability to supply our customers
may be impaired and have a negative impact on our results.

WE DEPEND ON INCREASED BUSINESS FROM OUR CURRENT CUSTOMERS

         We need to generate repeat and expanded business from our current
customers. Many of our customers initially make a limited purchase of our
products and services for pilot programs. These customers may not choose to
purchase additional products or services from us. Because the total amount of
revenue we receive in any period depends in large part on the products we
previously sold, any downturn in our sale of products would negatively impact
our future revenues.


WE DEPEND ON A LIMITED NUMBER OF CUSTOMERS FOR OVER A THIRD OF OUR REVENUES


         We have over 300 active customers but depend upon a small number of
them for the majority of our revenue. In the year ended February 28, 2002, Gehis
Ltd accounted for 18% of total revenue and our top 8 customers for 48% of
revenue. The loss of one or more of these significant accounts could materially
affect our results of operations.



OUR NEW PRODUCT AND SERVICE OFFERINGS MAY NOT BE SUCCESSFUL

         During 1997, we begin offering new products and services including the
iNLite computer products and network management services. These products and
services remain in an early


                                      -7-

stage of marketing and customer acceptance. Because we have limited experience
in the development, marketing, implementation and deployment of the new product
and service offerings, we cannot be certain we will successfully market and
provide these new offerings in a timely and profitable manner.


DEPENDENCE UPON CURRENT KEY PERSONNEL FOR OUR SUCCESS

         If any officers or the following key personnel cease employment with us
before we find qualified replacements, it might have a significant negative
impact on our operations and overall business. Our success is dependent upon the
personal efforts and abilities of our executive officers, including Richard
Hands, Chief Financial Officer and Kevin O'Brien, President.


WE ARE SUBJECT TO RISK FROM EXCHANGE RATE FLUCTUATIONS.

         Our transactions with suppliers and customers are effected in pounds
sterling, iNLiTE's functional currency. Our financial statements, included
herein, are reported in U.S. dollars. As a result, fluctuations in the U.S.
dollars to pounds sterling exchange rate may effect the reported financial
results of iNLiTE from one period to the next. iNLiTE does not actively manage
its exposure to such effects.

"PENNY STOCK" REGULATIONS MAY IMPOSE CERTAIN RESTRICTIONS ON MARKETABILITY OF
OUR COMMON STOCK.

         The SEC has adopted regulations which generally define "penny stock"
to be an equity security that has a market price of less than $5.00 per share.
Our common stock may fall within the definition of penny stock and subject to
rules that impose additional sales practice requirements on broker-dealers who
sell such securities to persons other than established customers and accredited
investors (generally those with assets in excess of $1,000,000, or annual
incomes exceeding $200,000 or $300,000, together with their spouse).

         For transactions covered by these rules, the broker-dealer must make a
special suitability determination for the purchase of such securities and have
received the purchaser's prior written consent to the transaction.
Additionally, for any transaction, other than exempt transactions, involving a
penny stock, the rules require the delivery, prior to the transaction, of a
risk disclosure document mandated by the SEC relating to the penny stock
market. The broker-dealer also must disclose the commissions payable to both
the broker-dealer and the registered representative, current quotations for the
securities and, if the broker-dealer is the sole market-maker, the
broker-dealer must disclose this fact and the broker-dealer's presumed control
over the market. Finally, monthly statements must be sent disclosing recent
price information for the penny stock held in the account and information on
the limited market in penny stocks. Consequently, the "penny stock" rules may
restrict the ability of broker-dealers to sell our common stock and may affect
the ability of investors to sell our common stock in the secondary market.

                           FORWARD-LOOKING STATEMENTS

         Some of the statements contained in this prospectus under "Prospectus
Summary," "Risk Factors," "Management's Discussion and Analysis" and
"Description of Business" are forward-looking. We generally identify
forward-looking statements by the use of terminology such as "may," "will,"
"expect," "intend," "plan," "estimate," "anticipate," "believe," or similar
phrases. We base these statements on our beliefs as well as assumptions we made
using information currently available to us. Because these statements reflect
our current views concerning future events, these statements involve risks,
uncertainties and assumptions. Our actual future performance could differ
significantly from these forward-looking statements. These forward-looking
statements involve a number of risks and uncertainties. Important factors that
could cause actual results to differ significantly from our expectations include
matters not yet known to us or not currently considered significant by us.
Actual results may differ significantly from those suggested by the
forward-looking statements for various reasons, including those discussed under
"Risk Factors."


                                 USE OF PROCEEDS

         The common stock is being sold by the selling stockholders for their
own account and we will not receive any of the proceeds of this offering.

         Expenses we are expected to incur in connection with this registration
are estimated at approximately $170,000. The selling stockholders will pay all
of their underwriting commissions and discounts and counsel fees and expenses in
connection with the sale of the shares covered by this prospectus.


                                      -8-

                  MARKET FOR COMMON EQUITY AND DIVIDEND POLICY

         We have never declared or paid any cash dividends on our common stock.
We currently intend to retain future earnings, if any, to finance the
development and expansion of our business and, therefore, we do not anticipate
declaring or paying any cash dividends on our common stock in the foreseeable
future. Our payment of cash dividends, if any, will depend upon our general
financial condition and other factors deemed relevant by our board of directors.

         There is currently no public market for our common stock.



                                      -9-

                             CAPITALIZATION SCHEDULE


Capitalization Schedule:

The following table details the capitalization of iNLiTE as of May 31, 2002:





                                                                                           Actual             As Adjusted
                                                                                           ------             -----------
                                                                                                         
Short-term debt                                                                           $ 642,657            $ 642,657
                                                                                          ---------            ---------

Long-term debt                                                                                2,642                2,642

Stockholders' equity:
          Preferred stock, $.001 par value; 1,000,000 shares
            authorized; zero shares issued and outstanding                                        -                    -

          Common stock, $.001 par value; 50,000,000 shares
            authorized; 9,000,000 shares issued and outstanding                               9,000                9,000

          Additional paid-in capital                                                        553,552              383,552

          Accumulated deficit                                                              (556,086)            (556,086)

          Accumulated other comprehensive loss                                                 (164)                (164)
                                                                                          ---------            ---------

          Total stockholders' equity                                                          6,302             (163,698)
                                                                                          ---------            ---------

          Total capitalization                                                              $ 8,944           $ (161,056)
                                                                                          =========            =========




                                      -10-

                      MANAGEMENT'S DISCUSSION AND ANALYSIS

         The following discussion and analysis provides information which
management believes is relevant to an assessment and understanding of INLITE's
results of operations and financial condition. The discussion should be read
together with our audited financial statements and notes included elsewhere in
this prospectus.

         Background and Overview

         We are a single-source provider of IT products, services and support to
blue-chip and mid-sized companies, colleges, universities and primary schools
located in the United Kingdom. We were formed in 1995 as an authorized reseller
of computer hardware and software products, and since 1997 we also have been
developing our private label line of computer hardware and offering related IT
services. To date, most of our net sales have been derived from the resale of
brand name IT products however we have been increasing our emphasis upon the
sale of iNLiTE products.

         We have arrangements with a variety of IT product aggregators including
Northamber plc, Ideal Hardware and Hugh Symons IT through which we acquire most
of our products and components for resale. These arrangements give us access to
an extensive range and number of products. In general, we order IT products,
including personal computers, servers, networking equipment, and applications
software from such suppliers on an as-needed basis, thereby reducing our need to
carry large inventories. For the year ended February 28, 2002, we acquired
approximately 43% of our products for resale from Northamber plc, Ideal
Hardware and Hugh Symons IT.

         In general, there are no ongoing written commitments by customers to
purchase products from us and all product sales are made on a purchase order
basis. Furthermore, as the market for brand name IT products has matured, price
competition has intensified and is likely to continue to intensify.

         In addition to the sale of hardware and software we offer network
consulting (including systems integration), workstation support, training and
temporary IT staffing services. Our network consulting, workstation support and
installation services are billed on a time and materials basis. Our training and
IT staffing services are fee-based on a per-day basis. The most significant cost
relating to the services component of our business is personnel expenses which
consist of salaries, benefits and payroll-related expenses. Thus, the financial
performance of our service business is based primarily upon billing margins
(billable day rates less the costs to us of such service personnel on a daily
basis) and utilization rates (billable day rates divided by paid days). The
future success of the services component of our business will depend in large
part upon our ability to maintain high utilization rates at profitable billing
margins.


                                      -11-

         Our cost of sales include primarily, in the case of product sales, the
cost to us of products acquired for resale, and in the case of services and
support revenue, salaries, benefits and payroll related expenses for billable
technical personnel. Our selling expenses consist primarily of personnel costs,
including sales commissions earned by employees involved in the sales of IT
products, services and support. These personnel include direct sales, sales
support and marketing personnel. Sales commissions are recorded as revenue is
recognized. General and administrative expenses consist of all other operating
expenses, including primarily salaries and occupancy costs for administrative,
executive and finance personnel.

         We believe that our ability to provide a broad range of technical
services, coupled with our strength in satisfying our clients' IT product
requirements and our long-term relationships with large clients, positions us to
continue to grow the services component of our business while further
strengthening our product sales. As such, we anticipate that an increasing
percentage of our gross profits in the future will be derived from the services
and support component of our business. However, in the near term, we believe
that product sales will continue to generate a significantly larger percentage
of our gross profit, particularly due to our increased emphasis on marketing of
our iNLiTE range of computer hardware.


  RESULTS OF OPERATIONS - THREE MONTHS ENDED MAY 31, 2002 AND MAY 31, 2001

         REVENUES

         Revenues are generated from sales of computer equipment, maintenance,
technical and consulting services. Total revenues for the three months ended May
31, 2002 and 2001 were $1,027,234 and $1,521,152 respectively, representing a
decrease of $493,918 or 32.5%. This decrease was due mainly to our continuing
policy of withdrawing from the highly competitive corporate market selling third
party goods at minimal margins in favour of selling our own brand products at
more rewarding margins. Sales of iNLiTE branded products were $585,525 in the
three months ended May 31, 2002 compared with $461,914 in the three months ended
May 31, 2001, an increase of $123,611 or 26.8%. In the same periods, sales of
third party goods were $372,906 and $1,031,477, respectively, a decrease of
$658,571 or 63.8% in 2002 as compared with 2001. Software sales and service
revenue were $62,446 and $6,357, respectively, for the three months ended May
31, 2002 as compared to $25,446 and $2,315, respectively, for the three months
ended May 31, 2001.

         The educational market accounted for approximately $716,000 or 69.7% of
our total sales in the three months ended May 31, 2002 compared with
approximately $1,029,000 or 67.6% in the three months ended May 31, 2001. The
decrease in sales of approximately $313,000 or 30.4% is due to a very weak
market in early 2002 although there was much improvement in the second quarter
of fiscal 2002.

         COST OF GOODS SOLD

         Cost of goods sold consists primarily of the purchase of components and
complete products for resale and the payroll cost of personnel directly involved
in the assembly and installation of the products. Cost of goods sold in the
three months ended May 31 2002 was $913,348 or 88.9% of revenues compared with
$1,412,773 or 92.9% of revenue in the corresponding period of the prior year.
The percentage decrease in costs of goods sold was a direct result of our
commitment to improving gross margins as mentioned above. Because of the
weakness in sales we were unable to fully absorb our production and technical
labor cost which represented 2.9% of sales in 2002 compared with 1.9% in 2001.
As a result of the improvement in margins our gross profit in the three months
ended May 31, 2002 was $113,886 or 11.1% compared with $108,379 or 7.1% in the
three months ended May 31, 2001.

         OPERATING EXPENSES

         Operating expenses for the three months ended May 31, 2002 and 2001
were $193,585 or 18.9% of sales and $208,683 or 13.7% of sales, respectively.



