FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

 [ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934
                    For the quarter ended September 30, 2001

                                       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: 0-28926

                                   ePlus inc.

             (Exact name of registrant as specified in its charter)

            Delaware                              54-1817218

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

                     400 Herndon Parkway, Herndon, VA 20170
               (Address, including zip code, of principal offices)

       Registrant's telephone number, including area code: (703) 834-5710


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  filing
requirements for the past 90 days. Yes ___ [ X ] _____ No [ ____ ]


         The number of shares of Common  Stock  outstanding  as of November  13,
2001, was 10,438,866.







                                TABLE OF CONTENTS

                           ePlus inc. AND SUBSIDIARIES





Part I.  Financial Information:

         Item 1.  Financial Statements - Unaudited:

                  Condensed Consolidated Balance Sheets as of March 31, 2001 and
                                                                                 
                  September 30, 2001                                                 2

                  Condensed Consolidated Statements of Earnings, Three Months
                  Ended September 30, 2000 and 2001                                  3

                  Condensed Consolidated Statements of Earnings, Six Months Ended
                  September 30, 2000 and 2001                                        4

                  Condensed Consolidated Statements of Cash Flows, Six Months
                  Ended September 30, 2000 and 2001                                  5

                  Notes to Condensed Consolidated Financial Statements               6

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

         Item 3.  Quantitative and Qualitative Disclosures About Market Risk        23

Part II. Other Information:

         Item 1.  Legal Proceedings                                                 24

         Item 2.  Changes in Securities and Use of Proceeds                         24

         Item 3.  Defaults Upon Senior Securities                                   24

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

         Item 5.  Other Information                                                 25

         Item 6.  Exhibits and Reports on Form 8-K                                  25

Signatures                                                                          26











ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)



                                                                                As of March 31, 2001     As of September 30, 2001
                                                                                --------------------     ------------------------
ASSETS

                                                                                                           
Cash and cash equivalents                                                              $  24,534,183   $  33,254,082
Accounts receivable, net of allowance for doubtful
     accounts of $1,392,297 and $1,771,937 as of
     March 31, 2001 and September 30, 2001, respectively                                  57,627,231      44,464,413
Notes receivable                                                                           1,862,488         442,273
Employee advances                                                                             66,082         124,211
Inventories                                                                                2,651,087         747,461
Investment in direct financing and sales-type leases - net                               198,563,222     186,469,493
Investment in operating lease equipment - net                                              4,282,985       3,493,205
Property and equipment - net                                                               5,216,123       6,498,324
Deferred tax asset                                                                           310,476         310,476
Other assets                                                                               3,951,942       4,342,085
Goodwill - net                                                                            11,801,657      17,485,572
                                                                                          ----------      ----------
TOTAL ASSETS                                                                           $ 310,867,476   $ 297,631,595
                                                                                       =============   =============



LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
Accounts payable - equipment                                                           $   9,226,813   $   5,351,254
Accounts payable - trade                                                                  18,925,939      17,101,093
Salaries and commissions payable                                                           1,292,722         655,974
Accrued expenses and other liabilities                                                    21,351,575      17,883,593
Income taxes payable                                                                       1,327,591            --
Recourse notes payable                                                                     8,875,595       9,831,519
Nonrecourse notes payable                                                                157,959,706     146,706,168
                                                                                         -----------     -----------
Total Liabilities                                                                        218,959,941     197,529,601

COMMITMENTS AND CONTINGENCIES                                                                   --              --

STOCKHOLDERS' EQUITY

Preferred stock, $.01 par value; 2,000,000 shares authorized;
   none issued or outstanding                                                                   --              --
Common stock, $.01 par value; 50,000,000 shares authorized;
   9,730,154 and 10,169,867 issued; 9,730,154 and
   10,163,867 outstanding at March 31, 2001 and
   September 30, 2001, respectively                                                           97,301         101,638
Additional paid-in capital                                                                56,376,934      60,273,520
Treasury stock, at cost, -0- and 6,000 shares, respectively                                    --           (42,865)
Retained earnings                                                                         35,433,300      39,769,701
                                                                                          ----------      ----------
Total Stockholders' Equity                                                                91,907,535     100,101,994
                                                                                          ----------     -----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                             $ 310,867,476   $ 297,631,595
                                                                                       =============   =============



See Notes to Condensed Consolidated Financial Statements.




                                      -2-





ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(UNAUDITED)




                                                                 Three months ended
                                                                   September 30,
                                                               2000              2001
                                                         -----------------------------------
REVENUES

                                                                         
Sales of equipment                                            $ 58,459,332     $ 30,666,864
Sales of leased equipment                                        6,274,502                -
                                                         -----------------------------------
                                                                64,733,834       30,666,864

Lease revenues                                                   9,935,773       12,008,725
Fee and other income                                             1,522,023        2,362,798
ePlusSuite revenues                                              1,559,986        2,107,560
                                                         -----------------------------------
                                                                13,017,782       16,479,083
                                                         -----------------------------------
TOTAL REVENUES                                                  77,751,616       47,145,947
                                                         -----------------------------------

COSTS AND EXPENSES

Cost of sales, equipment                                        50,676,051       25,845,889
Cost of sales, leased equipment                                  6,094,917                -
                                                         -----------------------------------
                                                                56,770,968       25,845,889

Direct lease costs                                               1,875,864        2,246,428
Professional and other fees                                      1,238,746          393,231
Salaries and benefits                                            7,671,528        7,930,886
General and administrative expenses                              3,007,157        3,599,512
Interest and financing costs                                     3,783,785        3,464,795
                                                         -----------------------------------
                                                                17,577,080       17,634,852
                                                         -----------------------------------
TOTAL COSTS AND EXPENSES                                        74,348,048       43,480,741

                                                        -----------------------------------
EARNINGS BEFORE PROVISION FOR INCOME TAXES                       3,403,568        3,665,206

                                                         -----------------------------------
PROVISION FOR INCOME TAXES                                       1,380,398        1,466,082

                                                        -----------------------------------
NET EARNINGS                                                   $ 2,023,170      $ 2,199,124
                                                         ===================================

NET EARNINGS PER COMMON SHARE - BASIC                               $ 0.21           $ 0.22
                                                         ===================================
NET EARNINGS PER COMMON SHARE - DILUTED                             $ 0.19           $ 0.22
                                                         ===================================


WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC                      9,679,246       10,160,182
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED                   10,433,732       10,226,148





See Notes to Condensed Consolidated Financial Statements.



                                      -3-





ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(UNAUDITED)



                                                                Six months ended
                                                                  September 30,
                                                              2000              2001
                                                        -----------------------------------
REVENUES

                                                                        
Sales of equipment                                          $ 113,226,778     $ 66,815,384
Sales of leased equipment                                      22,696,563          452,108
                                                        -----------------------------------
                                                              135,923,341       67,267,492

Lease revenues                                                 18,890,137       22,800,780
Fee and other income                                            3,354,336        7,063,949
ePlusSuite revenues                                             2,676,426        3,310,227
                                                        -----------------------------------
                                                               24,920,899       33,174,956

                                                        -----------------------------------
TOTAL REVENUES                                                160,844,240      100,442,448
                                                        -----------------------------------

COSTS AND EXPENSES

Cost of sales, equipment                                       97,857,411       57,196,879
Cost of sales, leased equipment                                22,098,652          427,370
                                                        -----------------------------------
                                                              119,956,063       57,624,249

Direct lease costs                                              4,910,124        5,534,816
Professional and other fees                                     1,679,103        1,123,338
Salaries and benefits                                          14,478,746       14,906,640
General and administrative expenses                             4,942,136        7,184,514
Interest and financing costs                                    7,331,783        6,838,344
                                                        -----------------------------------
                                                               33,341,892       35,587,652

                                                        -----------------------------------
TOTAL COSTS AND EXPENSES                                      153,297,955       93,211,901
                                                        -----------------------------------

EARNINGS BEFORE PROVISION FOR INCOME TAXES                      7,546,285        7,230,547

                                                        -----------------------------------
PROVISION FOR INCOME TAXES                                      3,037,009        2,892,059
                                                        -----------------------------------

NET EARNINGS                                                  $ 4,509,276      $ 4,338,488
                                                        ===================================

NET EARNINGS PER COMMON SHARE - BASIC                              $ 0.47           $ 0.43
                                                        ===================================
NET EARNINGS PER COMMON SHARE - DILUTED                            $ 0.44           $ 0.43
                                                        ===================================


WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC                     9,538,973       10,056,233
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED                  10,365,396       10,112,357





See Notes to Condensed Consolidated Financial Statements.



