1

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-Q
    [ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934
                       For the quarter ended June 30, 2003
                                       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 [ ___ ]

    Indicate by check mark whether the registrant is an accelerated filer (as
        defined in Rule 12b-2 of the Exchange Act). Yes [ ___] No [ X ]

             The number of shares of common stock outstanding as of
                        August 11, 2003, was 9,500,201.





                                TABLE OF CONTENTS

                           ePlus inc. AND SUBSIDIARIES




Part I.  Financial Information:

                                                                               
         Item 1.    Financial Statements - Unaudited:

                    Condensed  Consolidated  Balance Sheets as of March 31, 2003
                    and June 30, 2003                                                   2

                    Condensed Consolidated Statements of Earnings,  Three Months
                    Ended June 30, 2002 and 2003                                        3

                    Condensed  Consolidated  Statements  of  Cash  Flows,  Three
                    Months Ended June 30, 2002 and 2003                                 4

                    Notes to Condensed Consolidated Financial Statements                6

         Item 2.    Management's Discussion and Analysis of Results of
                    Operations and Financial Condition                                 10

         Item 3.    Quantitative and Qualitative Disclosures About Market Risk         19

         Item 4.    Controls and Procedures                                            20


Part II. Other Information:

         Item 1.    Legal Proceedings                                                  21

         Item 2.    Changes in Securities and Use of Proceeds                          21

         Item 3.    Defaults Upon Senior Securities                                    21

         Item 4.    Submission of Matters to a Vote of Security Holders                21

         Item 5.    Other Information                                                  21

         Item 6.    Exhibits and Reports on Form 8-K                                   21

Signatures                                                                             23


                                      -1-




           ePlus inc. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED BALANCE SHEETS
           (UNAUDITED)
                                                                       As of March 31, 2003    As of June 30, 2003
                                                                       -------------------------------------------
                                                                                     
           ASSETS
           Cash and cash equivalents                                    $     27,784,090      $    23,160,246
           Accounts  receivable,  net of  allowance  for  doubtful
              accounts  of $3,346,055  and  $3,357,937  as of
              March  31,  2003 and June 30, 2003, respectively                38,384,841           51,306,987
           Notes receivable                                                       53,098              107,455
           Inventories                                                         1,373,168            1,622,889
           Investment in leases and leased equipment - net                   182,169,324          174,400,897
           Property and equipment - net                                        5,249,087            4,706,223
           Goodwill                                                           19,147,132           19,154,038
           Other assets                                                        4,779,946            5,156,063
                                                                       -------------------------------------------
           TOTAL ASSETS                                                 $    278,940,686      $   279,614,798
                                                                       ===========================================

           LIABILITIES AND STOCKHOLDERS' EQUITY
           LIABILITIES
           Accounts payable - equipment                                 $      5,635,776      $     6,392,859
           Accounts payable - trade                                           25,914,385           25,720,231
           Salaries and commissions payable                                      619,860              486,082
           Accrued expenses and other liabilities                             13,978,942           14,074,823
           Income taxes payable                                                       -               118,425
           Recourse notes payable                                              2,736,298                   -
           Nonrecourse notes payable                                         115,678,353          115,072,707
           Deferred tax liability                                              4,760,029            5,763,168
                                                                       -------------------------------------------
           Total Liabilities                                                 169,323,643          167,628,295
           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; 10,540,135 issued and 9,451,651 outstanding
              at March 31, 2003 and 10,546,685 issued and 9,458,201
              outstanding at June 30, 2003                              $        105,400      $       105,466
           Additional paid-in capital                                         62,905,727           62,954,409
           Treasury Stock, at cost, 1,088,484 shares                          (7,511,124)          (7,511,124)
           Retained earnings                                                  54,057,732           56,420,369
           Accumulated other comprehensive income -
              Foreign currency translation adjustment                             59,308               17,383
                                                                       -------------------------------------------
           Total Stockholders' Equity                                        109,617,043          111,986,503
                                                                       -------------------------------------------
           TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                   $    278,940,686      $   279,614,798
                                                                       ===========================================
           See Notes to Condensed Consolidated Financial Statements.