  RESULTS OF OPERATIONS - YEARS ENDED FEBRUARY 28, 2002 AND 2001

         REVENUE

         Revenues are generated from sales of computer equipment, maintenance,
technical and consulting services. Total revenues for the years ended February
28, 2002 and 2001 were $7,269,536 and $7,170,906, respectively, representing an
increase of $98,630 or 1.4%. The increase in revenue resulted from a combination
of increases in sales of the iNLiTE range of computer products and anti-virus
software and a decrease in sales of branded goods. For the year ended February
28, 2002, sales of iNLiTE computer products were approximately $3,468,000
compared to $2,204,000 for the year ended February 28, 2001, an increase of
$1,264,000 or 57.4%. The added revenue was generated primarily from customers in
the education market, sales to whom, accounted for 49.1% of total sales for the
year ended February 28, 2002 as compared to 32.5% for the year ended February
28, 2001. During the year ended February 28, 2002, we also expanded our listing
of products to include anti-virus software, this accounted for approximately
$773,000 or 10.6% of total revenue in fiscal 2002 as compared to none in fiscal
2001. For the year ended February 28, 2002 sales of branded goods were
approximately $2,954,000 compared to $4,967,000 for the year ended February 28,
2001, a decrease of $2,013,000, or 40.5% as a result of us selling more of our
own brand to the educational sector over the low margin branded sales to the
corporate market. Corporate customers accounted for 50.9% of net sales in the
year ended February 28, 2002 compared to 67.5% in the prior year. Service
revenue for the year ended February 28, 2002 was approximately $69,000.

         COST OF GOODS SOLD

         Cost of goods sold consists primarily of the purchase of components and
complete products for resale, and the payroll cost of personnel directly
involved in the assembly and installation of the products. Costs of goods sold
for the year ended February 28, 2002 was $6,522,234 or 89.7% of revenues, as
compared to $6,487,476 or 90.5% of revenues for the year ended February 28,
2001. The percentage decrease in costs of goods sold was a direct result of our
policy to improve the quality of our margins, sometimes at the expense of sales
volume. We have concentrated on selling our own brand of products to the
educational sector over the low margin branded sales to the corporate market.
The overall margin on sales continues to improve in the period since February
28, 2002.

                                      -12-

         OPERATING EXPENSES

         Operating expenses for the years ended February 28, 2002 and 2001 were
$1,011,571 or 13.9% of sales and $702,340 or 9.8% of sales, respectively. The
significant increase in operating expenses consisted of approximately $188,000
of increased selling and administrative payroll due to the recruitment of
additional sales and administrative staff, approximately $45,000 of additional
rent and associated costs because of the need for additional space, and
approximately $38,000 of increased professional fees relating to the rental of
additional premises and the resolution of a dispute with a former supplier.

LIQUIDITY AND CAPITAL RESOURCES


         Our operations have been financed primarily through bank borrowings,
accounts receivable factoring and private offerings of our common stock in 2001
for which we received net proceeds of $500,000.

         Net cash provided by operations for the three months ended May 31,
2002 was $18,569 compared to $199,487 for the three months ended May 31, 2001.
Net cash provided by operations for the three months ended May 31, 2002
reflects a net loss of $91,842 and a increase in prepaid expenses and other
current assets of $26,685 offset by decreases in accounts receivable and
inventory of $118,789 and $41,693, respectively. Net cash provided by
operations for the three months ended May 31, 2001 reflects a net loss of
$118,099 and a decrease in accounts payable of $116,124 offset by decreases in
accounts receivable and inventory of $280,229 and $147,758, respectively.

         At May 31, 2002, we have a line of credit agreement with National
Westminster Bank plc of (pound sterling)150,000 (approximately $220,000 at May
31, 2002). Under the terms of the agreement, we pay interest at 2.25% above the
base rate (6.25% at May 31, 2002) on all amounts up to (pound sterling)150,000
and 4.25% above the base rate (8.25% at May 31, 2002) on all permitted
borrowings greater than (pound sterling)150,000. These borrowings are
guaranteed by Kevin o'Brien, our principal stockholder and executive officer
(limited to (pound sterling)50,000) and Eric o'Brien, a member of the Board of
Directors and stockholder (limited to (pound sterling)160,000).

         At May 31, 2002, we have a factoring agreement with IGF Invoice
Finance Limited for a (pound sterling)750,000 line of credit (approximately
$1,099,000 at May 31, 2002). The borrowings are based on a percentage of
eligible accounts receivable. Under the terms of the agreement, we pay interest
at 2.25% above the base rate (6.25% at May 31, 2002). Borrowings under the line
are secured by all of our assets and are guaranteed by Kevin o'Brien our
principal stockholder and executive officer (limited to (pound
sterling)150,000).

         Neither the agreement with National Westminster Bank plc nor that with
IGF Invoice Finance Limited impose financial tests upon the company.

         At May 31, 2002 we had bank borrowings of $203,474 and negative
working capital of $173,634. We anticipate we will increase our capital
expenditures and lease commitments consistent with anticipated growth in
operations, infrastructure and personnel.

         As of May 31, 2002 our principal commitment is an obligation of
approximately $630,000 in future lease payments for our warehouse and office
space under a non-cancellable operating lease with Eric o'Brien, a member of
the Board of Directors and stockholder.


                                      -13-

         We can continue to trade using existing resources but these will not
allow the company to realize its full potential. To do so we anticipate
requiring additional cash in the order of $600,000 this year to support the
growth in working capital (accounts receivable and inventory) and to fund
potential acquisitions of complementary businesses. We have added two people to
our sales team since February 28, 2002 (annual cost of approximately $60,000)
and expect to continue to need further personnel as we seek aggressively to
increase our sales and market penetration based on the continued development of
the iNLiTE range of computer products and related services. We are considering a
variety of funding alternatives including the issuance of equity securities. If
we are unable to secure sufficient funding, we shall be unable to develop or
enhance our products and services, take advantage of business opportunities,
respond to competitive pressures or grow our business as we hope with the
consequent negative effect on our business, financial condition and results of
operations.




                                      -14-

                             DESCRIPTION OF BUSINESS

         Overview

         We are a single-source provider of IT products, services and support to
mid-sized companies, colleges, universities and primary schools located
primarily in the United Kingdom. We were formed in 1995 as an authorized
reseller of computer hardware and software products, and since 1997 have been
developing our private label brand of computer hardware and offering related IT
services. To date, most of our net sales have been derived from resale of brand
name IT product sales. For the year ended February 28, 2002, resales of brand
name products were 40.9% of total revenue and sales of iNLiTE name products were
47.2% of total revenue.

         Industry Background

         Many organizations have become increasingly dependent on the use of IT
as a competitive tool in today's business and education environments. The need
to access and distribute data on a real-time basis throughout an organization
and between organizations has led to the rapid growth in network computing
infrastructures, which connect numerous and geographically dispersed end users
via local and wide area networks. This growth has been driven by the emergence
of industry standard hardware, software and communications tools, as well as the
significant improvement in the performance, capacity and utility of such
network-based equipment and applications.

         The acquisition, deployment and implementation of computer networks
has, however, become increasingly complex for large organizations due to rapid
and continual change in IT. Organizations must determine: (i) the type of PC
platform, computer peripherals, and software applications to purchase among a
vast array of product offerings; (ii) the optimal design of the network,
allowing for both the integration of new systems and the upgrade of and
migration from existing systems; and (iii) the level of ongoing support required
by the network and end users. As organizations rely more heavily on IT as a key
component of their operations and as end users demand the latest technologies,
management information systems departments must continually adapt to rapid
change and the increasing complexity of designing, implementing and maintaining
networks and related applications.

         As a result of the rapid changes in the IT products market and the
risks associated with large capital expenditures, organizations increasingly
rely on companies which offer and have knowledge of a wide variety of networking
products and the ability to perform related technical services in a
cost-effective manner. Such organizations increasingly require MIS personnel
with diverse technology skill sets in order to effectively adapt to such
constant change. As a result, the costs of hiring, maintaining and continually
educating an MIS department have grown significantly as demand for qualified
personnel has intensified. These factors have motivated organizations to focus
their resources on their core businesses and seek the expertise of independent
providers of IT products and services.

         Strategy

         We believe that by working with a single-source provider of IT
products, services and support, organizations will be able to adapt more quickly
to technological changes and reduce


                                      -15-

their overall IT costs. Those companies which provide a broad range of product
and service offerings, including network consulting, workstation support,
training, installation and IT staffing services, as well as the ability to work
as integral members of their clients' internal management information system
teams, should be well positioned to capitalize on the anticipated growth of the
IT products and services industry.

         Our primary business objective is to become a leading single-source
provider of high-quality IT products, services and support in our target
markets. To this end, we intend to pursue the following strategies.

         Expand Offerings of iNLiTE Products

         We have successfully developed our own range of computer hardware,
which is marketed under the iNLiTE brand. iNLiTE products are designed
specifically for workstation and server platforms and can be customized to meet
specific customer requirements. The range of systems is assembled from brand
name quality components which return a high level of reliability and durability.
The iNLiTE brand is now recognized within our target markets having developed an
impressive track record with a number of nationwide educational and corporate
organizations.

         Leverage Complementary Businesses

         We intend to continue to combine the expertise of our technical
personnel with our strong product procurement capabilities to provide
comprehensive IT solutions to mid-sized companies, and educational
institutional. Since our inception, we have operated as an authorized reseller
of IT equipment from leading manufacturers. We have established alliances with
major manufacturers of computer hardware and software so that we may provide our
customers with competitive pricing, ready product availability and value-added
services such as product configuration, testing, warehousing and delivery. We
have also developed related IT services and currently offer network consulting,
workstation support, training and temporary IT staffing services. We believe
that our ability to provide a broad range of technical services, coupled with
our traditional strength in satisfying our clients' hardware requirements,
enables us to strengthen long-term relationships with our existing clients and
affords cross-selling opportunities with new and existing clients.

         Vendor Relationships and Procurement

         During fiscal 2002 and 2001, iNLiTE had relationships with a variety of
distributors of brand name IT products. We were a reseller of selected product
lines and single components from major manufacturers, including Toshiba,
Hewlett-Packard, Compaq, Fujitsu, Intel, QDI and Kingston.

         Competition

         The markets for our products and services are characterized by intense
competition. We believe that the principal competitive factors in the market for
IT products and services include price, customer service, breadth of product and
service offerings, product availability, technical expertise, the availability
of skilled technical personnel, adherence to industry standards, financial
stability and reputation. Our competitors include established computer product
manufacturers, distributors, computer resellers, systems integrators and IT
service providers.


                                      -16-

Many of our current and potential competitors have longer operating histories
and financial, sales, marketing, technical and other resources substantially
greater than those of iNLiTE. As a result, our competitors may be able to adapt
more quickly to changes in customer needs or to devote greater resources than
iNLiTE to the development and sales of IT products and the provision of IT
services. Such competitors could also attempt to increase their presence in our
markets by forming strategic alliances with other competitors or our customers,
offer new or improved products and services to our customers or increase their
efforts to gain and retain market share through competitive pricing. As the
market for IT products has matured, price competition has intensified and is
likely to continue to intensify and has resulted in continued industry-wide
downward pricing pressure. In addition, competition for quality technical
personnel has continued to intensify, resulting in increased personnel costs for
many IT service providers. We believe there are low barriers to entry into our
markets which enable new competitors to offer competing products and services.

         We believe that we compete with our competitors by providing a
single-sourced solution for our customers' IT products and services needs and by
providing a wider range of high quality services to the management information
system departments and end users of our clients. We also believe that we
distinguish ourselves from our competition on the basis of our technical
expertise, competitive pricing, vendor alliances, direct sales strategy and
customer service orientation. Based on the level of our recurring business with
many of our large customers, we believe that we compare favorably to many of our
competitors with respect to the principal competitive factors set forth above.