                                      -4-


ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)




                                                                                                       Six Months Ended
                                                                                                        September 30,
                                                                                                      2000           2001
                                                                                                     --------------------
Cash Flows From Operating Activities:
                                                                                                                
     Net earnings                                                                            $  4,509,276    $  4,338,488
     Adjustments to reconcile net earnings to net cash provided (used) by
        operating activities:
           Depreciation and amortization                                                        4,445,596       3,076,893
           Provision for credit losses                                                            483,000         (60,827)
           Gain on sale of operating lease equipment                                             (464,679)       (366,351)
           Adjustment of basis to fair market value of equipment and inventories                  502,760        1,001,169
           Payments from lessees directly to lenders - operating leases                        (5,773,718)       (216,837)
          Loss on disposal of property and equipment                                                  635          95,520
           Changes in:
              Accounts receivable                                                             (14,651,691)     13,616,865
              Other receivables                                                                   444,028       1,542,352
              Employee advances                                                                    57,454         (44,488)
              Inventories                                                                        (650,851)      1,951,385
              Other assets                                                                      6,432,879      (3,333,933)
              Accounts payable - equipment                                                     (2,730,306)     (3,875,559)
              Accounts payable - trade                                                          2,089,943      (3,290,099)
              Salaries and commissions payable, accrued
                 expenses and other liabilities                                                (5,397,454)     (4,447,046)
                                                                                               ----------      ----------
                    Net cash (used) provided by operating activities                           (10,703,128)      9,987,532
                                                                                              -----------       ---------

Cash Flows From Investing Activities:
     Proceeds from sale of operating equipment                                                    922,549           --
     Purchases of operating lease equipment                                                    (1,704,065)       (887,976)
     Increase in investment in direct financing and sales-type leases                          (9,859,156)    (11,075,163)
     Purchases of property and equipment                                                       (1,069,494)       (987,462)
     Cash used in acquisitions, net of cash acquired                                                 --        (1,000,000)
     Increase in other assets                                                                    (711,566)       (373,959)
                                                                                                 --------        --------
                  Net cash used in investing activities                                        (12,421,732)    (14,324,560)
                                                                                               -----------     -----------

Cash Flows From Financing Activities:
     Borrowings:
        Nonrecourse                                                                            42,403,117      38,150,598
        Recourse                                                                                7,724,975          32,639
     Repayments:
        Nonrecourse                                                                           (40,111,986)    (26,014,820)
        Recourse                                                                                 (186,378)        (69,045)
     Proceeds from issuance of capital stock, net of expenses                                  26,292,957          27,704
     Issuance of common stock purchase warrants                                                   253,125            --
     Purchase of treasury stock                                                                      --           (42,865)
     Net(repayment)proceeds (of) from lines of credit                                        (25,059,651)         972,716
                                                                                              -----------         -------
                 Net cash provided by financing activities                                     11,316,159      13,056,927
                                                                                               ----------      ----------

Net(Decrease)Increase in Cash and Cash Equivalents                                            (11,808,701)      8,719,899

Cash and Cash Equivalents, Beginning of Period                                                 21,909,784      24,534,183
                                                                                               ----------      ----------

Cash and Cash Equivalents, End of Period                                                     $ 10,101,083    $ 33,254,082
                                                                                             ============    ============

Supplemental Disclosures of Cash Flow Information:
     Cash paid for interest                                                                  $    423,852    $    257,276
                                                                                             ============    ============
     Cash paid for income taxes                                                              $  2,716,433    $  3,969,504
                                                                                             ------------    ------------




See Notes To Condensed Consolidated Financial Statements.

                                      -5-






                           ePlus inc. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1.  BASIS OF PRESENTATION

The  condensed  consolidated  interim  financial  statements  of ePlus inc.  and
subsidiaries  (the "Company")  included herein have been prepared by the Company
without  audit,  pursuant to the rules and  regulations  of the  Securities  and
Exchange  Commission  and  reflect all  adjustments  that are, in the opinion of
management,  necessary for a fair statement of results for the interim  periods.
All adjustments made were normal, recurring accruals. Certain prior year amounts
have been reclassified to conform to the current year's presentation.

These  interim  financial  statements  should  be read in  conjunction  with the
financial  statements and notes thereto contained in the Company's Annual Report
on Form 10-K (No.  0-28926)  for the year ended March 31,  2001 (the  "Company's
2001 Form 10-K").  Operating results for the interim periods are not necessarily
indicative of results for an entire year.


2.  INVESTMENT IN DIRECT FINANCING AND SALES-TYPE LEASES

The Company's  investment in direct financing and sales-type  leases consists of
the following components:


                                                   March 31,       September 30,
                                                      2001              2001
                                                          (In Thousands)
                                                   -----------------------------


   Minimum lease payments                        $  191,792        $  178,000
   Estimated unguaranteed residual value             29,231            28,572
   Initial direct costs, net of amortization (1)      3,531             3,598
   Less:  Unearned lease income                    (23,104)          (20,814)
              Reserve for credit losses             (2,887)           (2,887)
                                                ------------------------------

   Investment in direct financing and sales-
       type leases, net                           $ 198,563        $ 186,469
                                                ============  =================

     (1)  Initial  direct  costs  are shown net of  amortization  of $5,014  and
          $5,906 at March 31, 2001 and September 30, 2001, respectively.




3.  INVESTMENT IN OPERATING LEASE EQUIPMENT

Investment in operating leases primarily  represents equipment leased for two to
three years and leases that are short-term  renewals on  month-to-month  status.
The  components  of the net  investment  in  operating  lease  equipment  are as
follows:



                                      -6-






                                                     March 31,     September 30,
                                                      2001              2001
                                                           (In Thousands)
                                                   -----------------------------

    Cost of equipment under operating leases           $  20,589      $19,011
    Initial direct costs                                      15           15
    Less:  Accumulated depreciation and
              amortization                              (16,321)      (15,533)
                                                       ------------------------

    Investment in operating lease equipment, net        $  4,283     $  3,493
                                                       ========================



4.  BUSINESS COMBINATION

On May 15,  2001,  the Company  purchased  certain  assets and  assumed  certain
liabilities  of  ProcureNet,  Inc. The primary  software  assets  acquired  were
OneSource,  a comprehensive  e-procurement software solution,  MarketBuilder,  a
marketplace  software solution,  Common Language Generator software that is used
for electronic catalogue cleaning and enrichment, several registered and applied
for  patents,   trademarks  and   copyrights.   The  total   consideration   was
approximately $5.9 million, which included $1 million in cash, 422,833 shares of
unregistered  common stock valued at $9.16 per share,  and the remainder was the
assumption  of certain  liabilities.  The  acquisition  was  accounted  for as a
purchase, and the assets were placed in two new wholly-owned subsidiaries: ePlus
Systems, inc. and ePlus Content Services, inc. The impact of pro-forma financial
information as if the  acquisition  had occurred at the beginning of the periods
presented is not material.


5.  ISSUANCES OF COMMON STOCK AND WARRANTS

On October 23,  1998,  the Company sold  1,111,111  shares of common stock to TC
Leasing  LLC, a Delaware  limited  liability  company,  for a price of $9.00 per
share.  In addition,  the Company  granted to TC Leasing  LLC, a stock  purchase
warrant granting the right to purchase an additional  1,090,909 shares of common
stock  at a  price  of  $11.00  per  share,  subject  to  certain  anti-dilution
adjustments.  The warrant was  exercisable  through  December 31,  2001,  unless
extended pursuant to the terms of the warrant. On February 25, 2000, the Company
entered into an agreement,  which was amended  April 11, 2000,  which allowed TC
Plus LLC (formerly TC Leasing LLC) to exercise the warrants on a cashless  basis
at an  exercise  price of  $11.00  per  share,  contingent  upon  the  Company's
completion of a secondary  offering  which  occurred on April 17, 2000. On April
11, 2000, TC Plus LLC  exercised its options on a cashless  basis and was issued
709,956 shares of common stock. Pursuant to the terms of this private placement,
the Company agreed to expand its Board of Directors to six persons, four of whom
to be appointed, in whole or in part, by TC Plus LLC.

On April 17, 2000 the Company completed a secondary offering of 1,000,000 shares
of its common stock at a price of $28.50 per share.  Net proceeds to the Company
were $25,936,388.

On May 25,  2000,  the  Company  issued a common  stock  purchase  warrant  to a
business partner which allowed the holder to purchase up to 50,000 shares of the



                                      -7-


Company's  common  stock at a price of $18.75 per share  over a two year  period
beginning July 1, 2000. The purchase  warrant  agreement was terminated on April
20, 2001, due to the insolvency of the business partner.


