UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-K

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

For  the  fiscal  year  ended  January  5,  2005

                                       OR

(  )    TRANSITION  REPORT  PURSUANT  TO  SECTION  13  OR  15(D)
        OF  THE  SECURITIES  EXCHANGE  ACT  OF  1934

For  the  transition  period  from  ______________  to  ________________

                         Commission file number 0-20022

                           POMEROY IT SOLUTIONS, INC.
                           --------------------------
             (Exact name of registrant as specified in its charter)

DELAWARE                                                  31-1227808
- --------                                                  ----------
(State  or  other  jurisdiction  of  incorporation        (I.R.S. Employer
or  organization)                                         Identification  No.)

1020  Petersburg  Road,  Hebron,  Kentucky                41048
- ------------------------------------------                -----
(Address  of  principal  executive  offices)              (Zip  Code)

Registrant's  telephone number, including area code       (859) 586-0600
                                                          --------------

Securities  registered  pursuant  to  Section  12(b)  of  the  Act:

    Title  of  each  class         Name  of  each  exchange on which registered
    ----------------------         --------------------------------------------
           None                                     None

Securities  registered  pursuant  to  Section  12(g)  of  the  Act:

                          Common Stock, Par Value $.01
                          ----------------------------
                                (Title of class)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding  12  months  (or  for such shorter period that the registrant was
required  to  file  such reports), and (2) has been subject to such requirements
for  the  past  90  days.
YES     __X__     NO     _____


Indicate  by  check mark if disclosure of delinquent filers pursuant to Item 405
of  Regulation  S-K  is  not contained herein, and will not be contained, to the
best  of  the  registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in  Part  III  of this Form 10-K or any
amendment  to  this  Form  10-K.  [  ]

Indicate  by  check  mark  whether  the  registrant  is an accelerated filer (as
defined  in  Rule  12b-2  of  the  Act).
YES     __X__     NO     _____


The  aggregate  market  value  of  voting  stock  of  the  Registrant  held  by
non-affiliates  was  approximately  $86.3  million  as  of  July  5,  2004.

The  number  of  shares  of common stock outstanding as of February 28, 2005 was
12,487,464.



                       DOCUMENTS INCORPORATED BY REFERENCE


                    Part  of  Form  10-K  Into  Which  Portions  of  Documents
Document                                                 Are  Incorporated
- --------                                                 -----------------

Definitive  Proxy  Statement  for  the  2005             Part  III
Annual  Meeting  of  Stockholders  to  be
filed  with  the  Securities  and  Exchange
Commission  on  or  before  May  5,  2005.





                           POMEROY IT SOLUTIONS, INC.

                                    FORM 10-K

                           YEAR ENDED JANUARY 5, 2005

                                TABLE OF CONTENTS



PART I                                                                                    Page
                                                                                          ----
                                                                                    
Item 1                             Business                                                  1
Item 2                             Properties                                               12
Item 3                             Legal Proceedings                                        13
Item 4                             Submission of Matters to a Vote of Security Holders      13


PART II
                                   Market for Registrant's Common Equity, Related
                                   Stockholder Matters and Issuer Purchases of Equity
Item 5                             Securities                                               13

Item 6                             Selected Financial Data                                  15
Item 7                             Management's Discussion and Analysis of Financial
                                   Condition and Results of Operations                      18
Item 7A                            Quantitative and Qualitative Disclosures About Market
                                   Risk                                                     24
Item 8                             Financial Statements and Supplementary Data              24
Item 9                             Changes in and Disagreements With Accountants
                                   on Accounting and Financial Disclosure                   25
Item 9A                            Controls and Procedures                                  25
Item 9B                            Other Information                                        25

PART III
Item 10                            Directors and Executive Officers of the Registrant       26
Item 11                            Executive Compensation                                   26
Item 12                            Security Ownership of Certain Beneficial Owners
                                   and Management and Related Stockholder Matters           26
Item 13                            Certain Relationships and Related Transactions           26
Item 14                            Principal Accountant Fees and Services                   26

PART IV
Item 15                            Exhibits, Financial Statement Schedules                  26

SIGNATURES                         Chief Executive Officer, President, Chief Financial      35
                                   Officer and Chief Accounting Officer

                                   Directors                                                35


Reports of Independent Registered
Public Accounting Firms                                                                    F-1

Financial Statements                                                                       F-3




         SPECIAL CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS
         --------------------------------------------------------------

Certain  of  the  matters discussed under the captions "Business", "Properties",
"Legal Proceedings", "Market for Registrant's Common Equity, Related Stockholder
Matters and Issuer Purchases of Equity Securities" and  "Management's Discussion
and  Analysis  of  Financial Condition and Results of Operations" may constitute
forward-looking  statements  for  purposes of the Securities Act of 1933 and the
Securities  Exchange  Act of 1934, as amended, and as such may involve known and
unknown  risks,  uncertainties  and  other  factors  which  may cause the actual
results,  performance  or achievements of the Company to be materially different
from  future  results,  performance or achievements expressed or implied by such
forward-looking  statements.  Important  factors  that  could  cause  the actual
results,  performance  or  achievements of the Company to differ materially from
the  Company's  expectations  are  disclosed  in  this document and in documents
incorporated  herein  by  reference,  including,  without  limitation,  those
statements  made  in  conjunction  with  the  forward-looking  statements  under
"Business",  "Properties",  "Legal Proceedings", "Market for Registrant's Common
Equity,  Related  Stockholder Matters and Issuer Purchases of Equity Securities"
and  "Management's Discussion and Analysis of Financial Condition and Results of
Operations"  and  the  factors  discussed  under  "Business  -  Certain Business
Factors".  All  written  or  oral forward-looking statements attributable to the
Company  are  expressly  qualified  in  their  entirety  by  such  factors.


                                     PART I

ITEM  1.  BUSINESS

COMPANY  OVERVIEW

Pomeroy  IT  Solutions,  Inc.  is  a  national  IT  solutions  provider  with  a
comprehensive  portfolio  of  consulting, infrastructure and lifecycle services.
Our  mission  is  to  provide  customers  with increased efficiencies, decreased
costs,  and  the  ability  to  maximize  their  existing  IT investments. We are
committed  to  our  customers,  our  employees  and  our shareholders and aim to
consistently  meet  and  exceed  their  expectations.

Pomeroy  was founded in 1981 and organized as a Delaware corporation in February
1992.  Since  then,  Pomeroy  IT  Solutions,  Inc.,  collectively  with  its
subsidiaries,  ("Pomeroy"  or  the "Company") has strategically acquired several
companies  to  strengthen the core services offerings the Company delivers. Some
of  these acquisitions include Ballantyne Consulting Group in Charlotte, NC; and
Micrologic  Business  Solutions  in  Kansas City, MO. Most recently, the Company
made  the  largest  acquisition  in  its  history, that of Alternative Resources
Corporation  (ARC)  in  Barrington, IL. The combined service capabilities of ARC
and  Pomeroy  IT  Solutions  has  strengthened  our  ability  to  provide:

     -    Full  Life  Cycle  Services  from  technology  acquisition  to  end of
          life  solutions.  These  solutions  embrace  both  ISO  9001-2000  and
          Information Technology Infrastructure Library ("ITIL") methodologies.
     -    Consulting  expertise  covering  Enterprise  Resource  Planning
          ("ERP"),  Customer  Relationship  Management  ("CRM"),  Application
          Development, Security and Data Warehousing solutions.
     -    Network  Infrastructure  Solutions  with  specialization  in  IP
          Communications, Storage, UNIX, Wireless and Software Solutions.
     -    A  robust  Service  Desk  offering  that  can  be co-sourced, off-site
          or blended to meet customer help desk needs.

Our  Employees
- --------------
Pomeroy  employs  over  3,500  people,  including  approximately 2,000 technical
personnel  located throughout the country. Pomeroy is committed to continuing to
build  its  areas of expertise and offerings through continual hiring, training,
and  strategic  acquisitions  of  companies  that  bring  new  skill  sets  and
experience.  Collectively,  the  Company  holds  thousands of certifications and
specializations, including some of the highest recognitions in the industry such
as  CCIE,  HP  Master SAN, CISSP, VPN Security, Wireless LAN, IP Communications,
PhD,  ITIL  Practitioner,  ITIL  Master  and  PMP.

Our  Solution-Focused  Company
- ------------------------------
Pomeroy  seeks  to understand the strategic goals of customers' organizations as
well  as  the  specific  challenges  faced  by  IT  executives.  Through  this
collaborative  approach, the Company's sales and technical teams can combine the
right people, partners, technologies and methodologies to deliver solutions that
meet  those  goals  and  challenges. The Company takes advantage of its low-cost
business  model  and  scalability  to  deliver  the  most  economical,  flexible
solutions  to  its  customers. Ultimately, this allows our customers to reinvest
savings  into  their  organizations.


                                        1

Our  Markets
- ------------
Pomeroy's  target  markets  include  governmental  agencies,  educational
institutions,  Fortune  1000  and  small  and medium business ("SMB") customers.
These  customers  fall into government and education, financial services, health
care  and  other sectors.  Pomeroy's customers are located throughout the United
States  with  an  emphasis  in  the  Southeast  and  Midwest  regions.


Our  Growth  Strategy
- ---------------------
Pomeroy's  growth  strategy  is  to  gain  share in existing markets, expand its
geographical  coverage,  and  increase  the  breadth  and  depth  of its service
offerings  while  continuing its strategic model.  In addition, Pomeroy's growth
strategy  includes taking advantage of the expansion in scale and scope that the
ARC  integration  provides.  The  key  impacts  of  the acquisition are expanded
service  offerings, client base and geographies.  Pomeroy will continue to focus
on higher margin services, continued operating expense control and maintaining a
strong  balance  sheet.  Pomeroy  believes by following this growth strategy, it
will be able to improve its earnings performance in the future.  The Company has
experienced  and  expects continued pricing pressure in its products segment due
to  industry  consolidation and the efforts of manufacturers to sell directly to
Pomeroy's  customers.  In addition, the general weakness in the U.S. economy has
impacted Pomeroy's business.   Any pricing pressures, reduced margins or loss of
market share resulting from the Company's inability to compete effectively could
have  a  material  adverse  effect  on  the  Company's  operations and financial
results.

Our  Dedicated  Delivery  Organization
- --------------------------------------

In  2004,  the  Company  invested  in various initiatives to greatly enhance its
service  delivery  capabilities.  These  initiatives  have  enabled  improved
utilization  of  our  3000+  technical  resource  base  ensuring  that the right
technician  is  identified  and available to meet the customer's needs.  Pomeroy
leverages  proven methodologies and industry best practices to ensure consistent
and  repeatable  service  delivery  regardless  of  geography.

Our  Segments
- -------------
The Company operates in three industry segments: products, services and leasing.
See  Note 21 of Notes to Consolidated Financial Statements for a presentation of
segment  financial  information.  Pomeroy's products segment is comprised of the
sale  of  a broad range of IT products that include desktop computing equipment,
servers,  infrastructure  devices  and peripherals.  Pomeroy's services business
entails  providing  IT  services  which  support  such  computer  products.  The
services segment can be classified into three components: enterprise consulting,
infrastructure  solutions  and  lifecycle  services.  The  Company  also  offers
leasing  solutions  to  its  customers  via an agency agreement with a financial
institution  located  in  Cincinnati.

Our  Information
- ----------------
We  make  available free of charge on our web site at www.pomeroy.com our Annual
                                                      ---------------
Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K
and all amendments to those reports as soon as reasonably practicable after such
material  is  electronically  filed  with the Securities and Exchange Commission
(the "SEC"). We also make available on our web site other reports filed with the
SEC  under  the  Securities Exchange Act of 1934, including our proxy statements
and  reports filed by officers and directors under Section 16(a) of that Act. We
do  not intend for information contained in our web site to be part of this Form
10-K  or  any  other  report  that  we  file  with  the  SEC.

PRODUCTS  SEGMENT

The  Company's  products segment is comprised of the sale of a broad range of IT
products  that  include  desktop  computing  equipment,  servers, infrastructure
devices  and  peripherals.

Our  Partners
- -------------
Out  of the extensive list of technology brands we provide, Pomeroy has selected
an  exclusive group of leading manufacturers with which to develop comprehensive
alliance  agreements. These alliances underscore our commitment to providing our
customers  with the most sought-after technologies. Pomeroy engages our alliance
partners at the highest levels in order to meet our customer needs in accordance
to  our  standards  of  excellence.
The  Pomeroy  Marketing  Alliance  Program  goals  are:


                                        2

     -    To  build  strong  on-going  business  relationships  with  a  select
          group of vendors and manufacturers
     -    To  maintain  extensive  sales  of,  and  technical  readiness  on,
          alliance product and solution sets
     -    To  bring  the  advantages  of  strong  industry relationships to bear
          on individual customer projects for the benefit of the customer

The following are manufacturers included within our Marketing Alliance Program.

          3Com
          Altiris
          APC  (American  Power  Conversion)
          Brother
          Cables  to  Go
          Cisco  Systems
          Commvault
          Computer  Associates
          EMC
          Epson
          Hewlett  Packard  -  Compaq
          Hitachi
          IBM
          Kingston  Technology
          Lexmark
          Macromedia
          Microsoft
          Nec/Mitsubishi
          Nortel
          Okidata
          Qlogic
          Sony
          Storagetek
          Sun
          Surfontrol
          Symantec
          Viewsonic

Pomeroy  believes  that its relationship with such vendors enables it to offer a
wide  range  of  products  to  meet the diverse requirements of its customers as
opposed  to  original  equipment  manufacturers  ("OEMs"), which offer a limited
range  of  products.   Additionally,  Pomeroy's  ability to bundle products with
services  enables  its  customers  to  obtain  the  flexibility,  expertise, and
conveniences  of multiple vendors from a single source provider of IT solutions.

The  information technology needs of its customers are serviced by Pomeroy's ISO
9001:2000  registered  distribution  and  integration  center located in Hebron,
Kentucky.  This  facility  is  approximately 161,000 square feet and distributes
and integrates products and technologies sold by the Company as well as products
supplied  by  its  customers.  Pomeroy  also  operates a service depot operation
within  this  centralized  facility.

Purchasing  products  and/or  services  from Pomeroy assures that highly skilled
professionals  who  adhere  to  world-class  quality  standards  manage  the  IT
initiatives  of  its  customers.  Since  1997, Pomeroy's Distribution Center has
been registered to the International Organization of Standardization ("ISO") ISO
9001:2000  Quality  Standard.  The ISO Quality Standard has been accepted by the
U.S.  and  over eighty other countries around the world as the basis for a world
class  Quality Management System ("QMS").  Pomeroy's QMS specifies the policies,
procedures  and processes necessary to satisfy customer requirements and ensures
those  processes are appropriately managed, controlled and continually improved.
As  a result of Pomeroy's ISO 9001:2000 registration, Pomeroy's customers can be
assured that Pomeroy's QMS meets international standards.  Documented procedures
and  records  that  demonstrate  its  commitment  to  the  very  highest quality
standards  back  up  the  Company's  ISO  registration.

Pomeroy  is  committed to becoming the supplier of choice for all its customers'
IT  solution  needs  by continuous process improvements designed to optimize its
operational  effectiveness  without  adding  undue  costs  to  the  model.


                                        3

Part  of  its improvement process is an extensive corrective action and internal
audit  program  that  not  only  identifies  and  solves quality issues but also
prevents  their  recurrence.


The  Company believes that its distribution and integration center is adequately
designed  to  support  its  customers'  business  and  technology  needs for the
foreseeable  future.  Pomeroy's  distribution  and  integration  center utilizes
state-of-the-art  warehouse  management and enterprise resource planning ("ERP")
systems  in  order to stock, pick and update the status and location of physical
and  perpetual  inventory. The radio-frequency based warehouse management system
controls  and  manages the flow of physical inventory from the earliest point of
demand  generation,  purchase  order  creation,  to the final step in the supply
chain  process,  shipping to meet its customers' delivery and integration needs.

The  warehouse  management  system  controls  re-order  points  and  directs its
fulfillment  needs  to the product source who can deliver at the lowest possible
capital  cost  while  maintaining  the  speed  to  market  required by Pomeroy's
customers.  The  warehouse management system tracks the inventory in a real time
mode,  updating  Pomeroy's ERP system, which then in turn updates its customers'
specific  technology  driven  supply chain management systems.  The intelligence
inherent  with  the  system  is  flexible,  allowing customization to almost any
specific  communication  standard  required  by Pomeroy's diverse customer base.
Essentially,  Pomeroy  has  the ability to link its ERP and warehouse management
systems  to its customers' supply chain management ("SCM") systems. As a result,
the  Company  has  been  able  to  provide  its  customers with product shipping
information  as  well  as  the  ability  to  efficiently  process  orders  while
safeguarding  its  inventory.

Significant  product  supply  shortages  have resulted from time to time because
manufacturers  have  been  unable  to  produce  sufficient quantities of certain
products  to  meet  demand.   As  in the past, the Company expects to experience
some  difficulty  in  obtaining  an  adequate  supply of products from its major
vendors.  Historically, this has resulted, and may continue to result, in delays
in completing sales. These delays have not had, and are not anticipated to have,
a  material adverse effect on the Company's results of operations.  However, the
failure  to  obtain adequate product supply could have a material adverse effect
on  the  Company's  operations  and  financial  results.

For  fiscal years 2004, 2003 and 2002, sales of computer hardware, software, and
related  products  were  approximately $545.0 million, $470.3 million and $568.2
million,  respectively, and accounted for approximately 73.4%, 78.6%, and 80.9%,
respectively,  of  the  consolidated  net  sales and revenues of Pomeroy in such
years.

SERVICES  SEGMENT
As  a  national  service  solution  provider,  Pomeroy  offers  three  groups of
services:  enterprise  consulting,  infrastructure  solutions,  and  lifecycle
services.


Enterprise  Consulting
- ----------------------
By  combining  the  right  people,  strategy  and  technologies,  Pomeroy  helps
companies  increase  efficiencies  and  decrease  costs.

The  enterprise  consulting  group  offerings  consist  of:

     Application  Development  -  Pomeroy  has developers who assist in creating
     ------------------------
     custom applications to meet customers' unique business needs.

     Business  Process  Re-engineering  - Dedicated to helping customers improve
     ---------------------------------
     the  bottom  line,  Pomeroy  has  consultants  who  help  with  process
     improvement and collaborative logistics.

     ERP  Solutions  - Experienced in Enterprise Resource Planning Solutions,
               --------------
     Pomeroy  is  a  natural  choice  if customers are considering Oracle or SAP
     applications.

     CRM  Solutions  - Understanding  a  customer's  experience across all touch
     --------------
     points  of  its  organization  is  key to customer satisfaction. Pomeroy is
     experienced  in  helping  companies  define  and  implement  the  right CRM
     solution for their business.

     E-Business  -  Pomeroy  can help customers create  a web site or extend its
     ----------
     business processes to the web.


                                        4

     Business  Intelligence  -  Pomeroy  provides  customers with the ability to
     ----------------------
     access  and  analyze  mission-critical  information  on  demand  and  in
     real-time.  This  is  becoming  increasingly  more  important  with  market
     competition and required reporting procedures for certain industries.

     Outsourcing  -  Pomeroy  has  IT  personnel  available  to  supplement  its
     -----------
     customers'  staffs,  freeing  up  a  customers'  financial  resources  and
     time to concentrate on its core business.


Infrastructure  Solutions
- -------------------------
Pomeroy  has  experienced  certified engineers to assist the customer with their
infrastructure  needs  from  architecture  to  implementation.

The  infrastructure  solutions  group  offerings  consist  of:

     High  Performance  File Servers - Pomeroy has the experience and ability to
     -------------------------------
     implement  and  support  mid-range  servers  including  clustering  and
     server consolidation.

     Voice,  Video,  Data  &  Network  Integration - Pomeroy enables businesses,
     ---------------------------------------------
     especially  call  centers,  to  increase  productivity,  save costs through
     management  of  one  data  source,  and increase customer satisfaction with
     integration  of data, voice and video on a single IP based network. Pomeroy
     also  architects  and  installs  wireless network connections throughout or
     between buildings to provide more flexibility and productivity.

     Storage  Strategies - Pomeroy understands the impact enterprise storage can
     -------------------
     have  on  a  company's  infrastructure  and  applications.  Pomeroy  has  a
     team  of storage architects and engineers across best of breed technologies
     to help its customers select the best option for their environments.

     Security  Solutions  -  Pomeroy's  Security  Solution consists of a layered
     -------------------
     approach,  offering  products  and  services  that  when  combined create a
     comprehensive  security  program. Business Continuity and Disaster Recovery
     Planning are two of those six layers.

     Thin Client - Pomeroy provides solutions and services for secure deployment
     -----------
     of  server-based  applications  via  a  web  browser.  These  solutions are
     low  in  cost  compared  to  traditional  desktop  computers  and provide a
     centralized area for data backup and application upgrades.

     Managed  Services  -  Pomeroy  can  be  the  single source provider for its
     -----------------
     customers'  electronic  interaction  and  commerce  needs. Services offered
     include WAN Monitoring, Hosted Applications, and Remote LAN Monitoring.

     Cabling  Solutions  - Pomeroy's Cabling Division is equipped to support all
     ------------------
     aspects  of  its  customers'  communication  cable  system such as move/add
     change  support  for  cabling,  telephones  and  PCs. We are experienced to
     support  all  communication  media  types including shielded and unshielded
     copper cable, coaxial cable and fiber optic cable.


Lifecycle  Services
- -------------------
Pomeroy  has  a  long  history  of proven performance with technology refreshes,
roll-outs,  and  desktop  services.

The  lifecycle  services  group  offers the following comprehensive portfolio of
services:
     Strategic  Sourcing  -  Pomeroy's  experienced strategic sourcing group can
     -------------------
     assist  its  customers  with  platform  selection,  sourcing,  and  order
     management.

     Integration  &  Distribution  Logistics  -  Pomeroy  takes  great  pride in
     ---------------------------------------
     preparing its customers' equipment to the exact specifications needed. We
     have a 170,000 square feet distribution and configuration facility to
     accommodate large rollouts.

     Implementation  Services - Pomeroy understands the importance of a flawless
     ------------------------
     implementation  and  uses  solid  project  management methodology to ensure
     a reduction in project time lines, revisits and costs for our customers.


                                        5

     Technical  Support Services - Pomeroy provides an array of support services
     ---------------------------
     including:  help  desk,  desk  side  support, moves/adds/changes, and asset
     management.  Pomeroy  Extended  Care  enables  customers  to  have extended
     warranties  that  are  more  customizable and less expensive than what they
     would receive from the manufacturer.

     DoD  Drive Wiping Services - Pomeroy offers a DoD Drive Wiping service as a
     --------------------------
     part  of  our  Brokerage/End-of-Life  offering.  A  DoD  (Department  of
     Defense)  wipe  is  a method of drive clearing and sanitization to the same
     standard  (DoD  5220.22-M)  which  is  used by the US Department of Defense
     (DoD),  US Department of Energy (DoE), the US Nuclear Regulatory Commission
     (NRC),  the US Central Intelligence Agency (CIA), and the National Security
     Administration (NSA).

     In  a  typical  DoD  wipe  (3  pass over-wipe with random binary patterns),
     all  addressable hard drive locations are overwritten with a character, its
     complement,  and  then a random character and verify. The process repeats 3
     times,  thus  guaranteeing that no data can be recovered by either a member
     of the public or by a commercial enterprise.

     By  using  this  type  of  wipe,  our  customers  can be confident that any
     protected information contained on a drive will be made irretrievable.

     Technology  Disposition  -  Pomeroy  provides  customers  with  a  range of
     -----------------------
     solutions for disposition of equipment. These solutions include
     redeployment to another department within their companies, brokering the
     equipment, donating the equipment or disposing of the equipment in
     compliance with applicable EPA regulations.