         PRODUCTS

         Resale

         We are a reseller of IT products of leading hardware manufacturers and
software developers. Such products include personal computers, servers,
networking equipment and applications software. Through established vendor
alliances with major aggregators of computer hardware and software, we provide
our customers with competitive pricing and value-added services such as product
configuration, testing, warehousing and delivery. We resell products of
industry-leading manufacturers of computer hardware, software and networking
equipment. Such manufacturers include:

            Toshiba
            Compaq
            Hewlett-Packard
            Intel
            Fujitsu

         In addition, our product configuration and testing services allow us to
customize orders to the needs of customers, thereby ensuring quality control by
minimizing the possibility of delivering defective or improperly configured
equipment. This is accomplished by our ability to provide uniform and consistent
configuration and loading of network and system applications.


                                      -17-

         iNLiTE COMPUTERS

         We have successfully developed our own range of computer hardware,
which is marketed under the iNLiTE brand. iNLiTE products are designed
specifically for workstation and server platforms and can be customized to meet
specific customer requirements. The range of systems is assembled from brand
name quality components which return a high level of reliability and durability.
The iNLiTE brand is now recognized within our target markets having developed an
impressive track record with a number of nationwide educational and corporate
organizations.

         We have been encouraged by the success of the iNLiTE products and are
actively promoting these products both with established and new customers with
the intention of making it the highest growth sector within our company. For the
year ended February 28, 2002, 47.2% of our revenue was derived from iNLiTE sales
figure which was 30.5% at February 2001 with over 3600 units being supplied on a
yearly basis.

         The production process of iNLiTE hardware includes rigorous quality
testing leading to minimal returns and failure rate. On-going product
development ensures that iNLiTE products provide the most up to date and current
technology. Component changes are carefully assessed and only implemented if
there is reliability, cost effectiveness and adequate product lifecycle.

         Anti-Virus

         We are an authorized reseller of anti-virus applications for Network
Associates International, a leading vendor worldwide of anti-virus products that
provides us access to margin healthy products and a unique selling cycle.

         Anti-Virus software is deployed to networks to safeguard against virus
infection. As a result of increased electronic traffic being channeled through
intranets and the internet, virus infections can infect a high number of
networks within a very short time. The main route of infection has moved from
media to e-mail which because of the speed of infection requires proactive
decisions concerning the latest anti-virus inoculate software available. Close
contact with our vendor provides our staff with the highest quality of product
knowledge and sales training.

         The market for anti-virus products is rapidly changing and requires up
to date products to satisfy customers' needs for inoculate and quarantined
anti-virus applications to protect networks. Virus applications sold by the
Company have two year term licenses between the manufacturer and customer,
therefore after two years the customer must review and renew to ensure network
security.

         Network Management Services

         A total turnkey solution mainly aimed at the education sector. The
principle elements offered are the supply, installation and configuration of
network systems together with on site and remote hardware support contracts.
ISP, bundling of ranger networked management and administration software is also
provided. The broad range of essential facilities for MIS within education
included within the overall package are:


                                      -18-

      1. Overview Network Management Services - designed to deliver a complete
range of installation, configuration and management facilities targeted at
easing the set-up of new MIS facilities and ongoing network management for our
clients in the education sector. We analyze the specific requirements of each
customer and provide a host of modular services that are designed to work in
conjunction with the client's existing MIS resources.

      2. Ranger for Networks - a security and administration system that enables
the customer to run a secure, manageable and cost effective network without
compromising network performance or security.

      Unlike restrictive security shells which impair the usability of the
Windows interface, Ranger allows a machine to be secured against unauthorized
changes while still maintaining the full "look and feel" of Windows. Network
management and monitoring tools provide live views of user, machine and network
activity, which combined with Ranger's remote control, activity logging, quota
management, account management and network analysis tools give the control
needed to effectively administer networks of all sizes. Ranger is designed to
run on Windows NT, 2000 and Novell networks.

      3. Remote Diagnostics/Net Support Manager- enables connection to the
customer's LAN via remote connectivity thus enabling the Overview Network
Management Team to delivery a remote service which includes diagnosing faults,
assisting with the preventative diagnosis systems and walking the customer
through faults diagnostics and fix procedures. Net Support Manager actively
corrects software and system administration issues and offers a direct window
into hardware faults.

      4. Ranger Remote Control allows teachers and support staff to display
their PC's screen on any or all of their students' PC screens without the need
for expensive video splitters or additional cabling. Teachers can view and
control students' screens remotely and project either their own or someone
else's screen around a room for interactive demonstrations. By allowing teachers
to monitor, interact with and assist students remotely, networks can be used for
whole-class teaching to interactively assist in the delivery, control and
assessment of ICT curriculum.

      5. On-site Hardware Support of iNLiTE Products - Although the
manufacturers provide three-year support packages, we also provide an additional
optional warranty covering both personal computer and server platforms. As part
of this package, we are committed to delivering a proactive next business day
solution and ensuring that our customers have access to a level of support
reducing system down time to a minimum.

      Network Management Services is a move forward for the company which is
continually seeking to add value and continued service rather than the simple
supply and installation of hardware units. We believe the sale of network
managing services provides us access to improved margins and we have targeted
the education sector as an area of maximum growth.

      Technical Service and Support

      We have developed an experienced and competent technical team and are able
to offer service and support for all of our products. There is increasing demand
for general IT resources, training and recruitment of skilled technicians. With
increasing frequency we are asked to supply temporary contract staff to support
customer's own internal resources and assist with


                                      -19-

peak installation and support requirements. We believe this valuable service
gives us a competitive edge and will become a profitable additional source of
income with significant margins. The intention is to further expand the
technical team ensuring a continued high quality of service.

      Value Added Service

      The core `value-added service' offered by iNLiTE covers the
reconfiguration of hardware which enables immediate implementation of systems
upon arrival and installation. Value added services are comprised of a host of
services including asset registry, support, systems drive imaging, software
registration, delivery and installation.


SUPPLIERS RELATIONSHIPS AND MANUFACTURING

      Our major component, hardware and technology suppliers are listed below:

            Northamber plc
            KMS
            Ideal Hardware
            Hugh Symmonds IT


SALES AND MARKETING

      We currently focus our sales and marketing efforts on mid-sized
corporations and educational institutions in our target markets through our
marketing staff. We believe that our sales and support personnel provide
effective account penetration and management, enhanced communications and
long-term relationships with our existing clients. To date, we have focused our
sales and marketing efforts on blue chip and mid-sized companies as well as
educational institutions located in the United Kingdom. Given the concentration
of corporations and educational institutions in such region, we do not
anticipate the need to expand the geographic scope of our sales and marketing
efforts outside of our traditional sales area in the near future.

      Our marketing staff is responsible for coordinating the various sales and
technical personnel that may be required in soliciting a particular project. Our
marketing efforts include the creation and production of brochures,
telemarketing, direct mail programs, new business marketing, comprehensive
website detailing the range of products and services, targeted advertising
campaign using appropriate trade journals, educational papers, etc., attendance
at major trade exhibitions, traditional face to face approaches by the
experienced sales team, strategies, and sales presentation materials for
prospects. We are recently added a database to our website gives our customers
the ability to purchase our products and services online.


CUSTOMERS

      During 2001/2, we had approximately 170 customers that purchased products
from us or utilized our technical services. Our major customers include:

            Gehis Ltd. (Lloyds Chemists)


                                      -20-

            Moss Pharmacy (Uni-Chem)

            Vosper Thornycroft

            Fleet Support Ltd

            Vision Express

            Wymondham College

            Bridgwater College

            Richard Huish College

            Harrow College

            Homerton College

            Coleg Gwent

            East Birmingham College


GOVERNMENT REGULATION

      We have not been materially impacted by existing government regulation and
are not aware of any potential government regulation that would materially
effect our operations.


CORPORATE HISTORY

      We incorporated in the State of Delaware on August 7, 2001 and acquired
our operating subsidiary, CopyData Limited, effective on August 9, 2001.
CopyData Limited was formed and commenced operations on September 25, 1995.
Effective January 8, 2002, we changed the name of CopyData Limited to iNLiTE
Computers Limited.


EMPLOYEES

      We have 15 full-time employees. Of these, 2 are in management, 6 are in
sales/ marketing, 3 are in administration and 4 are in production/technical
services.


PROPERTIES

      Our headquarters are located at Unit 17, The Arena, Raleigh Court,
Crawley, West Sussex RH102PD, United Kingdom, where we occupy approximately 3200
square feet of leased space under a lease that ends in April 30, 2018. Annual
lease rent under the lease is approximately $41,000.

      Our administrative offices are located at Unit 15, The Arena, Raleigh
Court, Crawley, West Sussex RH102PD, United Kingdom, where we occupy
approximately 1800 square feet of space which we lease on a quarter to quarter
basis. Quarterly lease rent is approximately $6,400.


                                      -21-

      We have additional storage facilities located at Unit 19, The Arena,
Raleigh Court, Crawley, West Sussex RH102PD, United Kingdom, where we occupy
approximately 600 square feet of space which we lease on a month to month basis.
Monthly rent is approximately $300.

      We believe the space occupied by our staff is adequate for our current
needs.


                                   MANAGEMENT


DIRECTORS AND EXECUTIVE OFFICERS

      Our directors, executive officers and other significant employees and
their ages and positions are as follows:




Name of Individual  Age   Position with company and subsidiaries

                    
Eric O'Brien        66    Director and Chairman of the Board
Kevin O'Brien       36    Director and President
Richard Hands       62    Director, Secretary and Treasurer




       ERIC O'BRIEN has been Chairman of the Board and a director of iNLiTE
since its formation in August 2001. From 1975 to 1997, Mr. O'Brien was the
principal owner and officer of Tristar Cars and Tristar Coach line, a VIP
transport business serving airline and corporate customers that was founded by
Mr. O'Brien. Under Mr. O'Brien's guidance, Tristar grew from a $380,000 per year
business with a fleet of 5 vehicles to a $19,000,000 with more than 300
company-owned vehicles. Mr. O'Brien sold a controlling interest in Tristar to a
syndicate of businessmen headed by Charles Dunstan in 1997. Mr. O'Brien has
served as a consultant to our operating subsidiary iNLiTE Computers Limited.

       KEVIN O'BRIEN has been President and a director of iNLiTE since its
formation in August 2001. Mr. O'Brien has served as Chief Executive Officer to
our operating subsidiary iNLiTE Computers Limited since September 1995.

       RICHARD HANDS has been Secretary and Treasurer of iNLiTE since November
2001. From May 1998 to October 2001, Mr. Hands served as a Senior Business
Advisor under the Business Link program of Sussex Enterprise in which capacity
he provided advice to a variety of small business enterprises. From August 1992
to October 1996, Mr. Hands was Group Managing Director for the AGI Group, a
manufacturer of electronic equipment for the defense industry.

       The directors serve until the next annual meeting of stockholders and
until their respective successors are elected and qualified. Officers serve at
the discretion of the Board of Directors. Eric O'Brien, who serves as a director
and our Chairman of the Board is the father of Kevin O'Brien, a director, and
our President and Chief Executive Officer of iNLiTE.


                                      -22-

DIRECTOR COMPENSATION

      We have no established compensation arrangements with our directors but
directors may be reimbursed for their reasonable expenses incurred in connection
with the attendance at board and committee meetings.


                             EXECUTIVE COMPENSATION

      The following table details information for iNLiTE for each of the fiscal
years ended February 28, 2002, 2001 and 2000 concerning compensation of:

     -    all individuals serving as our chief executive officer during the
          fiscal years ended February 28, 2002, 2001 and 2000; and

     -    each other executive officer or key employee whose total annual salary
          and bonus exceeded $100,000 for the fiscal years ended February 28,
          2002, 2001 and 2000:


SUMMARY COMPENSATION TABLE



                                                                    Other Annual
                                       Annual Compensation          Compensation
                                            Salary      Bonus
Name and Principal Position        Year       ($)         ($)          ($)
                                                       
Kevin O'Brien, President and       2002     $86,000        $0        $7500*
   Chief Executive Officer         2001     $52,000        $0        $7500*
                                   2000     $57,000        $0        $5000**


*    Includes health insurance premium of $1,000 and $6500 for lease of a
     vehicle.
**   Includes health insurance premium of $1,000 and $4000 for lease of a
     vehicle.