6.  SEGMENT REPORTING

The Company  manages its  business  segments  on the basis of the  products  and
services offered.  The Company's  reportable segments consist of its traditional
financing  and   technology   business   units  and  its   electronic   commerce
("e-commerce") business unit. The financing business unit offers lease financing
solutions to corporations and governmental  entities nationwide.  The technology
business  unit sells  information  technology  equipment  and  related  services
primarily to corporate  customers in the eastern United  States.  The e-commerce
business  unit  provides   Internet-based   business-to-business   supply  chain
management  solutions,  including  e-procurement  software  licensing and hosted
services,  electronic  marketplaces,  outsourced business services,  fixed asset
management software and services, and electronic catalog and content processing.
The Company evaluates segment performance on the basis of segment net earnings.

Sales for the e-commerce  business unit represent customer  equipment  purchases
executed  through  Procure+,  an element of the  Company's  e-commerce  business
solution.  The amounts  charged for using  Procure+ are  presented as e-commerce
revenues in the statement of earnings.  The  e-commerce  business  unit's assets
consist primarily of capitalized  software costs, the e-commerce software assets
acquired from ProcureNet, Inc. (see note 4) and goodwill.

The accounting  policies of the financing and technology  business units are the
same as those  described  in Note 1,  "Organization  and Summary of  Significant
Accounting  Policies"  in the  Company's  2001  Form  10-K.  Corporate  overhead
expenses  are  allocated to the three  segments on the basis of revenue  volume,
estimates  of actual  time  spent by  corporate  staff,  and asset  utilization,
depending on the type of expense.




                                                           Financing        Technology      e-Commerce
                                                            Business         Business        Business
                                                             Unit              Unit            Unit           Total
                                                             ------------------------------------------------------

Three months ended September 30, 2000
                                                                                                       
Sales                                                   $   5,959,580    $  45,694,966   $  13,079,288   $  64,733,834
Lease revenues                                              9,935,773             --              --         9,935,773
e-Commerce revenues                                              --               --         1,559,986       1,559,986
Fee and other income                                          370,824        1,151,199            --         1,522,023
                                                              -------        ---------      ----------       ---------
    Total revenues                                         16,266,177       46,846,165      14,639,274      77,751,616
Cost of sales                                               6,317,536       38,876,117      11,577,315      56,770,968
Direct lease costs                                          1,875,864             --              --         1,875,864
Selling, general and administrative                              --
  expenses                                                  4,730,447        4,663,324       2,523,659      11,917,430
                                                            ---------        ---------       ---------      ----------
Segment earnings                                            3,342,330        3,306,723         538,300       7,187,353
Interest expense                                            3,701,582           82,203            --         3,783,785
                                                            ---------           ------       ---------       ---------
    (Loss) earnings before income taxes                 $    (359,252)   $   3,224,520   $     538,300   $   3,403,568
                                                             ========        =========         =======       =========

Assets                                                  $ 282,826,229    $  58,249,685   $     792,771   $ 341,868,685






                                      -8-






                                                              Financing       Technology       e-Commerce
                                                              Business         Business         Business
                                                               Unit             Unit             Unit          Total
                                                               -----------------------------------------------------


Three months ended September 30, 2001
                                                                                                         
Sales                                                   $     318,173    $  25,055,829    $   5,292,862    $  30,666,864
Lease revenues                                             12,008,725             --               --         12,008,725
e-Commerce revenues                                              --               --          2,107,560        2,107,560
Fee and other income                                          856,440        1,506,358             --          2,362,798
                                                              -------        ---------       ----------        ---------
   Total revenues                                          13,183,338       26,562,187        7,400,422       47,145,947
Cost of sales                                                 540,070       20,431,178        4,874,641       25,845,889
Direct lease costs                                          2,246,428             --               --          2,246,428
Selling, general and administrative
expenses                                                    3,924,208        4,539,360        3,460,061       11,923,629
                                                            ---------        ---------        ---------       ----------
Segment earnings (loss)
                                                            6,472,632        1,591,649         (934,280)       7,130,001
Interest expense                                            3,440,243           24,452              100        3,464,795
                                                            ---------           ------              ---        ---------
   Earnings (loss) before income
   taxes                                                $   3,032,389    $   1,567,197    $    (934,380)   $   3,665,206
                                                            =========        =========         ========        =========
Assets                                                  $ 242,369,442    $  47,862,332    $   7,399,821    $ 297,631,595

Six months ended September 30, 2000
Sales                                                   $  23,041,403    $  90,004,880    $  22,877,058    $ 135,923,341
Lease revenues                                             18,890,137             --               --         18,890,137
e-Commerce revenues                                              --               --          2,676,426        2,676,426
Fee and other income                                          817,252        2,537,084             --          3,354,336
                                                              -------        ---------      -----------        ---------
   Total revenues                                          42,748,792       92,541,964       25,553,484      160,844,240
Cost of sales                                              22,512,161       77,359,015       20,084,887      119,956,063
Direct lease costs                                          4,910,124             --               --          4,910,124
Selling, general and administrative                                                                                   --
  expenses                                                  8,250,682        8,927,116        3,922,187       21,099,985
                                                            ---------        ---------        ---------       ----------

Segment earnings                                            7,075,825        6,255,833        1,546,410       14,878,068
Interest expense                                            7,173,050          158,733             --          7,331,783
                                                            ---------          -------        ----------       ---------
   (Loss) earnings before income taxes                  $     (97,225)   $   6,097,100    $   1,546,410    $   7,546,285
                                                              =======        =========        =========        =========
Assets                                                  $ 282,826,229    $  58,249,685    $     792,771    $ 341,868,685

Six months ended September 30, 2001
Sales                                                   $     824,911    $  52,314,659    $  14,127,922    $  67,267,492
Lease revenues                                             22,800,780             --               --         22,800,780
e-Commerce revenues                                              --               --          3,310,227        3,310,227
Fee and other income                                        4,118,294        2,945,655             --          7,063,949
                                                            ---------        ---------        ----------       ---------
   Total revenues                                          27,743,985       55,260,314       17,438,149      100,442,448
Cost of sales                                               1,478,437       43,760,502       12,385,310       57,624,249
Direct lease costs                                          5,534,816             --               --          5,534,816
Selling, general and administrative
  expenses                                                  7,174,335        8,886,739        7,153,418       23,214,492
                                                            ---------        ---------        ---------       ----------
Segment earnings (loss)                                    13,556,397        2,613,073       (2,100,579)      14,068,891
Interest expense                                            6,771,569           66,675              100        6,838,344
                                                            ---------           ------              ---        ---------
  Earnings (loss) before income taxes                   $   6,784,828    $   2,546,398    $  (2,100,679)   $   7,230,547
                                                            =========        =========       ==========        =========
Assets                                                  $ 242,369,442    $  47,862,332    $   7,399,821    $ 297,631,595





                                      -9-



7.  NEW ACCOUNTING PRONOUNCEMENTS

In June 1998, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial  Accounting  Standard ("SFAS") No. 133,  "Accounting for Derivative
Instruments  and  Hedging  Activities,"  which,  as  amended  by SFAS  No.  138,
establishes  accounting  and  reporting  standards for  derivative  instruments,
including  some  derivative  instruments  embedded in other  contracts,  and for
hedging   activities.   The  statement   requires  companies  to  recognize  all
derivatives as either assets or liabilities,  with the  instruments  measured at
fair  value.  The  accounting  for  changes  in fair  value and gains and losses
depends on the intended use of the  derivative  and its  resulting  designation.
Effective  April 1, 2001,  the Company  adopted  SFAS No.  133, as amended.  The
adoption did not have a material impact on the Company's  consolidated financial
statements.

Effective  April 1, 2001,  the Company  adopted  SFAS No. 140,  "Accounting  for
Transfer and Servicing of Financial Assets and  Extinguishments of Liabilities -
a  replacement  of FASB  Statement  No. 125," which  revises the  standards  for
accounting  for  securitizations  and other  transfers of  financial  assets and
collateral and requires  certain  disclosures,  but carries over the majority of
SFAS No. 125's provisions  without  reconsideration.  The Company's  adoption of
SFAS No. 140 did not have a material impact on its financial position or results
of operations.

In June 2001, the FASB issued SFAS No. 141,  "Business  Combinations."  SFAS No.
141  addresses  the  accounting  and  reporting  for business  combinations  and
broadens the criteria for recording intangible assets separate from goodwill. On
July 1, 2001,  the Company  adopted  SFAS No. 141 which  requires the use of the
purchase method of accounting for all business combinations initiated after June
30,  2001.  The Company  does not believe that the adoption of SFAS No. 141 will
have a significant impact on its financial statements.

On July 20, 2001, the FASB issued SFAS No. 142,  "Goodwill and Other  Intangible
Assets." The Company has adopted SFAS No. 142  retroactive  to April 1, 2001, as
permitted.  SFAS No. 142 requires that goodwill and other intangible assets with
indefinite  useful  lives  no  longer  be  amortized,  but  instead  tested  for
impairment at least annually.