                                      -2-






          ePlus inc. AND SUBSIDIARIES
          CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
          (UNAUDITED)
                                                                                    Three Months Ended
                                                                                         June 30,
                                                                                 2002                  2003
                                                                          ----------------------------------------
          REVENUES

                                                                                           
          Sales of product                                                 $    52,886,739       $   65,295,787
          Sales of leased equipment                                              4,611,303                    -
                                                                          ----------------------------------------
                                                                                57,498,042           65,295,787

          Lease revenues                                                        10,575,403           12,375,547
          Fee and other income                                                   4,101,835            2,196,184
                                                                          ----------------------------------------
                                                                                14,677,238           14,571,731
                                                                          ----------------------------------------
          TOTAL REVENUES                                                        72,175,280           79,867,518
                                                                          ----------------------------------------

          COSTS AND EXPENSES

          Cost of sales, product                                                46,183,424           57,511,924
          Cost of sales, leased equipment                                        4,535,001                    -
                                                                          ----------------------------------------
                                                                                50,718,425           57,511,924

          Direct lease costs                                                       910,776            2,348,130
          Professional and other fees                                              773,073              516,045
          Salaries and benefits                                                 10,384,783           10,147,191
          General and administrative expenses                                    3,628,301            3,816,453
          Interest and financing costs                                           2,410,584            1,746,349
                                                                          ----------------------------------------
                                                                                18,107,517           18,574,168

                                                                          ----------------------------------------
          TOTAL COSTS AND EXPENSES                                              68,825,942           76,086,092
                                                                          ----------------------------------------

          EARNINGS BEFORE PROVISION FOR INCOME TAXES                             3,349,338            3,781,426
                                                                          ----------------------------------------

          PROVISION FOR INCOME TAXES                                             1,373,203            1,478,098
                                                                          ----------------------------------------

          NET EARNINGS                                                     $     1,976,135     $      2,303,328
                                                                          ========================================

          NET EARNINGS PER COMMON SHARE - BASIC                            $          0.19     $           0.24
                                                                          ========================================
          NET EARNINGS PER COMMON SHARE - DILUTED                          $          0.19     $           0.24
                                                                          ========================================

          WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC                           10,404,895            9,455,381
          WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED                         10,506,489            9,601,499

          See Notes to Condensed Consolidated Financial Statements.

                                      -3-


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


                                                                                    Three Months Ended
                                                                                         June 30,
                                                                                2002                    2003
                                                                      ------------------------------------------------
Cash Flows From Operating Activities:
                                                                                         
       Net Earnings                                                        $     1,976,135     $      2,303,328

       Adjustments to reconcile net earnings to net cash
         provided (used) by operating activities:

         Depreciation and amortization                                           1,497,121            1,650,219

         Provision for credit losses                                               222,223               41,569

         Deferred taxes                                                            395,500            1,003,139

         Gain on sale of operating lease equipment                                 (59,851)                   -

         Payments from lessees directly to lenders                                       -             (302,847)

         Loss on disposal of property and equipment                                      -              152,776

         Changes in:

            Accounts receivable                                                (13,454,095)         (12,963,714)

            Other receivables                                                     (708,952)             (54,357)

            Inventories                                                           (598,512)            (249,722)

            Other assets                                                           302,276             (383,022)

            Accounts payable - equipment                                           842,273              757,083

            Accounts payable - trade                                            11,374,535             (194,154)

            Salaries and commissions payable, accrued
              expenses and other liabilities                                     5,369,313               80,527
                                                                      ------------------------------------------------
                Net cash provided (used) by operating activities                 7,157,966           (8,159,175)
                                                                      ------------------------------------------------

Cash Flows From Investing Activities:

       Purchases of operating lease equipment                                     (254,575)          (4,155,067)

       (Increase) decrease in investment in direct financing and
         sales-type leases                                                     (10,359,732)           3,306,168