EMPLOYMENT AGREEMENTS

      We have not entered into any employment agreements.

      STOCK OPTION GRANTS IN LAST FISCAL YEAR. There were no grants of stock
options during the fiscal year ended February 2001.


                      DISCLOSURE OF COMMISSION POSITION ON
                 INDEMNIFICATION FOR SECURITIES ACT LIABILITIES


INDEMNIFICATION

      Our Certificate of Incorporation and Bylaws provide that none of our
directors shall have any personal liability to iNLiTE or its stockholders for
breach of fiduciary duty as a director, except:


                                      -23-

          -    for any breach of the director's duty of loyalty to iNLiTE or its
               stockholders;

          -    for acts or failures to act not in good faith or which involve
               intentional misconduct or a knowing violation of law;

          -    under Section 174 of the Delaware General Corporation Law; or

          -    for any transaction from which the director obtained an improper
               personal benefit.

      As a result of this provision, iNLiTE and our stockholders may be unable
to obtain money damages from a director for certain breaches of his fiduciary
duty. This provision does not, however, eliminate the directors' fiduciary
responsibilities and, in appropriate circumstances, non-monetary remedies such
as injunctive or other forms of non-monetary relief will remain available under
Delaware law. The provision also does not affect a director's responsibilities
under any other laws, such as the federal securities laws or state or federal
environmental laws.

      Our bylaws also provide for the protection from liability of our directors
and officers to the fullest extent authorized by the Delaware General
Corporation Law. Protection from liability may include, if we so decide, the
right of the protected party to be paid expenses in advance of any proceeding
for which protection from liability is available, provided that the payment of
these expenses incurred by a director or officer in advance of the final outcome
of a proceeding may be made only upon delivery to us of a pledge in writing by
or on behalf of the director or officer to repay all amounts paid in advance if
it is ultimately determined that the director or officer is not entitled to be
protected from liability. In addition, our certificate of incorporation provides
that our employees and other agents may be protected from liability consistent
with the Delaware General Corporation law to the extent determined by our board
of directors in its sole discretion.

      To the extent protection from liability for liabilities arising under the
securities act may be permitted to our directors, officers and controlling
persons of our company under the provisions described above, or otherwise, we
have been advised that in the opinion of the SEC, this type of protection from
liability is against public policy as expressed in the securities act and is,
therefore, unenforceable.


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      We currently lease office and warehouse space located at Unit 17, The
Arena, Raleigh Court, Crawley, West Sussex RH102PD, United Kingdom, under a
Lease between Eric O'Brien and CopyData Limited, relating to Unit R17, Raleigh
Court, Priestly Way, Crawley, West Sussex, dated May 1, 1997. The lease
terminates on April 30, 2018. Annual rent under the lease is approximately
$41,000. As of February 28, 2002, our principal commitment is our obligation
under the lease for approximately $621,000 in future lease payments for our
warehouse and office space. Eric O'Brien, the Lessor under the lease, serves as
our Chairman of the Board and is Kevin O'Brien's father. Kevin O'Brien is our
President, Chief Executive Officer and a member of the Board of Directors.
Payments under the Lease for years ended February 28, 2002 and 2001 were
approximately $41,000 and $28,000, respectively. This lease was negotiated at
arms length and the rent equates to approximately $13 per square foot per annum.
The rent of our other unit in the same block from a third party equates to $14
per square foot per annum.


      We do not have nor are we considering any other contracts with related
parties. Should the occasion arise in the future we would follow the principal
of negotiation at arms length at appropriate market rates.


                                      -24-



                          SECURITY OWNERSHIP OF CERTAIN
                        BENEFICIAL OWNERS AND MANAGEMENT

      The following table details certain information regarding ownership of our
common stock as of October 1, 2002, and as adjusted to reflect the sale of the
shares offered by each person known by us to own beneficially more than 5% of
the outstanding common stock, by each person who is a director of the company,
by each person listed in the Summary Compensation Table above and by all
directors and officers of the company as a group.

      The information contained in the table was provided by the persons listed.
The calculations are based on 9,000,000 shares of common stock outstanding on
October 1, 2002.





                                               Percent of Shares Beneficially Owned
                                               --------------------------------------
                                                                  After Offering
                             Number of Shares     Before       if all Shares Offered
   Name and Address         Beneficially Owned   Offering       are Purchased

                                                      
Kevin O'Brien                  6,051,500          67.2%             67.2%
c/o iNLiTE Computers
Incorporated
Unit 17
The Arena
Raleigh Court
West Sussex RH102PD
United Kingdom

Eric O'Brien                     150,000           1.7%            1.7%
c/o iNLiTE Computers
Incorporated
Unit 17
The Arena
Raleigh Court
West Sussex RH102PD
United Kingdom

Richard Hands                          0           0%               0%
c/o iNLiTE Computers
Incorporated
Unit 17
The Arena
Raleigh Court
West Sussex RH102PD
United Kingdom

All Directors and Executive    6,201,500          68.9%             68.9%
Officers as a Group (3
persons)



                                      -25-

                            DESCRIPTION OF SECURITIES

      iNLiTE is currently authorized to issue 50,000,000 shares of common stock,
of which 9,000,000 shares are issued and outstanding, and 1,000,000 shares of
preferred stock, none of which are issued and outstanding. There are 28
shareholders of record.


COMMON STOCK

      Holders of our common stock are entitled to one vote for each share of
record on all matters which stockholders are entitled to vote, including the
election of directors. At our annual meeting, the stockholders elect the
directors by a plurality vote. Holders of our common stock are entitled to
receive, if authorized by the board of directors, dividends and other
distributions in cash, stock or property from our assets or funds legally
available for these purposes, subject to any dividend rights of holders of our
preferred stock. There are no preemptive, conversion, redemption or sinking fund
provisions applicable to our common stock. All outstanding shares of common
stock are fully paid and non-assessable. In the event of our liquidation,
dissolution or winding up, holders of common stock are entitled to share on a
pro rata basis in the assets available for distribution, subject to the rights
of the holders of our preferred stock, if any. Registered stockholders may
transfer their shares by surrendering to our transfer agent their share
certificates properly endorsed or accompanied by proper evidence of that the
shares have been transferred to them or that they authority to transfer the
shares.


PREFERRED STOCK

      The Certificate of Incorporation of iNLiTE authorizes the issuance of
1,000,000 shares of preferred stock. No shares of preferred stock are
outstanding, and we have no plans to issue a new series of preferred stock. Our
Board of Directors may, without stockholder approval, issue shares of preferred
stock from time to time in one or more series and, subject to the limitations
contained in the Certificate of Incorporation and any limitations prescribed by
law, establish and designate any such series and fix the number of shares and
the relative rights, conversion rights, voting rights and terms of redemption
(including sinking fund provisions) and liquidation preferences. The issuance of
preferred stock, could, under certain circumstances, have the effect of delaying
or preventing a change in control of the company, but also may negatively affect
the rights of holders of our common stock by placing restrictions upon payments
of dividends to holders of our common stock or by diluting the voting power of
such holders.


TRANSFER AGENT

       iNLiTE's transfer agent is Interwest Transfer Company, Inc., 1981 East
Murray Holladay Road, Suite 100, Salt Lake City, Utah 84117.


                         SHARES ELIGIBLE FOR FUTURE SALE

      Future sales of substantial amounts of common stock in the open market may
adversely affect the market price of our common stock. We have 9,000,000 shares
of common stock outstanding. Of the shares of common stock outstanding, the
2,500,000 shares offered hereby


                                      -26-

will be available for immediate sale in the public market as of the date of this
prospectus, except that any shares acquired by our "affiliates," as that term is
defined in Rule 144 under the Securities Act, generally may be resold in the
public market only in compliance with the provisions of Rule 144 other than the
holding period required by Rule 144. All of the remaining outstanding shares of
common stock are restricted securities within the meaning of Rule 144 and may
not be sold unless they are either registered under the Securities Act or an
exemption from registration is available, or they are sold in compliance with
Rule 144.

      In general, under Rule 144, as currently in effect, beginning 90 days
after the date of this prospectus, a person who has beneficially owned
restricted shares for at least one year, including a controlling person, may
sell within any three-month period a number of shares of common stock that does
not exceed a maximum number of shares. This maximum is equal to the greater of
1% of the then outstanding shares of iNLiTE's common stock or the average weekly
trading volume in the common stock during the preceding four weeks. Sales under
Rule 144 are also subject to restrictions relating to manner of sale, notice and
availability of current public information about us. In addition, under Rule
144(k) of the Securities Act, a person who is not our affiliate, has not been an
affiliate of ours within three months prior to the sale and has beneficially
owned shares for at least two years, would be entitled to sell those shares
immediately without regard to volume limitations, manner of sale provisions,
notice or other requirements of Rule 144.


                              SELLING STOCKHOLDERS


      The following table details the name of each selling stockholder, the
number of shares owned by the selling stockholder, and the number of shares that
may be offered for resale under this prospectus. Because each selling
stockholder may offer all, some or none of the shares it holds, and because
there are currently no agreements, arrangements, or understandings with respect
to the sale of any of the shares, no definitive estimate as to the number of
shares that will be held by each selling stockholder after the offering can be
provided. The following table has been prepared on the assumption that all
shares offered under this prospectus will be sold to parties unaffiliated with
the selling stockholders. Except as indicated, none of the selling stockholders
has had a significant relationship with us within the past three years, other
than as a result of the ownership of our shares or other securities. The selling
stockholders have sole voting and investment power with their respective shares.
Percentages in the table below are based on 9,000,000 shares of our common stock
outstanding as of October 1, 2002.




                               SHARES            NUMBER OF            SHARES
                           OWNED PRIOR TO       SHARES WHICH       OWNED AFTER
                            THE OFFERING       MAY BE SOLD IN      THE OFFERING
                       ---------------------   --------------  --------------------
NAME                     NUMBER      PERCENT   THIS OFFERING   NUMBER      PERCENT
- -----------------      ---------    ---------  --------------  ------      --------
                                                            
Colin Frazer            200,000       2.22%       200,000         0           0
Robert Manning          200,000       2.22%       200,000         0           0
Richard Jones           200,000       2.22%       200,000         0           0
Ian Coupland            200,000       2.22%       200,000         0           0
Philip Drazen           200,000       2.22%       200,000         0           0
Ian Brill               200,000       2.22%       200,000         0           0
Stephen Jackson         200,000       2.22%       200,000         0           0
Nigel Manning           200,000       2.22%       200,000         0           0
Gillian Barrow          200,000       2.22%       200,000         0           0



                                      -27-



                               SHARES            NUMBER OF            SHARES
                           OWNED PRIOR TO       SHARES WHICH       OWNED AFTER
                            THE OFFERING       MAY BE SOLD IN      THE OFFERING
                       ---------------------   --------------  --------------------
NAME                     NUMBER      PERCENT   THIS OFFERING   NUMBER      PERCENT
- -----------------      ---------    ---------  --------------  ------      --------
                                                            
Geraldine Levine        200,000       2.22%       200,000         0           0
Susan Marshall          200,000       2.22%       200,000         0           0
Acrobat Ltd.            300,000       3.33%       300,000         0           0



                              PLAN OF DISTRIBUTION

      The selling stockholders, including any donees or pledgees who receive
shares from a selling stockholder named above, may offer their shares of common
stock at various times in negotiated transactions or otherwise, or on any
securities exchange where our common stock may be listed in the future.