SFAS No.  142  requires  the  Company to perform a  transitional  assessment  of
whether there is an  indication  that the goodwill is impaired as of the date of
adoption.  The  Company  will then  have a  transition  period  from the date of
adoption to determine the fair value of each  reporting unit and if goodwill has
been impaired. Any goodwill impairment loss will be recognized as the cumulative
effect of a change in  accounting  principle no later than the end of the fiscal
year of  adoption.  The  Company  will  also be  required  to  review  its other
intangible assets for impairment and to reassess the useful lives of such assets
and make any necessary adjustments.

As of  September  30,  2001,  the  Company  had  goodwill,  net  of  accumulated
amortization,  of  $17,485,572  which  would  be  subject  to  the  transitional
assessment  provisions of SFAS No. 142. Amortization expense related to goodwill
was $173,041 and  $346,082,  before  income  taxes,  for the three and six-month
periods  ended  September  30,  2000.  No  goodwill   amortization  expense  was
recognized during the three and six month periods ended September 30, 2001.

The  following  pro forma  information  presents the  Company's  net income,  as
adjusted for the  elimination of  amortization  of goodwill as set forth in SFAS
No. 142:



                                      -10-


                                           Three Months        Six Months
                                             Ended               Ended
                                          September 30,       September 30,
                                             2000                 2000
                                         -----------------    ------------------

 Net income, as reported                   $ 2,023,170           $ 4,509,276
 Amortization of goodwill, net                 103,824               207,648
                                         --------------        -----------------
Pro forma net income                       $ 2,126,994           $ 4,716,924
                                         ==============        =================
Pro forma net income per share, basic        $     .22             $     .49
                                         ==============        =================
Pro forma net income per share, diluted      $     .20             $     .46
                                         ===============       =================


8.  Subsequent event

On  October 4, 2001,  the  Company  acquired  as a purchase  SourceOne  Computer
Corporation,  a  technology  sales  and  service  company  located  in San Jose,
California.  Total  consideration  for the  acquisition  was $2.9 million  which
consisted  of $0.8 million in cash and 274,999 in shares of ePlus,  inc.  common
stock. The impact of pro-forma  financial  information as if the acquisition had
occurred at the beginning of the periods presented is not material.


Item 2.  Management's  Discussion  and  Analysis  of RESULTS OF  OPERATIONS  AND
Financial Condition

The following  discussion  and analysis of results of  operations  and financial
condition  of the  Company  should  be read in  conjunction  with the  Condensed
Consolidated  Financial  Statements  and  the  related  Notes  thereto  included
elsewhere in this report, and the Company's 2001 Form 10-K.






                                      -11-





Overview

Certain  statements  contained  herein are not based on historical fact, but are
forward-looking statements that are based upon numerous assumptions about future
conditions  that may not occur.  Actual  events,  transactions  and  results may
materially  differ  from  the  anticipated  events,  transactions,   or  results
described in such  statements.  Our ability to consummate such  transactions and
achieve  such events or results is subject to certain  risks and  uncertainties.
Such risks and uncertainties  include,  but are not limited to, the existence of
demand for and acceptance of the Company's services,  economic  conditions,  the
impact of  competition  and  pricing,  results of  financing  efforts  and other
factors  affecting  the  Company's  business  that are beyond our  control.  The
Company  undertakes  no  obligation  and does not  intend to  update,  revise or
otherwise publicly release the result of any revisions to these  forward-looking
statements that may be made to reflect future events or circumstances.

Our  results of  operations  are  susceptible  to  fluctuations  for a number of
reasons,  including,  without  limitation,  customer demand for our products and
services,  supplier costs,  interest rate fluctuations,  our bad debt experience
and differences  between  estimated  residual values and actual amounts realized
related to the equipment we lease.  Operating  results could also fluctuate as a
result of the sale of equipment in our lease  portfolio  prior to the expiration
of the  lease  term to the  lessee  or to a third  party.  Such  sales of leased
equipment  prior to the  expiration  of the  lease  term may have the  effect of
increasing revenues and net earnings during the period in which the sale occurs,
and reducing revenues and net earnings otherwise expected in subsequent periods.

In November 1999, we introduced ePlusSuite, a comprehensive business-to-business
electronic commerce supply chain management solution for information  technology
and other operating  resources.  We currently derive the majority of our revenue
from  sales and  financing  of  information  technology  and other  assets.  The
introduction  of ePlusSuite  reflects our  transition to a  business-to-business
electronic  commerce  solutions provider from our historical sales and financing
business.  Our long term strategy is to provide an outsourced  business solution
for our customers for the requisition,  fulfillment, financing and management of
their  indirect  goods and  services.  We offer  customers  a choice of Internet
products with either an in-house basis or a remotely-hosted  solution, which can
reduce the  up-front  costs for  customers,  facilitate  a quick  adoption,  and
eliminate the need for customers to maintain and update software. Our e-commerce
service and software products,  asset management services,  technology sales and
financing constitute the majority of our current offerings to our customer base.
Concurrently,  our  financial  strategy is to  minimize  the risk on our balance
sheet  by  outsourcing  lease  and  other  financing  to  third-party  financial
institutions using non-recourse debt whenever possible.

We  intend to  continue  to  improve  our  ePlusSuite  offering  to  expand  its
functionality  to serve  customer  needs.  In  addition,  we  intend  to use the
flexibility of our platform to offer  additional  products and services  through
ePlusSuite.  As part of this strategy,  we may also acquire technology companies
to  expand  and  enhance  the  platform  of  ePlusSuite  to  provide  additional
functionality and value added services.

In the near term, as we implement our electronic commerce business strategy,  we
will  continue to derive most of our revenues from our  traditional  businesses.
Our electronic  commerce  revenues are derived primarily from amounts charged to
customers  with respect to procurement  activity  executed  through  Procure(+),
amounts  charged to  customers  for the  Manage(+)  service and fees from sales,
subscriptions and fees of our e-commerce software or service products.  With the




                                      -12-





acquisition  of the  technology  assets from  ProcureNet,  Inc. in May, 2001, we
broadened  our  software   offerings  to  include  licensed   e-procurement  and
e-marketplace  software,  and content cleaning and enrichment  services that are
fee-based services.

We  expect  to incur  substantial  increases  in the near  term in our sales and
marketing, research and development, and general and administrative expenses. In
particular,  we  expect to  expand  the  marketing  of our  electronic  commerce
business  solution  and  increase  spending on  advertising  and  marketing.  To
implement this strategy, we have hired and plan to add top level sales personnel
that are  available  due to the  current  market  conditions  and open new sales
offices.  We also plan to hire additional  technical personnel and third parties
to assist  in the  implementation  and  upgrade  of  ePlusSuite  and to  develop
complementary  electronic  commerce  business  solutions.  As a result  of these
increases in expenses,  we expect to incur significant  losses in our e-commerce
business that may, in the near term, have a material adverse effect on operating
results for the Company as a whole.

To the extent the Company  successfully  implements and expands its  marketplace
strategy,  management  currently  expects total assets and total  liabilities to
increase  in the  near  term  as  necessary  to  meet  the  requirements  of our
customers.

As a result of the foregoing, the Company's historical results of operations and
financial  position may not be indicative of its future  performance  over time.
However,  the  Company's  results of  operations  and  financial  position  will
continue to primarily reflect its traditional sales and financing businesses for
at least the next twelve months.

Selected Accounting Policies

Amounts  charged for Procure+  services are recognized as services are rendered.
Amounts charged for the Manage+ service are recognized on a straight-line  basis
over the period the services are to be provided.

The manner in which lease finance  transactions are  characterized  and reported
for  accounting  purposes  has a major  impact  upon  reported  revenue  and net
earnings.  Lease  accounting  methods  significant to our business are discussed
below.

We classify our lease  transactions,  as required by SFAS No. 13, Accounting for
Leases,  as: (1) direct  financing;  (2) sales type;  or (3)  operating  leases.
Revenues and expenses between  accounting  periods for each lease term will vary
depending upon the lease classification.

For  financial   statement   purposes,   we  present   revenue  from  all  three
classifications  in lease revenues,  and costs related to these leases in direct
lease costs.

Direct Financing and Sales-Type  Leases.  Direct financing and sales-type leases
transfer  substantially  all benefits  and risks of  equipment  ownership to the
customer.   A  lease  is  a  direct   financing  or  sales-type   lease  if  the
creditworthiness  of the customer and the  collectability  of lease payments are
reasonably  certain and it meets one of the  following  criteria:  (1) the lease
transfers  ownership  of the  equipment  to the customer by the end of the lease
term; (2) the lease contains a bargain  purchase  option;  (3) the lease term at
inception  is at  least  75% of  the  estimated  economic  life  of  the  leased
equipment;  or (4) the present value of the minimum  lease  payments is at least
90% of the fair market  value of the leased  equipment  at the  inception of the
lease.