       Purchases of property and equipment                                        (424,190)            (262,453)

       Proceeds from sale of operating equipment                                         -               98,511
                                                                      ------------------------------------------------
           Net cash used in investing activities                               (11,038,497)          (1,012,841)
                                                                      ------------------------------------------------


                                      -4-



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


                                                                                    Three Months Ended
                                                                                         June 30,
                                                                                 2002                   2003
                                                                      ------------------------------------------------
Cash Flows From Financing Activities:
  Borrowings:

                                                                                               
   Nonrecourse                                                                  20,469,775           17,729,162

 Repayments:

   Nonrecourse                                                                 (11,400,914)         (10,510,823)

   Recourse                                                                        (75,778)          (2,736,298)

 Purchase of treasury stock                                                       (347,000)                   -

 Proceeds from issuance of capital stock, net of expenses                          271,128               48,748

 Net payments on lines of credit                                                (1,000,000)                   -
                                                                      ------------------------------------------------
         Net cash provided by financing activities                               7,917,211            4,530,789
                                                                      ------------------------------------------------

Effect of Exchange Rate Changes on Cash                                                  -               17,383
                                                                      ------------------------------------------------

Net Increase (Decrease) in Cash and Cash Equivalents                             4,036,680           (4,623,844)

Cash and Cash Equivalents, Beginning of Period                                  28,223,503           27,784,090
                                                                      ------------------------------------------------

Cash and Cash Equivalents, End of Period                               $        32,260,183      $    23,160,246
                                                                      ================================================

Supplemental Disclosures of Cash Flow Information:

  Cash paid for interest                                               $         1,797,374      $       941,135
                                                                      ================================================
  Cash paid for income taxes                                           $           261,142      $       339,762
                                                                      ================================================


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  (the "SEC") 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
period  amounts  have been  reclassified  to  conform  to the  current  period's
presentation.

Certain information and footnote  disclosures normally included in the financial
statements prepared in accordance with accounting  principles generally accepted
in the United States of America have been  condensed or omitted  pursuant to SEC
rules and regulations.

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,  2003 (the  "Company's
2003 Form 10-K").  Operating results for the interim periods are not necessarily
indicative of results for an entire year.

2. RECLASSIFICATIONS

Certain  service  revenues and related costs which were directly  related to the
sale of certain products have been  reclassified for the three months ended June
30, 2002 to conform to our current reporting format. $2.3 million of revenue was
reclassified from fee and other income to sales of product,  and $0.8 million of
costs were reclassified from salaries and benefits to cost of sales, product.

3. INVESTMENTS IN LEASES AND LEASED EQUIPMENT - NET

Investments in leases and leased equipment - net consists of the following:


                                                                             As of
                                                              March 31, 2003      June 30, 2003
                                                                        (In Thousands)
                                                             --------------------------------------
                                                                                 
Investment in direct financing and sales-type leases, net         $   173,394          $   162,566
Investment in operating lease equipment, net                            8,775               11,835
                                                             --------------------------------------
Investments in leases and leased equipment, net                   $   182,169          $   174,401
                                                             ======================================

The  Company's  net  investment in leases is  collateral  for  non-recourse  and
recourse equipment notes, if any.

                                      -6-



INVESTMENT IN DIRECT FINANCING AND SALES-TYPE LEASES

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


                                                                               As of
                                                               March 31, 2003        June 30, 2003
                                                                          (In Thousands)
                                                             ------------------------------------------
                                                                                        
Minimum lease payments                                               $   168,385           $   156,547
Estimated unguaranteed residual value                                     26,631                25,818
Initial direct costs, net of amortization (1)                              3,072                 2,783
Less:  Unearned lease income                                             (21,287)              (19,175)
           Reserve for credit losses                                      (3,407)               (3,407)
                                                             ------------------------------------------
Investment in direct financing and sales-
    type leases, net                                                 $   173,394           $   162,566
                                                             ==========================================

(1)  Initial direct costs are shown net of  amortization of $3,691 and $2,005 at
     March 31 and June 30, 2003, respectively.