      The offering price for the shares has been determined by management
without the input of the selling stockholders and their representatives. The
selling shareholders will sell at a price of $0.31 per share until our shares
are quoted on the OTC Bulletin Board and thereafter at prevailing market prices
or privately negotiated prices.

      The selling stockholders may sell their shares directly to purchasers or
may use broker-dealers to sell their shares. Broker-dealers who sell the shares
may receive compensation in the form of discounts, concessions, or commissions
from the selling stockholders or they may receive compensation from purchasers
of the shares for which they acted as agents or to whom they sold the shares as
principal, or both. The compensation as to a particular broker-dealer might be
in excess of customary commissions.

      The selling stockholders and these broker-dealers may be deemed to be
"underwriters" within the meaning of the Securities Act of 1933, as amended. Any
commissions received by such broker-dealers and any profit on the resale of the
shares sold by them while acting as principals might be deemed to be
underwriting discounts or commissions under the Securities Act of 1933.

      iNLiTE has agreed to pay all fees and expenses in connection with
preparing and filing this prospectus and the registration statement of which the
prospectus forms a part. The selling stockholders will pay any brokerage
commissions and similar selling expenses, if any, attributable in connection
with the sale of the shares of common stock including stock transfer taxes due
or payable in connection with the sale of the shares.

      iNLiTE has agreed to protect from liability the selling stockholders and
any underwriter of a selling stockholder against certain liabilities, including
liabilities under the Securities Act of 1933. The selling stockholders, each
individually and not jointly, will protect iNLiTE against certain liabilities,
including liabilities under the Securities Act of 1933. The selling stockholders
may agree to protect from liability any agent, dealer, or broker-dealer that
participates in transactions involving sales of the shares against certain
liabilities, including liabilities under the Securities Act of 1933.


                                      -28-

                                  LEGAL MATTERS

      The validity of the shares of common stock offered by this prospectus and
other legal matters relating to this offering will be passed on by Piper Rudnick
LLP, New York, New York.


                                     EXPERTS

      Our financial statements at February 28, 2002 and for the years ended
February 28, 2002 and 2001 appearing in this prospectus and in the registration
statement have been audited by Mahoney Cohen & Company, CPA, P.C., independent
auditors as indicated in their report (which contains an explanatory paragraph
describing conditions that raise substantial doubt as to our ability to continue
as a going concern as described in Note 3 to the financial statements) with
respect thereto, and are included herein in reliance upon the authority of said
firm as experts in accounting and auditing in giving said report.


                       WHERE YOU CAN GET MORE INFORMATION

      This prospectus forms part of a Registration Statement on Form SB-2 that
we filed with the SEC under the Securities Act with respect to the shares and
contains all the information which we believe is significant to you in
considering whether to make an investment in our common stock. We refer you to
the Registration Statement for further information about us, our common stock
and this offering, including the full texts of exhibits, some of which have been
summarized in this prospectus. At your request, we will provide you, without
charge, a copy of any exhibits to the Registration Statement incorporated by
reference in this prospectus. If you want more information, write or call us at:

                        c/o iNLiTE Computers Incorporated
                                     Unit 17
                                    The Arena
                                  Raleigh Court
                               West Sussex RH102PD
                                 UNITED KINGDOM
                               011 44 1293 526 060
                               Attn: Kevin O'Brien

      Upon the effectiveness of the Registration Statement of which this
prospectus forms a part, we will become subject to the reporting requirements of
the Securities Exchange Act of 1934, as amended and will file reports and other
information with the SEC as required under the Exchange Act. Such reports and
other information filed by iNLiTE are available for inspection and copying at
the public reference facilities of the SEC, 450 Fifth Street, N.W., Washington,
D.C. 20459. Copies of such material may be obtained by mail from the Public
Reference Section of the SEC at 450 Fifth Street, N.W., Washington, D.C. 20549,
at prescribed rates. Please call the SEC at 1-800-SEC-0330 for further
information on the operation of the public reference rooms. The SEC also
maintains a World Wide Web site on the Internet at http://www.sec.gov that
contains reports, proxy and information statements and other information
regarding registrants, that file electronically with the SEC.


                                      -29-

      YOU SHOULD RELY ONLY ON THE INFORMATION CONTAINED IN THIS DOCUMENT OR TO
WHICH WE HAVE REFERRED YOU. WE HAVE NOT AUTHORIZED ANYONE TO PROVIDE YOU WITH
INFORMATION THAT IS DIFFERENT. THIS DOCUMENT MAY BE USED ONLY WHERE IT IS LEGAL
TO SELL THESE SECURITIES. THE INFORMATION IN THIS DOCUMENT MAY ONLY BE ACCURATE
ON THE DATE OF THIS DOCUMENT.



                                      -30-

                  iNLiTE COMPUTERS INCORPORATED AND SUBSIDIARY


                                      Index



                                                                                          Page
                                                                                          ----
                                                                                       
Independent Auditor's Report                                                               F-1

Consolidated Balance Sheets as of February 28, 2002 and
    May 31, 2002 (Unaudited)                                                               F-2

Consolidated Statements of Operations and Comprehensive Loss
    for the Years Ended February 28, 2002 and 2001 and for the
    Three Months Ended May 31, 2002 (Unaudited) and 2001 (Unaudited)                       F-3

Consolidated Statements of Stockholders' Equity (Deficiency) for the Years Ended
    February 28, 2002 and 2001 and for the Three Months
    Ended May 31, 2002 (Unaudited)                                                         F-4

Consolidated Statements of Cash Flows for the Years Ended February 28, 2002 and
    2001 and for the Three Months Ended
    May 31, 2002 (Unaudited) and 2001 (Unaudited)                                          F-5

Notes to Consolidated Financial Statements                                                 F-7


                          INDEPENDENT AUDITOR'S REPORT


The Board of Directors and Stockholders
iNLiTE Computers Incorporated and Subsidiary

                We have audited the accompanying consolidated balance sheet of
iNLiTE Computers Incorporated and Subsidiary as of February 28, 2002, and the
related consolidated statements of operations and comprehensive loss,
stockholders' equity (deficiency) and cash flows for the years ended February
28, 2002 and 2001. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

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

                In our opinion, the consolidated financial statements referred
to above present fairly, in all material respects, the financial position of
iNLiTE Computers Incorporated and Subsidiary as of February 28, 2002 and the
results of their operations and their cash flows for the years ended February
28, 2002 and 2001, in conformity with accounting principles generally accepted
in the United States of America.

                The accompanying consolidated financial statements have been
prepared assuming that the Company will continue as a going concern. As
discussed in Note 3 to the consolidated financial statements, the Company has
sustained net losses for the years ended February 28, 2002 and 2001 and has a
working capital deficiency at February 28, 2002 that raises substantial doubt
about the Company's ability to continue as a going concern. Management's plans
in regard to these matters are also described in Note 3 to the accompanying
consolidated financial statements. The consolidated financial statements do not
include any adjustments that might result from the outcome of this uncertainty.


                                          /s/ Mahoney Cohen & Company, CPA, P.C.

New York, New York
June 21, 2002

                                      F-1

                  iNLiTE COMPUTERS INCORPORATED AND SUBSIDIARY
                           Consolidated Balance Sheets



                                 ASSETS (Note 6)

                                                                     February 28,      May 31,
                                                                       2002             2002
                                                                    -----------     -----------
                                                                                       (Unaudited)
                                                                              
Current assets:
    Cash                                                            $     1,237     $     1,234
    Accounts receivable, net of allowance for doubtful
        accounts of approximately $11,000                               799,598         706,016
    Inventory                                                           271,338         238,198
    Deferred offering costs                                             100,223         107,335
    Prepaid expenses and other current assets                            27,648          55,206
                                                                    -----------     -----------
                Total current assets                                  1,200,044       1,107,989

Property and equipment, net (Notes 4 and 7)                             176,914         173,416

Security deposit                                                          8,882           9,162
                                                                    -----------     -----------
                                                                    $ 1,385,840     $ 1,290,567
                                                                    ===========     ===========

                          LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Note payable - bank (Note 5)                                    $   215,784     $   203,474
    Due to factor (Note 6)                                              401,283         428,928
    Current portion of capital lease obligations (Note 7)                11,119          10,255
    Accounts payable                                                    459,405         458,472
    Due to stockholder (Note 8)                                          24,876          23,418
    Accrued expenses and other current liabilities                      170,041         157,076
                                                                    -----------     -----------
                Total current liabilities                             1,282,508       1,281,623

Capital lease obligations (Note 7)                                        5,038           2,642

Commitments (Note 12)

Stockholders' equity:
    Preferred stock - $.001 par value:
        1,000,000 shares authorized; none issued and outstanding             --              --
    Common stock - $.001 par value:
        50,000,000 shares authorized; 9,000,000 shares
           issued and outstanding                                         9,000           9,000
    Additional paid-in capital                                          553,552         553,552
    Accumulated deficit                                                (464,244)       (556,086)
    Accumulated other comprehensive loss                                    (14)           (164)
                                                                    -----------     -----------
                Total stockholders' equity                               98,294           6,302
                                                                    -----------     -----------
                                                                    $ 1,385,840     $ 1,290,567
                                                                    ===========     ===========


                             See accompanying notes.

                                      F-2

                  iNLiTE COMPUTERS INCORPORATED AND SUBSIDIARY
          Consolidated Statements of Operations and Comprehensive Loss




                                                                                  Three Months Ended
                                              Year Ended February 28,               May 31,
                                           ---------------------------     ---------------------------
                                               2002             2001           2002           2001
                                           -----------     -----------     -----------     -----------
                                                                           (Unaudited)    (Unaudited)
                                                                               
Net sales (Note 10):
    Products                               $ 7,200,126     $ 7,170,906     $ 1,020,877     $ 1,518,837
    Services                                    69,410              --           6,357           2,315
                                           -----------     -----------     -----------     -----------
                Total net sales              7,269,536       7,170,906       1,027,234       1,521,152

Cost of goods sold                           6,522,234       6,487,486         913,348       1,412,773
                                           -----------     -----------     -----------     -----------
Gross profit                                   747,302         683,420         113,886         108,379

Operating expenses                           1,011,571         702,340         193,585         208,683
                                           -----------     -----------     -----------     -----------
Operating loss                                (264,269)        (18,920)        (79,699)       (100,304)

Other expenses:
    Loss on disposition of property and
        equipment                                   --           2,809              --              --
    Interest expense                            72,118          67,120          12,143          17,795
                                           -----------     -----------     -----------     -----------
           Total other expenses                 72,118          69,929          12,143          17,795
                                           -----------     -----------     -----------     -----------
Net loss                                      (336,387)        (88,849)        (91,842)       (118,099)

Other comprehensive income (loss):
    Cumulative translation adjustment           (4,777)          6,102            (150)          2,051
                                           -----------     -----------     -----------     -----------

Comprehensive loss                         $  (341,164)    $   (82,747)    $   (91,992)    $  (116,048)
                                           ===========     ===========     ===========     ===========

Basic and diluted net loss per common
    share attributable to common
    stockholders                           $      .(04)     $    .(01)     $      (.01)    $      (.02)
                                           ===========     ===========     ===========     ===========

Weighted average number of shares
    outstanding                              7,919,977       6,551,500       9,000,000       6,551,500
                                           ===========     ===========     ===========     ===========


                             See accompanying notes.