                                      -13-



Direct finance leases are recorded as investment in direct financing leases upon
acceptance  of the  equipment by the  customer.  At the  inception of the lease,
unearned lease income is recorded which represents the amount by which the gross
lease  payments  receivable  plus the estimated  residual value of the equipment
exceeds the  equipment  cost.  Unearned  lease income is  recognized,  using the
interest method, as lease revenue over the lease term.

Sales-type leases include a dealer profit or loss that is recorded by the lessor
at the  inception  of the lease.  The  dealer's  profit or loss  represents  the
difference,  at the inception of the lease, between the fair value of the leased
property and its cost or carrying amount.  The equipment  subject to such leases
may be obtained in the secondary marketplace,  but most frequently is the result
of re-leasing our own portfolio. This profit or loss that is recognized at lease
inception is included in net margin on sales-type  leases.  For  equipment  sold
through  our  technology  business  unit  subsidiaries,  the  dealer  margin  is
presented  in equipment  sales  revenue and cost of  equipment  sales.  Interest
earned  on the  present  value  of the  lease  payments  and  residual  value is
recognized over the lease term using the interest method and is included as part
of our lease revenues.

Operating  Leases.  All leases that do not meet the criteria to be classified as
direct  financing or sales-type  leases are  accounted for as operating  leases.
Rental amounts are accrued on a straight-line  basis over the lease term and are
recognized as lease revenue. Our cost of the leased equipment is recorded on the
balance sheet as investment in operating lease equipment and is depreciated on a
straight-line  basis  over the lease term to our  estimate  of  residual  value.
Revenue,  depreciation expense and the resulting profit for operating leases are
recorded on a straight-line basis over the life of the lease.

As a result of these three  classifications  of leases for accounting  purposes,
the  revenues  resulting  from  the  "mix" of lease  classifications  during  an
accounting  period will affect the profit margin  percentage for such period and
such profit  margin  percentage  generally  increases  as  revenues  from direct
financing  and  sales-type  leases  increase.  Should a lease be  financed,  the
interest  expense  declines  over the term of the  financing as the principal is
reduced.

Residual Values.  Residual values represent our estimated value of the equipment
at the end of the initial lease term. The residual  values for direct  financing
and  sales-type  leases are  recorded  in  investment  in direct  financing  and
sales-type  leases,  on a net  present  value  basis.  The  residual  values for
operating  leases are included in the leased  equipment's net book value and are
recorded in  investment in operating  lease  equipment.  The estimated  residual
values will vary,  both in amount and as a percentage of the original  equipment
cost,  and  depend  upon  several   factors,   including  the  equipment   type,
manufacturer's discount, market conditions and the term of the lease.

We evaluate  residual values on an ongoing basis and record any required changes
in accordance with SFAS No. 13. Residual values are affected by equipment supply
and demand and by new product  announcements and price changes by manufacturers.
In accordance  with generally  accepted  accounting  principles,  residual value
estimates are adjusted downward when such assets are impaired.

We seek to realize the estimated  residual value at lease  termination  through:
(1) renewal or extension of the original lease; (2) sale of the equipment either
to the lessee or the  secondary  market;  or (3) lease of the equipment to a new
user. The difference between the proceeds of a sale and the remaining  estimated



                                      -14-





residual  value is  recorded as a gain or loss in lease  revenues  when title is
transferred to the lessee, or, if the equipment is sold on the secondary market,
in  equipment  sales  revenues  and  cost  of  equipment  sales  when  title  is
transferred to the buyer.  The proceeds from any subsequent  lease are accounted
for as lease revenues at the time such transaction is entered into.

Initial Direct Costs.  Initial direct costs related to the origination of direct
financing,  sales-type or operating  leases are capitalized and recorded as part
of the net  investment  in  direct  financing  leases,  or net  operating  lease
equipment, and are amortized over the lease term.

Sales. Sales revenue includes the following types of transactions:  (1) sales of
new or used  equipment  which is not subject to any type of lease;  (2) sales of
equipment subject to an existing lease, under which we are lessor, including any
underlying  financing related to the lease; and (3) sales of off-lease equipment
to the secondary market.

Other  Sources of  Revenue.  Amounts  recorded  as  e-commerce  revenues  in the
electronic  commerce business unit include:  (1) fees charged for the Procure(+)
service which are recognized  ratably over the life of the contract,  and may be
charged to the customer as a software  license fee, a  transaction  fee based on
the value of goods or services processed by the system, or a period subscription
fee for a fixed term; (2) amounts charged for the Manage(+)  service,  which are
recognized on a  straight-line  basis over the period the services are provided;
and (3) charges for content processing, which are recognized when charged. These
revenues are included in e-commerce  revenues in our  consolidated  statement of
earnings.

Fee and other income  results from:  (1) income from events that occur after the
initial  sale  of a  financial  asset  such  as  escrow/prepayment  income;  (2)
re-marketing  fees;  (3)  brokerage  fees earned for the  placement of financing
transactions;  (4) interest  and other  miscellaneous  income;  and (5) fees for
services provided by the technology  services group. These revenues are included
in fee and other income in our consolidated statements of earnings.


RESULTS OF  OPERATIONS - Three and Six Months Ended  September 30, 2001 Compared
to Three and Six Months Ended September 30, 2000

Total  revenues  generated by the Company  during the  three-month  period ended
September 30, 2001 were $47,145,947  compared to revenues of $77,751,616  during
the comparable period in the prior fiscal year, a decrease of 39.4%.  During the
six-month period ended September 30, 2001,  revenues were $100,442,448  compared
to revenues of  $160,844,240  during the  comparable  period in the prior fiscal
year, a decrease of 37.6%. These decreases are primarily the result of decreased
revenues from the sales of equipment, which decreased 52.6% and 50.5% during the
three and six months ended  September 30, 2001,  slightly offset by increases in
lease revenues and fee and other income.  The Company's revenues are composed of
sales and other revenue,  and may vary  considerably  from period to period (See
"POTENTIAL FLUCTUATIONS IN QUARTERLY OPERATING RESULTS").

Sales revenue,  which includes sales of equipment and sales of leased equipment,
decreased 52.6% to $30,666,864 during the three-month period ended September 30,
2001, as compared to $64,733,834  generated during the  corresponding  period in
the prior fiscal year. For the six-month  period ended September 30, 2001, sales
decreased 50.5% to $67,267,492 over the corresponding period in the prior year.





                                      -15-






Sales of equipment  represented  100.0% and 99.3% of sales  revenue in the three
and six-month  periods ended  September 30, 2001, as compared to 90.8% and 83.0%
in the three and six-month  periods of the prior fiscal year.  The vast majority
of these equipment sales are generated through the Company's technology business
unit  subsidiaries.  Sales of equipment  during the three months ended September
30, 2001 decreased 47.5% to $30,666,864 compared to $58,459,332 generated during
the comparable  period in the prior fiscal year.  Sales of equipment  during the
six months ended September 30, 2001 decreased  41.0% to $66,815,384  compared to
$113,226,778  generated  during the comparable  period in the prior fiscal year.
The decrease was a result of generally lower sales within the Company's existing
customer  base,  and the  reduction in sales to  customers in the  communcations
industry.  The  Company's  management  believes the decrease to be a result of a
general  economic  slowdown  affecting its customer base. The Company realized a
gross margin on sales of equipment  of 15.7% and 14.4% for the  three-month  and
six-month periods ended September 30, 2001, respectively, as compared to a gross
margin of 13.3% and 13.6%  realized on sales of equipment  during the comparable
periods  in the  prior  fiscal  year.  The  Company's  gross  margin on sales of
equipment is affected by the mix and volume of products sold.

The Company also recognizes  revenue from the sale of leased  equipment.  During
the three months ended  September  30, 2001,  the Company did not  recognize any
revenue from the sale of leased equipment. During the six months ended September
30, 2001, sales of leased equipment decreased 98.0% to $452,108 from $22,696,563
in the same  period  in the prior  fiscal  year.  During  the six  months  ended
September  30,  2001,  the Company  recognized  a gross margin of 5.5% on leased
equipment sales, compared to a gross margin of 2.9% and 2.6% on leased equipment
sales  in the  three  and  six-month  periods  in the  prior  fiscal  year.  The
significant  decrease in leased  equipment  sales reflects the reduced volume of
lease  equity that the Company  sold to outside  investors.  Leases that are not
equity sold to investors  remain on the Company's  books and lease  earnings are
recognized accordingly.  In addition, the revenue and gross margin recognized on
sales of leased  equipment  can vary  significantly  depending on the nature and
timing of the sale,  as well as the  timing  of any debt  funding.  Prior to May
2000, the majority of the Company's sales of leased  equipment had  historically
been sold to  MLC/CLC,  LLC,  a joint  venture  in which the  Company  owns a 5%
interest.  During the six months  ended  September  30, 2001 and 2000,  sales to
MLC/CLC,  LLC,  accounted  for 0.0% and  66.2%  of  sales of  leased  equipment,
respectively.  Firstar Equipment Finance Corporation, which owns 95% of MLC/CLC,
LLC, has discontinued their investment in new lease  acquisitions  effective May
2000. The Company has developed and will continue to develop  relationships with
additional lease equity investors and financial  intermediaries to diversify its
sources of equity financing.