INVESTMENT IN OPERATING LEASE EQUIPMENT

Investment in operating lease equipment primarily represents equipment generally
leased  for  two-year  terms or are  leases  that  are  short-term  renewals  on
month-to-month  status.  The components of the net investment in operating lease
equipment are as follows:
                                                              As of
                                                  March 31, 2003   June 30, 2003
                                                         (In Thousands)
                                                 -------------------------------
Cost of equipment under operating leases           $   12,824        $   16,155
Less:  Accumulated depreciation and amortization       (4,049)           (4,320)
                                                 -------------------------------
Investment in operating lease equipment, net       $    8,775        $   11,835
                                                 ===============================
4. RESERVES FOR CREDIT LOSSES

As of March 31 and June 30, 2003,  the  Company's  reserve for credit losses was
$6,753,433  and  $6,765,314,  respectively.  The  Company's  reserves for credit
losses are  segregated  between our accounts  receivable and our lease assets as
follows (in thousands):


                                                       Accounts
                                                      Receivable        Lease Assets           Total
                                                  --------------------------------------------------------
                                                                             
                    Balance April 1, 2002          $      3,719        $     3,052       $      6,771
                    Provision for bad debts                 176                440                616
                    Recoveries                             (140)                -                (140)
                    Write-offs and other                   (409)               (85)              (494)
                                                  --------------------------------------------------------
                    Balance March 31, 2003         $      3,346        $     3,407       $      6,753
                                                  --------------------------------------------------------
                    Provision for bad debts                  33                  -                 33
                    Write-offs and other                    (21)                 -                (21)
                                                  --------------------------------------------------------
                    Balance June 30, 2003          $      3,358        $     3,407       $      6,765
                                                  ========================================================

Balances   in   "Write-offs   and   other"   include   actual   write-offs   and
reclassifications from prior years.

                                      -7-



5. STOCK BASED COMPENSATION

As of June 30, 2003,  the Company had three  stock-based  employee  compensation
plans.   The  Company  accounts  for  those  plans  under  the  recognition  and
measurement  principles of APB Opinion No. 25,  "Accounting  for Stock Issued to
Employees",  and  related  Interpretations  issued by the  Financial  Accounting
Standards Board. No stock-based  employee  compensation cost is reflected in net
income,  as all options granted under those plans had an exercise price equal to
the  market  value of the  underlying  common  stock on the date of  grant.  The
following  table  illustrates the effect on net income and earnings per share if
the Company had applied the fair value  recognition  provisions of SFAS No. 123,
"Accounting  for  Stock-Based  Compensation",   as  amended  by  SFAS  No.  148,
"Accounting  for  Stock-Based  Compensation  -- Transition and  Disclosure,"  to
stock-based employee compensation:
                                                Three Months Ended June 30,
                                                    2002             2003
                                            -----------------------------------
   Net earnings, as reported                   $ 1,976,135      $  2,303,328
   Stock based compensation expense               (913,482)         (595,742)
                                            -----------------------------------
   Net earnings, pro forma                     $ 1,062,653      $  1,707,586
                                            ===================================
   Basic earnings per share, as reported            $0.19             $0.24
   Basic earnings per share, pro forma              $0.10             $0.18
   Diluted earnings per share, as reported          $0.19             $0.24
   Diluted earnings per share, pro forma            $0.10             $0.18

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  business unit and its  technology  sales business unit. The financing
business unit offers lease-financing  solutions to corporations and governmental
entities  nationwide.  The  technology  sales  business  unit sells  information
technology  equipment and software and related  services  primarily to corporate
customers  on a  nationwide  basis.  The  technology  sales  business  unit also
provides Internet-based  business-to-business  supply chain management solutions
for information technology and other operating resources.  The Company evaluates
segment performance on the basis of segment net earnings.

Both segments utilize the Company's proprietary software and services throughout
the organization. Sales and services and related costs of e-procurement software
are  included in the  technology  sales  business  unit.  Fees and other  income
relative to services  generated  by our  proprietary  software  and services are
included in the financing business unit.