Our  Technical  Team
- --------------------
Pomeroy's  technical  personnel  maintain  some  of  the  highest  credentials.
Maintaining  a  knowledgeable  and  resourceful technical staff is an ideal that
Pomeroy  cultivates  through  career development programs that promote education
and  skills  training.  These  certifications  include:

CISCO:  CCIE,  CCNA,  CCNP,  CCDP, CCDA, CCSP, INFOSEC Professional including IP
Communications,  Wireless  LAN,  and  VPN  Security  Specializations
NOVELL:  CNE,  MCNE,  CNA,  and  Certified  GroupWise  Engineer
MICROSOFT:  MCP,  MCSA,  MCSA  Security  Specialization,  MCSE  Messaging
Specialization,  MCSE,  MCSE+1,  MCDBA  and  CRM  Professional
IBM:  xSeries  Certified  System  Engineer, IBM Technical Specialist RS 6000 SP,
IBM  Advanced  Technical  Expert  RS  6000,  WebSphere  System  Expert
HEWLETT  PACKARD:  HP  Certified  Professionals  (NT,  NetWare,  Alpha/Unix, and
StorageWorks),  HP  Accredited  Integration  Specialist  and  Master  Accredited
Systems  Engineers  -  SAN  Architect
COMPUTER  ASSOCIATES:  CUE
NORTEL:  Networks  Specialist,  Nortel Networks Certified Support Expert, Nortel
Certified  Design  Expert
LOTUS:  Notes  Professional
COMPTIA:  A+  Certified  Technicians,  Network+,  IT  Project+, Linux+, Server+,
i-Net+  and  Security+
SUN:  Storage  Engineers,  Solaris  System  and  Network  Administrator
(ISC)2  Certified  Information  Systems  Security  Professional  (CISSP)
ORACLE:  Oracle  Certified  Professional  (OCP)
EMC:  Master  Operator  and  Builder
ALTIRIS:  Certified  Practitioner
ISACA:  Certified  Information  Systems  Auditor  (CISA), Certified Information
Security  Manager  (CISM)
CITRIX: Certified Enterprise Administrator (CCEA), Certified Administrator (CCA)
F5  NETWORKS:  Product  Specialist
HELP  DESK  INSTITUTE:  Helpdesk  Manager  and  Helpdesk  Analyst
QLOGIC:  SAN  Solution  Certified
PMI:  Project  Management  Professional  (PMP)
SYMANTEC:  Certified  System  Engineer,  Certified  Security  Practitioner
VMWARE:  VMware  Certified  Professional


                                        6

Pomeroy  has  entered into dealer agreements with substantially all of its major
vendors/manufacturers.  These  agreements  are  typically  subject  to  periodic
renewal  and  to  termination  on  short notice. Substantially all of  Pomeroy's
dealer  agreements  may  be terminated by the vendor without cause upon 30 to 90
days  advance  notice,  or  immediately upon the occurrence of certain events. A
vendor could also terminate an authorized dealer agreement for reasons unrelated
to  Pomeroy's  performance.  Although  Pomeroy  has  never  lost  a  major
vendor/manufacturer, the loss of such a vendor/product line or the deterioration
of  Pomeroy's relationship with such a vendor/manufacturer would have a material
adverse  effect  on  Pomeroy.

Pomeroy's  revenues  from  its  service  and support activities have grown, as a
percentage  of  its  consolidated  net sales and revenues, over the last several
years.  For  fiscal years 2004, 2003 and 2002, revenues from service and support
activities were approximately $197.2 million, $127.9 million and $131.3 million,
respectively,  and  accounted  for  approximately  26.6%,  21.4%  and  18.7%,
respectively,  of  the  consolidated  net  sales and revenues of Pomeroy in such
years.

LEASING  SEGMENT
Pomeroy  helps  customers  from  strategy  to  procurement.  Pomeroy  provides
assistance  with  determining  the  best method to finance projects based on the
customer's  objectives.  Pomeroy  offers a variety of options including standard
leasing  via  an  agency  agreement  with  a  financial  institution  located in
Cincinnati.

For  fiscal  years 2004, 2003 and 2002, leasing revenues were approximately $0.1
million,  $0.2  million  and  $3.3  million,  respectively,  and  accounted  for
approximately 0.02%, 0.03% and 0.5%, respectively, of the consolidated net sales
and  revenues  of  Pomeroy.

BUSINESS  STRATEGY
Pomeroy's  strategy  for  building shareholder value is to provide comprehensive
solutions to improve the productivity of its customers' IT systems thus reducing
their  overall  IT  costs. Key elements of the Company's strategy are: (1) to be
the  low cost provider of the complete solutions which are developed, integrated
and  managed  for its customers, (2) to expand service offerings particularly in
the  higher  end services and networking areas, (3) to expand offerings and grow
the  customer  base  through  strategic  acquisitions,  and  (4) to maintain and
enhance  technical expertise by hiring and training highly qualified technicians
and  systems  engineers.

Pomeroy's sales are generated primarily by its 259 person direct sales and sales
support  personnel.   Pomeroy's  business  strategy  is to provide its customers
with  a  comprehensive  portfolio  of  product and service offerings, including,
enterprise  consulting services, complete infrastructure solutions and lifecycle
services.  The  Company believes that its ability to combine competitive pricing
of  computer  hardware,  software and related products with comprehensive higher
margin  services  allows  it  to  compete  effectively  against  a  variety  of
competitors,  including  independent dealers, superstores, mail order and direct
sales  by  manufacturers.  With  many  businesses seeking assistance to optimize
their  information  technology  investments,  Pomeroy  is using its resources to
assist customers in their decision-making, project implementation and management
of  IT  capital.

Most  microcomputer  products  are  sold pursuant to purchase orders. For larger
procurements, the Company may enter into written contracts with customers. These
contracts  typically  establish  prices  for  certain equipment and services and
require short delivery dates for equipment and services ordered by the customer.
These  contracts  do not require the customer to purchase microcomputer products
or services exclusively from Pomeroy and may be terminated without cause upon 30
to  90  days  notice.  Most  contracts are for a term of 12 to 24 months and, in
order  to  be  renewed,  may  require submission of a new bid in response to the
customer's  request  for  proposal.  As of January 5, 2005, the Company has been
awarded  contracts  it  estimates  will  result in an aggregate of approximately
$153.7  million  of net sales and revenues after January 5, 2005. $108.4 million
in  net  sales and revenues were generated in 2004 from these contracts.  Of the
aggregate  total, the Company estimates that approximately $110.2 million of net
sales  and  revenues  will  be  generated  in fiscal 2005.  By comparison, as of
January  5, 2004, the Company had been awarded contracts that it estimated would
result in an aggregate of approximately $106.0 million of net sales and revenues
after  January  5,  2004.  Of  this  amount,  the  Company estimated that $102.1
million  of  net  sales and revenues would be generated during fiscal 2004.  The
estimates  of  management  could  be  materially less than stated as a result of
factors  which  would cause one or more of these customers to order less product
or  services  than  is  anticipated.  Such  factors include the customer finding
another supplier for the desired products at a lower price or on better terms, a
change  in  internal  business  needs  of  the  customer causing the customer to
require  less  or  different  products  and  services,  or  the  occurrence of a
significant  change  in technology or other industry conditions which alters the
customer's  needs  or  timing  of  purchases.


                                        7

Pomeroy has also established relationships with industry leaders relating to its
services  segment  including  the  authorization  to  perform  warranty  and
non-warranty  repair work for several vendors.  In some cases, the authorization
of  Pomeroy to continue performing warranty work for a particular manufacturer's
products  is  dependent upon the performance of Pomeroy under a dealer agreement
with  that  manufacturer.

Pomeroy provides its services to its customers on a time-and-materials basis and
pursuant  to  written  contracts or purchase orders.  Either party can generally
terminate  these  service  arrangements  with  limited  or  no  advance  notice.
Pomeroy  also  provides  some of its services under fixed-price contracts rather
than  contracts billed on a time-and-materials basis.  Fixed-price contracts are
used  when  Pomeroy  believes  it can clearly define the scope of services to be
provided  and  the  cost  of  providing  those  services.


COMPETITION

The  microcomputer  products  and  services  market  is  highly  competitive.
Distribution  has  evolved  from manufacturers selling directly to customers, to
manufacturers  selling  to  aggregators (wholesalers), resellers and value-added
resellers.  Competition,  in particular the pressure on pricing, has resulted in
industry  consolidation.  In  the  future,  Pomeroy  may  face  fewer but larger
competitors  as  a consequence of such consolidation. These competitors may have
access  to  greater financial resources than Pomeroy.  In response to continuing
competitive  pressures,  including  specific  price  pressure  from  the  direct
telemarketing,  internet and mail order distribution channels, the microcomputer
distribution  channel  is  currently  undergoing  segmentation  into value-added
resellers  who  emphasize advanced systems together with service and support for
business  networks,  as  compared  to  computer  "superstores," who offer retail
purchasers  a  relatively  low  cost,  low  service  alternative and direct-mail
suppliers  which offer low cost and limited service. Certain direct response and
internet-based  fulfillment  organizations have expanded their marketing efforts
to  target  segments of the Company's customer base, which could have a material
adverse  impact on Pomeroy's operations and financial results. While price is an
important  competitive  factor  in Pomeroy's business, Pomeroy believes that its
sales  are  principally  dependent  upon  its  ability  to provide comprehensive
customer  support  services.  Pomeroy's principal competitive strengths include:
(i)  quality  assurance;  (ii)  service  and technical expertise, reputation and
experience;  (iii)  competitive  pricing  of  products  through  alternative
distribution sources; (iv) prompt delivery of products to customers; (v) various
financing alternatives; and (vi) its ability to provide prompt responsiveness to
customers  services  needs  and  to  build  performance guarantees into services
contracts.

Pomeroy competes for product sales directly with local and national distributors
and  resellers.  In  addition, Pomeroy competes with microcomputer manufacturers
that  sell  product  through  their  own direct sales forces to end users and to
distributors.  Although  Pomeroy  believes  its  prices  and  delivery terms are
competitive, certain competitors offer more aggressive hardware pricing to their
customers.

Pomeroy's  services  solutions segment competes, directly and indirectly, with a
variety  of  national  and  regional  service  providers,  including  services
organizations  of  established  computer  product  manufacturers,  value-added
resellers,  systems  integrators,  internal  corporate  management  information
systems  and  consulting firms.  Pomeroy believes that the principal competitive
factors  for  information  technology  services include technical expertise, the
availability  of  skilled  technical  personnel,  breadth  of service offerings,
reputation,  financial  stability  and  price.  To  be competitive, Pomeroy must
respond  promptly  and  effectively  to  the challenges of technological change,
evolving standards and its competitors' innovations by continuing to enhance its
service  offerings  and  expand  sales channels.  Any pricing pressures, reduced
margins  or  loss  of  market  share resulting from Pomeroy's failure to compete
effectively  could  have  a  material adverse effect on Pomeroy's operations and
financial  results.

Pomeroy  believes  its  services  solutions  segment  competes  successfully  by
providing  a  comprehensive  solution  portfolio  for its customers' information
technology  asset  management  and  networking services needs.  Pomeroy delivers
cost-effective,  flexible,  consistent,  reliable and comprehensive solutions to
meet  customers'  information  technology  infrastructure  service requirements.
Pomeroy also believes that it distinguishes itself on the basis of its technical
expertise,  competitive  pricing  and  its  ability to understand its customers'
needs.

CERTAIN  BUSINESS  FACTORS

The  following  business  factors,  among others, are likely to affect Pomeroy's
operations  and  financial  results  and  should  be  considered  in  evaluating
Pomeroy's  outlook.


                                        8

Growth  and  Future  Acquisitions
- ---------------------------------
In the past, Pomeroy has grown both internally and through acquisitions.  During
fiscal  2004,  Pomeroy experienced growth in its products and services segments.
Pomeroy  continues to focus on customer satisfaction as well as execution of its
market  development  and  penetration  strategies.  Additionally,  Pomeroy  is
beginning  to recognize synergies and strategic benefits from the integration of
Alternative  Resources  Corporation  ("ARC").  Pomeroy's business strategy is to
continue  to  grow  both  internally  and  through acquisitions. There can be no
assurance  that,  in  the  future,  Pomeroy  will be successful in repeating the
growth  experienced  in  prior  years. Pomeroy expects future growth will result
from  acquisitions  in  addition  to  organic  growth.  In  fiscal 2004, Pomeroy
completed  one  acquisition  and continues to evaluate expansion and acquisition
opportunities  that  would  complement  its  ongoing  operations.  As  part  of
Pomeroy's  growth  strategy,  it  plans  to  continue  to  make  investments  in
complementary  companies,  assets  and  technologies,  although  there can be no
assurance  that  Pomeroy  will be able to identify, acquire or profitably manage
additional  companies  or  successfully integrate such additional companies into
Pomeroy  without substantial costs, delays or other problems. In addition, there
can  be no assurance that companies acquired in the future will be profitable at
the  time  of  their  acquisition  or  will achieve levels of profitability that
justify  the  investment  therein.  Acquisitions may involve a number of special
risks,  including,  but  not limited to, adverse short-term effects on Pomeroy's
reported  operating  results,  disrupting  ongoing  business  and  distracting
management  and  employees,  incurring  debt  to finance acquisitions or issuing
equity  securities  which could be dilutive to existing stockholders, dependence
on  retaining,  hiring  and  training  key  personnel,  incurring  unanticipated
problems  or  legal  liabilities and amortization of acquired intangible assets.
Some  or  all  of  these  special  risks could have a material adverse effect on
Pomeroy's  operations  and  financial  results.

Vendor  Receivables
- -------------------
Any  change  in  the  level of vendor rebates or manufacturer market development
funds  offered  by manufacturers that results in the reduction or elimination of
rebates  or  manufacturer market development funds currently received by Pomeroy
could  have  a  material  adverse  effect  on Pomeroy's operations and financial
results.  In  particular,  a  reduction  or  elimination  of  rebates related to
government and educational customers could adversely affect Pomeroy's ability to
serve  those  customers  profitably.  In  addition,  there  are  specific risks,
discussed below, related to the individual components of vendor receivables that
include  vendor  rebates,  manufacturer  market  development  funds and warranty
receivables.  During  fiscal  year  2002,  the  Company  recorded a $3.3 million
allowance,  related  to  the  collectibility  of vendor receivables resulting in
$2.1  million  reduction  in  net  income.   The determination of an appropriate
allowance was based on the deterioration in the aging of the vendor receivables,
the expected resolution of the disallowed claims (see primary reasons for vendor
rebate  claims  being  disallowed  in  "Vendor  Rebates"  below) and the general
posture  of  the  OEMs  regarding  resolution.

     Vendor  Rebates
     ---------------
     The  most  significant  component  of  vendor  receivables  is  vendor
     rebates.  Vendor  rebate  programs  are  developed by OEMs allowing them to
     modify  product  pricing  on  a case-by-case basis (generally determined by
     individual  customers)  to  maintain  their  competitive  edge  on specific
     transactions.  Pomeroy contacts the OEM to request a rebate, for a specific
     transaction,  and  if  approved,  the  OEM provides Pomeroy with a document
     authorizing  a rebate to be paid to Pomeroy at a later date when a claim is
     filed. If the business is won, Pomeroy records the sale and the cost of the
     sale  is reduced by the amount of the rebate, which is recorded as a vendor
     receivable.  Rebate  programs  involve  a  complex  set of rules varying by
     manufacturer. As a result of the rules and complexity of applying the rules
     to  each  item  sold,  claims  are  often  rejected  and  require  multiple
     submissions  before  credit  is  given  resulting in longer aging of vendor
     receivables than other types of receivables. In addition, sometimes a claim
     is  rejected  altogether and no credit is given. Primary reasons for claims
     being  disallowed  and  corresponding re-files include serial number issues
     (missing,  incomplete, transposed, data base match-up discrepancies, etc.),
     pricing issues (dispute in calculation of rebate amounts) and other missing
     or  incomplete  documentation  (bid  letters,  customer  information, etc.)
     Pomeroy has made substantial process and system enhancements geared towards
     minimizing  refiling  rebate claims, but there is no assurance that Pomeroy
     will  be  able  to  successfully  claim all of the vendor rebates that were
     passed  along  to  the  customers  in a form of a reduction in sales price.
     Pomeroy has written off vendor receivables in the past and may do so in the
     future.

     Manufacturer Market Development Funds
               ----------------------------------------
     Several  manufacturers  offer  market  development  funds,  cooperative
     advertising  and  other  promotional  programs  to  distribution  channel
     partners.  Pomeroy  utilizes these programs to fund some of its advertising
     and  promotional  programs.  While such programs have been available to the
     Company  in  the  past,  there  is no assurance that these programs will be
     continued.


                                        9

     The  Emerging  Issues  Task  Force  ("EITF") reached a consensus opinion on
     EITF  02-16,  "Accounting  by a Customer (including a reseller) for Certain
     Consideration  Received  from  a  Vendor."  EITF  02-16  requires that cash
     payments,  credits,  or  equity  instruments received as consideration by a
     customer  from  a  vendor  should  be presumed to be a reduction of cost of
     sales  when  recognized by the customer in the income statement. In certain
     situations,  the  presumption  could  be  overcome  and  the  consideration
     recognized  either  as  revenue or a reduction of a specific cost incurred.
     The  consensus  is  applied  prospectively  to new or modified arrangements
     entered into after December 31, 2002.

     The  Company  had  been  participating  in a vendor program that expired in
     November  of 2003. For those programs that were initiated prior to December
     31,  2002,  the  Company  had classified these vendor program payments as a
     reduction  in  selling,  general and administrative expenses. Under any new
     agreements, the Company classifies these vendor program payments under cost
     of sales in accordance with EITF 02-16.

     Warranty  Receivables
     ---------------------
     The  Company  performs  warranty  service  work  on  behalf  of  the OEM on
     customer  product. Any labor cost or replacement parts needed to repair the
     product  is  reimbursable  to  Pomeroy  by  the  OEM.  It  is the Company's
     responsibility  to  file for and collect these claims. The inability of the
     Company  to  properly  track  and document these claims could result in the
     loss of reimbursements.

Management  Information  System
- -------------------------------
Pomeroy  relies  upon  the  accuracy  and  proper  utilization of its management
information  system  to  provide  timely  distribution  services,  manage  its
inventory,  track  vendor  receivables  and  track its financial information. To
manage  its  growth,  Pomeroy  is  continually  evaluating  the  adequacy of its
existing  systems  and  procedures.  Pomeroy  selected  the  Siebel  solution to
provide  a  customer  relationship  management  ("CRM") and Professional Service
Management  system. Pomeroy made this selection and acquired the software in the
third  quarter  of 2002 and deployed the solution in phases throughout 2003.  In
2004,  the  Company  invested  in  software  products and process engineering to
accommodate  greater  revenue  volume  and  enhance efficiencies in many service
areas  including  remote  service  desk,  outsourcing  and  staff  augmentation
offerings.  This  development  is ongoing into 2005. Pomeroy anticipates that it
will  regularly  need  to  make  capital  expenditures to upgrade and modify its
management information system, including software and hardware, as Pomeroy grows
and  the  needs  of  its business change. There can be no assurance that Pomeroy
will  anticipate  all of the demands which expanding operations may place on its
management information system. The occurrence of a significant system failure or
Pomeroy's  failure  to expand or successfully implement its systems could have a
material  adverse  effect  on  Pomeroy's  operations  and  financial  results.

Dependence  on  Technical  Employees
- ------------------------------------
The future success of Pomeroy's services business depends in large part upon the
Company's  ability  to  attract and retain highly skilled technical employees in
competitive  labor  markets. There can be no assurance that Pomeroy will be able
to  attract  and  retain  sufficient numbers of skilled technical employees. The
loss  of  a  significant  number  of  Pomeroy's  existing technical personnel or
difficulty in hiring or retaining technical personnel in the future could have a
material  adverse  effect  on  the  Company's  operations and financial results.

Inventory  Management
- ---------------------
Rapid product improvement and technological change resulting in relatively short
product  life cycles and rapid product obsolescence characterize the information
technology  industry.  While  most  of  the  inventory stocked by Pomeroy is for
specific  customer  orders,  inventory  devaluation or obsolescence could have a
material  adverse  effect on Pomeroy's operations and financial results. Current
industry practice among manufacturers is to provide price protection intended to
reduce  the risk of inventory devaluation, although such policies are subject to
change at any time and there can be no assurance that such price protection will
be available to Pomeroy in the future. In prior fiscal years, many manufacturers
reduced  the  number  of  days  for which they provided price protection. During
fiscal  2004,  most  of  the  reductions  stabilized, however, current terms and
conditions  remain  subject  to  change.  In  addition  to  the price protection
mentioned  above,  subject  to  certain  limitations,  Pomeroy currently has the
option  of  returning  inventory  to certain manufacturers and distributors. The
amount  of  inventory that can be returned to manufacturers without a restocking
fee  varies under Pomeroy's agreements and such return policies may provide only
limited  protection against excess inventory. There can be no assurance that new
product developments will not have a material adverse effect on the value of the
Company's  inventory  or  that the Company will successfully manage its existing
and  future  inventory.  In  addition,  Pomeroy  stocks  parts inventory for its
services  business.  Parts  inventory is more likely to experience a decrease in
valuation  as  a  result  of  technological  change  and  obsolescence.  Price
protection practices are not ordinarily offered by manufacturers with respect to
service  parts.


                                       10

Dependence  on  Vendor  Relationships
- -------------------------------------
The  Company's current and future success depends, in part, on its relationships
with  leading  hardware  and software vendors and on its status as an authorized
service  provider.   Pomeroy  is currently authorized to service the products of
many  industry-leading  hardware,  software and internetworking product vendors.
Without  these relationships, the Company would be unable to provide its current
range  of  services,  principally  warranty  services.

The  Company  may not be able to maintain, or attract new relationships with the
computer hardware and software vendors that they believe are necessary for their
business.  Since  Pomeroy utilizes vendor relationships as a marketing tool, any
negative  change  in  these  relationships  could adversely affect its financial
condition  and  results  of  operations  while it seeks to establish alternative
relationships.  In  general,  authorization  agreements  with  vendors  include
termination provisions, some of which are immediate.   The Company cannot assure
that vendors will continue to authorize them as an approved service provider. In
addition,  the Company cannot assure that vendors, which introduce new products,
will  authorize  them  as  an  approved  service provider for such new products.

Significant  product  supply  shortages  have resulted from time to time because
manufacturers  have  been  unable  to  produce  sufficient quantities of certain
products  to  meet demand.  The Company expects to experience some difficulty in
obtaining  an  adequate  supply  of  products  from its major vendors, which may
result  in  delays  in  completing  sales.

The  loss  of  any  vendor relationship, product line, or product shortage could
reduce  the  supply and increase costs of products sold by Pomeroy and adversely
impact  the  Company's  competitive  position.

Pricing  Pressures
- ------------------
Pomeroy believes its prices and delivery terms are competitive; however, certain
competitors  may  offer  more aggressive pricing to their customers. The Company
has  experienced  and expects continued pricing pressure in its products segment
due  to industry consolidation and the efforts of manufacturers to sell directly
to  Pomeroy's  customers.  In addition, the general weakness in the U.S. economy
has  impacted  Pomeroy's business.  In an attempt to stimulate sales to existing
and  new  customers, the Company believes that pricing pressures may increase in
the  future, which could require the Company to reduce prices, which may have an
adverse  impact  on  its  operating  results.  Decreasing  prices  of  Pomeroy's
products  and  services  offerings  will  require  the Company to sell a greater
number of products and services to achieve the same level of net sales and gross
profit.

Government  Contracts
- ---------------------
A  portion  of  Pomeroy's revenue is derived from contracts with state and local
governments  and  government  agencies.  In  the event of a dispute, the Company
would  have  limited  recourse  against  the  government  or  government agency.
Furthermore,  future statutes and/or regulations may reduce the profitability of
such  contracts. In addition, certain of the Company's government contracts have
no  contractual limitation of liability for damages resulting from the provision
of  services.

Dependence  on  Major  Customers
- --------------------------------
During  fiscal  2004,  approximately  23.4%  of  Pomeroy's  total  net sales and
revenues were derived from its top 10 customers.  No customer accounted for more
than  10%  of  Pomeroy's  total net sales and revenues.  The loss of one or more
significant  customers  could  have  a  material adverse impact on the Company's
operating  results.

Dependence  on  Key  Personnel
- ------------------------------
The success of Pomeroy is dependent on the services of Stephen E. Pomeroy, Chief
Executive  Officer,  President  and  Chief  Operating Officer of the Company and
Chief  Executive Officer of Pomeroy Select, and other key personnel. The loss of
the services of Stephen E. Pomeroy, or other key personnel could have a material
adverse  effect  on  Pomeroy's  business.  Pomeroy  has  entered into employment
agreements  with  certain  of  its  key personnel, including Stephen E. Pomeroy.
Pomeroy's success and plans for future growth will also depend on its ability to
attract  and  retain  highly  skilled  personnel  in  all areas of its business.