                                      F-3

                  iNLiTE COMPUTERS INCORPORATED AND SUBSIDIARY
          Consolidated Statements of Stockholders' Equity (Deficiency)



                                                                                               Accumulated
                                                 Common Stock       Additional                   Other       Stockholders'
                                          ------------------------   Paid-In    Accumulated  Comprehensive     Equity
                                            Shares      Amount       Capital      Deficit     Income (Loss)  (Deficiency)
                                          ---------    ---------    ---------    ---------     ---------     ---------

                                                                                           
Balance, March 1, 2000                    6,551,500    $   6,552    $      --    $ (39,008)    $  (1,339)    $ (33,795)

Net loss                                         --           --           --      (88,849)           --       (88,849)

Cumulative translation adjustment                --           --           --           --         6,102         6,102
                                          ---------    ---------    ---------    ---------     ---------     ---------

Balance, February 28, 2001                6,551,500        6,552           --     (127,857)        4,763      (116,542)

Issuance of Common Stock on
     August 9, 2001 for cash
     (at $.125 per share)                 2,000,000        2,000      248,000           --            --       250,000

Issuance of Common Stock on
     August 9, 2001 for compensation
     and services (at $.125 per share)      448,500          448       55,552           --            --        56,000

Stockholder contribution                         --           --      250,000           --            --       250,000

Net loss                                         --           --           --     (336,387)           --      (336,387)

Cumulative translation adjustment                --           --           --           --        (4,777)       (4,777)
                                          ---------    ---------    ---------    ---------     ---------     ---------

Balance, February 28, 2002                9,000,000        9,000      553,552     (464,244)          (14)       98,294

Net loss (unaudited)                             --           --           --      (91,842)           --       (91,842)

Cumulative translation adjustment
   (unaudited)                                   --           --           --           --          (150)         (150)
                                          ---------    ---------    ---------    ---------     ---------     ---------

Balance, May 31, 2002 (unaudited)         9,000,000    $   9,000    $ 553,552    $(556,086)    $    (164)    $   6,302
                                          =========    =========    =========    =========     =========     =========


                             See accompanying notes.

                                      F-4

                  iNLiTE COMPUTERS INCORPORATED AND SUBSIDIARY
                      Consolidated Statements of Cash Flows




                                                                                       Three Months Ended
                                                         Year Ended February 28,             May 31,
                                                         -----------------------     -----------------------
                                                             2002         2001         2002           2001
                                                         ---------     ---------     ---------     ---------
                                                                                    (Unaudited)   (Unaudited)
                                                                                      
Cash flows from operating activities:
    Net loss                                             $(336,387)    $ (88,849)    $ (91,842)    $(118,099)
    Adjustments to reconcile net loss to net cash
      provided by (used in) operating activities:
        Stock-based compensation and services               56,000            --            --            --
        Depreciation and amortization                       26,208        33,290         8,931         8,137
        Loss on disposition of property and equipment           --         2,809            --            --
        Change in assets and liabilities:
           Accounts receivable                             377,970      (485,467)      118,789       280,229
           Inventory                                       238,773      (222,730)       41,693       147,758
           Prepaid expenses and other current assets       (17,838)       (9,142)      (26,685)      (18,633)
           Other assets                                      1,251        (2,960)           --         1,256
           Accounts payable                               (350,487)      325,464       (15,415)     (116,124)
           Accrued expenses and other current
              liabilities                                   82,575       (50,534)      (16,902)       14,963
                                                         ---------     ---------     ---------     ---------
                Net cash provided by (used in)
                   operating activities                     78,065      (498,119)       18,569       199,487
                                                         ---------     ---------     ---------     ---------

Cash flows from investing activities:
    Proceeds on sale of property and equipment                  --         2,238            --            --
    Purchase of property and equipment                     (41,180)      (80,901)           --            --
                                                         ---------     ---------     ---------     ---------
                Net cash used in investing activities      (41,180)      (78,663)           --            --
                                                         ---------     ---------     ---------     ---------

Cash flows from financing activities:
    Proceeds from (repayments of) note proceeds -
       bank, net                                            (3,715)      193,170       (19,112)        9,619
    Proceeds from (repayments of) factor, net             (413,485)      434,856        14,995      (259,069)
    Payments of capital lease obligations                  (13,397)      (17,967)       (3,769)       (3,595)
    Repayments to stockholder, net                          (8,612)      (38,683)       (2,243)       52,851
    Deferred offering costs                               (100,223)           --        (7,112)           --
    Proceeds from issuance of common stock and
       contribution of capital                             500,000            --            --            --
                                                         ---------     ---------     ---------     ---------
                Net cash provided by (used in)
                   financing                               (39,432)      571,376       (17,241)     (200,194)
                                                         ---------     ---------     ---------     ---------

Effect of exchange rate changes on cash                      3,456         5,375        (1,331)          703
                                                         ---------     ---------     ---------     ---------

Net increase (decrease) in cash                                909           (31)           (3)           (4)

Cash, beginning of period                                      328           359         1,237           328
                                                         ---------     ---------     ---------     ---------

Cash, end of period                                      $   1,237     $     328     $   1,234     $     324
                                                         =========     =========     =========     =========


                             See accompanying notes.

                                      F-5

                  iNLiTE COMPUTERS INCORPORATED AND SUBSIDIARY
                Consolidated Statements of Cash Flows (Concluded)

                Supplemental Disclosure of Cash Flow Information




                                                                             Three Months Ended
                                        Year Ended February 28,                   May 31,
                                        ----------------------            -----------------------
                                         2002           2001               2002            2001
                                        -------        -------            -------        -------
                                                                        (Unaudited)    (Unaudited)
                                                                           
Cash paid during the period for:
    Interest                            $72,118        $67,120            $12,143        $17,795


      Supplemental Schedule of Non-Cash Investing and Financing Activities

During the year ended February 28, 2001, the Company incurred capital lease
obligations of $35,323 for new equipment.


                             See accompanying notes.

                                      F-6

                  iNLiTE COMPUTERS INCORPORATED AND SUBSIDIARY
                   Notes to Consolidated Financial Statements
    (Unaudited with Respect to the Three Months Ended May 31, 2002 and 2001)


Note 1 -        Principles of Consolidation

                The accompanying consolidated financial statements include the
accounts of iNLiTE Computers Incorporated ("iNLiTE"), a U.S. holding company,
and its wholly-owned subsidiary, iNLiTE Computers Limited ("CopyData"),
previously named CopyData Limited, a U.K. company (collectively, the "Company").
CopyData is engaged in the supply of computer hardware and related products to
educational and corporate markets throughout the United Kingdom. The Company
operates as a single segment. All significant intercompany accounts and
transactions have been eliminated in consolidation.

                Acquisition

                iNLiTE was incorporated in the State of Delaware on August 7,
2001 and merged effectively on August 9, 2001 with CopyData, a private company
incorporated in England.

                Pursuant to this merger, iNLiTE issued 7,000,000 shares of its
common stock for all of the common stock of CopyData. As a result of this
acquisition, the sole stockholder of CopyData effectively acquired iNLiTE and
control thereof. In conjunction with the exchange of shares, the then
stockholder of iNLiTE gave 448,500 shares to certain employees and consultants
valued at $56,000, the fair market value at the date of issuance. Accordingly,
this acquisition has been accounted for as a reverse acquisition for financial
statement purposes and the accompanying consolidated financial statements give
effect to the merger for all periods presented. In addition, the then sole
stockholder sold 500,000 shares of his common stock to outside investors for
$250,000, of which he contributed the proceeds to the Company.

Note 2 -        Summary of Significant Accounting Policies

                Basis of Presentation

                The financial statements have been prepared on the basis of
accounting principles generally accepted in the United States of America.

                Interim Financial Statements

                The interim financial statements at May 31, 2002 and for the
three months ended May 31, 2002 and 2001 are unaudited; however, in the opinion
of management, all adjustments, consisting of normal recurring accruals,
necessary for a fair presentation have been included. Results of interim periods
are not necessarily indicative of results for the entire year.

                                      F-7

                  iNLiTE COMPUTERS INCORPORATED AND SUBSIDIARY
                   Notes to Consolidated Financial Statements
    (Unaudited with Respect to the Three Months Ended May 31, 2002 and 2001)

Note 2 -        Summary of Significant Accounting Policies (Continued)

                Foreign Currency Translation

                The assets and liabilities of CopyData are translated into U.S.
dollars at current exchange rates on the balance sheet date and revenue and
expenses are translated at average exchange rates for the respective periods.
The net exchange differences resulting from these translations are recorded as a
translation adjustment which is a component of stockholders' equity. CopyData's
functional currency is the British Pound Sterling.

                Inventory

                Inventory is stated at the lower of cost (first-in, first-out
method) or market and consists entirely of finished goods.

                Deferred Offering Costs

                Professional fees associated with the registration of the
Company's common stock have been capitalized and will be charged to
stockholders' equity upon the effectiveness of the registration statement. If
the registration statement does not become effective, such costs will be
expensed.

                Property and Equipment

                Property and equipment is recorded at cost. Expenditures for
major additions and betterments are capitalized. Maintenance and repairs are
charged to operations as incurred. Depreciation of property and equipment is
computed by accelerated methods over the assets' estimated lives of five years.
Leasehold improvements are amortized over the lesser of the lease terms or the
assets' useful lives. Upon sale or retirement of property and equipment, the
related cost and accumulated depreciation are removed from the accounts and any
gain or loss is reflected in operations.

                                      F-8

                  iNLiTE COMPUTERS INCORPORATED AND SUBSIDIARY
                   Notes to Consolidated Financial Statements
    (Unaudited with Respect to the Three Months Ended May 31, 2002 and 2001)


Note 2 -        Summary of Significant Accounting Policies (Continued)

                Revenue Recognition

                Products

                The Company recognizes revenue as products are shipped and title
passes to the customer. Revenue by category is as follows:



                                                         Three Months Ended
                          Year Ended February 28,           May 31,
                         ------------------------    ------------------------
                            2002         2001          2002           2001
                         ----------    ----------    ----------    ----------
                                                     (Unaudited)   (Unaudited)

                                                       
iNLiTE brand hardware    $3,468,365    $2,204,377    $  585,525    $  461,914
Brand name hardware       2,954,015     4,966,529       372,906     1,031,477
Software                    777,746            --        62,446        25,446
                         ----------    ----------    ----------    ----------

                         $7,200,126    $7,170,906    $1,020,877    $1,518,837
                         ==========    ==========    ==========    ==========


                Services

                The Company recognizes service revenue when the service is
completed or on a straight-line basis over the life of the contract.

                Shipping and Handling Costs

                The Company includes shipping and handling costs in cost of
goods sold.

                Warranty

                Estimated future warranty obligations related to certain
products are provided by charges to operations in the period in which the
related revenue is recognized.

                Advertising Expenses

                Advertising expenses are charged to operations in the period in
which they are incurred. Advertising expenses for the years ended February 28,
2002 and 2001 were approximately $5,000 in each year. Advertising expenses for
the three months ended May 31, 2002 (unaudited) and 2001 (unaudited) were
approximately $1,000 in each period.

                                      F-9

                  iNLiTE COMPUTERS INCORPORATED AND SUBSIDIARY
                   Notes to Consolidated Financial Statements
    (Unaudited with Respect to the Three Months Ended May 31, 2002 and 2001)


Note 2 -        Summary of Significant Accounting Policies (Continued)

                Use of Estimates

                The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and
liabilities at the date of the financial statements and the reported amounts of
revenue and expenses during the reporting period. Actual results could differ
from those estimates.

                Net Income (Loss) per Common Share

                The Company calculates net income (loss) per share as required
by SFAS No. 128, "Earnings Per Share" ("SFAS 128"). SFAS 128 replaced the
calculation of primary and fully diluted earnings per share with the basic and
diluted earnings per share. Unlike primary earnings per share, basic earnings
per share exclude any dilutive effect of stock options, warrants and convertible
securities.

                Fair Value of Financial Instruments

                Statement of Financial Accounting Standards No. 107,
"Disclosures about Fair Value of Financial Instruments" ("SFAS 107"), requires
all entities to disclose the fair value of financial instruments, both assets
and liabilities recognized and not recognized on the balance sheet, for which it
is practicable to estimate fair value. SFAS 107 defines fair value of a
financial instrument as the amount at which the instrument could be exchanged in
a current transaction between willing parties. At February 28, 2002 and May 31,
2002, management believes the fair value of all financial instruments
approximated carrying value.