The accounting policies of the financing and technology sales business units are
the same as those described in Note 1,  "Organization and Summary of Significant
Accounting  Policies"  in the  Company's  2003  Form  10-K.  Corporate  overhead
expenses are allocated on the basis of revenue volume,  estimates of actual time
spent by  corporate  staff,  and  asset  utilization,  depending  on the type of
expense.

                                      -8-




                                                                                      Technology
                                                                    Financing            Sales
                                                                    Business           Business
                                                                      Unit               Unit              Total
                                                               -------------------------------------------------------
                Three months ended June 30, 2002
                                                                                            
                Sales                                           $     5,034,425    $   52,463,617    $   57,498,042
                Lease Revenues                                       10,575,403                 -        10,575,403
                Fee and other income                                  3,030,053         1,071,782         4,101,835
                                                               -------------------------------------------------------
                           Total revenues                            18,639,881        53,535,399        72,175,280
                Cost of sales                                         5,249,429        45,468,996        50,718,425
                Direct lease costs                   -                  910,776                 -           910,776

                Selling, general and administrative                   6,662,813         8,123,344        14,786,157
                  expenses                                     -------------------------------------------------------
                Segment earnings                                      5,816,863           (56,941)        5,759,922
                Interest expense                                      2,256,498           154,086         2,410,584
                                                               -------------------------------------------------------
                           Earnings (Loss) before income taxes  $     3,560,365    $     (211,027)   $    3,349,338
                                                               =======================================================
                Assets                                          $   229,781,841    $   63,298,486    $  293,080,327
                                                               =======================================================
                Three months ended June 30, 2003
                Sales                                           $       778,871    $   64,516,916    $   65,295,787
                Lease revenues                                       12,375,547                 -        12,375,547
                Fee and other income                                    671,372         1,524,812         2,196,184
                                                               -------------------------------------------------------
                           Total revenues                            13,825,790        66,041,728        79,867,518
                Cost of sales                                           747,801        56,764,122        57,511,923
                Direct lease costs                                    2,348,130                 -         2,348,130
                Selling, general and administrative
                  expenses                                            5,549,040         8,930,649        14,479,689
                                                               -------------------------------------------------------
                Segment earnings                                      5,180,819           346,957         5,527,776
                Interest expense                                      1,617,428           128,920         1,746,348
                                                               -------------------------------------------------------
                           Earnings before income taxes         $     3,563,391    $      218,037    $    3,781,428
                                                               =======================================================
                Assets                                          $   233,711,261    $   45,903,537    $  279,614,798
                                                               =======================================================


7. EARNINGS PER SHARE

The  weighted  average  number of common  shares used in  determining  basic and
diluted net income per share for the three  months  ended June 30, 2002 and 2003
are as follows:

                                               Three Months Ended
                                                    June 30,
                                               2002          2003
                                            ------------------------
   Basic common shares outstanding           10,404,895   9,455,381
   Common stock equivalents                     101,594     146,118
                                            ========================
   Diluted common shares outstanding         10,506,489   9,601,499


8. COMMITMENTS AND CONTINGENCIES

There are no material legal  proceedings to which the Company is a party. We are
engaged in ordinary and routine litigation incidental to our business.  While we
cannot  predict  the  outcome  of  these  various  legal   proceedings,   it  is
management's  opinion  that  the  resolution  of these  matters  will not have a
material adverse effect on our financial position or results of operations.


                                      -9-


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 included in Item 1 of
this report, and the Company's 2003 Form 10-K.

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. These 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  results  of  any  revisions  to  these   forward-looking
statements  that may be made to  reflect  future  events or  circumstances.  See
"Factors That May Affect Future Operating Results."

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 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 sales 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.   See  "Potential
Fluctuations in Quarterly Operating Results."