On June 10, 2004, the Company announced that Stephen E. Pomeroy had been elected
to  the  position  of  Chief  Executive  Officer  and  that David B. Pomeroy had
resigned  as  CEO.  David  B.  Pomeroy continues to serve as the Chairman of the
Board  of  the  Company.  On  January  31,  2005,  the  Company  entered  into a
consulting  agreement  with  David  B.  Pomeroy.

Stock  Price
- ------------
Pomeroy's  stock  price  is affected by a number of factors, including quarterly
variations  in  revenue, gross profit and operating income, general economic and
market  conditions,  and  estimates and projections by the investment community.
As  a  result,  Pomeroy's  common  stock  may  fluctuate  in  market  price.


                                       11

EMPLOYEES

As  of  January 5, 2005, Pomeroy had 3,526 full-time employees consisting of the
following: 1,976 technical personnel; 259 direct sales representatives and sales
support  personnel;  268  management  personnel;  and  1,023  administrative and
distribution  personnel.  Pomeroy  offers its full-time employees the options to
participate  in  health  and  dental  insurance,  short and long term disability
insurance,  life  insurance,  401(k)  plan  and an employee stock purchase plan.
Pomeroy  has no collective bargaining agreements and believes its relations with
its  employees  are  good.

BACKLOG

Other  than future sales and revenues from existing long-term contracts, Pomeroy
does  not  have a significant backlog of business since it normally delivers and
installs  products  purchased  by  its customers within 10 days from the date of
order.  Accordingly, backlog is not material to Pomeroy's business or indicative
of  future sales. From time to time, Pomeroy experiences difficulty in obtaining
products  from  its  major  vendors  as a result of general industry conditions.
These  delays  have not had, and are not anticipated to have, a material adverse
effect  on  Pomeroy's  results  of  operations.

PATENTS  AND  TRADEMARKS

The  Company  owns  no  trademarks or patents. Although Pomeroy's various dealer
agreements  do  not  generally allow the Company to use the trademarks and trade
names  of  these  various manufacturers, the agreements do permit the Company to
refer  to  itself  as  an  "authorized representative" or an "authorized service
provider" of the products of those manufacturers and to use their trademarks and
trade  names  for  marketing  purposes.  Pomeroy  considers  the  use  of  these
trademarks  and  trade  names  in  its  marketing efforts to be important to its
business.

ACQUISITIONS

Acquisitions  have  contributed  significantly to Pomeroy's growth.  The Company
believes that acquisitions are one method of increasing its presence in existing
markets,  expanding  into  new  geographic  markets,  adding experienced service
personnel,  gaining  new  product  offerings  and  services,  obtaining  more
competitive  pricing  as  a result of increased purchasing volumes of particular
products  and  improving  operating  efficiencies through economies of scale. In
recent  years,  there  has  been  consolidation among providers of microcomputer
products  and  services  and  Pomeroy  believes  that  this  consolidation  will
continue,  which,  in turn, may present additional opportunities for the Company
to  grow  through  acquisitions.  The  Company continually seeks to identify and
evaluate  potential  acquisition  candidates.

During  fiscal  2004,  the  Company  completed  one  acquisition.  The  total
consideration  paid  consisted  of  $46.1 million, which was funded from cash on
hand  and  borrowings  from  Pomeroy's  existing  line  of  credit.

The  results  of  operations  of the acquisition are included in the fiscal 2004
consolidated  statement  of  income from the respective date of the acquisition.
See  Note  13  to  the Consolidated Financial Statements for unaudited pro forma
results  of  operations  of  the  Company  as if the fiscal 2004 acquisition had
occurred  on  January  6,  2003.

ITEM  2.  PROPERTIES

Pomeroy's  principal  executive  offices,  distribution  facility  and  national
training  center  comprised  of  approximately 36,000, 161,000 and 22,000 square
feet  of  space, respectively, are located in Hebron, Kentucky. These facilities
are  leased  from  Pomeroy  Investments, LLC ("Pomeroy Investments"), a Kentucky
limited  liability  company  controlled by David B. Pomeroy, II, Chairman of the
Board,  under a ten-year triple-net lease agreement, which expires in July 2010.
The  lease  agreement  provides  for  2  five-year  renewal  options.

The  Company  is  currently  negotiating  terms  with  a  related party, Pomeroy
Investments,  for  an  additional  70,000  square feet of space at the Company's
facilities  in  Hebron,  Kentucky.    The  lease  is  expected  to be a ten-year
triple-net lease with fair market value rent payments.  The final version of the
lease  will  be  subject  to  approval  of  the  Company's  Audit  Committee.

Pomeroy  also  has  non-cancelable  operating  leases  for its regional offices,
expiring  at various dates between 2005 and 2009. Pomeroy believes there will be
no  difficulty  in  negotiating the renewal of its real property leases as they


                                        12

expire or in finding other satisfactory space. In the opinion of management, the
properties  are in good condition and repair and are adequate for the particular
operations  for  which  they  are  used. Pomeroy does not own any real property.


ITEM  3.  LEGAL  PROCEEDINGS

Various legal actions arising in the normal course of business have been brought
against  Pomeroy.  Management  believes  these  matters will not have a material
adverse  effect  on  Pomeroy's  consolidated  financial  position  or results of
operations.


ITEM  4.  SUBMISSION  OF  MATTERS  TO  A  VOTE  OF  SECURITY  HOLDERS
None

                                     PART II

ITEM  5.  MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND
ISSUER  PURCHASES  OF  EQUITY  SECURITIES

The  following  table  sets  forth,  for the periods indicated, the high and low
sales  price  for the Common Stock for the quarters indicated as reported on the
NASDAQ  National  Market.



                     2004            2003
                --------------  --------------
                 High    Low     High    Low
                ------  ------  ------  ------
                            
First Quarter   $15.15  $12.82  $13.21  $ 6.50
Second Quarter  $15.00  $11.14  $11.51  $ 6.44
Third Quarter   $13.35  $10.59  $15.16  $11.19
Fourth Quarter  $15.40  $12.52  $16.18  $12.85


As  of  February  28,  2005,  there  were approximately 328 holders of record of
Pomeroy's  common  stock.

Dividends
- ---------
During  2004,  the Company did not pay any cash dividends.  Pomeroy has no plans
to  pay  cash  dividends  in  the  foreseeable  future,  and the payment of such
dividends  are  restricted  under Pomeroy's current credit facility.  Under such
credit  facility, cash dividends and stock redemptions are limited to $5 million
annually.

During 2003, the Company paid a one-time cash dividend of $9.8 million, or $0.80
per  share,  to  shareholders  of  record  as  of  July  28,  2003.

Securities  authorized  for  issuance  under  equity  compensation  plans
- -------------------------------------------------------------------------
During  2004,  the  Company  granted  options  exercisable for approximately 1.2
million  shares  of  common  stock  under  the  2002  Amended and Restated Stock
Incentive  Plan and 2002 Outside Directors' Stock Option Plan.  As of January 5,
2005,  the  following  shares of common stock were authorized for issuance under
equity  compensation  plans:


                                       13



Plan category (1)                      Number of            Weighted-           Number of
                                    securities to be     average exercise       securities
                                      issued upon           price of            remaining
                                      exercise of          outstanding        available for
                                      outstanding       options, warrants    future issuance
                                   options, warrants       and rights          under equity
                                       and rights                             compensation
                                                                             plans(excluding
                                                                               securities
                                                                              reflected in
                                                                               column (a))



                                          (a)                  (b)              (c ) (2)
- ---------------------------------  ------------------  -------------------  ----------------
                                                                   
Equity compensation plans
approved by security holders                2,733,919  $             13.34        2,029,954
- ---------------------------------  ------------------  -------------------  ----------------
Equity compensation plans
not approved by security holders                    -                    -                -
- ---------------------------------  ------------------  -------------------  ----------------
Total                                       2,733,919  $             13.34        2,029,954
- ---------------------------------  ------------------  -------------------  ----------------
<FN>
     (1)  A  narrative  description  of  the  material  terms  of  equity
          compensation  plans  is  set  forth  in  Note  19  to the Consolidated
          Financial Statements.
     (2)  Includes  373,891  shares  available  for  future  issuance  under the
          1998  Employees  Stock  Purchase  Plan  (1998  Plan).  A  narrative
          description  of  the  material  terms of the 1998 Plan is set forth in
          Note 11 to the Consolidated Financial Statements



                                       14

ITEM  6.  SELECTED  FINANCIAL  DATA



(In thousands, except per share data)
- ------------------------------------------
For the  Fiscal Years   Ended   January 5
                                             --------  ---------  --------------  ---------  -----------  ---------
                                             2005(1)    2004(2)      2003(3)       2002(4)     2001(5)     2000(5)
                                             --------  ---------  --------------  ---------  -----------  ---------
                                                                                        
Consolidated Statement of Income Data:
Net sales and revenues . . . . . . . . . .  $742,290   $598,423   $     702,800   $809,214   $  925,138   $756,757
Cost of sales and service. . . . . . . . .   647,154    528,030         615,135    705,937      801,788    652,503
                                             --------  ---------  --------------  ---------  -----------  ---------
Gross profit . . . . . . . . . . . . . . .    95,136     70,393          87,665    103,277      123,350    104,254
                                             --------  ---------  --------------  ---------  -----------  ---------

Operating expenses:
Selling, general and administrative. . . .    69,897     50,118          55,368     61,640       61,135     52,216
Depreciation and amortization. . . . . . .     4,393      5,319           5,720     10,362        9,516      6,527
Litigation settlement  (6) . . . . . . . .         -        150             300      1,000            -          -
Provision for vendor receivables and
 restructuring and severance charges (7) .     2,423          -           4,048     15,934            -          -
                                             --------  ---------  --------------  ---------  -----------  ---------
Total operating expenses . . . . . . . . .    76,713     55,587          65,436     88,936       70,651     58,743
                                             --------  ---------  --------------  ---------  -----------  ---------

Income from operations . . . . . . . . . .    18,423     14,806          22,229     14,341       52,699     45,511
                                             --------  ---------  --------------  ---------  -----------  ---------

Other expense (income):
Interest, net. . . . . . . . . . . . . . .       251        (75)            541      1,768        4,352      3,858
Other. . . . . . . . . . . . . . . . . . .        26         11             (63)      (229)        (547)       (93)
                                             --------  ---------  --------------  ---------  -----------  ---------
Net other expense (income) . . . . . . . .       277        (64)            478      1,539        3,805      3,765
                                             --------  ---------  --------------  ---------  -----------  ---------

Income before income tax.. . . . . . . . .    18,146     14,870          21,751     12,802       48,894     41,746

Income tax expense (8) . . . . . . . . . .     7,213      5,799           6,742      4,993       19,406     16,864
                                             --------  ---------  --------------  ---------  -----------  ---------
Net income . . . . . . . . . . . . . . . .  $ 10,933   $  9,071   $      15,009   $  7,809   $   29,488   $ 24,882
                                             ========  =========  ==============  =========  ===========  =========

Earnings per common share (basic). . . . .  $   0.89   $   0.74   $        1.18   $   0.62   $     2.42   $   2.12
Earnings per common share (diluted). . . .  $   0.88   $   0.73   $        1.18   $   0.61   $     2.38   $   2.11

Consolidated Balance Sheet Data:
Working capital. . . . . . . . . . . . . .  $ 80,959   $116,786   $     123,334   $ 99,838   $   89,449   $ 61,126
Long-term debt, net of current maturities.       250        913               -     10,213       19,572      6,971
Total assets . . . . . . . . . . . . . . .   332,888    269,199         248,496    341,718      361,268    333,141
<FN>
     1)   During  fiscal  2004,  the  Company  and  Pomeroy  Acquisition  Sub,
          Inc.,  a  wholly owned subsidiary the Company, completed a merger with
          Alternative Resources Corporation ("ARC"). See Notes 6 and 13 of Notes
          to Consolidated Financial Statements.

     2)   During  fiscal  2003,  Pomeroy  acquired  all  the  outstanding common
          stock  of  Micrologic  Business  Systems  of  K.C.,  Inc. and acquired
          certain  assets  of  eServ Solutions Group, LLC. See Notes 6 and 13 of
          Notes to Consolidated Financial Statements.

     3)   During  fiscal  2002,  Pomeroy  acquired  certain  assets  of  Verity
          Solutions,  LLC. See Notes 6 and 13 of Notes to Consolidated Financial
          Statements.

     4)   During  fiscal  2001,  Pomeroy  acquired  certain  assets  of  Osage
          Systems  Group,  Inc.,  Ballantyne Consulting Group, Inc. and System 5
          Technologies, Inc.


                                       15

     5)   During  fiscal  2000,  Pomeroy  acquired  certain assets of Datasource
          Hagen,  DataNet,  Inc.  and  all  the  outstanding  stock  of The Linc
          Corporation and Val Tech Computer Systems, Inc.

     6)   During  fiscal  2003,  Pomeroy's  results  include an after tax charge
          of $92 ($0.01 per diluted share) related to a litigation settlement in
          the  amount  of $150. During fiscal 2002, Pomeroy's results include an
          after  tax  charge  of  $186  ($0.01  per  diluted share) related to a
          litigation  settlement  in  the  amount  of  $300. During fiscal 2001,
          Pomeroy's  results  include  an  after  tax  charge of $610 ($0.05 per
          diluted  share)  related  to  a  litigation  settlement  with  FTA
          Enterprises, Inc. in the amount of $1,000.

     7)   During  fiscal  2004,  Pomeroy's  results  include an after tax charge
          of  $1.5  million  ($0.12  per  diluted  share) related to the Company
          recording  restructuring  and severance charges totaling $2.4 million.
          During  fiscal  2002, Pomeroy's results include an after tax charge of
          $2.5  million  ($0.20  per  diluted  share)  related  to  the  Company
          recording  an increase in reserves and a restructuring charge totaling
          $4.0  million.  During fiscal 2001, Pomeroy's results include an after
          tax  charge  of  $9.7 million ($0.77 per diluted share) related to the
          Company  recording  an increase in reserves and a restructuring charge
          totaling $15.9 million.

     8)   During  fiscal  2002,  Pomeroy's  results  include  an  income  tax
          benefit  of  $1.6  million  ($0.13  per  diluted  share)  due to a tax
          accounting change. 

QUARTERLY  RESULTS  OF  OPERATIONS  -  UNAUDITED (in thousands, except per share
data)

The  following  table  sets forth certain unaudited operating results of each of
the  eight prior quarters.  This information is unaudited, but in the opinion of
management includes all adjustments, consisting of normal recurring adjustments,
necessary  for a fair presentation of the results of operations of such periods.


                                        Fiscal       2004
                             ------------------------------------------
                              First     Second      Third       Fourth
                             --------  --------  ------------  --------
                             Quarter   Quarter   Quarter (1)   Quarter
                                                   
Net sales and revenues      $155,214  $178,155  $    200,504  $208,417
Gross profit                 $ 18,369  $ 19,731  $     26,450  $ 30,586
Net income.                  $  2,276  $  3,086  $      1,872  $  3,699
Earnings  per common share:
  Basic .                    $   0.19  $   0.25  $       0.15  $   0.30
  Diluted                    $   0.18  $   0.25  $       0.15  $   0.30




                                           Fiscal       2003
                            -----------------------------------------------
                               First       Second      Third      Fourth
                            -----------  -----------  --------  -----------
                            Quarter(2)   Quarter(3)   Quarter   Quarter(4)
                                                    
Net sales and revenues      $   129,978  $   147,352  $158,072  $   163,021
Gross profit                $    16,377  $    17,317  $ 17,635  $    19,064
Net income                  $     1,506  $     2,013  $  2,563  $     2,989
Earnings per common share:
  Basic                     $      0.12  $      0.16  $   0.21  $      0.25
  Diluted                   $      0.12  $      0.16  $   0.21  $      0.24
<FN>

     1.   During  the  third  quarter  of  fiscal  2004,  Pomeroy's  results
          include  an after tax charge of $1.5 million ($0.12 per diluted share)
          related  to  the Company recording restructuring and severance charges
          of  $2.4  million.  Also,  during  the  third  quarter of fiscal 2004,
          Pomeroy  acquired  ARC through a stock transaction. See Notes 6 and 13
          of the Notes to Consolidated Financial Statements.

     2.   During  the  first  quarter  of  fiscal 2003, Pomeroy acquired all the
          outstanding  common stock of Micrologic Business Systems of K.C., Inc.
          See Notes 6 and 13 of Notes to Consolidated Financial Statements.

     3.   During  the  second  quarter  of  fiscal  2003,  Pomeroy's  results
          include an after tax charge of $92 ($.01 per diluted share) related to
          the Company recording a litigation settlement of $150.


                                       16

     4.   During  the  fourth  quarter  of  fiscal  2003,  Pomeroy  acquired
          certain  assets  of  eServ Solutions Group, LLC. See Notes 6 and 13 of
          Notes to Consolidated Financial Statements. 


                                       17

ITEM  7.

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

The  following discussion and analysis of the Company's results of operation and
financial position should be read in conjunction with its consolidated financial
statements included elsewhere in this report.  In addition, the Certain Business
Factor's  described  under  "Business"  should  be  considered in evaluating the
Company's  outlook.

CRITICAL  ACCOUNTING  POLICIES
In  preparing  financial  statements  in  conformity  with accounting principles
generally  accepted  in the United States of America, management makes estimates
and  assumptions  that affect the reported amounts of assets and liabilities and
disclosures  of  contingent  assets and liabilities at the date of the financial
statements,  as well as the reported amounts of revenues and expenses during the
reporting  period.   Management  believes that it consistently applies judgments
and  estimates  and  such consistent application results in financial statements
and  accompanying  notes  that fairly represent all periods presented.  However,
any  errors  in  these judgments and estimates may have a material impact on the
Company's  statement of operations and financial condition.  Critical accounting
policies,  as  defined by the Securities and Exchange Commission, are those that
are  most  important  to  the portrayal of the Company's financial condition and
results  of  operations  and  require management's most difficult and subjective
judgments  and  estimates of matters that are inherently uncertain.  The Company
considers its critical accounting policies to be (1) vendor and trade receivable
allowances,  (2)  valuation  of  long-lived  assets  and  (3)  income  taxes.

Vendor  and  trade  receivable  allowances
Pomeroy  maintains  allowances  for  doubtful  accounts on both vendor and trade
receivables  for  estimated losses resulting from the inability of its customers
or  vendors  to  make required payments. The determination of a proper allowance
for  vendor receivables is based on an ongoing analysis as to the recoverability
of  the  Company's vendor receivable portfolio based primarily on account aging.
The  determination  of  a  proper allowance for trade receivables is based on an
ongoing  analysis  as  to the credit quality and recoverability of the Company's
trade  receivable  portfolio.  Factors  considered are account aging, historical
bad  debt  experience,  current  economic  trends  and  others.  The analysis is
performed  on both vendor and trade receivable portfolios.  A separate allowance
account  is  maintained  based  on  each  analysis.

Valuation of long-lived assets Long-lived assets, including property and
equipment, goodwill and other intangible assets are reviewed for impairment
when events or changes in facts and circumstances indicate that their carrying
amount may not be recoverable. Events or changes in facts and circumstances
that Pomeroy considers as impairment indicators include the following:

     -    Significant  underperformance  of  the  Company's  operating  results
          relative to expected operating results;
     -    Net  book  value  compared  to  its  market  capitalization;
     -    Significant  adverse  economic  and  industry  trends;
     -    Significant  decrease  in  the  market  value  of  the  asset;
     -    Significant  changes  to  the  asset  since  the Company acquired it;
     -    And  the  extent  that  the  Company  may  use  an asset or changes in
          the manner that the Company may use it.

When  the  Company determines that one or more impairment indicators are present
for  its  long-lived  assets,  excluding goodwill, Pomeroy compares the carrying
amount  of the asset to the net future undiscounted cash flows that the asset is
expected  to  generate.  If the carrying amount of the asset is greater than the
net  future  undiscounted  cash  flows  that  the asset is expected to generate,
Pomeroy  would  recognize an impairment loss to the extent the carrying value of
the asset exceeds its fair value.  An impairment loss, if any, would be reported
in  the  Company's  future  results  of  operations.

When  the  Company determines that one or more impairment indicators are present
for  its  goodwill,  Pomeroy compares its reporting unit's carrying value to its
fair  value.  The Company has two reporting units for goodwill testing which are
a products reporting unit and a services reporting unit. The Company has adopted
January  6 as the valuation date for the annual testing.  Currently, the Company
has  engaged  a  third-party valuation specialist to perform the annual goodwill
impairment  testing as of January 6, 2005.  An impairment loss, if any, would be
reported  in  the  Company's results of operations at the date it is determined.


                                       18

Income  taxes
Pomeroy  is  required  to  estimate income taxes in each of the jurisdictions in
which  the  Company  operates.  This  process  involves estimating the Company's
actual  current  tax  exposure  together  with  assessing  temporary differences
resulting  from  differing  treatment  of items for tax and accounting purposes.
These  differences  result  in  deferred  tax  assets and liabilities, which are
included within the Company's consolidated balance sheet.  The Company must then
assess the likelihood that the deferred tax assets will be recovered from future
taxable  income  and  to  the  extent  that the Company believes recovery is not
likely,  the  Company  must  establish a valuation allowance.  To the extent the
Company  establishes a valuation allowance in a period, the Company must include
an expense within the tax provision in the statement of operations.  Pomeroy has
not  recorded  a  valuation  allowance to reduce the carrying amount of recorded
deferred  tax  assets representing future deductions, as the Company believes it
will  have  sufficient taxable income in the future to realize these deductions.
Pomeroy  considers  future  taxable  income and ongoing prudent and feasible tax
planning  strategies  in  assessing  the need for a valuation allowance.  In the
event  Pomeroy  were  to  determine  that  it  would  not be able to realize its
deferred tax assets in the future, an adjustment to the deferred tax asset would
decrease  income  in  the  period  such  determination  was  made.

RESULTS  OF  OPERATIONS
The  following  table  sets  forth for the periods presented information derived
from  our  consolidated  statements  of  income expressed as a percentage of net
sales  and  revenues:


                                       19



                                           Percentage of   Net Sales and    Revenues
Financial Results                              Fiscal       Years ended    January 5,
- -----------------------------------------  -------------------------------------------
                                                2005            2004          2003
                                           --------------  --------------  -----------
                                                                  
Net sales and revenues:
  Equipment, supplies and leasing                   73.4%           78.6%        81.3%
  Service                                           26.6%           21.4%        18.7%
                                           --------------  --------------  -----------
  Total net sales and revenues                     100.0%          100.0%       100.0%
                                           ==============  ==============  ===========

Cost of sales and service:
  Equipment, supplies and leasing                   67.9%           72.7%        74.6%
  Service                                           19.3%           15.5%        12.9%
                                           --------------  --------------  -----------
    Total cost of sales and service                 87.2%           88.2%        87.5%
                                           ==============  ==============  ===========

Gross profit:
  Equipment, supplies and leasing                    5.5%            5.9%         6.7%
  Service                                            7.3%            5.9%         5.8%
                                           --------------  --------------  -----------
    Total gross profit                              12.8%           11.8%        12.5%
                                           ==============  ==============  ===========

Operating expenses:
  Selling, general and administrative                8.9%            7.9%         7.3%
  Rent                                               0.5%            0.5%         0.5%
  Depreciation                                       0.5%            0.8%         0.6%
  Amortization                                       0.1%            0.1%         0.2%
  Provision for doubtful accounts                    0.0%            0.0%         0.1%
  Litigation settlement                              0.0%            0.0%         0.0%
  Provision for vendor receivables
  and restructuring and severance charges            0.3%            0.0%         0.6%
                                           --------------  --------------  -----------
    Total operating expenses                        10.3%            9.3%         9.3%
                                           ==============  ==============  ===========

Income from operations                               2.5%            2.5%         3.2%

Net other expense                                    0.0%            0.0%         0.1%

Income before income tax                             2.5%            2.5%         3.1%
Income tax expense                                   1.0%            1.0%         1.0%
                                           --------------  --------------  -----------

Net income                                           1.5%            1.5%         2.1%
                                           ==============  ==============  ===========


FISCAL  YEAR  2004  COMPARED  TO  FISCAL  YEAR  2003

Total  Net  Sales  and  Revenues.  Total net sales and revenues increased $143.9
million,  or  24.0%,  to  $742.3  million  in fiscal 2004 from $598.4 million in
fiscal  2003.  This  increase  was a result primarily of increased industry-wide
technology  spending  and  the  acquisition of Alternative Resources Corporation
("ARC") on July 23, 2004.     Excluding the acquisition completed in fiscal year
2004,  total  net  sales  and  revenues  increased  13.4%.