The Company's lease revenues increased 20.9% to $12,008,725 for the three months
ended  September 30, 2001 compared  with the  corresponding  period in the prior
fiscal year. For the six-month  period ending September 30, 2001, lease revenues
increased  20.7% to $22,800,780  compared with the  corresponding  period in the
prior fiscal year.  The  increase is primarily  the result of increased  renewal
rents on the Company's maturing lease portfolio.

For the three months ended  September 30, 2001, fee and other income  recognized
was  $2,362,798,  an increase of 55.2% over the  comparable  period in the prior
fiscal year. For the six-month  period ending  September 30, 2001, fee and other
income  recognized  was  $7,063,949,  an increase of 110.6% over the  comparable
period in the prior fiscal year.  Fee and other income  includes  revenues  from
adjunct  services and  management  fees,  including  broker fees,  support fees,
warranty reimbursements, and learning center revenues generated by the Company's



                                      -16-





technology  business unit subsidiaries.  The increase in fee and other income in
the  six-month   period  ended   September  30,  2001  is   attributable  to  an
approximately  $2.4 million rebate from one of the Company's  equipment vendors.
The Company's fee and other income contains  earnings from certain  transactions
which are in the  Company's  normal course of business but there is no guarantee
that future  transactions of the same nature,  size or profitability will occur.
The Company's ability to consummate such  transactions,  and the timing thereof,
may depend largely upon factors  outside the direct  control of management.  The
earnings  from these types of  transactions  in a  particular  period may not be
indicative of the earnings that can be expected in future periods.

The Company's  direct lease costs increased 19.8% and 12.7% during the three and
six-month  periods  ended  September 30, 2001 as compared to the same periods in
the prior fiscal year. The increase is primarily the result of a  non-recurring,
one-time  write-off of the Company's  remaining  joint venture  investment  with
MLC/CLC, LLC and increased lease depreciation, specifically renewal depreciation
on the Company's matured lease portfolio.

Professional  and other  fees  decreased  68.3%,  or  $845,515,  and  33.1%,  or
$555,765, for the three and six-month periods over the comparable periods in the
prior fiscal year,  and was primarily the result of a material  reduction in the
utilization of outside service providers.

Salaries  and  benefits  expenses  increased  3.4% and 3.0% during the three and
six-month  periods  ended  September 30, 2001 over the same periods in the prior
year.  The small  increase is the result of  additional  expense  related to the
Company's recently formed  subsidiaries,  ePlus Systems,  inc. and ePlus Content
Services,  inc., which is offset by reduced commission expenses in the Company's
lease financing and technology sales units.

The Company's general and administrative  expenses increased 19.7% to $3,599,512
during the three months ended September 30, 2001, as compared to the same period
in the prior fiscal year.  The  Company's  general and  administrative  expenses
increased 45.4% to $7,184,514 during the six months ended September 30, 2001, as
compared  to the same  period  in the prior  fiscal  year.  A  portion  of these
increases is attributable to the  non-recurring,  one-time  write-off of certain
software assets and an equity  investment  held in a former business  partner of
the Company. In addition, the Company has experienced increased expenses related
to the development and deployment of its e-commerce strategy.

Interest and  financing  costs  incurred by the Company for the three months and
six months  ended  September  30,  2001  decreased  8.4% and 6.7% as compared to
corresponding periods in the prior fiscal year and relates to lower recourse and
non-recourse  debt and the  effects  of reduced  interest  rates.  Payments  for
interest  costs  on the  majority  of the  Company's  non-recourse  and  certain
recourse notes are typically remitted directly to the lender by the lessee.

The Company's  provision for income taxes  increased to $1,466,082 for the three
months  ended  September  30, 2001 from  $1,380,398  for the three  months ended
September  30,  2000,  and  decreased  to  $2,892,059  for the six months  ended
September 30, 2001 from  $3,037,009 for the six months ended September 30, 2000,
reflecting effective income tax rates of 40% for each period.

The foregoing  resulted in an 8.7% increase in net earnings for the  three-month
period  ended  September  30,  2001 as  compared to the same period in the prior
fiscal year,  and a 3.8% decrease for the six-month  period ended  September 30,
2001 as compared to the same period in the prior  fiscal  year.  Basic and fully
diluted  earnings per common share were $.22 and $.22 for the three months ended
September 30, 2001, as compared to $.21 for basic and $.19 for fully diluted



                                      -17-





earnings  for the three  months  ended  September  30,  2000.  Basic and diluted
weighted average common shares  outstanding for the three months ended September
30, 2001 were  10,160,182  and  10,226,148,  respectively.  For the three months
ended  September  30,  2000,  the  basic and  diluted  weighted  average  shares
outstanding were 9,679,246 and 10,433,732, respectively. Basic and fully diluted
earnings per common share were $.43 and $.43 for the six months ended  September
30, 2001, as compared to $.47 for basic and $.44 for fully diluted  earnings for
the six months ended  September  30, 2000.  Basic and diluted  weighted  average
common  shares  outstanding  for the six months  ended  September  30, 2001 were
10,056,233 and 10,112,357,  respectively. For the six months ended September 30,
2000, the basic and diluted weighted  average shares  outstanding were 9,538,973
and 10,365,396, respectively.

LIQUIDITY AND CAPITAL RESOURCES

During the six-month period ended September 30, 2001, the Company generated cash
flows from operations of $9,987,532 and used cash flows in investing  activities
of  $14,324,560.  Cash flows  generated  by  financing  activities  amounted  to
$13,056,927 during the same period. The net effect of these cash flows was a net
increase in cash and cash equivalents of $8,719,899 during the six-month period.
During the same period,  the Company's total assets  decreased  $13,235,881,  or
4.3%. On April 17, 2000 the Company completed a secondary  offering of 1,000,000
shares of its common  stock at a price of $28.50 per share.  Net proceeds to the
Company were $25,936,388. The cash balance at September 30, 2001 was $33,254,082
as compared to $24,534,183 at March 31, 2001.

The Company's debt financing activities  typically provide  approximately 80% to
100% of the purchase  price of the equipment  purchased by the Company for lease
to its  customers.  Any  balance of the  purchase  price (the  Company's  equity
investment in the  equipment)  must  generally be financed by cash flow from its
operations, the sale of the equipment leased to third parties, or other internal
means.  Although the Company  expects that the credit  quality of its leases and
its residual  return history will continue to allow it to obtain such financing,
no assurances can be given that such financing will be available,  at acceptable
terms,  or at all.  The  financing  necessary to support the  Company's  leasing
activities  has  principally   been  provided  by   non-recourse   and  recourse
borrowings.  Historically,  the Company has obtained  recourse and  non-recourse
borrowings  from banks and finance  companies.  The Company has formal  programs
with Key Corporate  Capital,  Inc. and Fleet  Business  Credit  Corporation.  In
addition  to these  programs,  recently  the Company  has  regularly  funded its
leasing activities with Wachovia Bank and Trust,  Citizens Leasing  Corporation,
GE Capital Corporation, National City Bank, Hitachi Leasing America, Fifth Third
Bank and Heller Financial,  Inc., among others. These programs require that each
transaction is specifically approved and done solely at the lender's discretion.
During the  three-month  period ending  September 30, 2001, the Company's  lease
related non-recourse debt portfolio decreased 5.3% to $146,706,168.

Whenever  possible and  desirable,  the Company  arranges for equity  investment
financing which includes selling assets including the residual portions to third
parties and financing the equity investment on a non-recourse basis. The Company
generally  retains  customer control and operational  services,  and has minimal
residual risk. The Company  usually  preserves the right to share in remarketing
proceeds  of the  equipment  on a  subordinated  basis  after the  investor  has
received an agreed to return on its investment.