We  currently  derive the  majority of our revenue  from sales and  financing of
information  technology  and other  assets.  We have  expanded  our  product and
service  offerings under the Enterprise Cost  Management,  or eECM,  model which
represents  the  continued  evolution  of our original  implementation  of ePlus
e-commerce  products  entitled  ePlusSuite.  Our eECM model is our framework for
combining IT sales and professional  services,  leasing and financing  services,
asset management  software and services,  procurement  software,  and electronic
catalog content management software and services.

Our total sales and marketing staff consisted of approximately  180 people as of
June 30,  2003,  located  at our 30 current  locations,  all of which are in the
United States.

On May 15, 2001, we acquired from  ProcureNet,  Inc. the e-commerce  procurement
software asset,  products, and software technology for cleaning and categorizing
product descriptions for e-commerce catalogues.  These products and services and
the  associated  expenses  with this  business  acquisition  have  substantially
increased our expenses,  and the ability to sell these  services and products is
expected to fluctuate  depending on the customer  demand for these  products and
services,  which to date is still  unproven.  These  products  and  services are
included in our technology sales business unit segment,  combined with our other
sales of IT products and  services.  Our leasing and  financing  activities  are
included in our financing business unit segment in our financial statements.

As a result of our  acquisitions  and changes in the number of sales  locations,
the Company's historical results of operations and financial position may not be
indicative of its future performance over time.

                                      -10-


CRITICAL ACCOUNTING POLICIES

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 critical to our business are discussed below.

We  classify  our lease  transactions,  as required by  Statement  of  Financial
Accounting  Standards 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.

Direct  financing  leases are recorded as investment in direct  financing leases
upon  acceptance of the equipment by the customer.  At the  commencement  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 supplied
from our  technology  sales  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 in 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 leases and 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.


                                      -11-


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 reported as part of the 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
reported in the 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 by manufacturers. In accordance with
accounting  principles  generally  accepted  in the  United  States of  America,
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 on the secondary market; or (3) lease of the equipment to a new
customer.  The  difference  between  the  proceeds  of a sale and the  remaining
estimated  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.  For lease  transactions  subsequent to the
initial  term,  our  policy is to  recognize  revenues  upon the  payment by the
lessee.

INITIAL DIRECT COSTS.  Initial direct costs related to the origination of direct
financing 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 OF PRODUCT. Sales of product includes the following types of transactions:
(1) sales of new or used  equipment  which is not  subject to any type of lease;
(2) service revenue in our technology sales business unit which is recognized as
services are rendered; (3) sales of off-lease equipment to the secondary market;
and (4)  sales  of  procurement  software.  Sales of new or used  equipment  are
recognized  upon  shipment.  Sales of off-lease  equipment are  recognized  when
constructive title passes to the purchaser.

SOFTWARE  SALES.  Revenue from sales of  procurement  software is  recognized in
accordance with the American Institute of Certified Public Accountants Statement
of Position (SOP) 97-2, "Software Revenue Recognition",  as amended by SOP 98-4,
"Deferral  of the  Effective  Date of a  Provision  of SOP  97-2," and SOP 98-9,
"Modification  of SOP 97-2 With Respect to Certain  Transactions."  We recognize
revenue when all the following criteria exist: when there is persuasive evidence
that an arrangement exists, delivery has occurred, no significant obligations by
the  Company  with  regard  to  implementation   remain,   the  sales  price  is
determinable,  and it is probable that  collection  will occur.  Our  accounting
policy requires that revenue earned on software arrangements  involving multiple
elements  be  allocated  to each  element  on the  relative  fair  values of the
elements and recognized when earned.  Revenue related to maintenance and support
is recognized  ratably over the maintenance  term (usually one year) and revenue
allocated to training,  implementation  or other  services is  recognized as the
services are performed.


                                  -12-


SALES OF  LEASED  EQUIPMENT.  Sales of  leased  equipment  consists  of sales of
equipment subject to an existing lease, under which we are lessor, including any
underlying  financing  related to the lease.  Sales of  equipment  subject to an
existing lease are recognized when constructive title passes to the purchaser.