Products  and leasing sales increased $74.6 million, or 15.9%, to $545.1 million
in  fiscal  2004  from  $470.5  million  in fiscal 2003.  Excluding acquisitions
completed  in fiscal year 2004, total product and leasing net sales and revenues
increased  14.3%.  Service revenues increased $69.3 million, or 54.2%, to $197.2
million  in  fiscal  2004  from  $127.9  million  in  fiscal  2003.  Excluding
acquisitions completed in fiscal year 2004, total service net sales and revenues


                                       20

increased 10.2%.  The net increase in products and leasing net sales and revenue
was  primarily  a  result of increased industry-wide technology spending and the
increase  in  service  revenue  was  primarily  a  result  of the acquisition of
Alternative  Resources  Corporation  on  July  23,  2004.

Gross Profit.  Gross profit margin was 12.8% in fiscal 2004 compared to 11.8% in
fiscal 2003.  This increase in gross profit resulted primarily from the increase
in  service  revenues  as  a  percentage  of  total revenues and the increase in
service  gross  margin  as  a  percentage  of  total  gross  margins  due to the
acquisition  of  Alternative  Resources  Corporation and by the adoption of EITF
02-16.  On  a  forward  looking  basis,  the  Company  expects  to  continue its
aggressive  product  pricing  in  order to gain existing market share which will
have  a  continued impact on product gross margin.   The competitive environment
as  well  as  less  than  maximum  technical  employee utilization rate has also
resulted  in  downward  pressure  on  service margins. Additionally, the Company
expects  to  continue increasing the breadth and depth of its service offerings,
which will have a continued impact on service gross margin. Service gross margin
increased  to  56.8%  of  total gross margin in fiscal 2004 from 49.6% in fiscal
2003.  Factors that may have an impact on gross margin in the future include the
continued  changes in hardware margins, change in technical employee utilization
rates,  the  mix  of  the  type  of  products  sold  and  services provided, the
percentage  of equipment or service sales with lower-margin customers, the ratio
of  service revenues to total net sales and revenues, and the Company's decision
to  aggressively  price  certain  products  and  services.

As a consequence of adopting EITF 02-16, the Company recorded approximately $734
thousand  during  fiscal 2004 of vendor considerations as a reduction of cost of
sales,  which  would  previously  have  been recorded as a reduction of selling,
general  and  administrative  expenses.  Excluding the impact of EITF 02-16, and
therefore  on  a  non-GAAP  basis, the gross profit would have been 12.7% during
fiscal  2004  compared  to  11.7% during fiscal 2003.  The non-GAAP gross profit
margin  is included in this discussion to provide meaningful comparison to prior
periods.

Operating  Expenses.  Selling,  general  and  administrative expenses (including
rent  expense  and provision for doubtful accounts) expressed as a percentage of
total  net  sales  and  revenues  increased to 9.4% in fiscal 2004 from 8.4% for
fiscal  2003.  Total  operating  expenses expressed as a percentage of total net
sales  and revenues increased to 10.3% in fiscal 2004 from 9.3% for fiscal 2003.
The  increases  are  primarily  the  result  of  the  acquisition of Alternative
Resources  Corporation  and recording a $2.4 million restructuring charge in the
third quarter of fiscal 2004 and the adoption of EITF 02-16 offset by higher net
sales  and  revenues  in  fiscal  2004  as  compared  to  fiscal  2003.  On  a
forward-looking  basis,  the Company expects to continue monitoring its selling,
general  and  administrative  expenses  for  strict  cost  controls.

As  noted  above,  as  a result of adopting EITF 02-16, the Company reclassified
approximately  $734  thousand  of vendor consideration to a reduction of cost of
sales,  which  would  previously  have  been recorded as a reduction of selling,
general  and  administrative  expenses.  Excluding the impact of EITF 02-16, and
therefore  on  a non-GAAP basis, operating expenses would have been 10.2% during
fiscal  2004  as compared to 9.3% during fiscal 2003.  This non-GAAP measurement
is  included  to  provide  a  more  meaningful  comparison  to  prior  periods.

Litigation  Settlement.  No  litigation  settlement  expenses  were  recorded in
fiscal  2004.  $0.2  million was recorded  in fiscal 2003.  For fiscal 2003, the
litigation  settlement  relates  to  a  single  bankruptcy  preference  claim.

Restructuring  and  Severance  Charges.  Restructuring  and  severance  charges
reported  were  $2.4 million for fiscal 2004.  During fiscal 2004, in connection
with  certain  strategic  initiatives,  the  Company  recorded restructuring and
severance  charges of $1.0 million.  The restructuring charge is associated with
costs  of  facilities  and  processes  of  Pomeroy  that  have  or  will  become
duplicative  or  redundant  as  ARC  operations are integrated into the Company.
The  Company also recorded a non-recurring, one-time charge for severance in the
amount  of $1.4 million related to the resignation of David B. Pomeroy II as CEO
of the Company.  David B. Pomeroy II continues to serve as Chairman of the Board
of  the  Company.

Income  from  Operations.  Income  from  operations  increased  $3.6 million, or
24.3%,  to  $18.4  million in fiscal 2004 from $14.8 million in fiscal 2003. The
Company's  operating  margin  remained constant in fiscal 2004 and 2003 at 2.5%,
primarily  due  to the increase in gross margin, offset by increase in operating
expenses.

Net  Interest  Income/Expense.  Net  interest  expense  was $0.25 million during
fiscal  2004 as compared to interest income of $0.08 million during fiscal 2003.
This increase in net interest expense was a result of increased borrowings under
our  credit facility relating to the ARC acquisition and lower interest rates on
invested  funds.

Income  Taxes.  The  Company's  effective  tax  rate  was  39.75% in fiscal 2004
compared  to  39.0%  in fiscal 2003.    This increase was principally related to
the  increase  in  state  and  local  income  taxes.


                                       21

Net  Income.  Net  income  increased $1.8 million, or 19.8%, to $10.9 million in
fiscal  2004 from $9.1 million in fiscal 2003.  The increase was a result of the
factors  described  above.

FISCAL  YEAR  2003  COMPARED  TO  FISCAL  YEAR  2002

Total  Net  Sales  and  Revenues.  Total net sales and revenues decreased $104.4
million,  or  14.9%,  to  $598.4  million  in fiscal 2003 from $702.8 million in
fiscal  2002.  This decrease was a result primarily of a continued industry-wide
slowdown  in technology spending due to the general weakness in the U.S. economy
and  the decrease in leasing revenue due to the sale of TIFS during fiscal 2002.
Further,  the  Company  sometimes  elects  to  take  a  commission  from  the
manufacturers  for arranging sales transactions where it judges the gross profit
to be inadequate for its participation in the sales transaction.  In fiscal year
2003, Pomeroy elected to take such commissions on transactions whose sales would
otherwise  have  been $10.6 million.  Excluding acquisitions completed in fiscal
year  2003,  total  net  sales  and  revenues  decreased  19.3%

Products  and  leasing sales decreased $101 million, or 17.7%, to $470.5 million
in  fiscal  2003  from  $571.5  million  in fiscal 2002.  Excluding acquisitions
completed  in fiscal year 2003, total product and leasing net sales and revenues
decreased  22.7%.  Service  revenues  decreased $3.4 million, or 2.6%, to $127.9
million  in  fiscal  2003  from  $131.3  million  in  fiscal  2002.  Excluding
acquisitions completed in fiscal year 2003, total service net sales and revenues
decreased 4.6%   These net decreases were primarily a result of an industry-wide
slowdown  in technology spending due to the general weakness in the U.S. economy
and  the  sale  of  TIFS.

Gross Profit.  Gross profit margin was 11.8% in fiscal 2003 compared to 12.5% in
fiscal 2002.  This decrease in gross profit resulted primarily from the decrease
in hardware and service margins, but was offset somewhat by the adoption of EITF
02-16  and  somewhat  by  the higher proportion of service gross margin to total
gross  margin.  The  decrease  in  product and leasing gross margin is primarily
associated  with  the  Company's  strategic  decision  to aggressively price its
hardware  business  in  order  to  maintain  and capture market share and to the
weakened  economic  conditions  of  the  IT industry, and offset somewhat by the
adoption  of  EITF  02-16.  On  a  forward looking basis, the Company expects to
continue  its  aggressive product pricing in order to gain existing market share
which  will  have  a continued impact on product gross margin.   The competitive
environment as well as less than maximum technical employee utilization rate has
also resulted in downward pressure on service margins. Additionally, the Company
expects  to  continue increasing the breadth and depth of its service offerings,
which will have a continued impact on service gross margin. Service gross margin
increased  to  49.6%  of  total gross margin in fiscal 2003 from 46.1% in fiscal
2002.  Factors that may have an impact on gross margin in the future include the
continued  changes  in  hardware margins, change in personnel utilization rates,
the  mix  of  products  sold and services provided, a change in unit prices, the
percentage  of equipment or service sales with lower-margin customers, the ratio
of  service revenues to total net sales and revenues, and the Company's decision
to  aggressively  price  certain  products  and  services.

As a consequence of adopting EITF 02-16, the Company recorded approximately $324
thousand  during  fiscal 2003 of vendor considerations as a reduction of cost of
sales,  which  would  previously  have  been recorded as a reduction of selling,
general  and  administrative  expenses.  Excluding the impact of EITF 02-16, and
therefore  on  a  non-GAAP  basis, the gross profit would have been 11.7% during
fiscal  2003  compared  to  12.5% during fiscal 2002.  The non-GAAP gross profit
margin  is included in this discussion to provide meaningful comparison to prior
periods.

Operating  Expenses.  Selling,  general  and  administrative expenses (including
rent  expense  and provision for doubtful accounts) expressed as a percentage of
total  net  sales  and  revenues  increased to 8.4% in fiscal 2003 from 7.9% for
fiscal  2002. This increase is the result of lower than expected total net sales
and  revenues in fiscal 2003 as compared to fiscal 2002 and the adoption of EITF
02-16.

As  a result of adopting EITF 02-16, the Company reclassified approximately $324
thousand  of  vendor  consideration to a reduction of cost of sales, which would
previously  have  been  recorded  as  a  reduction  of  selling,  general  and
administrative expenses.  Excluding the impact of EITF 02-16, and therefore on a
non-GAAP  basis,  selling,  general  and administrative expenses would have been
8.3%  during  fiscal 2003 as compared to 7.9% during fiscal 2002.  This non-GAAP
measurement  is  included  to  provide  a  more  meaningful  comparison to prior
periods.

Total  operating  expenses  expressed  as  a  percentage  of total net sales and
revenues  remained  the  same for fiscal 2003 and fiscal 2002 at 9.3%.  However,
the  composition of the fiscal 2003 total operating expenses changed from fiscal
2002.  With  the exception of depreciation expense, all other operating expenses
decreased  in  fiscal  2003 as compared to fiscal 2002.  Excluding the impact of
EITF  02-16,  and  therefore on a non-GAAP basis, total operating expenses would
have  been 9.2% during fiscal 2003 as compared to 9.3% during fiscal 2002.  This
non-GAAP


                                       22

measurement  is  included  to  provide  a  more  meaningful  comparison to prior
periods.  On a forward-looking basis, the Company expects to continue monitoring
its  selling,  general  and  administrative  expenses  for strict cost controls.

Litigation  Settlement.  Litigation settlement expense decreased $0.1 million or
33.3% to $0.2 million in fiscal 2003 from $0.3 million in fiscal 2002.  For both
fiscal  2003  and  fiscal  2002,  the  litigation settlement relates to a single
bankruptcy  preference  claim.

Provision  for  Vendor  Receivables and Restructuring Charge. In fiscal 2002 the
Company expensed $3.3 million to increase the vendor receivable reserve based on
the  deterioration  of  the  aging  of  the  vendor  receivables,  the  expected
resolution  of  the disputed vendor rebate claims and the general posture of the
OEMs  regarding  resolution.  In  fiscal  2002  the  Company  also  recorded
restructuring  expenses of $.7 million to consolidate and relocate operations in
various  geographical locations.  No such expenses were recorded in fiscal 2003.

Income  from  Operations.  Income  from  operations  decreased  $7.4 million, or
33.3%,  to  $14.8  million in fiscal 2003 from $22.2 million in fiscal 2002. The
Company's  operating margin decreased to 2.5% in fiscal 2003 from 3.2% in fiscal
2002.  This  decrease  is  primarily due to the decrease in gross margin and the
lower  than  expected  total  net  sales  and  revenues  , offset by decrease in
operating  expenses.

Net  Interest  Income/Expense.  Interest  income was $0.08 million during fiscal
2003  as compared to interest expense  of $0.5 million during fiscal 2002.  This
change  was  due  to  reduced  borrowings  as  a  result  of  improved cash flow
management,  the  sale of certain TIFS assets and interest income earned on cash
balances.

Income  Taxes.  The  Company's  effective  tax  rate  was  39.0%  in fiscal 2003
compared  to 31.0% in fiscal 2002.    This increase was principally related to a
tax  benefit  of  $1.6 million in fiscal 2002 associated with an increase in the
tax  basis  of  leased assets as a result of an accounting method change for tax
purposes  in  fiscal  2002.

Net  Income.  Net  income  decreased  $5.9 million, or 39.3%, to $9.1 million in
fiscal 2003 from $15.0 million in fiscal 2002.  The increase was a result of the
factors  described  above.

LIQUIDITY  AND  CAPITAL  RESOURCES

Cash provided by operating activities was $5.8 miIlion in fiscal 2004. Cash used
in  investing  activities  was  $18.8  million, which included $16.4 million for
acquisitions  completed  in  fiscal  2004  and  prior years and $2.4 million for
capital  expenditures.  Cash used in financing activities was $9.5 million which
included  $31.4  million  of  payments  on  notes  payable, $0.5 million for the
purchase  of  treasury  stock, and was offset by  $20.2 million in proceeds from
short-term borrowings, $1.8 million from the exercise of stock options, and $0.4
million  proceeds  from  the  employee  stock  purchase  plan.

A  significant  part  of  Pomeroy's  inventories  are  financed  by  floor  plan
arrangements  with  third  parties.  At  January  5, 2005, these lines of credit
totaled  $85.0  million, including $75.0 million with GE Commercial Distribution
Finance  ("GECDF")  and  $10.0  million  with  IBM  Credit  Corporation ("ICC").
Borrowings under the GECDF floor plan arrangements are made on thirty-day notes.
Borrowings  under the ICC floor plan arrangements are made on fifteen-day notes.
All  such  borrowings  are  secured  by  the  related  inventory.  Financing  on
substantially  all  of  the  arrangements  is  interest free due to subsidies by
manufacturers.  Overall,  the  average  rate  on these arrangements is less than
1.0%.  The  Company  classifies  amounts  outstanding  under  the  floor  plan
arrangements  as  accounts  payable.

On  June  28,  2004,  the Company finalized a new $165 million Syndicated Credit
Facility  Agreement  with GECDF.   The new credit facility has a three-year term
and  its components include a maximum of $75 million for inventory financing and
a  revolving line of credit, collateralized primarily by accounts receivable, of
up to $110 million; provided that the total amount outstanding at any time under
the inventory financing facility and the revolving line of credit may not exceed
$165 million.  Under the new agreement, the credit facility provides a letter of
credit facility of $5 million.   Under the credit facility, the interest rate is
based on the London InterBank Offering Rate ("LIBOR") and a pricing grid.  As of
January  5, 2005 the adjusted LIBOR rate was 4.4%.  This credit facility expires
June  28,  2007.

At  January 5, 2005, the Company's balance outstanding under the credit facility
was  approximately  $20.2 million.  At January 5, 2004, the Company did not have
an  outstanding balance under its previous credit facility.  The credit facility
is  collateralized  by  substantially all of the assets of Pomeroy, except those
assets  that collateralize certain other financing arrangements. Under the terms
of  the  credit  facility,  Pomeroy  is  subject to various financial covenants.
Currently,  Pomeroy  is  not  in  violation  of  any  financial  covenants.


                                       23

On  July  23,  2004,  the  Company  and Pomeroy Acquisition Sub, Inc. ("PAS"), a
wholly  owned  subsidiary  the  Company,  completed  a  merger  with Alternative
Resources  Corporation  ("ARC").   On  May  11, 2004, the parties entered into a
definitive merger agreement for PAS to acquire all of the issued and outstanding
shares  of capital stock of ARC.  The merger was approved by ARC shareholders at
a  meeting  held  on  July  22,  2004.  As  a result of the merger, ARC is now a
wholly-owned subsidiary of the Company.  The cash consideration paid at closing,
including  the  cost  of all stock, stock options and warrants purchased and the
amount  of  ARC  net  debt  retired,  was approximately $46.1 million, which was
funded  from cash on hand and borrowings from Pomeroy's existing line of credit.

Pomeroy  believes  that  the  anticipated  cash flow from operations and current
financing  arrangements  will  be  sufficient  to  satisfy  Pomeroy's  capital
requirements  for  the  next  twelve  months. Historically, Pomeroy has financed
acquisitions  using a combination of cash, earn outs, shares of its Common Stock
and  seller  financing.  Pomeroy  anticipates  that  future acquisitions will be
financed  in  a  similar  manner.

Off-Balance  Sheet  Arrangements  and  Contractual  Obligations

Aggregated information about the Company's contractual obligations as of January
5,  2005  are  presented  in  the  following  table:



                                          Payments due by period
                         -----------------------------------------------------------
                                    LESS THAN                           MORE THAN 5
CONTRACTUAL OBLIGATIONS    TOTAL      1 YEAR    1-3 YEARS   3-5 YEARS      YEARS
- -----------------------  ---------  ----------  ----------  ----------  ------------
                                                         
Acquisition notes        $   1,162  $      912  $      250  $        -  $          -
Operating leases            17,522       5,632       6,412       4,650           828
Total contractual cash
obligations              $  18,684  $    6,544  $    6,662  $    4,650  $        828
                         ---------  ----------  ----------  ----------  ------------


The  operating leases, shown above, are not recorded on the consolidated balance
sheet.  Operating  leases  are  utilized in the normal course of business.   The
expected  timing or payment of obligations discussed above is estimated based on
current  information.  Timing  of  payments  and  actual  amounts  paid  may  be
different  depending  on  changes  to  agreed-upon amounts for some obligations.

Impact  of  Recent  Accounting  Pronouncement

In  December  2004,  the  FASB  issued  FAS  123R. This statement, which will be
effective for the Company beginning on July 6, 2005, will change how the Company
accounts  for share-based compensation, and may have a significant impact on its
future  results  of  operations  and  earnings  per share. The Company currently
accounts for share-based payments to employees and directors using the intrinsic
value  method.  Under  this method, the Company generally does not recognize any
compensation  expense  related  to stock option grants it awards under its stock
option  plans.

FAS  123R  will  require  the  Company  to recognize share-based compensation as
compensation  expense in the statement of operations based on the fair values of
such  equity  on the date of the grant, with the compensation expense recognized
over  the  period  in  which  the  recipient  is  required to provide service in
exchange  for  the equity award. This statement will also require the Company to
adopt  a  fair value-based method for measuring the compensation expense related
to share-based compensation. The Company has not yet completed its evaluation of
the  impact  of  the  adoption  of  FAS  123R  on  its results of operations. In
connection  with  evaluating  the impact of FAS 123R, the Company is considering
the  potential  implementation  of  different valuation methods to determine the
fair  value  of  share-based  compensation.


ITEM  7A.  QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISK

The  Company  is  exposed  to  interest  rate  risk primarily through its credit
facility  with  GECDF.  Due  to the Company's current cash position, the Company
did not experience a material impact from interest rate risk during fiscal 2004.

Currently,  the  Company does not have any significant financial instruments for
trading  or  other  speculative  purposes  or  to manage interest rate exposure.

ITEM  8.  FINANCIAL  STATEMENTS  AND  SUPPLEMENTARY  DATA

Registrant hereby incorporates the financial statements required by this item by
reference  to  Item  15  hereof.


                                       24

ITEM  9.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING AND
FINANCIAL  DISCLOSURE

(a)(i)    Effective  October 3, 2003, Pomeroy IT Solutions, Inc. (the "Company")
          dismissed  Grant  Thornton  LLP  as  the  Company's  independent
          accountants.

   (ii)   The  reports  of  Grant  Thornton  LLP  on  the Company's consolidated
          financial  statements  for  the  fiscal  years  ended  January 5, 2003
          and  2002  contained  no  adverse opinion or disclaimer of opinion and
          were  not  qualified  or  modified  as  to uncertainty, audit scope or
          accounting principle.

   (iii)  The  Audit Committee and the Board of Directors approved the Company's
          change in independent accountants.

    (iv)   In  connection  with  the  Company's audits  for the two fiscal years
          ending  January  5,  2003  and  2002  and through October 7, 2003, the
          Company has had no disagreements with Grant Thornton LLP on any matter
          of accounting principles or practices, financial statement disclosure,
          or  auditing  scope or procedure, which disagreements, if not resolved
          to  the  satisfaction  of Grant Thornton LLP would have caused them to
          make  reference  thereto in their report on the consolidated financial
          statements of the Company for such years.

    (v)   During  the Company's two fiscal years ending January 5, 2003 and 2002
          and  through  October  7,  2003,  the  Company  has  had no reportable
          events as defined in Item 304 (a) (1) (v) of Regulation S-K.

   (vi)   Grant  Thornton  LLP has furnished the Company with a letter addressed
          to  the  Securities  and  Exchange  Commission  stating that it agrees
          with  the  above  statements.  A copy of this letter, dated October 7,
          2003,  was  filed  as  Exhibit  16.1 to the Form 8-K, filed October 7,
          2003.

  (b)(i)  The  Company  has  engaged  Crowe  Chizek  and  Company LLC as its new
          independent accountants effective October 3, 2003.

          During  the Company's two fiscal years ending January 5, 2003 and 2002
          and  through  October  7,  2003,  the  Company  has not consulted with
          Crowe  Chizek  and Company LLC regarding either (i) the application of
          accounting  principles to a specified transaction, either completed or
          proposed;  or  the type of audit opinion that might be rendered on the
          Company's  financial statements, and neither a written report nor oral
          advice  was  provided to the Company that Crowe Chizek and Company LLC
          concluded  was  an  important  factor  considered  by  the  Company in
          reaching  a  decision  as  to  the  accounting,  auditing or financial
          reporting  issue;  or (ii) any matter that was either the subject of a
          disagreement,  as  that  term  is  defined  in  Item  304(a)(1)(iv) of
          Regulation  S-K and the related instructions to Item 304 of Regulation
          S-K,  or  a  reportable  event,  as  that  term  is  defined  in  Item
          304(a)(1)(v) of Regulation S-K.

ITEM  9A.  CONTROLS  AND  PROCEDURES

Evaluation  of  Disclosure  Controls  and Procedures.  With the participation of
management,  our  Chief  Executive  Officer  and  Chief Financial Officer, after
evaluating  the  effectiveness  of  our  disclosure  controls and procedures (as
defined  in  Exchange  Act  Rules 13a - 15e and 15d - 15e) as of the fiscal year
ended  January  5,  2005,  have  concluded that, as of such date, our disclosure
controls  and  procedures  were  effective.

Internal  Control Over Financial Reporting.  The Company is currently completing
an  evaluation,  under  the  supervision  and  with  the  participation  of  its
management,  including  its Chief Executive Officer and Chief Financial Officer,
of  the  effectiveness  of  the  design  and operation of the Company's internal
control  over  financial  reporting  as of the end of the period covered by this
report.  This  evaluation  has  not  yet  been completed.  The Company is taking
advantage of the SEC's exemptive order and intends to file an amended Form 10-K,
including  its  control  report,  by the extended filing date deadline of May 5,
2005.

Changes  in Internal Controls.  During the fourth quarter ended January 5, 2005,
there  were  no  changes  in  our internal control over financial reporting that
materially  affected, or is reasonably likely to materially affect, our internal
control  over  financial  reporting.

ITEM  9B.  OTHER  INFORMATION
None


                                       25

                                    PART III
ITEMS  10-14.

The  Registrant hereby incorporates the information required by Form 10-K, Items
10-14  by  reference  to  the  Company's definitive proxy statement for its 2005
Annual  Meeting  of  shareholders, which will be filed with the Commission on or
before  May  5,  2005.