                New Accounting Pronouncements

                In June 1998, the Financial Accounting Standards Board ("FASB")
issued Statement of Financial Accounting Standards No. 133, "Accounting for
Derivative Instruments and Hedging Activities" ("SFAS 133"). The statement
establishes accounting and reporting standards for derivative financial
instruments and hedging activities related to those instruments as well as other
hedging activities. In June 1999, the FASB issued Statement of Financial
Accounting Standards No. 137, "Accounting for Derivative Instruments and Hedging
Activities - Deferral of the Effective Date of SFAS Statement No. 133 - an
Amendment of FASB Statement No. 133" ("SFAS 137"). SFAS 137 delays the effective
date of SFAS 133 to all fiscal quarters of fiscal years beginning after June 15,
2000. Since inception, the Company has not entered into arrangements that would
fall under the scope of SFAS 133 and related interpretations and amendments and
thus, the Company believes that SFAS 133 will not significantly affect its
financial condition and results of operations.

                                      F-10

                  iNLiTE COMPUTERS INCORPORATED AND SUBSIDIARY
                   Notes to Consolidated Financial Statements
    (Unaudited with Respect to the Three Months Ended May 31, 2002 and 2001)


Note 2 -        Summary of Significant Accounting Policies (Continued)

                New Accounting Pronouncements (Continued)

                In December 1999, the Securities and Exchange Commission (the
"SEC") issued Staff Accounting Bulletin No. 101, "Revenue Recognition" ("SAB
101"). SAB 101 provides the SEC staff's views in applying accounting principles
generally accepted in the United States of America to selected revenue
recognition issues. The Company has implemented the guidance in SAB 101 for all
periods presented.

                On June 29, 2001, Statement of Financial Accounting Standards
No. 141, "Business Combinations" ("SFAS 141"), was approved by the FASB. SFAS
141 requires that the purchase method of accounting be used for all business
combinations initiated after June 30, 2001. Goodwill and certain intangible
assets, arising from these business combinations, will remain on the balance
sheet and not be amortized. On an annual basis, and when there is reason to
suspect that their values have been diminished or impaired, these assets must be
tested for impairment, and write-downs may be necessary. The adoption of SFAS
141 will not have an effect on the earnings and financial position of the
Company.

                On June 29, 2001, Statement of Financial Accounting Standards
No. 142, "Goodwill and Other Intangible Assets" ("SFAS 142"), was approved by
the FASB. SFAS 142 changes the accounting for goodwill and indefinite lived
intangible assets from an amortization method to an impairment-only approach.
Amortization of goodwill, including goodwill recorded in past business
combinations and indefinite lived intangible assets, will cease upon adoption of
this statement. Identifiable intangible assets will continue to be amortized
over their useful lives and reviewed for impairment in accordance with Statement
of Financial Accounting Standards No. 121, "Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets to be Disposed Of." The adoption of
SFAS 142 will not have an effect on the earnings and financial position of the
Company.

                In July 2001, the FASB issued SFAS No. 143, "Accounting for
Asset Retirement Obligations." SFAS No. 143 addresses accounting and reporting
for obligations associated with the retirement of tangible long-lived assets and
the associated asset retirement costs. This statement is effective for fiscal
years beginning after June 15, 2002. The Company is currently assessing the
impact of this new standard.

                In July 2001, the FASB issued SFAS No. 144, "Impairment or
Disposal of Long-Lived Assets," which is effective for fiscal years beginning
after December 15, 2001. The provisions of this statement provide a single
accounting model for impairment of long-lived assets. The Company is currently
assessing the impact of this new standard.



                                     F-11

                  iNLiTE COMPUTERS INCORPORATED AND SUBSIDIARY
                   Notes to Consolidated Financial Statements
    (Unaudited with Respect to the Three Months Ended May 31, 2002 and 2001)


Note 3 -        Going Concern

                The accompanying consolidated financial statements have been
prepared assuming that the Company will continue as a going concern. The Company
has sustained net losses of approximately $336,000 and $89,000 for the years
ended February 28, 2002 and 2001, respectively, and has a working capital
deficiency of approximately $82,000 at February 28, 2002, which raises
substantial doubt about its ability to continue as a going concern. The
Company's ability to continue as a going concern is dependent upon positive cash
flows from operations and financing from the issuance of equity or debt
securities. Without such financing, the Company may not be able to meet its
working capital requirements. The Company plans on expanding its business by
hiring additional sales and technical personnel and increasing their customer
base with the continued roll-out of new products and services. The Company is
also seeking financing through the issuance of equity securities. The
consolidated financial statements do not include any adjustments related to the
recoverability and classification of recorded asset amounts or the amounts or
classification of liabilities that might be necessary should the Company be
unable to continue in existence.

Note 4 -        Property and Equipment

                Property and equipment consists of:



                                        February 28,    May 31,
                                           2002          2002
                                         --------      --------
                                                      (Unaudited)
                                                 
Machinery and equipment                  $ 96,787      $ 99,837
Vehicles                                   48,322        49,845
Furniture and fixtures                     28,314        29,206
Leasehold improvements                     65,569        67,637
Capitalized equipment                      49,572        51,135
                                         --------      --------
                                          288,564       297,660
Less:  Accumulated depreciation and
   amortization                           111,650       124,244
                                         --------      --------
                                         $176,914      $173,416
                                         ========      ========


                                      F-12

                  iNLiTE COMPUTERS INCORPORATED AND SUBSIDIARY
                   Notes to Consolidated Financial Statements
    (Unaudited with Respect to the Three Months Ended May 31, 2002 and 2001)

Note 5 -        Note Payable - Bank

                CopyData has a L150,000 (approximately $213,000 at February 28,
2002 and $220,000 at May 31, 2002 (unaudited)) line of credit agreement with a
commercial bank. Under the terms of the agreement, CopyData pays interest at
2.25% above the base rate (6.25% at February 28, 2002 and May 31, 2002
(unaudited)) on all amounts up to L150,000 and 4.25% above the base rate (8.25%
at February 28, 2002 and May 31, 2002 (unaudited)) on all permitted borrowings
greater than L150,000. These borrowings are guaranteed by the principal
stockholder (limited to L50,000) and another stockholder (limited to L160,000)
of the Company.

Note 6 -        Due to Factor

                CopyData has a financing agreement with a commercial factor for
a maximum L750,000 line of credit (approximately $1,066,000 at February 28, 2002
and $1,099,000 at May 31, 2002 (unaudited)). The borrowings are based on a
percentage of eligible accounts receivable. Under the terms of the agreement,
CopyData pays interest at 2.25% above the base rate (6.25% at February 28, 2002
and May 31, 2002 (unaudited)). Borrowings under the line are secured by all of
CopyData's assets. These borrowings are guaranteed by the principal stockholder
(limited to L150,000).

Note 7 -        Capital Lease Obligations

                Capital lease obligations consist of:



                                                                           February 28,       May 31,
                                                                              2002             2002
                                                                            -------          -------
                                                                                            (Unaudited)
                                                                                       
Capital lease obligation payable in quarterly installments of
   approximately $2,600, including interest of 17% and maturing in
   July 2003; secured by specific equipment with a carrying value
   of approximately $20,000 at February 28,
   2002 and May 31, 2002 (unaudited)                                        $15,878          $13,649
                                                                            -------          -------

Totals carried forward                                                      $15,878          $13,649
                                                                            -------          -------


                                      F-13

                  iNLiTE COMPUTERS INCORPORATED AND SUBSIDIARY
                   Notes to Consolidated Financial Statements
    (Unaudited with Respect to the Three Months Ended May 31, 2002 and 2001)


Note 7 -        Capital Lease Obligations (Continued)


                                                                      February 28,    May 31,
                                                                        2002            2002
                                                                       -------        -------
                                                                                     (Unaudited)

                                                                                
Totals brought forward                                                 $15,878        $13,649

Capital lease obligation payable in monthly installments of
   approximately $500, including interest of 13% and maturing in
   June 2002; secured by specific equipment with a carrying value
   of approximately $8,000 at February 28,
   2002 and May 31, 2002 (unaudited)                                     2,029            523
                                                                       -------        -------
                                                                        17,907         14,172
Less:  Amount representing interest                                      1,750          1,275
                                                                       -------        -------
                                                                        16,157         12,897
Less:  Current portion                                                  11,119         10,255
                                                                       -------        -------

                                                                       $ 5,038        $ 2,642
                                                                       =======        =======


Note 8 -        Due to Stockholder

                Amounts due to stockholder are non-interest bearing and due on
demand.

Note 9 -        Income Taxes

                The provision for (benefit from) income taxes and a
reconciliation of the United States income tax rate to the effective tax rate is
as follows:



                                                          Year Ended February 28,
                                          ----------------------------------------------------
                                                     2002                        2001
                                          ------------------------     -----------------------
                                                                         
Statutory U.S. income tax rate            $(114,288)       34.0%      $ (30,210)      34.0%
Income tax rate differential between
    the United States and the United
    Kingdom                                  47,060       (14.0)         12,439      (14.0)
Change in valuation allowance                73,998       (22.0)         26,217      (30.0)
Other                                        (6,770)        2.0          (8,446)      10.0
                                          ---------      ---------     ---------     ---------

                                          $       -          -%       $       -          -%
                                          =========      =========    ===========   ==========


                                      F-14

                  iNLiTE COMPUTERS INCORPORATED AND SUBSIDIARY
                   Notes to Consolidated Financial Statements
    (Unaudited with Respect to the Three Months Ended May 31, 2002 and 2001)


Note 9 -     Income Taxes (Continued)


                                                Three Months Ended May 31,
                                        ----------------------------------------------
                                                 2002                   2001
                                        ---------------------    ---------------------
                                             (Unaudited)             (Unaudited)
                                                                  
Statutory U.S. income tax rate          $(31,226)      34.0%     $(40,154)      34.0%
Income tax rate differential between
    the United States and the United
    Kingdom                               12,858      (14.0)       16,534      (14.0)
Change in valuation allowance             15,995      (17.0)       21,673      (18.0)
Other                                      2,373       (3.0)        1,947       (2.0)
                                        --------     --------    --------     --------

                                        $      -          -%     $      -          -%
                                        ========     ========    ========     ========


                The tax effects of temporary differences that gave rise to the
long-term deferred tax assets at February 28, 2002 and May 31, 2002 (unaudited)
are as follows:



                                          February 28,               May 31,
                                             2002                      2002
                                          -------------           ------------
                                                                  (Unaudited)

                                                            
Net operating loss carryforward           $     106,432           $    125,783
Less: Valuation allowance                      (106,432)              (125,783)
                                          -------------           ------------

                                          $           -           $          -
                                          =============           ============


                Deferred income tax assets and liabilities are computed annually
for differences between the financial statement and tax bases of assets and
liabilities that will result in taxable or deductible amounts in the future
based on enacted tax laws and rates applicable to the periods in which the
differences are expected to affect taxable income. Valuation allowances are
established when necessary to reduce deferred tax assets to the amount expected
to be realized. Income tax expense is the tax payable or refundable for the
period plus or minus the change during the period in deferred tax assets and
liabilities.

                At February 28, 2002, CopyData has a net operating loss
carryforward in the United Kingdom of approximately L374,000 (approximately
$532,000 at February 28, 2002) that can be carried forward indefinitely.
CopyData has fully reserved the tax benefit of the net operating loss
carryforward temporary difference because the likelihood of realization is
uncertain.

                                      F-15

                  iNLiTE COMPUTERS INCORPORATED AND SUBSIDIARY
                   Notes to Consolidated Financial Statements
    (Unaudited with Respect to the Three Months Ended May 31, 2002 and 2001)


Note 10 -       Concentration of Credit Risk and Major Customers

                Accounts Receivable

                Credit risk with respect to trade receivables is limited because
a large number of diverse customers throughout the United Kingdom make up the
Company's customer base. The Company controls credit risk through its credit
evaluation process, credit limits and monitoring procedures. Bad debt expenses
have been insignificant, and generally, the Company does not require collateral
or other security to support accounts receivable.