OTHER  SOURCES OF REVENUE.  Amounts  charged  for  Procure+,  our  e-procurement
software package,  are recognized as services are rendered.  Amounts charged for
the  Manage+,  our  asset  management  software  service,  are  recognized  on a
straight-line  basis over the period the  services are  provided.  Fee and other
income results from: (1) income from events that occur after the initial sale of
a financial  asset;  (2)  re-marketing  fees;  (3) brokerage fees earned for the
placement of financing  transactions;  and (4) interest and other  miscellaneous
income.  These revenues are included in fee and other income in our consolidated
statements of earnings.

RESERVE FOR CREDIT  LOSSES.  The reserve for credit  losses is  maintained  at a
level believed by management to be adequate to absorb  potential losses inherent
in  the  Company's  lease  and  accounts  receivable   portfolio.   Management's
determination  of the  adequacy  of the  reserve  is based on an  evaluation  of
historical credit loss experience,  current economic conditions, volume, growth,
the composition of the lease portfolio,  and other relevant factors. The reserve
is increased by provisions for potential  credit losses charged  against income.
Accounts are either  written off or written down when the loss is both  probable
and  determinable,  after  giving  consideration  to  the  customer's  financial
condition,  the value of the  underlying  collateral  and funding  status (i.e.,
discounted on a non-recourse or recourse basis).

CAPITALIZATION   OF  COSTS  OF  SOFTWARE  FOR  INTERNAL  USE.  The  Company  has
capitalized certain costs for the development of internal-use software under the
guidelines of SOP 98-1, "Accounting for the Costs of Computer Software Developed
or Obtained  for  Internal  Use." These  capitalized  costs are  included in the
accompanying  condensed  consolidated  balance sheets as a component of property
and  equipment  -  net.  As  of  June  30,  2003,   capitalized  costs,  net  of
amortization, totaled $1,259,484 as compared to $1,316,123 as of March 31, 2003.

CAPITALIZATION  OF COSTS OF  SOFTWARE  TO BE MADE  AVAILABLE  TO  CUSTOMERS.  In
accordance with SFAS No. 86,  "Accounting  for Costs of Computer  Software to be
Sold, Leased, or Otherwise Marketed," software development costs are expensed as
incurred until technological feasibility has been established, at such time such
costs are  capitalized  until the  product  is made  available  for  release  to
customers.  These capitalized  costs are included in the accompanying  condensed
consolidated  balance  sheets as a component  of other  assets.  The Company had
$293,265 of capitalized costs as of March 31, 2003 and June 30, 2003.

RESULTS OF  OPERATIONS  - Three  Months  Ended June 30,  2003  Compared to Three
Months Ended June 30, 2002

Total revenues generated by the Company during the three-month period ended June
30,  2003 were  $79,867,518  compared  to  revenues  of  $72,175,280  during the
comparable  period in the prior fiscal year, an increase of 10.7%.  The increase
is primarily the result of increased sales of product and leased equipment.  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 product and sales of leased  equipment,
increased  13.6% to  $65,295,787  during the  three-month  period ended June 30,
2003, as compared to $57,498,042  generated during the  corresponding  period in
the prior fiscal year.

Sales of product are generated primarily through the Company's  technology sales
business unit  subsidiaries  and represented  100% and 92.0% total sales revenue
for the  three  months  ended  June 30,  2003 and 2002,  respectively.  Sales of
product  increased  23.5% to $65,295,787  during the current period  compared to

                                      -13-



$52,886,739  generated  during the  comparable  period in the prior fiscal year.
Included  in the sales of  product in our  technology  sales  business  unit are
certain  service  revenues  which are bundled  with sales of  equipment  and are
integral to the successful delivery of such equipment. The increase was a result
of higher sales within our  technology  sales  business unit  subsidiaries.  The
Company  realized a gross  margin on sales of product of 11.9% and 12.7% for the
three-month  periods ended June 30, 2003 and 2002,  respectively.  The Company's
gross  margin on sales of product 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 June 30, 2003, the Company  recognized no sales of leased
equipment. During the three months ended June 30, 2002, the Company recognized a
gross margin of 1.7% on leased  equipment sales of $4,611,303.  Leased equipment
sales reflects  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
recognized in accordance with SFAS No. 140.