                                     PART IV

ITEM  15.     EXHIBITS,  FINANCIAL  STATEMENT  SCHEDULES

(a)  The  following  documents  are  filed  as  a  part  of  this  report:



- ----------------------------------------------------------------------------------------------------------------------
                                                                                             2004 Form
- ----------------------------------------------------------------------------------------------------------------------
                                                                                             10-K Page
                                                                                             -----------
                                                                                       
1..    Financial Statements:

       Reports of Independent Registered Public Accounting Firms                             F-1 to F-2

       Consolidated Balance Sheets,
       January 5, 2005 and January 5, 2004                                                   F-3 to F-4

       For each of the three fiscal years in
       the period ended January 5, 2005:

       Consolidated Statements of Income                                                         F-5

       Consolidated Statements of Equity                                                         F-6

       Consolidated Statements of Cash Flows
                                                                                                 F-7

       Notes to Consolidated Financial Statements                                            F-8 to F-24

2.     Financial Statement Schedules:

     None



                                                                                             Filed Herewith
                                                                                             (page #) or
                                                                                             Incorporated
3.      Exhibits                                                                             by Reference to:
        --------                                                                             -----------------
        3(a)               Certificate of Incorporation, as amended                          Exhibit 3(a) of
                                                                                             Company's
                                                                                             Form 10-Q filed
                                                                                             Aug. 11, 2000


        3(i)(a)1           Certificate of Incorporation of Pomeroy Computer                  Exhibit 3(i)(a)(1) of
                           Resources, dated February, 1992                                   Company's Form 10-Q
                                                                                             filed Aug. 11, 2000

        3(i)(a)2           Certificate of Amendment to Certificate of                        Exhibit 3(i)(a)(2) of
                           Incorporation, dated July 1997                                    Company's Form 10-Q
                                                                                             filed Aug. 11, 2000
- -------------------------------------------------------------------------------------------------------------------------


                                       26

- -------------------------------------------------------------------------------------------------------------------------
        3(i)(a)3           Certificate of Designations of Series A  Junior                   Exhibit 3(i)(a)(3) of
                           Participating Preferred Stock of Pomeroy Computer                 Company's Form 10-
                           Resources, Inc. February 1998                                     Q filed Aug. 11, 2000


        3(i)(a)4           Certificate of Amendment to Certificate of Incorporation,         Exhibit 3(i)(a)(4) of
                           dated August 2000                                                 Company's Form 10-
                                                                                             Q filed Aug. 11, 2000

        3(i)(a)5           Certificate of Amendment to Certificate of Incorporation          Exhibit 3(I)(a)5 of
                           for Pomeroy Computer Resources, Inc., dated June 19,              Company's Form 10-
                           2003                                                              Q filed August 19,
                                                                                             2003

        (3)(i)(a)6         Certificate of Amendment to Certificate of Incorporation          Exhibit 3(I)(a)6 of
                           for Pomeroy Computer Resources Sales Company,                     Company's Form 10-
                           Inc., dated June 19, 2003                                         Q filed August 19,
                                                                                             2003


         3(b)              Bylaws of the Company                                             Exhibit 3(a) of
                                                                                             Company's
                                                                                             Form S-1 filed Feb.
                                                                                             14, 1992

         4                 Rights Agreement between the Company and The Fifth                Exhibit 4 of
                           Third Bank, as Rights Agent dated as of February                  Company's  Form 8-K
                           23,1998                                                           filed February 23,
                                                                                             1998

        10(i)              Material Agreements

        (b)(1)             Agreement for Wholesale Financing (Security                       Exhibit 10(i)(b)(1) of
                           Agreement) between IBM Credit Corporation and                     Company's Form 10-
                           the Company dated April 2, 1992                                   K filed April 7, 1994

        (b)(2)             Addendum to Agreement for Wholesale Financing                     Exhibit 10(i)(b)(2) of
                           between IBM Credit Corporation and the Company                    Company's Form 10-
                           dated July 7, 1993                                                K filed April 7, 1994

        (c)(1)             Agreement for Wholesale Financing (Security                       Exhibit 10(i)(c)(1) of
                           Agreement) between ITT Commercial Finance                         Company's Form 10-
                           Corporation and the Company dated March 27,                       K filed April 7, 1994
                           1992

        (c)(2)             Addendum to Agreement for Wholesale Financing                     Exhibit 10(i)(c)(2) of
                           between ITT Commercial Finance Corporation and                    Company's Form 10-
                           the Company dated July 7, 1993                                    K filed April 7, 1994
        (c)(3)             Amendment to Agreement for Wholesale Financing                    Exhibit 10(i)(c)(3) of
                           between Deutsche Financial Services f/k/a ITT                     Company's Form 10-
                           Commercial Finance Corporation and the Company                    Q filed May 18, 1995
                           dated May 5, 1995

        (d)(4)             Registration Rights Agreement between the                         Exhibit 10.50 of
                           Company and TCSS dated March 14, 1996                             Company's Form S-1
                                                                                             filed June 4, 1996

        (e)(1)             IBM Agreement for Authorized Dealers                              Exhibit 10(i)(e)(1) of
                           and Industry Remarketers with the Company, dated                  Company's Form S-1
                           September 3, 1991                                                 filed Feb. 14. 1992

        (e)(2)             Schedule of Substantially                                         Exhibit 10(i)(e)(2) of
- -------------------------------------------------------------------------------------------------------------------------


                                       27

- -------------------------------------------------------------------------------------------------------------------------
                           Identical IBM Agreements for Authorized Dealers                   Company's Form S-1
                           And Industry Remarketers                                          filed Feb. 14, 1992

        (kk)(1)            The Asset Purchase Agreement dated July 27, 2000 by,              Exhibit 10)(i)(kk)(1)
                           between and among Pomeroy Computer Resources,                     Company's Form 10-
                           Inc., Pomeroy Select Integration Solutions, Inc.,                 Q filed
                           DataNet, Inc., DataNet Technical Services, LLC,                   November 10, 2000
                           DataNet Tangible Products, LLC, DataNet
                           Programming, LLC, Richard Stitt, Gregory Stitt, Jeffrey
                           Eacho, and Richard Washington.


        (mm)(7)            The Asset Purchase Agreement by, between and                      Exhibit 10(l)(mm)(7)
                           among Pomeroy Select Integration Solutions, Inc., and             of Company's Form
                           Ballantyne Consulting Group, Inc., Mark DeMeo, Joe                10-Q filed November
                           Schmidt, Scott Schneider and Date Tweedy, dated                   13, 2001
                           September 21, 2001

        (mm)(8)            The Asset Purchase Agreement by, between and                      Exhibit 10(l)(mm)(8)
                           among Pomeroy Computer Resources, Inc., Pomeroy                   of Company's Form
                           Select Integration Solutions, Inc., System 5                      10-Q filed November
                           Technologies, Inc., Dale Tweedy, Jill Tweedy and Phil             13, 2001
                           Tetreault, dated September 21, 2001

        (mm)(10)           Asset purchase agreement by, between and among                    Exhibit 10(I)(mm)(10)
                           Pomeroy Select Integration Solutions, Inc. and Verity             of Company's Form
                           Solutions, LLC and John R. Blackburn, dated August                10-Q filed May 20,
                           30, 2002                                                          2002

        (mm)(11)           Covenant not to compete agreement between John R.                 Exhibit 10(I)(mm)(11)
                           Blackburn and Pomeroy Select Integration Solutions,               of the Company's
                           Inc.                                                              Form 10-Q filed May
                                                                                             20, 2002


        x(mm)(15)          The Credit Facilities Agreement dated June 28, 2004 by, between,  Exhibit 10(i)(mm)(i) of
                           and among Pomeroy IT Solutions, Inc. (formerly known              the Company's Form
                           as, Pomeroy Computer Resources, Inc.), Pomeroy                    10-Q filed August 16,
                           Select Integration Solutions, Inc., Pomeroy Select                2004
                           Advisory Services, LLC (formerly, prior to conversion,
                           Pomeroy Select Advisory Services, Inc.), Pomeroy IT
                           Solutions Sales Company, Inc. (formerly known as,
                           Pomeroy Computer Resources Sales Company, Inc.),
                           Pomeroy Computer Resources Holding Company, Inc.,
                           Pomeroy Computer Resources Operations, LLP, PCR
                           Holdings, Inc. (formerly known as, Technology
                           Integration Financial Services, Inc.), PCR Properties,
                           LLC (formerly, prior to conversion, PCR Properties, Inc.,
                           and prior to such conversion, formerly known as,
                           T.I.F.S. Advisory Services, Inc.), TheLinc, LLC, Val
                           Tech Computer Systems, Inc., Micrologic Business
                           Systems of K.C., LLC, Pomeroy Acquisition Sub, Inc.
                           (collectively, and separately referred to as, "Borrower"),
                           and GE Commercial Distribution Finance Corporation
                           ("GECDF"), as Administrative Agent, and GECDF and
                           the other lenders  listed on Exhibit 3 of the Agreement
                           and the signature pages hereto (and their respective
                           successors and permitted assigns), as "Lenders".
- -------------------------------------------------------------------------------------------------------------------------


                                       28

- -------------------------------------------------------------------------------------------------------------------------
        (nn)(1)            Stock purchase agreement by, between and among                    Exhibit (nn)(1) of the
                           James Hollander, trustee, Raymond Hays, trustee,                  Company's  Form 10-
                           David Yoka, trustee and Matthew Cussigh and                       Q filed May 20, 2003
                           Pomeroy Computer Resources, Inc.

        (nn)(2)            Asset purchase agreement by, between and among                    Exhibit (nn)(2) of the
                           Pomeroy IT Solutions, Inc., Pomeroy Select Integration            Company's Form 10-
                           Solutions, Inc., eServe Solutions Group, LLC, Tim                 K filed March 19,
                           Baldwin and Pat Sherman.                                          2004

        (nn)(3)            Agreement and plan of merger by and between                       Exhibit 10 (I) of the
                           Pomeroy Acquisition Sub, Inc., a wholly owned                     Company's Form 10-
                           subsidiary of Pomeroy, and Alternative Resources                  Q filed May 17, 2004
                           Corporation, dated May 11, 2004



        (nn)(4)            Lockup and Purchase Agreement by and between                      Exhibit 10 (ii) of the
                           Pomeroy IT Solutions, Inc., a Delaware corporation                Company's Form 10-
                           ("Parent"), and Wynnchurch Capital Partners, L.P.                 Q filed May 17, 2004
                           ("Wynnchurch US"), a Delaware limited partnership,
                           Wynnchurch Capital Partners Canada, L.P.
                           ("Wynnchurch Canada"), an Alberta, Canada limited
                           partnership and Wynnchurch Capital, Ltd., a Delaware
                           corporation (Wynnchurch US, Wynnchurch Canada and
                           Wynnchurch Capital, Ltd. are collectively
                           "Wynnchurch"), dated May 11, 2004.

        (o)(1)             Consulting Agreement by and between Pomeroy IT                    Exhibit 10 (ii) (A) of
                           Solutions, Inc. and David B. Pomeroy, effective January           the Company's Form
                           5, 2005                                                           8-K filed February 3,
                                                                                             2005

        10 (iii)           Material Employee Benefit and Other Agreements

        (a)(1)             Employment Agreement between the Company                          Exhibit 10(iii)(a)of
                           and David B. Pomeroy, dated March 12, 1992                        Company's Form S-1
                                                                                             Filed Feb. 14, 1992

        (a)(2)             First Amendment to Employment Agreement between                   Exhibit 10(iii)(a)(2) of
                           the Company and David B. Pomeroy effective July 6,                Company's Form 10-
                           1993                                                              K filed April 7, 1994

        (a)(3)             Second Amendment to Employment Agreement                          Exhibit 10(iii)(a)(3) of
                           between the Company and David B. Pomeroy dated                    Company's Form 10-
                           October 14, 1993                                                  K filed April 7, 1994

        (a)(4)             Agreement between the Company and David B.                        Exhibit 10(iii)(a)(4) of
                           Pomeroy related to the personal guarantee of the                  Company's Form 10-
                           Datago agreement by David B. Pomeroy and his                      K filed April 7, 1994
                           spouse effective July 6, 1993

        (a)(5)             Third Amendment  to Employment Agreement                          Exhibit 10(iii)(a)(5) of
                           between the Company and David B. Pomeroy                          Company's Form 10-
                           effective January 6, 1995                                         Q filed November 17,
                                                                                             1995
- -------------------------------------------------------------------------------------------------------------------------


                                       29

- -------------------------------------------------------------------------------------------------------------------------
        (a)(6)             Supplemental Executive Compensation Agreement                     Exhibit 10(iii)(a)(6) of
                           between the Company and David B. Pomeroy                          Company's Form 10-
                           effective January 6, 1995                                         Q filed November 17,
                                                                                             1995
        (a)(7)             Collateral Assignment Split Dollar Agreement                      Exhibit 10(iii)(a)(7) of
                           between the Company; Edwin S. Weinstein, as                       Company's Form 10-
                           Trustee; and David B. Pomeroy dated June 28, 1995                 Q filed November
                                                                                             17,1995

        (a)(8)             Fourth Amendment  to Employment Agreement                         Exhibit 10(iii)(a)(8) of
                           between the Company and David B. Pomeroy dated                    Company's Form 10-
                           December 20, 1995, effective January 6, 1995                      Q filed May 17,
                                                                                             1996
        (a)(9)             Fifth Amendment  to Employment Agreement                          Exhibit 10(iii)(a)(9) of
                           between the Company and David B. Pomeroy                          Company's Form
                           effective January 6, 1996                                         10-Q filed May 17,
                                                                                             1996
        (a)(10)            Sixth Amendment  to Employment Agreement                          Exhibit 10.10 of
                           between the Company and David B. Pomeroy                          Company's Form S-
                           effective January 6, 1997                                         3 filed January 3,
                                                                                             1997
        (a)(11)            Award Agreement between the Company and David                     Exhibit 10.11 of
                           B. Pomeroy effective January 6, 1997                              Company's Form S-
                                                                                             3 filed January 3,
                                                                                             1997
        (a)(12)            Registration Rights Agreement between the                         Exhibit 10.12 of
                           Company and David B. Pomeroy effective January                    Company's Form S-
                           6, 1997                                                           3 filed January 3,
                                                                                             1997
       (a)(13)             Seventh Amendment to Employment Agreement                         Exhibit 10)(iii)(a)(13)
                           between the Company and David B. Pomeroy                          of Company's Form
                           effective January 6, 1998                                         10-Q filed May 6,
                                                                                             1998


      (a)(14)              Collateral Assignment Split Dollar Agreement                      Exhibit 10)(iii)(a)(14)
                           between the Company, James H. Smith as Trustee,                   of Company's Form
                           and David B. Pomeroy dated January 6, 1998                        10-Q filed May 6,
                                                                                             1998
        (a)(15)            Eight Amendment to Employment Agreement                           Exhibit 10(iii)(a)(15)
                           between the Company and David B. Pomeroy                          of the Company's
                           effective January 6, 1999                                         Form 10-K filed
                                                                                             March 31, 2000

        (a)(16)            Ninth Amendment to Employment Agreement                           Exhibit 10(iii)(a)(16)
                           between the Company and David B. Pomeroy                          of the Company's
                           effective January 6, 2000                                         Form 10-K filed
                                                                                             March 31, 2000

        x(a)(17)           Tenth Amendment to Employment Agreement                           Exhibit 10(iii)(a)(17)
                           between the Company and David B. Pomeroy                          of the Company's
                           effective January 6, 2001                                         Form 10-K filed April
                                                                                             5, 2001


        (a) (18)           Eleventh Amendment to Employment Agreement                        Exhibit 10(a)(18) of
                           between the Company and David B. Pomeroy                          the Company's Form
                           effective January 6, 2002                                         10-K filed April 5,
                                                                                             2002
- -------------------------------------------------------------------------------------------------------------------------


                                       30

- -------------------------------------------------------------------------------------------------------------------------
        (a)(19)            Twelfth Amendment to Employment Agreement                         Exhibit (a)(19) of the
                           Between the Company and David B. Pomeroy                          Company's Form 10-K
                           Effective January 6, 2003                                         filed March 31, 2003

        (a) (20)           Amended and restated employment agreement by                      Exhibit 10(iii) (j)(8) of
                           and between Pomeroy IT Solutions, Inc. and David                  the Company's Form
                           B. Pomeroy, II, dated January 6, 2004                             10-Q filed May 17, 2004

        (d)                The Company Savings 401(k) Plan,                                  Exhibit 10(iii)(d) of
                           effective July 1, 1991                                            Company's Form S-1
                                                                                             filed Feb. 14, 1992

        (f)                The Company's 2002 Non-Qualified and Incentive                    Exhibit A of the
                           Stock Option Plan,  dated March 27, 2002                          Company's Definitive
                                                                                             Schedule 14A filed May
                                                                                             3, 2002

        (g)                The Company's 2002 Outside Directors                              Exhibit B of the
                           Stock Option Plan, dated March 27, 2002                           Company's Definitive
                                                                                             Schedule 14A filed May
                                                                                             3, 2002

       (j)(2)              Incentive Deferred Compensation Agreement                         Exhibit 10.4 of
                           between the Company and Stephen E. Pomeroy                        Company's Form S-3
                           dated November 13, 1996                                           filed January 3, 1997

        (j)(8)             Amended and restated employment agreement by and                  Exhibit 10(iii)(j)(7) of the
                           between Pomeroy IT Solutions, Inc. fka Pomeroy                    Company's Form 10-Q
                           Computer Resources, Inc. and Stephen E. Pomeroy,                  filed November 19,
                           dated November 3, 2003                                            2003

        (j)(9)             Amended and restated employment agreement by and                  Exhibit 10(iii)(J)(9) of
                           between Pomeroy IT Solutions, Inc. and Stephen E.                 the Company's Form
                           Pomeroy, dated January 6, 2004.                                   10-Q filed May 17, 2004

        (k)                The Company's 1998 Employee Stock Purchase Plan,                  Exhibit 4.3 of
                           Effective April 1, 1999                                           Company's Form S-8
                                                                                             filed March 23, 1999

        (m)                Employment Agreement by and between Pomeroy                       Exhibit 10(iii)(m) of the
                           Computer Resources, Inc. and Michael E. Rohrkemper                Company's Form 10-K
                                                                                             filed April 5, 2002

        (m)(1)             First Amendment to Employment Agreement by and                    Exhibit 10(iii)(m)(1) of
                           between Pomeroy Computer Resources, Inc. and                      the Company's Form
                           Michael E. Rohrkemper, dated March 1, 2002                        10-Q filed May 20, 2002
- -------------------------------------------------------------------------------------------------------------------------


                                       31

- -------------------------------------------------------------------------------------------------------------------------
        (m)(2)             Second Amendment to Employment Agreement by and                   Exhibit (m)(2) of the
                           between Pomeroy Computer Resources, Inc. and                      Company's Form
                           Michael E. Rohrkemper, dated March 5, 2003                        10-K filed March
                                                                                             31, 2003


        (m)(3)             Addendum to Second Amendment to Employment                        Exhibit (m)(3) of the
                           Agreement by and between Pomeroy Computer                         Company's Form
                           Resources, Inc. and Michael E. Rohrkemper, dated March 11, 2003   10-K filed March 31, 2003

        (n)(1)             2002 Amended and Restated Outside Directors' Stock                Exhibit A of the
                           Option Plan of Pomeroy IT Solutions, Inc.                         Company's
                                                                                             Definitive Proxy,
                                                                                             Schedule 14A, filed
                                                                                             May 4, 2004

        (n)(2)             2002 Amended and Restated Stock Incentive Plan of                 Exhibit B of the
                           Pomeroy IT Solutions, Inc.                                        Company's
                                                                                             Definitive Proxy,
                                                                                             Schedule 14A, filed
                                                                                             May 4, 2004

        11                 Computation of Per Share Earnings                                 See Note 2 of Notes
                                                                                             to Consolidated
                                                                                             Financial Statements

        21                 Subsidiaries of the Company                                       E-62

        23.1               Consent of Crowe Chizek and Company LLC                           E-63

        23.2               Consent of Grant Thornton LLP                                     E-64

        31.1               Section 302 CEO Certification                                     E-65

        31.2               Section 302 CFO Certification                                     E-66

        32.1               Section 906 CEO Certification                                     E-67

        32.2               Section 906 CFO Certification                                     E-68
- -------------------------------------------------------------------------------------------------------------------------



                                       32

                                   SIGNATURES

Pursuant  to  the requirements of Section 13 or 15(d) of the Securities Exchange
Act  of  1934,  the  Registrant  has duly caused this report to be signed on its
behalf  by  the  undersigned,  thereunto  duly  authorized.

                                                      Pomeroy IT Solutions, Inc.

                                   By:  /s/ Stephen E. Pomeroy
                                 -----------------------------------------------
                                   Stephen E. Pomeroy
                                   President and Chief Executive
                                   Officer

                                   By:  /s/ Michael E. Rohrkemper
                                 -----------------------------------------------
                                   Michael E. Rohrkemper
                                   Chief Financial Officer and Chief
                                   Accounting Officer

Dated:  April 5, 2005

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has  been signed by the following persons on behalf of the Registrant and in the
capacities  and  on  the  date  indicated.


Signature and Title                         Date
- -------------------------------------  --------------
                                    

By: /s/ David B. Pomeroy, II           April 5, 2005
- -------------------------------------
    David B. Pomeroy, II Director


By: /s/ Stephen E. Pomeroy             April 5, 2005
- -------------------------------------
    Stephen E. Pomeroy, Director


By: /s/ James H. Smith III             April 5, 2005
- -------------------------------------
    James H. Smith III, Director


By: /s/ Michael E. Rohrkemper          April 5, 2005
- -------------------------------------
    Michael E. Rohrkemper, Director

By:
- -------------------------------------
    Debra E. Tibey, Director

By:
- -------------------------------------
    Edward E. Faber, Director

By:
- -------------------------------------
    William H. Lomicka, Director

By:
- -------------------------------------
    Kenneth R. Waters, Director

By: /s/ Vincent D. Rinaldi             April 5, 2005
- -------------------------------------
    Vincent D. Rinaldi, Director



                                       33

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors and Stockholders
Pomeroy  IT  Solutions,  Inc.

We  have  audited  the  accompanying  consolidated  balance sheets of Pomeroy IT
Solutions, Inc. and subsidiaries as of January 5, 2005 and 2004, and the related
consolidated  statements  of  income,  equity and cash flows for each of the two
years  in  the  period ended January 5, 2005. These financial statements are the
responsibility  of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

We  conducted  our audits in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test  basis,  evidence  supporting  the amounts and disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made  by  management,  as well as evaluating the overall
financial  statement  presentation.  We  believe  that  our  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 consolidated financial position of Pomeroy
IT  Solutions,  Inc.  and  subsidiaries  as of January 5, 2005 and 2004, and the
consolidated  results  of  their operations and their cash flows for each of the
two  years  in  the  period  ended January 5, 2005 in conformity with accounting
principles  generally  accepted  in  the  United  States  of  America.


                                                    Crowe Chizek and Company LLC

                                               /s/  Crowe Chizek and Company LLC

Louisville, Kentucky
March 31, 2005


                                      F-1


             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To  the  Board  of  Directors  and  Stockholders
Pomeroy  IT  Solutions,  Inc.

We  have  audited the accompanying consolidated statements of income, equity and
cash  flows  of Pomeroy IT Solutions, Inc. (formerly Pomeroy Computer Resources,
Inc.)  for  the  year  ended  January  5,  2003.  These  statements  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion  on  these  statements  based  on  our  audit.

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

In  our  opinion,  the  statements  of income, equity and cash flows referred to
above  present  fairly,  in  all  material respects, the consolidated results of
operations  of  Pomeroy IT Solutions, Inc. (formerly Pomeroy Computer Resources,
Inc.)  for  the  year  ended  January  5,  2003,  in  conformity with accounting
principles  generally  accepted  in  the  United  States  of  America.