Through  MLC/CLC,  LLC,  the  Company  had a joint  venture  agreement  that had
historically  provided  the  equity  investment  financing  for  certain  of the
Company's  transactions.  Firstar Equipment Finance Company ("FEFCO"),  formerly



                                      -18-





Cargill  Leasing  Corporation,  is an  unaffiliated  investor  which owns 95% of
MLC/CLC, LLC. FEFCO's parent company, Firstar Corporation, is a $20 billion bank
holding company that is publicly traded on the New York Stock Exchange under the
symbol "FSR". This joint venture  arrangement enabled the Company to invest in a
significantly  greater portfolio of business than its limited capital base would
otherwise allow. A significant portion of the Company's revenue generated by the
sale of leased equipment has historically been attributable to sales to MLC/CLC,
LLC. (See "RESULTS OF OPERATIONS"). FEFCO has discontinued new lease acquisition
transactions  effective  May  2000.  We  actively  sell or  finance  our  equity
investment with Heller Financial, Inc., Fleet Business Credit Corporation and GE
Capital Corporation, among others.

The Company's  "Accounts  payable - equipment"  represents  equipment costs that
have been  placed on a lease  schedule,  but for which the  Company  has not yet
paid.  The balance of unpaid  equipment  cost can vary depending on vendor terms
and the timing of lease originations.  As of September 30, 2001, the Company had
$5,351,254  of unpaid  equipment  cost,  as compared to  $9,226,813 at March 31,
2001.

Working capital financing in our leasing business was, through December 16, 2000
when it expired, provided by a $65 million committed credit facility which was a
short-term,  secured,  recourse  facility  provided through First Union National
Bank,  N.A. and which had syndicated the facility to the following  participants
and in the following amounts: National City Bank ($15 million); Summit Bank ($10
million);  Bank Leumi USA ($10 million); and Key Bank ($10 million). This credit
facility had been in place since December  1998,  was  previously  renewed for a
one-year period on December 19, 1999, had full recourse to the Company,  and was
secured by a blanket lien against all of the Company's assets.

In addition, the Company had entered into pledge agreements to pledge the common
stock of all  wholly-owned  subsidiaries.  The interest  rates charged under the
facility  were LIBOR plus 1.5% or Prime minus .5%,  depending on the term of the
borrowing.  The facility  expired on December 16, 2000.  Effective  December 15,
2000,  the  Company  entered  into a $20  million  364 day,  committed,  secured
recourse  facility  through  National  City Bank.  It had full  recourse  to the
Company,  and was secured by a blanket lien against all of the Company's assets.
In addition,  the Company  entered into pledge  agreements  to pledge the common
stock of all  wholly-owned  subsidiaries.  The credit facility  contains certain
financial  covenants  and  certain  restrictions  on,  among other  things,  the
Company's  ability to make  certain  investments,  and sell assets or merge with
another company.  The interest rates charged under the facility are LIBOR plus a
margin  ranging  from 1.50% to 2.25% or Prime plus a margin  ranging  from 0% to
 .25%.  The margin was  determined  by a matrix  that was based on a ratio of the
Company's total recourse funded debt to EBITDA (earnings  before interest,  tax,
depreciation, and amortization) as determined under the facility.

Subsequently, on January 19, 2001, the $20 million National City credit facility
was amended and  increased to $35 million and the term was  lengthened  to 3 1/4
years. The new facility  expires on April 17, 2004. In addition,  Branch Banking
and Trust  Company ($10  million) and PNC Bank,  N.A. ($5 million) were added to
the facility and National City was appointed  agent.  The margin  related to the
LIBOR  interest rate option was increased  from 1.50% to 2.25% to 1.75% to 2.5%.
As of March 31, 2001,  the Company had an  outstanding  balance of $5 million on
the National City Credit  Facility.  At September 30, 2001, the Company had $6.0
million outstanding on the facility.  The loss of this relationship could have a
material  adverse  effect on our future  results as we rely on this facility for
daily working capital and liquidity for our leasing business.




                                      -19-






In general, we use the National City facility to pay the cost of equipment to be
put on lease,  and we repay  borrowings  from the  proceeds  of: (1)  long-term,
non-recourse,  fixed  rate  financing  which we obtain  from  lenders  after the
underlying  lease  transaction  is  finalized  or (2)  sales of  leases to third
parties. The Company has a $3.1 million  subordinated  recourse note payable due
to Centura Bank resulting from the  acquisition of CLG, Inc. This note comes due
in October 2006 and has an 11% interest rate payable monthly.

ePlus Technology of NC, inc., ePlus Technology of PA, inc. and ePlus Technology,
inc.  have  separate   credit   facilities  to  finance  their  working  capital
requirements for inventories and accounts receivable. Their traditional business
as sellers of personal  computers  and related  network  equipment  and software
products is financed through  agreements known as "floor planning"  financing in
which interest  expense for the first thirty to forty days is not charged but is
paid by the supplier/distributor. The floor planning liabilities are recorded as
accounts  payable-trade,  as they are normally repaid within the thirty to forty
day time frame and represent an assigned accounts payable  originally  generated
with the supplier/distributor. If the thirty to forty day obligation is not paid
timely, interest is then assessed at stated contractual rates.

In addition to the floor planning  financing,  ePlus Technology,  inc. and ePlus
Technology of NC, inc.  have accounts  receivable  facilities  through  Deutsche
Financial  Services  Corporation.  Of the  total  $33  million  dollar  facility
provided  by  Deutsche  Financial  Services  Corporation,  $26  million  is  for
traditional  inventory  floor  planning and $7 million is available for accounts
receivable  financing.  The  maximum  available  under the  accounts  receivable
facilities for ePlus  Technology,  inc. and ePlus  Technology of PA, inc. are $5
million and $2 million,  respectively, and as of September 30, 2001 there was an
outstanding  balance of $174,632 on these account receivable  facilities.  As of
September 30, 2001 the respective  floor planning  inventory  agreement  maximum
credit limits and actual outstanding balances are as follows:



                                                                                               Balance at
                     Entity                    Floor Plan Supplier         Credit Limit    September 30, 2001
         ------------------------------- -------------------------------- ---------------- -------------------

                                                                                        
         ePlus Technology of NC, inc.    Deutsche Financial Services,     $ 3,500,000          $ 1,897,220
                                         Inc.
                                         IBM Credit Corporation           $  250,000           $    95,641

         ePlus Technology of PA, inc.    Deutsche Financial Services,     $ 9,000,000          $ 3,297,966
                                         Inc.
                                         IBM Credit Corporation           $ 2,000,000          $   104,744

         ePlus Technology, inc.          Deutsche Financial Services,     $13,500,000          $ 4,805,552
                                         Inc.


Until it was terminated on February 15, 2001, ePlus Technology of PA, inc. had a
line of  credit in place  with PNC  Bank,  N.A.  with a  maximum  loan  limit of
$2,500,000  and it was  guaranteed  by ePlus,  inc. The  facilities  provided by
Deutsche  Financial  Services  Corporation for ePlus  Technology of PA, inc. and
ePlus  Technology,  inc.  requires a separate  guaranty of up to $4,900,000  and
$2,000,000  respectively,  by ePlus inc. The floor planning facility provided by
IBM Credit  Corporation to ePlus Technology of PA, inc. also requires a guaranty
by ePlus inc. for the total balance outstanding.



                                      -20-





Availability  under the  revolving  lines of credit  may be limited by the asset
value of  equipment  purchased  by the  Company  and may be  further  limited by
certain covenants and terms and conditions of the facilities.

ePlus  Technology,  inc. was previously  supplied a floor  planning  facility by
BankAmerica  Credit who  terminated the  agreement,  effective  August 16, 2000.
ePlus Technology,  inc. contracted with Deutsche Financial Services  Corporation
on August 30, 2000, to replace the previous  supplier.  Both ePlus Technology of
NC, inc. and ePlus  Technology of PA, inc.  agreements with Finova Capital Corp.
were  terminated  on February 25, 2001.  Both ePlus  Technology  of PA, inc. and
ePlus  Technology of NC, inc.  replaced these  facilities  under agreements with
Deutsche  Financial  Services  Corporation.  The loss of the Deutsche  Financial
Services  Corporation  relationship  could have a material adverse effect on our
future  results as we rely on these  facilities  for daily  working  capital and
liquidity for our technology sales business.

The continued  implementation of the Company's e-commerce business strategy will
require a significant investment in both cash and managerial focus. In addition,
the  Company  may  selectively  acquire  other  companies  that have  attractive
customer  relationships  and skilled sales forces.  The Company may also acquire
technology companies to expand and enhance the platform of ePlusSuite to provide
additional  functionality and value added services. As a result, the Company may
require additional  financing to fund its strategy  implementation and potential
future acquisitions, which may include additional debt and equity financing.