                Major Customers

                Sales to one and two customer(s) accounted for approximately 18%
and 35% of the total sales for the years ended February 28, 2002 and 2001,
respectively, and 12% and 46% of the total sales for the three months ended May
31, 2002 (unaudited) and 2001 (unaudited), respectively.

Note 11 -       Pension Plan

                CopyData has a non-contributory pension plan that covers its
executives. Contributions to the plan are made at the discretion of the Board of
Directors of the Company. Contributions during the year ended February 28, 2002
were approximately $1,500. Contributions during the three months ended May 31,
2002 (unaudited) were approximately $1,000.

Note 12 -       Commitments

                The Company leases its warehouse and office space from a
stockholder of the Company under a non-cancellable operating lease which expires
in 2018. The Company's future minimum lease payments, excluding escalation
charges, are as follows:



Year Ending
February 28,
- ------------
                               
    2003                             $ 41,000
    2004                               41,000
    2005                               41,000
    2006                               41,000
    2007                               41,000
    2008 and thereafter                16,000
                                     --------
                                     $621,000
                                     ========


                                      F-16

                  iNLiTE COMPUTERS INCORPORATED AND SUBSIDIARY
                   Notes to Consolidated Financial Statements
    (Unaudited with Respect to the Three Months Ended May 31, 2002 and 2001)


Note 12 -       Commitments (Continued)

                Rent expense charged to operations for the years ended February
28, 2002 and 2001 was approximately $59,000 and $33,000, respectively. Rent
expense for the three months ended May 31, 2002 (unaudited) and 2001 (unaudited)
was approximately $16,000 and $11,000, respectively. Included in rent expense
for the years ended February 28, 2002 and 2001 is approximately $18,000 and
$5,000, respectively, and for the three months ended May 31, 2002 (unaudited)
and 2001 (unaudited) is approximately $6,000 and $4,000, respectively, of
amounts paid to an unrelated party on a month-to-month lease.

                                      F-17

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS



ITEM 24.    OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

      The following sets forth the estimated expenses payable in connection with
the preparation and filing of this Registration:

            Securities and Exchange Commission
            Registration Fee ...........................     $     72.00
            Printing and Engraving Expenses..............      10,000.00
            Accounting Fees and Expenses.................      78,928.00
            Legal Fees and Expenses......................      75,000.00
            Blue Sky Fees and Expenses...................       5,000.00
            Transfer Agent's and Registrar's Fees and
            Expenses.....................................       1,000.00
                                                             -----------
                    Total................................    $170,000.00


ITEM 25.    INDEMNIFICATION OF DIRECTORS AND OFFICERS.

      iNLiTE is required by its By-Laws and Certificate of Incorporation to
protect from liability, to the fullest extent permitted by law, each person that
iNLiTE is permitted to protect from liability. iNLiTE's Charter requires it to
protect from liability such parties to the fullest extent permitted by Sections
102(b)(7) and 145 of the Delaware General Corporation Law.

      Section 145 of the Delaware General Corporation Law permits iNLiTE to
protect from liability its directors, officers, employees or agents against
expenses, including attorney's fees, judgments, fines and amounts paid in
settlements actually and reasonably incurred in relation to any action, suit, or
proceeding brought by third parties because they are or were directors,
officers, employees or agents of the corporation. In order to be eligible for
such indemnification, however, the directors, officers, employees or agents of
iNLiTE must have acted in good faith and in a manner they reasonably believed to
be in, or not opposed to, the best interests of iNLiTE. In addition, with
respect to any criminal action or proceeding, the officer, director, employee or
agent must have had no reason to believe that the conduct in question was
unlawful.

      In derivative actions, iNLiTE may only protect from liability its
officers, directors, employees and agents against expenses actually and
reasonably incurred in connection with the defense or settlement of a suit, and
only if they acted in good faith and in a manner they reasonably believed to be
in, or not opposed to, the best interests of the corporation. Indemnification is
not permitted in the event that the director, officer, employee or agent is
actually adjudged liable to iNLiTE unless, and only to the extent that, the
court in which the action was brought so determines.


                                      II-1

      iNLiTE's Certificate of Incorporation permits it to protect from liability
its directors except in the event of: (1) any breach of the director's duty of
loyalty to iNLiTE or its stockholders; (2) any act or failure to act that is not
in good faith or involves intentional misconduct or a knowing violation of the
law; (3) liability arising under Section 174 of the Delaware General Corporation
Law, relating to unlawful stock purchases, redemptions, or payment of dividends;
or (4) any transaction in which the director received an improper personal
benefit.


ITEM 26.    RECENT SALES OF UNREGISTERED SECURITIES.

      The following securities were issued by iNLiTE Computers Incorporated
within the past three years and were not registered under the Securities Act of
1933, as amended (the "Act"). All of these securities are considered to be
restricted securities for the purposes of the Act. All certificates representing
these issued and outstanding restricted securities of the company contain
appropriate text detailing their restricted status and the company has issued
"stop transfer" instructions to its transfer agent for these securities.

      1. On August 9, 2001, we entered into a share exchange with the
stockholder of CopyData Limited, a company formed under the laws of United
Kingdom and Wales ("CopyData"), pursuant to which we issued 7,000,000 shares of
our common stock in exchange for 100 shares of CopyData's capital stock, which
constitutes all of CopyData's issued and outstanding capital stock. All
7,000,000 shares of our common stock contemplated by the exchange have been
issued. Upon the consummation of the share exchange, CopyData became a wholly
owned subsidiary of iNLiTE. The issuance of these shares was exempt from the
registration requirements of the securities act under Regulation S as a
transaction involving an offer and sale made outside of the United States. In
conjunction with the exchange of shares, the then stockholder of iNLiTE gave
448,500 shares to certain employees and consultants. All of the persons who
received shares were non "U.S. persons" as such term is defined in Rule
902(k)(1) of Regulation S. The transfer by the sole stockholder of 448,500
shares to certain employees and consultants was effected pursuant to
Regulation S.
      2. On October 14, 2001, Kevin O'Brien sold 500,000 shares of our common
stock owned by him to Acrobat Ltd. No commissions were paid. The purchaser in
the private offering was a non "U.S. person" as such term is defined in Rule
902(k)(1) of Regulation S. The sale of these shares was exempt from the
registration requirements of the Securities Act as a transaction involving an
offer and sale made outside the United States.

      3. On August 9, 2001 we issued 2,000,000 restricted shares of our common
stock to purchasers in a private offering to persons resulting in gross proceeds
of $250,000. No commissions were paid. All of the purchasers in the private
offering were non "U.S. persons" as such term is defined in Rule 902(k)(1) of
Regulation S. The issuance of these shares was exempt from the registration
requirements of the securities act under Regulation S as a transaction involving
an offer and sale made outside of the United States.


ITEM 27.    EXHIBITS AND SCHEDULES.
     * 2.1 Exchange Agreement dated as of August 9, 2001 between iNLiTE
Computers Incorporated and Kevin O'Brien

     * 3.1 Certificate of Incorporation of iNLiTE Computers Incorporated filed
with the Secretary of State of the State of Delaware on August 7, 2001

     * 3.2   By-laws of iNLiTE Computers Incorporated

     * 4.1 Form of Common Stock Certificate of iNLiTE Computers Incorporated

                                      II-2

     * 4.2 Form of Preferred Stock Certificate of iNLiTE Computers Incorporated

     * 5     Opinion of Piper Rudnick LLP

     * 10.1 Corporate Banking Services - Advice of Borrowing Terms for Inlite
Computers Limited

     * 10.2 Syncline Industrial Properties Limited and Raleigh Court (Discovery
Parle) Limited and Audio Connections Limited, Lease, dated 11th December 1998.

     * 10.3 Counterpart Lease between Eric O'Brien and CopyData, relating to
Unit R17, Raleigh Court, Priestly Way, Crawley, West Sussex, dated May 1, 1997

     * 10.4 Service Level Agreement between CopyData and Gehis Limited, dated
January 4, 2001

     * 10.5 All Assets Debenture given by CopyData in favor of GLE Invoice
Finance Ltd. Regarding CopyData Limited, dated June 18, 2001

     * 10.6 GLE Invoice Finance Ltd. Factoring Agreement, executed June 18, 2001

     * 10.7  Form of Subscription Agreement

     * 21    Subsidiaries of the Company
      23.1  Consent of Mahoney Cohen & Company, CPA, P.C.
- -----------
* previously filed

ITEM 28.    UNDERTAKINGS.

      The undersigned Registrant undertakes:

      (a)(1) To file, during any period in which offers or sales are being made,
a post-effective amendment to this Registration Statement:

            (i)   To include any prospectus required by Section 10(a)(3) of the
                  Securities Act of 1933;

            (ii)  To reflect in the prospectus any facts or events arising after
                  the effective date of the Registration Statement (or the most
                  recent post-effective amendment thereof) which, individually
                  or taken as a whole, represent a fundamental change in the
                  information detailed in the Registration Statement; and

            (iii) To include any significant information with respect to the
                  plan of distribution not previously disclosed in the
                  Registration Statement or any significant change to such
                  information in the Registration Statement.

        (2) That, for the purpose of determining any liability under the
Securities Act of 1933, each post-effective amendment shall be considered to be
a new registration statement


                                      II-3

relating to the securities offered therein, and the offering of the securities
at that time shall be considered to be the initial bona fide offering of the
securities.

        (3) To remove from registration by means of a post-effective amendment
any of the securities being registered which remain unsold at the termination of
the offering.


      (c) "Insofar as indemnification for liabilities arising under the
Securities Act of 1933 (the "Act") may be permitted to directors, officers and
controlling persons of the small business issuer pursuant to the foregoing
provisions, or otherwise, the small business issuer has been advised that in the
opinion of the Securities and Exchange Commission such indemnification is
against public policy as express in the Act and is, therefore, unenforceable.

      (d)(1) For purposes of determining any liability under the Securities Act
of 1933, the information omitted from the form of prospectus filed as part of
this Registration Statement in reliance upon Rule 430A and contained in a form
of prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or
497(h) under the Securities Act shall be deemed to be part of this Registration
Statement as of the time it was declared effective.




                                      II-4

                                   SIGNATURES


      Pursuant to the requirements of the Securities Act of 1933, the Registrant
certifies that it has reasonable grounds to believe that it meets all of the
requirements for filing on Form SB-2 and authorized this Registration Statement
to be signed on its behalf by the undersigned, thereunto duly authorized, in the
City of New York, State of New York, on the 3rd day of October, 2002.


                                       iNLiTE COMPUTERS INCORPORATED


                                       By /s/ Kevin O'Brien
                                          ------------------------------
                                          Kevin O'Brien, President

      Each person whose signature appears below hereby constitutes and appoints
Kevin O'Brien his true and lawful attorney-in-fact and agent, with full power of
substitution and resubstitution, for him and in his name, place and stead, in
any and all capacities, to sign any and all amendments to this Registration
Statement, and to file the same, with exhibits thereto and other documents in
connection therewith, with the Securities and Exchange Commission, hereby
ratifying all that said attorney-in-fact and agent or his substitute or
substitutes, or any of them, may lawfully do or cause to be done by virtue
hereof.

      In accordance with the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.




         SIGNATURE                           TITLE                   DATE
                                                             

/s/ Kevin O'Brien                  Director and President          October 3, 2002
- -----------------------------      (Principal Executive Officer)
Kevin O'Brien

/s/ Eric O'Brien                   Director and Chairman           October 3, 2002
- ------------------------------
Eric O'Brien


/s/ Richard Hands                  Secretary and Treasurer         October 3, 2002
- -----------------------------      (Principal Financial and
Richard Hands                      Accounting Officer)








                                      II-5