Grant  Thornton  LLP

/s/  Grant  Thornton  LLP

Cincinnati,  Ohio
February  7,  2003


                                      F-2



                               POMEROY IT SOLUTIONS, INC.
                              CONSOLIDATED BALANCE SHEETS


(in thousands)                                                 January 5,   January 5,
                                                                  2005         2004
                                                               -----------  -----------
                                                                      
ASSETS

Current Assets:
Cash and cash equivalents . . . . . . . . . . . . . . . . . .  $    17,669  $    40,200
                                                               -----------  -----------

 Accounts receivable:
    Trade, less allowance of $1,462 and $2,556 at January 5,
      2005 and 2004, respectively . . . . . . . . . . . . . .      143,113      111,324
    Vendor receivables, less allowance of $100
       at January 5, 2005 and 2004, respectively. . . . . . .        5,790        7,226
   Net investment in leases . . . . . . . . . . . . . . . . .        3,814        2,056
   Other. . . . . . . . . . . . . . . . . . . . . . . . . . .        2,902        2,043
                                                               -----------  -----------
         Total receivables. . . . . . . . . . . . . . . . . .      155,619      122,649
                                                               -----------  -----------

Inventories . . . . . . . . . . . . . . . . . . . . . . . . .       17,188       12,453
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . .       10,302        5,193
                                                               -----------  -----------
         Total current assets . . . . . . . . . . . . . . . .      200,778      180,495
                                                               -----------  -----------

Equipment and leasehold improvements
   Furniture, fixtures and equipment. . . . . . . . . . . . .       30,113       29,517
   Leasehold Improvements . . . . . . . . . . . . . . . . . .        6,187        6,438
                                                               -----------  -----------
         Total. . . . . . . . . . . . . . . . . . . . . . . .       36,300       35,955

   Less accumulated depreciation. . . . . . . . . . . . . . .       21,061       19,696
                                                               -----------  -----------
         Net equipment and leasehold improvements . . . . . .       15,239       16,259
                                                               -----------  -----------

Net investment in leases, net of current portion. . . . . . .        1,650        2,935
Goodwill. . . . . . . . . . . . . . . . . . . . . . . . . . .      109,913       67,664
Intangible assets, net. . . . . . . . . . . . . . . . . . . .        3,702          436
Other assets. . . . . . . . . . . . . . . . . . . . . . . . .        1,606        1,410
                                                               -----------  -----------
         Total assets . . . . . . . . . . . . . . . . . . . .  $   332,888  $   269,199
                                                               ===========  ===========


                 See notes to consolidated financial statements.

                                      F-3



                                POMEROY IT SOLUTIONS, INC.
                               CONSOLIDATED BALANCE SHEETS


(in thousands)                                                   January 5,   January 5,
                                                                    2005         2004
                                                                -----------  ------------
                                                                        
LIABILITIES AND EQUITY

Current Liabilities:
Current portion of notes payable . . . . . . . . . . . . . . .  $       912   $       912
Short-term borrowings. . . . . . . . . . . . . . . . . . . . .       20,153             -
Accounts payable:
   Floor plan financing. . . . . . . . . . . . . . . . . . . .       19,393        16,572
   Trade . . . . . . . . . . . . . . . . . . . . . . . . . . .       53,263        33,479
                                                                -----------  ------------
      Total accounts payable . . . . . . . . . . . . . . . . .       72,656        50,051
Deferred revenue . . . . . . . . . . . . . . . . . . . . . . .        3,490         3,988
Employee compensation and benefits . . . . . . . . . . . . . .        8,245         2,425
Accrued restructuring and severance charges. . . . . . . . . .        7,585             -
Other current liabilities. . . . . . . . . . . . . . . . . . .        6,778         6,333
                                                                -----------  ------------
         Total current liabilities . . . . . . . . . . . . . .      119,819        63,709
                                                                -----------  ------------

Notes payable, net of current portion. . . . . . . . . . . . .          250           913
Deferred income taxes. . . . . . . . . . . . . . . . . . . . .           97         4,780

Commitments and contingencies

 Equity:
   Preferred stock,  $.01 par value; authorized 2,000 shares,
      (no shares issued or outstanding). . . . . . . . . . . .            -             -
   Common stock, $.01 par value; authorized 20,000 shares,
      (13,188 and 12,962 shares issued at January 5, 2005 and
      2004, respectively). . . . . . . . . . . . . . . . . . .          132           130
   Paid in capital . . . . . . . . . . . . . . . . . . . . . .       85,231        82,696
   Accumulated other comprehensive loss. . . . . . . . . . . .          (78)            -
   Retained earnings . . . . . . . . . . . . . . . . . . . . .      136,183       125,250
                                                                -----------  ------------
                                                                    221,468       208,076

    Less treasury stock, at cost (778 and 738 shares
      at January 5, 2005 and 2004, respectively) . . . . . . .        8,746         8,279
                                                                ------------  -----------
         Total equity. . . . . . . . . . . . . . . . . . . . .      212,722       199,797
                                                                ------------  -----------
         Total liabilities and equity. . . . . . . . . . . . .  $   332,888   $   269,199
                                                                ============  ===========


                 See notes to consolidated financial statements.

                                      F-4



                                POMEROY IT SOLUTIONS, INC.
                            CONSOLIDATED STATEMENTS OF INCOME


(in thousands, except per share data)                        Fiscal Years Ended
                                                  ---------------------------------------
                                                  January 5,    January 5,    January 5,
                                                  -----------  ------------  ------------
                                                     2005          2004          2003
                                                                    
Net sales and revenues:
  Sales - equipment, supplies and leasing. . . .  $   545,115  $   470,518   $   571,507
  Service. . . . . . . . . . . . . . . . . . . .      197,175      127,905       131,293
                                                  -----------  -------------  -----------
         Total net sales and revenues. . . . . .      742,290      598,423       702,800
                                                  -----------  -------------  -----------

Cost of sales and service:
   Equipment, supplies and leasing . . . . . . .      504,018      435,048       524,237
   Service . . . . . . . . . . . . . . . . . . .      143,136       92,982        90,898
                                                  -----------  ------------  ------------
         Total cost of sales and service . . . .      647,154      528,030       615,135
                                                  -----------  ------------  ------------

   Gross profit. . . . . . . . . . . . . . . . .       95,136       70,393        87,665
                                                  -----------  ------------  ------------

Operating expenses:
   Selling, general and administrative . . . . .       66,449       46,769        51,157
   Rent. . . . . . . . . . . . . . . . . . . . .        3,448        3,149         3,311
   Depreciation. . . . . . . . . . . . . . . . .        4,029        4,915         4,596
   Amortization. . . . . . . . . . . . . . . . .          364          404         1,124
   Provision for doubtful accounts . . . . . . .            -          200           900
   Litigation settlement . . . . . . . . . . . .            -          150           300
   Provision for vendor receivables
    and restructuring and severance charges. . .        2,423            -         4,048
                                                  -----------  ------------  ------------
         Total operating expenses. . . . . . . .       76,713       55,587        65,436
                                                  -----------  ------------  ------------

Income from operations . . . . . . . . . . . . .       18,423       14,806        22,229
                                                  -----------  ------------  ------------

Other expense (income):
   Interest, net . . . . . . . . . . . . . . . .          251          (75)          541
   Other . . . . . . . . . . . . . . . . . . . .           26           11           (63)
                                                  -----------  ------------  ------------
         Total other expense (income . . . . . .          277          (64)          478
                                                  -----------  ------------  ------------

Income before income tax . . . . . . . . . . . .       18,146       14,870        21,751

Income tax expense . . . . . . . . . . . . . . .        7,213        5,799         6,742
                                                  -----------  -----------  -------------

Net income . . . . . . . . . . . . . . . . . . .  $    10,933  $     9,071   $    15,009
                                                  ===========  ===========  =============

Weighted average shares outstanding:
   Basic . . . . . . . . . . . . . . . . . . . .       12,253       12,305        12,694
                                                  ===========  ===========  =============
   Diluted . . . . . . . . . . . . . . . . . . .       12,442       12,375        12,755
                                                  ===========  ===========  =============

Earnings per common share:
   Basic . . . . . . . . . . . . . . . . . . . .  $      0.89  $      0.74   $      1.18
                                                  ===========  ===========  =============
   Diluted . . . . . . . . . . . . . . . . . . .  $      0.88  $      0.73   $      1.18
                                                  ===========  ===========  =============


                See notes to consolidated financial statements.

                                      F-5



                                             POMEROY IT SOLUTIONS, INC.
                                         CONSOLIDATED STATEMENTS OF EQUITY


(Dollars in thousands,                                                                     Accumulated
except per share amounts)                                                                     Other
                                              Common   Paid-in    Retained    Treasury    Comprehensive     Total
                                               Stock   Capital    Earnings     Stock          Loss         Equity
                                              -------  --------  ----------  ----------  ---------------  ---------
                                                                                        
Balances at January 6, 2002. . . . . . . . .  $   128  $ 80,487  $ 110,979   $    (832)  $            -   $190,762
   Net income and comprehensive income                              15,009                                  15,009
   Treasury stock purchased                                                     (3,351)                     (3,351)
   Stock options exercised and
     related tax benefit . . . . . . . . . .        1       812                                                813
    40,511 common shares issued for
       employee stock purchase plan                         441                                                441
                                              -------  --------  ----------  ----------  ---------------  ---------
Balances at January 5, 2003. . . . . . . . .      129    81,740    125,988      (4,183)               -    203,674

   Net income and comprehensive income                               9,071                                   9,071
   Treasury stock purchased                                                     (4,096)                     (4,096)
   Cash dividend ($0.80 per share                                   (9,809)                                 (9,809)
   Stock options exercised and
   related tax benefit . . . . . . . . . . .        1       607                                                608
    37,091 common shares issued for
       employee stock purchase plan                         349                                                349
                                              -------  --------  ----------  ----------  ---------------  ---------
Balances at January 5, 2004. . . . . . . . .      130    82,696    125,250      (8,279)               -    199,797

   Net income, foreign currency translation                                                                      -
   adjustment and comprehensive income                              10,933                          (78)    10,855
   Treasury stock purchased                                                       (467)                       (467)
   Stock options exercised and                                                                                   -
   related tax benefit . . . . . . . . . . .        2     2,139                                              2,141
    40,018 common shares issued for                                                                              -
       employee stock purchase plan                         396                                                396
                                              -------  --------  ----------  ----------  ---------------  ---------
Balances at January 5, 2005. . . . . . . . .  $   132  $ 85,231  $ 136,183   $  (8,746)  $          (78)  $212,722
                                              =======  ========  =========   ==========  ===============  =========


                 See notes to consolidated financial statements.

                                      F-6



                                      POMEROY IT SOLUTIONS, INC.
                                 CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)                                                       Fiscal Years Ended January 5,
                                                               ---------------------------------------
Cash Flows from Operating Activities:                               2005         2004         2003
                                                               --------------  ---------  ------------
                                                                                 
   Net income . . . . . . . . . . . . . . . . . . . . . . . .  $      10,933   $  9,071   $    15,009
   Adjustments to reconcile net income to
       net cash flows from operating activities:
   Depreciation . . . . . . . . . . . . . . . . . . . . . . .          4,029      4,915         5,246
   Amortization . . . . . . . . . . . . . . . . . . . . . . .            364        404         1,124
   Deferred income taxes. . . . . . . . . . . . . . . . . . .          2,763      2,488         7,994
   Loss on sale of fixed assets . . . . . . . . . . . . . . .            222         84         1,008
   Change in receivables allowances . . . . . . . . . . . . .         (1,826)    (4,005)      (12,267)
   Other. . . . . . . . . . . . . . . . . . . . . . . . . . .              -          -          (283)
   Changes in working capital accounts,
       net of effects of acquisitions/divestitures:
      Accounts receivable . . . . . . . . . . . . . . . . . .        (12,070)    (4,616)       69,709
      Inventories . . . . . . . . . . . . . . . . . . . . . .         (5,697)    (1,097)        8,865
      Prepaids. . . . . . . . . . . . . . . . . . . . . . . .         (2,216)     5,146       (10,717)
      Net investment in leases. . . . . . . . . . . . . . . .          1,509         34         2,349
      Floor plan financing. . . . . . . . . . . . . . . . . .          2,821      9,040       (33,117)
      Trade payables. . . . . . . . . . . . . . . . . . . . .          7,533      5,526       (18,240)
      Deferred revenue. . . . . . . . . . . . . . . . . . . .           (498)     2,499        (1,261)
      Income tax payable. . . . . . . . . . . . . . . . . . .            156       (183)         (305)
      Other, net. . . . . . . . . . . . . . . . . . . . . . .         (2,242)      (489)         (169)
                                                               --------------  ---------  ------------
   Net operating activities . . . . . . . . . . . . . . . . .          5,781     28,817        34,945
                                                               --------------  ---------  ------------
Cash Flows from Investing Activities:
   Capital expenditures . . . . . . . . . . . . . . . . . . .         (2,350)    (1,670)       (7,820)
   Proceeds from sale of fixed assets . . . . . . . . . . . .             20          4           470
   Proceeds from sale of leasing segment assets . . . . . . .              -          -        24,380
   Acquisitions of businesses, net
     of cash acquired . . . . . . . . . . . . . . . . . . . .        (16,441)    (5,858)       (1,655)
                                                               --------------  ---------  ------------
   Net investing activities . . . . . . . . . . . . . . . . .        (18,771)    (7,524)       15,375
                                                               --------------  ---------  ------------
Cash Flows from Financing Activities:
   Payments of acquisition notes payable. . . . . . . . . . .        (31,385)      (541)       (6,475)
   Proceeds from short-term borrowings. . . . . . . . . . . .         20,153          -       (12,118)
   Proceeds from exercise of stock options. . . . . . . . . .          1,840        499           813
   Proceeds from issuance of common shares for
     employee stock purchase plan . . . . . . . . . . . . . .            396        349           441
   Purchase of treasury stock . . . . . . . . . . . . . . . .           (467)    (4,096)       (3,351)
   Payment of cash dividend . . . . . . . . . . . . . . . . .              -     (9,809)            -
                                                               --------------  ---------  ------------
   Net financing activities . . . . . . . . . . . . . . . . .         (9,463)   (13,598)      (20,690)
                                                               --------------  ---------  ------------
Effect of exchange rate changes on cash and cash equivalents.            (78)         -             -
                                                               --------------  ---------  ------------
Increase in cash and cash equivalents . . . . . . . . . . . .        (22,531)     7,695        29,630
Cash and cash equivalents:
   Beginning of year. . . . . . . . . . . . . . . . . . . . .         40,200     32,505         2,875
                                                               --------------  ---------  ------------
   End of year. . . . . . . . . . . . . . . . . . . . . . . .  $      17,669   $ 40,200   $    32,505
                                                               ==============  =========  ============



                                      F-7

                           POMEROY IT SOLUTIONS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     FISCAL YEARS ENDED JANUARY 5, 2005 JANUARY 5, 2004 AND JANUARY 5, 2003


1.   Company  Description

     Pomeroy  IT  Solutions,  Inc.  (formerly,  Pomeroy  Computer  Resources,
     Inc.)  is  a  Delaware  corporation  organized in February 1992. Pomeroy IT
     Solutions,  Inc.,  collectively  with  its  subsidiaries, ("Pomeroy" or the
     "Company")  is  a provider of enterprise-wide information technology ("IT")
     solutions  that  leverage  its portfolio of professional services to create
     long-term relationships.

     The  Company's  target  markets  include  Fortune 1000 and small and medium
     business  ("SMB")  customers.  These  customers  fall  into  government and
     education, financial services, health care and other sectors. The Company's
     customers  are located throughout the United States with an emphasis in the
     Southeast  and  Midwest regions. The Company grants credit to substantially
     all customers in these areas.

     The  Company  operates  in  three  industry  segments:  products,  services
     and  leasing. See Note 14 of the Notes to Consolidated Financial Statements
     for  discussion  of  the  2002  sale of the majority of leasing segment net
     assets.  See  Note  21  of Notes to Consolidated Financial Statements for a
     presentation of segment financial information.

 2.  Summary  of  Significant  Accounting  Policies

     Principles  of  Consolidation  -  The  accompanying  consolidated financial
     statements  include  the  accounts  of  the  Company  and  its wholly owned
     subsidiaries.  All  significant intercompany accounts and transactions have
     been eliminated in consolidation.

     Fiscal  Year  -  The  Company's  fiscal  year  is  a 12 month period ending
     January  5.  References  to  fiscal  2004, 2003 and 2002 are for the fiscal
     years  ended  January  5,  2005,  January  5,  2004  and  January  5, 2003,
     respectively.

     Cash  and  Cash  Equivalents  -  Cash  and cash equivalents includes highly
     liquid,  temporary cash investments having original maturity dates of three
     months or less.

     Goodwill  -  Effective  January  6,  2002,  the  Company  adopted  the  new
     accounting  pronouncement  related  to  goodwill  (See  Note 6). In lieu of
     amortization,  the  Company  tests goodwill for impairment annually or more
     frequently if certain conditions exist.

     Other  Intangible  Assets  -  Effective  January  6,  2002,  the  Company
     adopted the new accounting pronouncement related to other intangible assets
     (See  Note  6).  The  Company's  other  intangible  assets  consist only of
     intangibles  with  definitive  lives  that  are  being  amortized using the
     straight-line method over periods up to fifteen years.

     Equipment  and  Leasehold  Improvements  -  Equipment  and  leasehold
     improvements  are  stated  at  cost.  Depreciation on equipment is computed
     using  the  straight-line  method  over estimated useful lives ranging from
     three  to  seven  years. Depreciation on leasehold improvements is computed
     using  the  straight-line method over estimated useful lives or the term of
     the  lease,  whichever is less, ranging from two to ten years. Depreciation
     expense  associated  with  the  leasing  segment's  operating  leases  is
     classified  under  cost  of sales. Expenditures for repairs and maintenance
     are  charged  to  expense  as  incurred and additions and improvements that
     significantly  extend  the  lives  of  assets are capitalized. Expenditures
     related  to  the  acquisition  or  development  of  computer software to be
     utilized  by  the  Company  are  capitalized or expensed in accordance with
     Statement  of  Position  (SOP)  98-1, "Accounting for the Costs of Computer
     Software  Developed  or  Obtained  for  Internal  Use." The Company reviews
     equipment and leasehold improvements for potential impairment in accordance
     with Statement of Financial Accounting Standard (SFAS) 144, "Accounting for
     the  Impairment  of  Long-Lived  Assets  and  for  Long-Lived  Assets to be
     Disposed of". Upon sale or retirement of depreciable property, the cost


                                      F-8

     and  accumulated  depreciation  are  removed  from the related accounts and
     any gain or loss is reflected in the results of operations.

     Income  Taxes  -  Deferred  tax  assets  and liabilities are recognized for
     the  estimated  future tax consequences attributable to differences between
     the financial statement carrying amounts of existing assets and liabilities
     and  their  respective  tax  bases. Deferred tax assets and liabilities are
     measured  using  enacted  tax  rates  in effect for the year in which those
     temporary  differences  are expected to be recovered or settled. The effect
     on  deferred  tax  assets  and  liabilities  of  a  change  in tax rates is
     recognized in income in the period that includes the enactment date.

     Vendor  Rebates  -  The  most  significant  component of vendor receivables
     is  vendor  rebates.  Vendor  rebate  programs  are  developed  by original
     equipment  manufacturers ("OEM') allowing them to modify product pricing on
     a  case  by  case  basis  (generally determined by individual customers) to
     maintain  their competitive edge on specific transactions. The Company will
     contact  the  OEM  to  request a rebate, for a specific transaction, and if
     approved,  the  OEM  will provide the Company with a document authorizing a
     rebate  to be paid to the Company at a later date when a claim is filed. At
     the time the Company records product sales, cost of sales is reduced by the
     amount of the rebate. Rebate programs involve complex sets of rules varying
     by  manufacturer.  As  a result of the rules and complexity of applying the
     rules  to  each  item  sold, claims are often rejected and require multiple
     submissions  before  credit  is  given.  Pomeroy maintains an allowance for
     doubtful accounts on vendor receivables for estimated losses resulting from
     the  inability  of its vendors to make required payments. The determination
     of  a  proper  allowance  for  vendor  receivables  is  based on an ongoing
     analysis  as  to  the  recoverability  of  the  Company's vendor receivable
     portfolio  based  primarily  on  account  aging. Primary reasons for claims
     being  disallowed  and  corresponding re-files include serial number issues
     (missing,  incomplete, transposed, data base match-up discrepancies, etc.),
     pricing issues (dispute in calculation of rebate amounts) and other missing
     or incomplete documentation (bid letters, customer information, etc.).

     Manufacturer  Market  Development  Funds  -  Several  OEM's  offer  market
     development  funds,  cooperative advertising and other promotional programs
     to  distribution  channel  partners. The Company utilizes these programs to
     fund  some  of  its  advertising  and  promotional  programs.  The  Company
     recognizes  these  anticipated  funds  as  vendor  receivables  when it has
     completed  its  obligation  to  perform under the specific arrangement. The
     anticipated  funds  to  be  received from manufacturers are offset directly
     against  the  expense, thereby reducing selling, general and administrative
     expenses.  In  total,  advertising costs associated with these programs are
     charged to expense as incurred and amounted to $114 thousand, $22 thousand,
     and $410 thousand for the fiscal years 2004, 2003 and 2002, respectively.

     Warranty  Receivable  -  The  Company  performs  warranty  service  work on
     behalf  of the OEM on customer product. Any labor cost or replacement parts
     needed  to repair the product is reimbursable to the Company by the OEM. It
     is  the  Company's  responsibility  to  file  and collect these claims. The
     Company records the vendor receivables when it has completed its obligation
     to  perform  under  the  specific  arrangement.  Any  OEM reimbursement for
     warranty  labor  cost incurred is recognized as revenue when the service is
     provided.

     Inventories  -  Inventories  are  stated  at  the  lower of cost or market.
     Cost  is  determined by the average cost method. Certain overhead costs are
     capitalized as a component of inventory.

     Translation  of  Foreign  Currencies  -  Assets  and  liabilities  of  the
     Company's  Canadian  operations  are  translated at the rate of exchange in
     effect on the balance sheet date; income and expenses are translated at the
     weighted  average  rates  of  exchange  prevailing  during  the period. The
     related  foreign  currency  translation  adjustments  are  reflected  as
     accumulated  other  comprehensive  loss  in  stockholders'  equity. Foreign
     currency transaction gains and losses for fiscal 2004 were not material.

     Revenue  Recognition  -  The  Company  recognizes  revenue  on  the sale of
     equipment  and supplies or equipment sold under sales-type leases, when the
     products  are  shipped.  Revenue  from  products  sold  under  logistical
     deployment  services  arrangements  is  recognized  upon  completion of the
     Company's  contractual  obligations, customer acceptance, title passing and
     other  conditions,  which  may  occur  prior  to  product shipment. Service
     revenue  is  recognized  when  the  applicable services are provided or for
     service contracts, ratably over the lives of the contracts. Leasing fee and
     financing  revenue is recognized on a monthly basis as fees accrue and from
     financing  at  level  rates  of  return  over  the  term  of  the  lease or
     receivable, which are primarily sales-type leases ranging from one to three
     years.  For  those equipment sales that include multiple deliverables, such
     as  configuration,  training, installation or service, revenue is allocated
     based  on  the  relative  fair  values  of  the  individual  components  in
     accordance with EITF 00-21.

     Stock-Based  Compensation  -  The  Company  accounts  for  stock-based
     compensation  using  the  intrinsic  value  method prescribed in Accounting
     Principles  Board  Opinion  No.  25,  "Accounting  for  Stock  Issued  to
     Employees". Accordingly, compensation cost for stock options is measured as
     the  excess,  if  any,  of  the quoted market price of the Company's common
     stock  at the date of grant over the amount an employee must pay to acquire
     the stock. The Company adopted SFAS No. 123 for disclosure purposes and for
     non-employee stock options.

     Had  compensation  cost  for  the  Company's  stock  option  plans  been
     determined  based  on  the  fair  value  of  the  awards  at the grant date
     consistent with the provisions of SFAS No. 123, as amended by SFAS No. 148,


                                      F-9

     "Accounting for  Stock-Based  Compensation-Transition  and Disclosure," the
     Company's  net income and earnings per share would have been reduced to the
     pro forma amounts indicated below:



     (in thousands, except per
     share amounts)                                Fiscal 2004   Fiscal 2003   Fiscal 2002
                                                   ------------  ------------  ------------
                                                                      
     Net income - as reported                      $     10,933  $      9,071  $     15,009
     Stock-based compensation expense-net of tax.         2,475         1,622         1,078
                                                   ------------  ------------  ------------
     Net income - pro forma                        $      8,458  $      7,449  $     13,931
                                                   ============  ============  ============
     Net income per common share - as reported
        Basic                                      $       0.89  $       0.74  $       1.18
        Diluted                                            0.88          0.73          1.18
     Net income per common share - pro forma
        Basic                                              0.69          0.61          1.10
        Diluted                                            0.68          0.60          1.09


     The  fair  value  of  options  at the date of grant was estimated using the
     Black-Scholes model with the following weighted average assumptions:



                               Fiscal 2004   Fiscal 2003   Fiscal 2002
                               ------------  ------------  ------------
                                                  
     Expected life (years)             3.3           4.1           2.8
     Risk free interest rate           3.3%          2.4%          2.9%
     Volatility                         24%           51%           46%
     Dividend yield                      0%            0%            0%


     The  total  fair  value  of  options  granted  are  recognized as pro forma
     stock-based compensation expense over each option's vesting period.