POTENTIAL FLUCTUATIONS IN QUARTERLY OPERATING RESULTS

The Company's  future  quarterly  operating  results and the market price of its
stock may  fluctuate.  In the event the  Company's  revenues or earnings for any
quarter are less than the level expected by securities analysts or the market in
general,  such shortfall could have an immediate and significant  adverse impact
on the market price of the  Company's  stock.  Any such adverse  impact could be
greater if any such shortfall  occurs near the time of any material  decrease in
any widely  followed  stock index or in the market  price of the stock of one or
more public  equipment  leasing and  financing  companies or major  customers or
vendors of the Company.

The Company's  quarterly  results of operations are  susceptible to fluctuations
for a number of  reasons,  including,  without  limitation,  its entry  into the
e-commerce  market,  any reduction of expected  residual  values  related to the
equipment under the Company's leases,  timing of specific transactions and other
factors (See  "Factors  That May Affect Future  Operating  Results").  Quarterly
operating results could also fluctuate as a result of the sale by the Company of
equipment in its lease portfolio,  at the expiration of a lease term or prior to
such  expiration,  to a lessee or to a third party.  Such sales of equipment may
have the effect of  increasing  revenues  and net income  during the  quarter in
which the sale occurs,  and reducing revenues and net income otherwise  expected
in subsequent quarters.

The Company believes that comparisons of quarterly results of its operations are
not necessarily meaningful and that results for one quarter should not be relied
upon as an indication of future performance.




                                      -21-

INFLATION

The Company does not believe  that  inflation  has had a material  impact on its
results of operations during the first quarter of the fiscal year.

FACTORS THAT MAY AFFECT FUTURE OPERATING RESULTS

Certain  statements  contained  herein are not based on historical fact, but are
forward-looking statements that are based upon numerous assumptions about future
conditions  that may not occur.  Actual  events,  transactions  and  results may
materially  differ  from  the  anticipated  events,  transactions,   or  results
described  in  such  statements.   The  Company's  ability  to  consummate  such
transactions  and achieve such events or results is subject to certain risks and
uncertainties.  Such risks and uncertainties include, but are not limited to the
matters set forth below.

The Company's  e-commerce  business has an extremely limited operating  history.
Although  it has been in the  business  of  financing  and  selling  information
technology  equipment  since 1990,  the Company  expects to derive a significant
portion of its future revenues from its ePlusSuite  services.  As a result,  the
Company  will  encounter  some  of  the  challenges,   risks,  difficulties  and
uncertainties  frequently  encountered  by early stage  companies  using new and
unproven  business  models in new and rapidly  evolving  markets.  Some of these
challenges relate to the Company's ability to:

o    increase the total number of users of ePlusSuite services;

o    adapt to meet changes in its markets and competitive developments; and

o    continue to update its technology to enhance the features and functionality
     of its suite of products.

The Company  cannot be certain that its business  strategy will be successful or
that  it will  successfully  address  these  and  other  challenges,  risks  and
uncertainties.

Over the longer term, the Company expects to derive a significant portion of its
revenues from ePlusSuite services, which is based on an unproven business model.
The Company  expects to incur  increased  expenses  that may  negatively  impact
profitability.   The  Company  also  expects  to  incur  significant  sales  and
marketing,  research and development, and general and administrative expenses in
connection with the development of this business.  As a result,  the Company may
incur  significant  losses in its  e-commerce  business unit in the  foreseeable
future, which may have a material adverse effect on the future operating results
of the Company as a whole.

The Company began operating its ePlusSuite services in November, 1999. Broad and
timely acceptance of the ePlusSuite services, which is critical to the Company's
future  success,  is  subject  to a number of  significant  risks.  These  risks
include:

o    operating  resource  management  and  procurement  on the Internet is a new
     market;

o    the system's  ability to support  large  numbers of buyers and suppliers is
     unproven;

o    significant enhancement of the features and services of ePlusSuite services
     is needed to achieve widespread commercial initial and continued acceptance
     of the system;

o    the pricing model may not be acceptable to customers;

o    if the  Company is unable to develop  and  increase  transaction  volume on
     ePlusSuite,   it  is  unlikely  that  it  will  ever  achieve  or  maintain
     profitability in this business;

o    businesses  that have made  substantial  up-front  payments for  e-commerce
     solutions may be reluctant to replace their current  solution and adopt the
     Company's solution;

                                      -22-



o    the  Company's  ability to adapt to a new market that is  characterized  by
     rapidly changing  technology,  evolving  industry  standards,  frequent new
     product announcements and established competition;

o    significant  expansion of internal  resources is needed to support  planned
     growth of the Company's ePlusSuite services.

Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Although a substantial  portion of the Company's  liabilities are  non-recourse,
fixed interest rate instruments, the Company is reliant upon lines of credit and
other financing  facilities which are subject to fluctuations in interest rates.
These  instruments  were  entered  into for other  than  trading  purposes,  are
denominated in U.S. Dollars,  and, with the exception of amounts drawn under the
National  City Bank and  Duetsche  facilities,  bear  interest  at a fixed rate.
Because the interest  rate on these  instruments  is fixed,  changes in interest
rates will not  directly  impact our cash flows.  Borrowings  under the National
City and Deutsche  facilities  bear interest at a  market-based  variable  rate,
based on a rate selected by the Company and determined at the time of borrowing.
Due to the  relatively  short nature of the  interest  rate  periods,  we do not
expect our operating  results or cash flow to be materially  affected by changes
in market  interest rates. As of September 30, 2001, the aggregate fair value of
our recourse borrowings approximated their carrying value.






                                      -23-






PART II.  OTHER INFORMATION

Item 1.  LEGAL PROCEEDINGS
         Not Applicable

Item 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

On October 4, 2001, the Company issued to the shareholders of SourceOne Computer
Corporation  274,999  shares of common  stock,  valued  at $7.55 per  share,  in
connection  with the purchase of all the  outstanding  shares of SourceOne.  The
issuance  of  these  securities  was  made  in  reliance  on an  exemption  from
registration  provided by Section 4(2) or Regulation D of the Securities Act, as
amended,  as a transaction by an issuer not involving any public  offering.  The
shareholders of SourceOne  represented their intention to acquire the securities
for  investment  only and not with a view to or for  distribution  in connection
with such  transaction,  and an  appropriate  legend  was  affixed  to the share
certificates  issued in the  transaction.  The  shareholders  of  SourceOne  had
adequate access to information about ePlus through information made available to
the shareholders of SourceOne.

Pursuant  to the  Company's  previously-announced  stock  repurchase  plan,  the
Company  repurchased  6,000  shares of its common  stock at an average  price of
$7.15 per share.


Item 3.  DEFAULTS UPON SENIOR SECURITIES
         Not Applicable


Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

On September 20, 2001, the Company held its Annual Meeting of Stockholders.

1.       At the Annual  Meeting,  Terrence  O'Donnell  and Thomas Hewitt
         were  elected to the Board of  Directors  as Class II Directors to hold
         office for three  years  until a  successor  has been duly  elected and
         shall qualify. The votes were cast as follows:

                                             For                    Abstained
                                             --------------------------------
            Terrence O'Donnell               8,852,849              547
            Thomas Hewitt                    8,852,849              547

2.       To ratify the  appointment  of  Deloitte  and Touche LLP as the
         Company's  independent  auditors for the  Company's  fiscal year ending
         March 31, 2002.

            For                   Against               Abstained
            -----------------------------------------------------
            8,853,158             100                   138





                                      -24-





Item 5.  OTHER INFORMATION
         Not Applicable


Item 6(a)  EXHIBITS
           None

Item 6(b)  REPORTS ON FORM 8-K

Form 8-K dated September 20, 2001, and filed with the SEC on September 26, 2001,
to report  that the  Company  had  issued a press  release  to  report  that the
Company's  Board of Directors  authorized the repurchase from time to time of up
to 750,000 shares of its outstanding common stock to a maximum of $5,000,000.

Form 8-K dated  October 9, 2001,  and filed with the SEC on October 12, 2001, to
report that the Company had entered into, and subsequently consummated,  a stock
purchase agreement to purchase all of the outstanding common shares of SourceOne
Computer  Corporation.  Total  consideration  for the acquisition was $2,875,000
which consisted to $800,006 in cash and 274,999 in unregistered shares of ePlus,
inc. common stock.





                                      -25-




SIGNATURES

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 dates indicated.

                                  ePlus inc.


                                  /s/ PHILLIP G. NORTON
                                  --------------------------------------------
                                  By: Phillip G. Norton, Chairman of the Board,
                                  President and Chief Executive Officer
                                  Date: November 14, 2001


                                  /s/ STEVEN J. MENCARINI
                                  --------------------------------------------
                                  By: Steven J. Mencarini, Senior Vice President
                                  and Chief Financial Officer
                                  Date: November 14, 2001
















                                      -26-