     Earnings  per  Common  Share  -  The  computation  of  basic  earnings  per
     common  share  is  based  upon the weighted average number of common shares
     outstanding  during  the period. Diluted earnings per common share is based
     upon  the  weighted  average number of common shares outstanding during the
     period plus, in periods in which they have a dilutive effect, the effect of
     common shares contingently issuable, primarily from stock options.

     The  following  is  a  reconciliation  of  the number of common shares used
     in the basic and diluted EPS computations:



     (in thousands, except per                               Fiscal Years
                                        ------------------------------------------------------------
     share data)                               2004                 2003                 2002
                                        -------------------  -------------------  ------------------
                                                 Per Share            Per Share           Per Share
                                        Shares    Amount     Shares    Amount     Shares    Amount
                                        ------  -----------  ------  -----------  ------  ----------
                                                                        
     Basic EPS                          12,253  $     0.89   12,305  $     0.74   12,694  $     1.18

     Effect of dilutive stock options      189       (0.01)      70       (0.01)      61           -
                                        ------  -----------  ------  -----------  ------  ----------
     Diluted EPS                        12,442  $     0.88   12,375  $     0.73   12,755  $     1.18
                                        ======  ===========  ======  ===========  ======  ==========


     Use  of  Estimates  in  Financial  Statements  -  In  preparing  financial
     statements  in  conformity  with  accounting  principles generally accepted
     in the United States of America, management makes estimates and assumptions
     that  affect the reported amounts of assets and liabilities and disclosures
     of  contingent  assets  and  liabilities  at  the  date  of  the  financial
     statements, as well as the reported amounts of revenues and expenses during
     the  reporting  period.  Accounting estimates in these financial statements
     include  allowances  for  trade  accounts  receivable  and  vendor accounts
     receivable.  Pomeroy  maintains  allowances  for  doubtful accounts on both
     vendor  and  trade  receivables  for  estimated  losses  resulting from the
     inability  of  its  customers  or  vendors  to  make required payments. The
     determination  of  a proper allowance for vendor receivables is based on an
     ongoing  analysis  as  to  the  recoverability  of  the  Company's  vendor
     receivable portfolio based primarily on account aging. The determination of
     a proper allowance for trade receivables is based on an ongoing analysis as
     to  the credit quality and recoverability of the Company's trade receivable
     portfolio.  Factors  considered  are  account  aging,  historical  bad debt
     experience,  current  economic trends and others. The analysis is performed
     on both vendor and trade

                                      F-10

     receivable  portfolios.  A  separate  allowance  account  is  maintained
     based on each analysis. Actual results could differ from those estimates.

     Reclassifications  -  Certain  reclassifications  of  prior  years' amounts
     have been made to conform to the current year presentation.

     Fair  Value  Disclosures  -  The  fair  value  of  financial  instruments
     approximates carrying value.

     Comprehensive  Income  -  For  fiscal  2004,  the  only  component  of
     comprehensive  income other than net income is foreign currency translation
     adjustments.

     Derivative  Instruments  and  Hedging  Activities  -  The  Company does not
     currently have any derivative instruments or hedging activities.

     Recent  Accounting  Pronouncements  -  In  November  2004,  the  Financial
     Accounting  Standards Board ("FASB") issued SFAS No. 151, "Inventory Costs,
     an  Amendment  of  ARB No. 43, Chapter 4." SFAS No. 151 retains the general
     principle  of  ARB No. 43, Chapter 4, "Inventory Pricing," that inventories
     are presumed to be stated at cost; however, it amends ARB No. 43 to clarify
     that  abnormal  amounts  of  idle  facilities,  freight, handling costs and
     spoilage  should  be  recognized as current period expenses. Also, SFAS No.
     151  requires  fixed  overhead  costs  be allocated to inventories based on
     normal  production  capacity. The guidance in SAFS No. 151 is effective for
     inventory costs incurred during fiscal years beginning after June 15, 2005.
     The  Company  believes  that  implementing SFAS No. 151 should not have any
     material  impact  on its financial condition, results of operations or cash
     flows.

     In  December  2004,  the  FASB  issued  SFAS  No.  123  (revised  2004),
     "Share-Based  Payment"  ("SFAS  123R"),  which  replaces  SFAS  No.  123,
     "Accounting  for  Stock-Based Compensation" ("SFAS 123") and supersedes APB
     Opinion  No.  25,  "Accounting  for  Stock  Issued to Employees." SFAS 123R
     requires  all  share-based  payments  to  employees,  including  grants  of
     employee  stock options, to be recognized in the financial statements based
     on  their  fair  values,  beginning with the first interim or annual period
     after  June  15,  2005,  with  early  adoption  encouraged.  The  pro forma
     disclosures  previously  permitted  under  SFAS  123  no  longer will be an
     alternative  to  financial  statement recognition. Under SFAS 123R, we must
     determine  the  appropriate  fair  value  model  to  be  used  for  valuing
     share-based payments, the amortization method for compensation cost and the
     transition method to be used at date of adoption.

     SFAS  No.  123R  will  apply  to  awards granted or modified by the Company
     after  July  5,  2005.  Compensation  cost  will also be recorded for prior
     option grants that vest after that date. The effect of adopting SFAS 123 on
     the  Company's  consolidated results of operations will depend on the level
     of  future  option grants and the fair value of the options granted at such
     future  dates,  as  well as the vesting periods provded by such awards and,
     therefore,  cannot  currently  be  estimated.  We  are  evaluating  the
     requirements  of  SFAS  123R  and  have  not  yet  determined the method of
     adoption  or  the  effect of adopting SFAS 123R, and we have not determined
     whether the adoption will result in amounts that are similar to the current
     pro forma disclosures under SFAS 123.


3.  Accounts  Receivable

     Trade  accounts  receivable  represent  amounts  billed  or  billable  to
     customers.  Past due receivables are determined based on contractual terms.
     The  Company  generally  does not charge interest on its trade receivables.
     The allowance for doubtful receivables is determined by management based on
     the  Company's  historical  losses,  specific  customer  circumstances  and
     general  economic  conditions.  Periodically,  management  reviews accounts
     receivable  and  adjusts  the  allowance based on current circumstances and
     charges  off  uncollectible  receivables  against  the  allowance  when all
     attempts  to  collect  the  receivable  have  failed.  The  following table
     summarizes  the  activity in the allowance for doubtful accounts for fiscal
     years 2004, 2003 and 2002:


                                      F-11



     (in thousands)             Trade     Vendor and Other
                               --------  ------------------
                                   
     Balance January 6, 2002   $   627   $          16,112
       Provision 2002              900               3,334
       Accounts written-off       (389)            (16,112)
       Recoveries                  415                   -
                               --------  ------------------
     Balance January 5, 2003     1,553               3,334
       Provision 2003              200                   -
       Accounts written-off       (971)             (3,234)
       Recoveries                1,774                   -
                               --------  ------------------
     Balance January 5, 2004     2,556                 100
       Accounts written-off     (1,826)                  -
       Recoveries                  732                   -
                               --------  ------------------
     Balance January 5, 2005.  $ 1,462   $             100
                               ========  ==================


     During  fiscal  2002,  the  Company  recorded  an increase in allowances of
     $3.3  million  specifically  related  to  the  collectibility  of  vendor
     receivables.  The  determination of the increase in allowances was based on
     the  deterioration  of  the  aging  of the vendor receivables, the expected
     resolution  of  the vendor rebate disallowed claims and the general posture
     of the OEM's regarding resolution. Primary reasons for vendor rebate claims
     being  disallowed  and  corresponding re-files include serial number issues
     (missing,  incomplete, transposed, data base match-up discrepancies, etc.),
     pricing issues (dispute in calculation of rebate amounts) and other missing
     or incomplete documentation (bid letters, customer information, etc.).


4.   Net  Investment  in  Leases

     The  Company's  net  investment  in  leases principally includes sales-type
     leases.  See  Note  14  of  Notes  to Consolidated Financial Statements for
     information  regarding the sale of substantially all of the assets of TIFS.
     The  Company  originates financing for customers in a variety of industries
     and  throughout  the United States. The Company has a diversified portfolio
     of capital equipment financing for end users.

     Leases  consist  principally  of  notebook  and desktop personal computers,
     communication  products  and high-powered servers with terms generally from
     one  to  three  years. The following table summarizes the components of the
     net  investment  in  sales-type  leases  as of end of fiscal years 2004 and
     2003:



     (in thousands)                       2004     2003
                                         -------  -------
                                            
     Minimum lease payments receivable   $4,155   $3,770
     Estimated residual value             1,466    1,388
     Initial direct costs                    10       19
     Unearned income                       (167)    (186)
                                         -------  -------
     Total                               $5,464   $4,991
                                         =======  =======


     The  future  minimum  lease  payments  for the net investment in leases are
     as follows:


                                      F-12



     (in thousands)
             Fiscal Year
     ----------------------------
                                 

     2005                           $3,814
     2006                            1,496
     2007                              154
                                    ------
     Total minimum lease payments   $5,464
                                    ======


5.   Inventories

     Inventories  consist  of  items  held  for  resale and are comprised of the
     following components as of the end of fiscal years 2004 and 2003:



     (in thousands)            2004     2003
                              -------  -------
                                 
     Equipment and supplies   $14,053  $ 9,859
     Service parts              3,135    2,594
                              -------  -------
        Total                 $17,188  $12,453
                              =======  =======


6.   Goodwill  and  Other  Intangible  Assets

     Intangible  assets  with  definite  lives  are  amortized  over  their
     estimated  useful  lives.  The  following  table  provides a summary of the
     Company's  intangible  assets with definite lives as of January 5, 2005 and
     January 5, 2004:

     Intangible assets consist of the following:



     (in thousands)                    Gross                      Net       Gross                      Net
                                     Carrying    Accumulated   Carrying   Carrying    Accumulated   Carrying
                                      Amount    Amortization    Amount     Amount    Amortization    Amount
                                     1/5/2005     1/5/2005     1/5/2005   1/5/2004     1/5/2004     1/5/2004
                                    ----------  -------------  ---------  ---------  -------------  ---------
                                                                                  
     Amortized intangible assets:
       Covenants not-to-compete      $   2,024  $       1,769  $     255  $   1,844  $       1,650  $     194
       Customer lists                    2,877            559      2,318        627            385        242
       Other intangibles                 1,200             71      1,129          -              -          -
                                    ----------  -------------  ---------  ---------  -------------  ---------
       Total amortized intangibles   $   6,101  $       2,399  $   3,702  $   2,471  $       2,035  $     436
                                    ==========  =============  =========  =========  =============  =========


     Amortized  intangible  assets  are  being  amortized  over  periods ranging
     from 1 to 15 years for covenants not-to-compete, 7 to 15 years for customer
     lists  and 7 years for other intangibles. The weighted-average amortization
     period for all amortized intangible assets acquired in fiscal 2004 and 2003
     was  8.8  and  15  years, respectively. For the year ended January 5, 2005,
     amortization  expense  related  to intangible assets was $364 thousand. For
     the  year ended January 5, 2004, amortization expense related to intangible
     assets  was $404 thousand. For the year ended January 5, 2003, amortization
     expense  related  to  intangibles  assets  was $1,041 thousand of which $71
     thousand  was  reported  under  the  caption  "cost  of sales" or "selling,
     general  and administrative" expenses. Amortization expense associated with
     assets reported under the caption "other current assets" was $154 thousand.

     Projected  future  amortization  expense  related to intangible assets with
     definite  lives  are  as  follows:


                                      F-13



     (in thousands)
     Fiscal years:
             
          2005            $  525
          2006               418
          2007               418
          2008               418
          2009               418
         2010+             1,505
                        --------
         Total            $3,702
                        ========


     The  changes  in  the  net  carrying amount of goodwill for the years ended
     January 5, 2005 and 2004 by segment are as follows:



     (in thousands)                          Products   Services   Consolidated
                                            ----------  ---------  -------------
                                                          
     Net carrying amount as of 1/5/03       $  42,357   $  18,278  $      60,635
     Reallocation of goodwill                 (10,284)     10,284              -
     Goodwill recorded during fiscal 2003       3,789       3,240          7,029
                                            ----------  ---------  -------------
     Net carrying amount as of 1/5/04          35,862      31,802         67,664
     Goodwill recorded during fiscal 2004         198      42,051         42,249
                                            ----------  ---------  -------------
     Net carrying amount as of 1/5/05       $  36,060   $  73,853  $     109,913
                                            ==========  =========  =============


     During  the  first  quarter  of  fiscal  2003,  the  Company  changed  the
     allocation  of  goodwill  by reporting unit. As a result of this evaluation
     process, the Company reallocated approximately $10.3 million of goodwill to
     the  services  reporting  unit  from  the  products  reporting  unit.  This
     reallocation  had  no  effect  on  the  result  of  any  previous  period's
     impairment  testing.  The  reallocation  is  also  reflected in the segment
     information in Note 21.

     During  fiscal  2004,  the  Company  and  Pomeroy  Acquisition  Sub,  Inc.
     ("PAS"),  a  wholly  owned  subsidiary the Company, completed a merger with
     Alternative  Resources  Corporation  ("ARC").  On May 11, 2004, the parties
     entered  into  a  definitive merger agreement for PAS to acquire all of the
     issued  and  outstanding  shares  of  capital  stock of ARC. The merger was
     approved  by  ARC  shareholders  at  a  meeting held on July 22, 2004. As a
     result  of the merger, ARC is now a wholly-owned subsidiary of the Company.
     The  cash  consideration  paid at closing, including the cost of all stock,
     stock  options  and  warrants  purchased  and  the  amount  of ARC net debt
     retired,  was  approximately  $46.1  million, which was funded from cash on
     hand  and  borrowings  from  Pomeroy's existing line of credit. The Company
     recorded $41.9 million of goodwill, which included, among other things, the
     value  of  an assembled workforce, related to the acquisition during fiscal
     2004.  Also  during  fiscal  2004,  the  Company  recorded  $0.3 million of
     goodwill  associated  primarily  with earn-out payments made in conjunction
     with prior acquisitions.

     During  fiscal  2003,  the  Company  acquired all of the outstanding common
     stock of Micrologic Business Systems of K.C., Inc. ("Micrologic"), a Kansas
     City  based  IT solutions and professional services provider. Their primary
     services  include  systems  network  integration,  project  management, and
     telephony  integration.  The  Company  recorded  $3.2  million  of goodwill
     related  to  the  acquisition.  In  addition,  the Company acquired certain
     assets  of  eServ  Solutions  Group, LLC ("eServ"), a Rock Island, Illinois
     based  IT  solutions  and  professional  services provider. eServ's primary
     service  offerings  include  network infrastructure, enterprise storage and
     server  solutions. The Company recorded $1.1 million of goodwill related to
     the acquisition. Also during fiscal 2003, the Company recorded $2.7 million
     of  goodwill  associated  with  earn-out  payments made in conjunction with
     prior acquisitions.

7.   Borrowing  Arrangements

     A  significant  part  of  Pomeroy's  inventories are financed by floor plan
     arrangements  with third parties. At January 5, 2005, these lines of credit
     totaled  $85.0  million,  including  $75.0  million  with  GE  Commercial
     Distribution  Finance  ("GECDF")  and  $10.0  million  with  IBM  Credit
     Corporation ("ICC"). Borrowings under the GECDF floor plan arrangements are
     made  on thirty-day notes. Borrowings under the ICC floor plan arrangements
     are  made  on  fifteen-day  notes.  All  such borrowings are secured by the
     related  inventory.  Financing  on substantially all of the arrangements is
     interest  free due to subsidies by manufacturers. Overall, the average rate
     on  these  arrangements  is  less than 1.0%. The Company classifies amounts
     outstanding under the floor plan arrangements as accounts payable.


                                      F-14

     On  June  28,  2004,  the  Company  finalized a new $165 million Syndicated
     Credit  Facility  Agreement  with  GECDF.  The  new  credit  facility has a
     three-year  term  and  its  components include a maximum of $75 million for
     inventory  financing  and  a  revolving  line  of  credit,  collateralized
     primarily  by accounts receivable, of up to $110 million; provided that the
     total amount outstanding at any time under the inventory financing facility
     and the revolving line of credit may not exceed $165 million. Under the new
     agreement,  the  credit facility provides a letter of credit facility of $5
     million.  Under  the  credit  facility,  the  interest rate is based on the
     London  InterBank Offering Rate ("LIBOR") and a pricing grid. As of January
     5,  2005,  the  adjusted  LIBOR rate was 4.4%. This credit facility expires
     June 28, 2007.

     At  January  5,  2005,  the  Company's  balance  outstanding  under  the
     revolving  line of credit portion of the credit facility was $20.2 million.
     At  January  5, 2004, the Company did not have an outstanding balance under
     its  previous  credit  facility.  The  credit facility is collateralized by
     substantially  all  of  the  assets  of  Pomeroy,  except those assets that
     collateralize  certain other financing arrangements. Under the terms of the
     credit  facility,  Pomeroy  is  subject  to  various  financial  covenants
     including  maintenance  of a minimum level of tangible net worth, a minimum
     fixed  charge  coverage  ratio  and  a  maximum  ratio  of  total  funded
     indebtedness  to  EBITDA.  As of January 5, 2005, Pomeroy was in compliance
     with those financial covenants.

     Notes  payable  -  Notes  payable  consist  of  the  following:



     (in thousands)                                                            Fiscal Years
                                                                              ---------------
                                                                               2004     2003
                                                                                 
     Acquisition notes payable at various interest rates, ranging from 4.00%
     to 4.25%, and unsecured.  Principal payments are made in equal
     annual installments, ranging from one to two years, through 2005         $1,162   $1,825

     Less current maturities                                                     912      912
                                                                              -------  ------
     Long-term notes payable                                                  $  250   $  913
                                                                              =======  ======


8.   Restructuring  and  Severance  Charges

     During  fiscal  2004,  in  connection  with  certain strategic initiatives,
     the  Company  recorded restructuring and severance charges aggregating $1.0
     million. The restructuring and severance charges are associated with legacy
     Pomeroy  costs  of  facilities  and  processes  that  have  or  will become
     duplicative or redundant as ARC operations are integrated into the Company.
     These  costs  consist  of  facility  closing  and  involuntary  employee
     termination  costs  of $576 thousand and $400 thousand, respectively. These
     costs  are  accounted  for  under FAS 146, "Accounting for Costs Associated
     with  Exit  or  Disposal  Activities," and were included as a charge to the
     results  of  operations  for the year ended January 5, 2005. Any subsequent
     changes  to  the  estimates  of  executing  the currently approved plans of
     restructuring will be reflected in current results of operations.

     The  Company  also  recorded  a  non-recurring,  one-time  charge  for
     severance  in  the  amount  of $1.447 million related to the resignation of
     David  B.  Pomeroy  II  as CEO of the Company. Mr. Pomeroy will continue to
     serve as Chairman of the Board of the Company.

     During  fiscal  2004,  the  Company  restructuring  and  severance  charges
     expensed consisted of the following:



     (in thousands)            Total Initial  Cash      Accrual balance
                               Accrual        payments  at January 5, 2005
                               -------------  --------  ------------------
                                               
     Severance                 $       1,847  $  (440)  $            1,407
     Facility consolidations             576     (200)                 376
                               -------------  --------  ------------------
                               $       2,423  $  (640)  $            1,783
                               =============  ========  ==================


     Also,  the  Company's  management  recorded  a  restructuring  charge
     liability  in  connection  with  the  ARC  acquisition to eliminate certain
     duplicative  activities  and  reduced  facility  requirements. As a result,
     approximately  $6.4  million  of  costs  were  recorded  as  part  of  the
     liabilities  assumed  in  the  ARC  acquisition.  The  restructuring charge
     consisted  of  costs  of  vacating duplicative leased facilities of ARC and
     severance costs associated with exiting activities. These costs are


                                      F-15

     accounted  for  under  EITF  95-3,  "Recognition  of  Liabilities  in
     Connection  with  Purchase  Business  Combinations."  These  costs  were
     recognized  as a liability assumed in the purchase business combination and
     included  in  the  allocation  of the cost to acquire ARC. A portion of the
     restructuring  liabilities  are  classified as long-term liabilities in the
     accompanying  consolidated balance sheet at January 5, 2005. Changes to the
     estimates  of  executing  the  currently  approved  plans  of restructuring
     through  July  23,  2005  will  be  recorded  as an increase or decrease in
     goodwill with any increases in estimates thereafter charged to operations.



     (in thousands)            Total Initial  Cash      Accrual balance
                               Accrual        payments  at January 5, 2005
                               -------------  --------  ------------------
                                               
     Severance                 $       2,682  $  (760)  $            1,922
     Facility consolidations           3,715     (260)               3,455
                               -------------  --------  ------------------
                               $       6,397  $(1,020)  $            5,377
                               =============  ========  ==================


     Additionally,  as  part  of  the  acquisition  of ARC, the Company acquired
     the remaining obligations of ARC's existing restructuring plans, which were
     initially  recorded  by  ARC  in  fiscal  2003  and  fiscal 2002. The total
     obligations  assumed  in connection with these restructuring plans was $2.1
     million at July 23, 2004.

     As  of  January  5,  2005,  the  balance  of the ARC fiscal 2003 and fiscal
     2002  accrued  restructuring  costs  recorded  consisted  of the following:



     (in thousands)

     Fiscal 2003 Restructuring Charge

                            Total Accrual as      Cash        Balance at
                               of 7/23/04       payments   January 5, 2005
                            -----------------  ----------  ---------------
                                                  
     Severance              $             647  $    (594)  $            53
                            -----------------  ----------  ---------------
                            $             647  $    (594)  $            53
                            =================  ==========  ===============




     Fiscal 2002 Restructuring Charge

                              Total Accrual as      Cash        Balance at
                                 of 7/23/04       payments   January 5, 2005
                              -----------------  ----------  ---------------
                                                    
     Facility consolidations  $             756  $    (424)  $           332
     Other charges                          696       (656)               40
                              -----------------  ----------  ---------------
                              $           1,452  $  (1,080)  $           372
                              =================  ==========  ===============


     During  fiscal  2002,  the  Company  approved  a  plan  to  consolidate and
     relocate  operations  in  various  geographical  locations  and  to abandon
     certain assets associated with modification to strategic initiatives.

     The  plan  resulted  in  a  pre-tax  restructuring  charge of $714 thousand
     ($493 thousand after tax). The restructuring costs consist of $484 thousand
     of  losses  on  equipment  and  leasehold  improvement  dispositions,  $126
     thousand  in  involuntary  employee  severance  costs, and $104 thousand in
     lease terminations. Under the plan, the Company eliminated approximately 40
     employees.

     The  execution  of  the  plan  began  and was completed during fiscal 2002.
     As  of  January 5, 2003, the Company had $41 thousand in accrued and unpaid
     restructuring costs which were paid during fiscal 2003.

9.   Income  Taxes

     The  provision  for  income  taxes  consists  of  the  following:


                                      F-16



(in thousands)                            Fiscal Years
                                  -------------------------------
                                   2004       2003         2002
                                  ------  -------------  --------
                                                 
     Current:
       Federal                    $3,072  $       2,623  $(1,219)
       State                       1,378            688      (33)
                                  ------  -------------  --------
         Total current             4,450          3,311   (1,252)
                                  ------  -------------  --------

     Deferred:
       Federal                     2,440          2,197    7,402
       State                         323            291      592
                                  ------  -------------  --------
         Total deferred            2,763          2,488    7,994
                                  ------  -------------  --------
     Total income tax provision   $7,213  $       5,799  $ 6,742
                                  ======  =============  ========


     During  fiscal  2002,  the  Company  recorded an income tax benefit of $1.6
     million  associated with an increase in the tax basis of leased assets as a
     result  of  an  accounting  method  change for tax purposes. This amount is
     included in the 2002 income tax provision shown above.

     The  approximate  tax  effect  of  the temporary differences giving rise to
     the  Company's  deferred  income  tax  assets  (liabilities)  are:



     (in thousands)                                Fiscal Years
                                               -------------------
                                                 2004       2003
                                               --------  ---------
                                                   
     Deferred Tax Assets:
       Receivables allowances                  $ 1,012   $  1,084
       Depreciation                                359         83
       Leases                                        -        240
       Deferred compensation                       390        321
       Non-compete agreements                      535        545
       Restructuring charges                     2,234          -
       State net operating losses                  456          -
       Federal net operating losses              5,558          -
       Other                                     1,289        124
                                               --------  ---------
         Total deferred tax assets              11,833      2,397
                                               --------  ---------
       Deferred Tax Liabilities:
         Depreciation                           (1,636)    (1,517)
         Intangibles                            (6,513)    (5,249)
         Leases                                   (534)         -
         Other                                  (1,310)    (1,809)
                                               --------  ---------
           Total deferred tax liabilities       (9,993)    (8,575)
                                               --------  ---------
       Net deferred tax assets ( liabilities)  $ 1,840   $  (6178)
                                               ========  =========


     As  of  January  5,  2005,  the  Company's  net current deferred tax assets
     ($1,937)  are  included  in  other  current  assets  and the net noncurrent
     deferred  tax liabilities ($97) are presented as such on the balance sheet.
     As  of  January 5, 2004, the Company's net current deferred tax liabilities
     ($1,398)  are  included in other accrued liabilities and the net noncurrent
     deferred  tax  liabilities  ($4,780)  are  presented as such on the balance
     sheet.

     The  Company  acquired  $10,781  of  net  deferred  tax  assets,  primarily
     related  to  the  tax  effect  of  federal  and  state  net  operating loss
     carryforwards and restructuring charges, in connection with the acquisition
     of ARC in July 2004. The Company's ability to use the federal and state net
     operating  loss carryforwards of ARC to reduce its future taxable income is
     subject  to  limitations  under  Section  382  of the Internal Revenue Code
     associated  with  acquired  federal  and  state  net  operating  loss
     carryforwards.  The  federal  net  operating  loss  carryforwards  of  ARC
     aggregate  $15,880  of which $2,516 will expire in 2020, $8,010 in 2022 and
     $5,354  in 2023. The Company currently believes it will fully utilize ARC's
     acquired  net  operating loss carry forwards and, accordingly, no valuation
     allowance  has been provided as of January 5, 2005. To the extent these ARC
     net  operating  loss carryforwards are not utilized to reduce the Company's
     taxable  income  in  future  periods or expire unused, goodwill recorded in
     connection  with  the  acquisition  of ARC will be adjusted accordingly. In
     addition,


                                      F-17

     the  recorded  amounts  of  acquired  deferred  tax  assets and liabilities
     may  be  adjusted  during fiscal 2005 upon completion of ARC's final income
     tax returns for the period prior to its acquisition by the Company.

     The  Company's  effective  income  tax  rate  differs  from  the  federal
     statutory rate as follows:



                                                 Fiscal Years
                                             ---------------------
                                             2004    2003    2002
                                             -----  -------  -----
                                                    
     Tax at federal statutory rate           35.0%    35.0%  35.0%
     State taxes, net of federal benefit      6.1      4.3    3.2
     Change in tax accounting method - TIFS     -        -   (7.4)
     Other                                   (1.4)    (0.3)   0.2
                                             -----  -------  -----
       Effective tax rate                    39.7%    39.0%  31.0%
                                             =====  =======  =====


10.  Operating  Leases  and  Commitments

     Operating  Leases-  The  Company  leases  office  and  warehouse  space,
     vehicles  and  certain  office  equipment  from various lessors including a
     related  party.  See  Note 15 of Notes to Consolidated Financial Statements
     for information regarding related parties. Lease terms vary in duration and
     include various option periods. The leases generally require the Company to
     pay  taxes and insurance. Future minimum lease payments under noncancelable
     operating  leases  with initial or remaining terms in excess of one year as
     of  January  5,  2005,  including  the lease with the related party, are as
     follows:



     (in thousands)
            Fiscal Year
     ------------------------
                            
     2005                           $ 5,632
     2006                             3,534
     2007                             2,878
     2008                             2,638
     2009                             2,012
     Thereafter                         828
                                    -------
     Total minimum lease payments   $17,522
                                    =======


     Employment  Agreements-  The  Company  is  party  to  employment agreements
     with  certain  executives, which provide for compensation and certain other
     benefits.  The agreements also provide for severance payments under certain
     circumstances.

     Rental  expense  was  $3.4  million,  $3.1  million  and  $3.3  million for
     2004, 2003 and 2002 respectively.

11.  Employee  Benefit  Plans

     The  Company  has  a  savings  plan  intended  to  qualify  under  sections
     401(a)  and  401(k)  of  the  Internal  Revenue  Code.  The  plan  covers
     substantially all employees of the Company. The Company makes contributions
     to  the plan based on a participant's annual pay. Contributions made by the
     Company  for  fiscal  2004, 2003 and 2002 were approximately $236 thousand,
     $136 thousand and $408 thousand, respectively.

     The  Company  has  a  stock  purchase  plan (the "1998 plan") under Section
     423  of  the  Internal  Revenue Code of 1986, as amended. The 1998 plan, as
     amended,  provides  substantially  all  employees  of  the  Company with an
     opportunity  to  purchase  through payroll deductions up to 2,000 shares of
     common  stock  of  the  Company with a maximum market value of $25,000. The
     purchase price per share is determined by whichever of two prices is lower:
     85%  of the closing market price of the Company's common stock in the first
     trading  date  of  an  offering  period (grant date), or 85% of the closing
     market  price  of the Company's common stock in the last trading date of an
     offering  period  (exercise  date).  600,000  shares of common stock of the
     Company  are  reserved  for  issuance  under  the  1998  plan. The Board of
     Directors  of the Company may at any time terminate or amend the 1998 plan.
     The  1998  plan  will terminate twenty years from the effective date unless
     sooner terminated.

12.  Major  Customers


                                      F-18



     During  fiscal  2004,  2003,  and  2002 no customer accounted for more than
     10% of the Company's total net sales and revenues.


13.  Acquisitions

     During  fiscal  2004,  the  Company  completed one acquisition. The Company
     and Pomeroy Acquisition Sub, Inc. ("PAS"), a wholly owned subsidiary of the
     Company, completed a merger with Alternative Resources Corporation ("ARC").
     On May 11, 2004, the parties entered into a definitive merger agreement for
     PAS to acquire all of the issued and outstanding shares of capital stock of
     ARC.  The merger was approved by ARC shareholders at a meeting held on July
     22,  2004.  As a result of the merger, ARC is now a wholly-owned subsidiary
     of  the Company. The cash consideration paid at closing, including the cost
     of  all  stock,  stock options and warrants purchased and the amount of ARC
     net  debt  retired,  was approximately $46.1 million, which was funded from
     cash on hand and borrowings from Pomeroy's existing line of credit.

     The following summarizes the assets purchased and liabilities assumed:






     (in thousands)
                                     
     Cash                                    $ 2,349
     Accounts receivable                      19,303
     Other current assets                      4,871
     Property and equipment, net                 193
     Intangible assets                         3,530
     Goodwill                                 41,864
     Other assets                              7,051
                                             -------
        Assets acquired                       79,161
                                             -------

     Current portion of notes payable         15,487
     Accounts payable and accrued expenses    29,961
     Notes payable, net of current portion    15,236
                                             -------
        Liabilities assumed                   60,684
                                             -------
        Net assets acquired                  $18,477
                                             =======


     The  results  of  operations  of  ARC  are included in the Company's fiscal
     2004 consolidated financial statements from the date of acquisition. If the
     fiscal  2004  acquisition  of ARC and the 2003 acquisitions described below
     had  all  occurred  on  January 6, 2003, the unaudited pro forma results of
     operations of the Company would have been as follows:



     (in thousands, except per share data)   For the year ended     For the year ended
                                            January     5, 2005    January     5, 2004
                                            ---------------------  ---------------------
                                             Actual    Pro forma    Actual    Pro forma
                                            ---------------------  ---------------------
                                                                 
     Net sales and revenues                 $742,290  $   807,345  $598,423  $   736,894
     Income from operations                   18,423       16,259    14,806        8,870
     Net income                               10,933        9,501     9,071        5,103
     Earnings per common share, diluted         0.88         0.76      0.73         0.41


     During  fiscal  2003,  the  Company  completed  two acquisitions. The total
     consideration paid consisted of $4.9 million in cash and subordinated notes
     of  $1.8 million. Additionally, the purchase price will be adjusted for any
     potential  earn outs. The Company shall pay fifty percent of the net profit
     before  taxes ("NPBT") to the purchaser in excess of the NPBT threshold for
     the  applicable  year,  subject  to a cumulative limitation of $5.5 million
     during  such  aggregate earn out period. Interest on the subordinated notes
     is payable quarterly. Principal in the amount of $1.8 million is payable in
     two annual installments commencing on the first anniversary of closing. The
     results  of  operations of the acquisitions are included in the fiscal 2003
     consolidated statement of income from the respective dates of acquisition.

     During  fiscal  2002,  the  Company  completed  one  acquisition. The total
     consideration paid consisted of $0.3 million in cash and subordinated notes
     of $0.2 million. Additionally, the purchase price will be adjusted for any


                                      F-19



     potential  earn  outs.  The  Company  shall  pay  fifty  percent of the net
     profit  before  taxes  ("NPBT")  to  the  purchaser  in  excess of the NPBT
     threshold  for  the  applicable year, subject to a cumulative limitation of
     $1.0 million dollars during such aggregate period as earn outs. The results
     of  operations  of  the  acquisition  are  included  in  the  fiscal  2002
     consolidated  statement  of  income  from  the  date of acquisition. If the
     fiscal  2002  acquisition  had  occurred  on January 6, 2002, the pro forma
     results  of  operations  of  the  Company  would  not  have been materially
     different  than  that reported in the accompanying fiscal 2002 consolidated
     statement of income.


14.  Sale  of  Technology  Integration  Financial  Services,  Inc.  ("TIFS")

     In  April  2002,  the  Company  sold  for  book  value substantially all of
     the  net  assets  of  its  wholly owned subsidiary - Technology Integration
     Financial  Services,  Inc.  ("TIFS")  to  Information  Leasing  Corporation
     ("ILC"),  the  leasing  division of the Provident Bank of Cincinnati, Ohio.
     Vincent  D. Rinaldi, a Director of the Company, is the President of ILC. In
     addition,  ILC  assumed  and  liquidated  at  the  time  of  the  closing
     approximately  $20.0 million of the Company's debt related to leased assets
     owed  by  TIFS. As part of the transaction, the Company signed an exclusive
     seven-year  vendor  agreement  whereby the Company is appointed as an agent
     for  remarketing  and  reselling  of the leased equipment sold. The Company
     will  be  paid  a  commission  on future lease transactions referred to and
     accepted  by  ILC  and  will act as the remarketing and reselling agent for
     such future leased equipment.


15.  Related  Party  Transactions

     Leases-  The  Company  leases  its  headquarters, distribution facility and
     the  national  training  center  from  a  company that is controlled by the
     former  Chief  Executive  Officer  of the Company. It is a triple net lease
     agreement,  which  expires  in  the year 2010. Base rental for fiscal 2004,
     2003  and  2002 was approximately $1.2 million each year. The annual rental
     for  these  properties  was  determined on the basis of a fair market value
     rental  opinion  provided  by an independent real estate company, which was
     updated  in  2000.  In  addition,  the Company pays for the business use of
     other  real  estate  that is owned by the former Chief Executive Officer of
     the  Company. During fiscal years 2004, 2003 and 2002, the Company paid $95
     thousand each year in connection with this real estate.

     The  lessor  of  the  headquarters,  distribution  facility  and  national
     training  center  does  not meet the conditions to be considered a variable
     interest entity in accordance with FIN 46.

     A  director  of  the  Company  is President of ILC. See Note 14 of Notes to
     Consolidated  Financial  Statements  for  information regarding the sale of
     substantially all of the assets of TIFS to ILC.

     Investment  in  Lease  Residuals  -  The  Company  participates  in  a
     Remarketing and Agency Agreement ("Agreement") with ILC whereby the Company
     obtains  rights  to  50%  of lease residual values for services rendered in
     connection  with  locating  the  lessee,  selling  the equipment to ILC and
     agreeing to assist in remarketing the used equipment.

     During  fiscal  2004,  2003,  and  2002,  the  Company  sold  equipment and
     related  support  services to ILC, for lease to ILC's customers, in amounts
     of $22.0 million, $19.5 million and $32.6 million, respectively.

     The  Company  also  purchases  residuals  associated  with separate leasing
     arrangements entered into by ILC. Such transactions do not involve the sale
     of  equipment and related support services by the Company to ILC. Residuals
     acquired in this manner are accounted for at cost.

     The  Company  signed  an  exclusive  seven-year  vendor  agreement  whereby
     the  Company  is appointed as an agent for remarketing and reselling of the
     leased  equipment  sold.  The  Company  will be paid a commission on future
     lease  transactions  referred  to  and  accepted by ILC and will act as the
     remarketing and reselling agent for such future leased equipment.

     The  carrying  value  of  investments  in  lease  residuals is $0.9 million
     as of January 5, 2005 and 2004, and is included in long-term net investment
     in  leases.  Investments  in  lease  residuals are evaluated on a quarterly
     basis, and are subject only to downward market adjustments until ultimately
     realized through a sale or re-lease of the equipment.

16.  Supplemental  Cash  Flow  Disclosures

     Supplemental  disclosures  with  respect  to  cash  flow  information  and
     non-cash investing and financing activities are as follows:


                                      F-20



     (in thousands)                                        Fiscal Years
                                               -----------------------------------
                                                 2004          2003         2002
                                               ---------  --------------  --------
                                                                 
     Interest paid                             $    558   $         387   $   556
                                               =========  ==============  ========
     Income taxes paid                         $  5,116   $       1,342   $10,623
                                               =========  ==============  ========
     Additions to goodwill for adjustments
       to acquisition assets and intangibles   $    171   $         322   $ 2,014
                                               =========  ==============  ========

     Business combinations accounted
     for as purchases:
     Assets acquired                           $ 78,063   $      12,070   $ 2,099
       Liabilities assumed                      (61,622)         (4,387)     (260)
       Notes payable issued                           -          (1,825)     (184)
                                               ---------  --------------  --------
       Net cash paid                           $ 16,441   $       5,858   $ 1,655
                                               =========  ==============  ========


17.  Treasury  Stock

     During  fiscal  2004,  the  Company  repurchased  40,000  shares  of common
     stock  at  a cost of $0.5 million under the repurchase program that expired
     June 1, 2004.

     During  fiscal  2003,  the  Company's  Board  of  Directors  authorized  a
     program to repurchase up to 1.1 million shares of the Company's outstanding
     common  stock  at market price. During fiscal 2003, the Company repurchased
     383,000  shares  of common stock at a cost of $4.1 million. This repurchase
     program expired June 1, 2004.

     During  fiscal  2002,  the  Company's  Board  of  Directors  authorized  a
     program  to  repurchase  up  to 350,000 shares of the Company's outstanding
     common  stock  at market price. During fiscal 2002, the Company repurchased
     280,000 shares of common stock at a cost of $3.4 million.

18.  Dividends

     On  August  7,  2003,  the  Company  paid  a one-time cash dividend of $9.8
     million or $0.80 per share to shareholders of record as of July 28, 2003.


19.  Stockholders'  Equity  and  Stock  Option  Plans

     On  March  27,  2002,  the  Company  adopted  the  2002  Non-Qualified  and
     Incentive Stock Option Plan and it was approved by the shareholders on June
     13,  2002.  The  plan was amended and renamed the 2002 Amended and Restated
     Stock  Incentive  Plan  on  March  11,  2004  and approved by the Company's
     shareholders  on  June  10,  2004.  The Company's 2002 Amended and Restated
     Stock Incentive Plan provides certain employees of the Company with options
     to  purchase  common  stock  of  the Company through options at an exercise
     price equal to the market value on the date of grant. The plan, as amended,
     also  provides  for  the  granting  of awards of restricted stock and stock
     appreciation  rights.  The  maximum aggregate number of shares which may be
     optioned  and  sold under the plan is 4,410,905. The plan will terminate on
     June  13,  2012.  Stock  options  granted under the plan are exercisable in
     accordance  with various terms as authorized by the Compensation Committee.
     To  the  extent  not exercised, options will expire not more than ten years
     after the date of grant.

     On  March  27,  2002,  the  Company  adopted  the  2002  Outside Directors'
     Stock Option Plan and it was approved by the shareholders on June 13, 2002.
     The  plan  was  amended  on  March  11,  2004 and approved by the Company's
     shareholders  on June 10, 2004. The Company's 2002 Outside Directors' Stock
     Option  Plan,  as  amended,  provides outside directors of the Company with
     options  to purchase common stock of the Company at an exercise price equal
     to  the  market  value  of  the  shares  at  the date of grant. The maximum
     aggregate number of shares which may be optioned and sold under the plan is
     281,356.  The  plan will terminate on March 26, 2012. Pursuant to the plan,
     an  option  to purchase 10,000 shares of common stock will automatically be
     granted  on  the first day of the initial term of a director. An additional
     5,000  shares  of common stock will automatically be granted to an eligible
     director  upon  the  first  day  of each consecutive year of service on the


                                      F-21


     board.  Options  are  fully  vested  as  of  the  date of grant and must be
     exercised  within  two  years  of  the  date  of  grant, subject to earlier
     termination  in  the  event of termination of the director's service on the
     Board.

     The  following  summarizes  the  stock  option transactions under the plans
     for the three fiscal years ended January 5, 2005:



                                                      Weighted Average
                                            Shares     Exercise price
                                          ----------  ----------------
                                                
     Options outstanding January 6, 2002  1,918,650   $          14.64
       Granted                              345,305              13.98
       Exercised                            (61,308)             13.61
       Forfeitures                         (234,108)             14.79
                                          ----------
     Options outstanding January 5, 2003  1,968,539              14.43

       Granted                              537,360               9.75
       Exercised                            (55,509)              9.00
       Forfeitures                         (382,872)             14.47
                                          ----------
     Options outstanding January 5, 2004  2,067,518              13.41
       Granted                            1,173,250              13.32
       Exercised                           (185,765)              9.91
       Forfeitures                         (321,084)             15.62
                                          ----------
     Options outstanding January 5, 2005  2,733,919   $          13.34
                                          ==========


     The  following  summarizes  options  outstanding  and  exercisable  at
     January 5, 2005:



                               Options Outstanding                    Options Exercisable
                  ----------------------------------------------  ---------------------------
                    Number      Weighted Avg.                       Number
Range of          Outstanding     Remaining       Weighted Avg.   Exercisable   Weighted Avg.
Exercise Prices    at 1/5/05   Contractual Life  Exercise Price    at 1/5/05   Exercise Price
- ---------------------------------------------------------------------------------------------
                                                                

5.66 to $8.48        149,944              2.90  $          6.88       63,323  $          6.59
8.49 to $11.30       256,648              3.60  $         10.27      219,489  $         10.23
11.31 to $14.13    1,230,586              2.60  $         13.06    1,046,255  $         13.13
14.14 to $16.95      928,947              3.40  $         14.82      727,194  $         14.82
16.96 to $19.78      167,794              2.20  $         17.65      139,495  $         17.65
                  -----------                                     -----------
                    2,733,919                                       2,195,756
                  ===========                                     ===========


     The  weighted  average  fair  value  at  date  of grant for options granted
     during fiscal 2004, 2003 and 2002 was $3.48, $4.09 and $4.56, respectively.

     The  unissued  preferred  stock  carries  certain  voting  rights  and  has
     preferences with respect to dividends and liquidation proceeds.



20.  Litigation

     During  fiscal  2003  and  2002,  the  Company  made  litigation settlement
     payments of $ 0.2 million and $0.3 million, respectively.

     There  are  various  other  legal  actions  arising in the normal course of
     business  that  have  been brought against the Company. Management believes
     these  matters  will  not  have  a material adverse effect on the Company's
     financial position or results of operations.

21.  Segment  Information  and  Concentrations

     Segment  Information  -  The  operates  in  three  industry  segments:
     products, services and leasing.


                                      F-22


     The  Company's  products  segment  is  comprised  of  the  sale  of a broad
     range  of  Information  Technology  products that include desktop computing
     equipment, servers, infrastructure devices and peripherals.

     The  services  segment  entails  providing  information  technology
     services,  which  support  such  computer  products.  As a service solution
     provider,  the  Company  offers  three  groups  of  services:  enterprise
     consulting,  infrastructure  solutions,  and  lifecycle  services.  The
     enterprise  consulting group offerings consist of: application development,
     business  process re-engineering, ERP solutions, CRM solutions, e-business,
     business  intelligence, and outsourcing. The infrastructure solutions group
     offerings consist of: high performance file servers, voice, video, data and
     network  integration,  storage strategies, security solutions, thin client,
     managed services, and cabling solutions. Pomeroy's lifecycle services group
     offers  the  following  comprehensive  portfolio  of  services:  strategic
     sourcing,  integration and distribution logistics, implementation services,
     technical  support  services,  DoD  drive  wiping  services, and technology
     disposition.

     The  Company  also  offers  leasing  solutions  to  its  customers  via  an
     agency agreement with a Cincinnati based regional bank. This bank, in 2002,
     acquired  certain  assets  and  liabilities  of  the  Company's  leasing
     subsidiary.  See  Note 14 of Notes to Consolidated Financial Statements for
     information  regarding the sale of substantially all of the assets of TIFS,
     the Company's leasing subsidiary.

     The  Company  has  no  significant  operations  outside  the United States.
     The  accounting policies of the segments are the same as those discussed in
     the  summary  of  significant  accounting  policies.  The Company evaluates
     performance  based  on operating earnings of the respective business units.
     Intersegment sales and transfers are not significant.

     During  the  first  quarter  of  fiscal  2003,  the  Company  revised  its
     segment methodologies for allocating operating expenses between segments to
     reflect  ongoing  changes  in  the operating activities giving rise to such
     expenses.  This change resulted in a decrease of approximately $6.0 million
     year-to-date  of  allocated operating expenses to the product segment and a
     corresponding  increase  by  the  same  amount  to the services segment. In
     addition,  the Company revised its allocation of assets between segments to
     reflect  the  use  of  assets  in  those segments. The assets affected were
     principally  goodwill,  tax-related  assets  and  equipment  and  leasehold
     improvements.

     Summarized  financial  information  concerning  the  Company's  reportable
     segments is shown in the following table. (in thousands)




                                                     Fiscal 2004
                                    ------------------------------------------------
                                    Products     Services    Leasing   Consolidated
                                    ---------  ------------  --------  -------------
                                                           
     Revenue                        $ 545,002  $    197,175  $    113  $     742,290
     Income from operations         $   7,993  $     10,386  $     44  $      18,423
     Total assets                   $ 195,358  $    130,907  $  6,623  $     332,888
     Capital expenditures           $   1,087  $      1,263  $      -  $       2,350
     Depreciation and amortization  $   2,100  $      2,290  $      3  $       4,393




                                                     Fiscal 2003
                                    ------------------------------------------------
                                    Products     Services    Leasing   Consolidated
                                    ---------  ------------  --------  -------------
                                                           
     Revenue                        $ 470,336  $    127,905  $    182  $     598,423
     Income from operations         $   8,167  $      6,512  $    127  $      14,806
     Total assets                   $ 169,461  $     92,211  $  7,527  $     269,199
     Capital expenditures           $     833  $        837  $      -  $       1,670
     Depreciation and amortization  $   2,738  $      2,578  $      3  $       5,319




                                                     Fiscal 2002
                                    ------------------------------------------------
                                    Products     Services    Leasing   Consolidated
                                    ---------  ------------  --------  -------------
                                                           
     Revenue                        $ 568,194  $    131,293  $  3,313  $     702,800
     Income from operations         $   5,773  $     15,116  $  1,340  $      22,229
     Total assets                   $ 188,937  $     52,424  $  7,134  $     248,495
     Capital expenditures           $   5,379  $      2,357  $     84  $       7,820
     Depreciation and amortization  $   5,260  $        881  $    229  $       6,370



                                      F-23


     Concentrations  -  During  fiscal  2004,  2003,  and  2002  approximately
     23.4%, 20.9%, and 28.1%, respectively, of the Company's total net sales and
     revenues were derived from its top ten customers.

     During  fiscal  2004,  2003  and  fiscal  2002,  no  customer accounted for
     more  than  10%  of  the  Company's  net  sales and revenues for either the
     products or services segments.


                                      F-24