The Company's lease revenues increased 17.0% to $12,375,547 for the three months
ended June 30, 2003 compared with the  corresponding  period in the prior fiscal
year. The increase is the result of an increase in sales of off-lease  equipment
to lessees and also an increase  in revenue  recognized  based on sales of lease
receivables, offset somewhat by a decrease in renewal rent revenue.

For the three months ended June 30, 2003, fee and other income  decreased  46.5%
over the  comparable  period  in the prior  fiscal  year.  Fee and other  income
includes  revenues from adjunct  services and fees,  including  broker and agent
fees, support fees,  warranty  reimbursements,  and interest income. The current
period decrease in fee and other income is  attributable to settlement  money of
$2.0 million  received from Toshiba during the three months ended June 30, 2002,
while no such settlement income was received for the three months ended June 30,
2003.  The  Company's  fee and  other  income  includes  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 157.8% during the three-month  period
ended June 30, 2003 as compared to the same period in the prior fiscal year. The
increase  is the  result  of an  increase  in lease  depreciation,  specifically
depreciation  on the  increased  operating  lease  assets  and on the  Company's
matured lease portfolio.

The  decrease in  professional  and other fees of 33.3%,  or  $257,028,  for the
current period over the comparable period in the prior fiscal year was primarily
the result of decreased  expenses  related to the  Company's  outside  technical
services.

Salaries and benefits  expenses  decreased  2.3% during the  three-month  period
ended  June 30,  2003  over the same  period  in the prior  year.  Salaries  and
benefits  expense  decreased  due a decrease in the average  number of employees
during the quarter ended June 30, 2003 as compared to the quarter ended June 30,
2002. The Company employed  approximately 565 and 590 people as of June 30, 2003
and 2002, respectively.

The Company's general and  administrative  expenses increased 5.2% to $3,816,453
during the three months  ended June 30, 2003,  as compared to the same period in
the prior fiscal year.

Interest and financing  costs incurred by the Company for the three months ended
June 30, 2003  decreased  27.6% due to decreased  borrowing  under the Company's

                                      -14-

lines  of  credit  and  because  our  weighted  average  interest  rate  on  new
lease-related non-recourse debt decreased during the three months ended June 30,
2003,  as compared to the same period in the prior  fiscal  year.  Interest  and
financing  costs relate to interest  costs on the Company's  indebtedness,  both
lease-specific  and general working capital.  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 $1,478,098 for the three
months ended June 30, 2003 from  $1,373,203  for the three months ended June 30,
2002,  reflecting  effective  income tax rates of 39% for the three months ended
June 30, 2003 and 41% for the three months ended June 30, 2002. The reduction in
the  effective  tax rate for the period  ended June 30,  2003 as compared to the
comparable period in the prior year is due primarily to "bonus depreciation" tax
laws put into effect in prior years.

The foregoing  resulted in a 16.6% increase in net earnings for the  three-month
period  ended June 30, 2003 as  compared to the same period in the prior  fiscal
year. Basic and fully diluted earnings per common share were $0.24 and $0.24 for
the three  months  ended June 30,  2003,  as compared to $0.19 and $0.19 for the
three months  ended June 30, 2002.  Basic and diluted  weighted  average  common
shares  outstanding  for the three months ended June 30, 2003 were 9,455,381 and
9,601,499 respectively.  For the three months ended June 30, 2002, the basic and
diluted  weighted  average shares  outstanding  were  10,404,895 and 10,506,489,
respectively.

LIQUIDITY AND CAPITAL RESOURCES

During the  three-month  period ended June 30, 2003, the Company used cash flows
from  operations of $8,159,175 and used cash flows from investing  activities of
$1,012,841.  Cash flows generated by financing activities amounted to $4,530,789
during the same period.  The effect of exchange  rate changes  during the period
provided  cash  flows of  $17,383.  The net effect of these cash flows was a net
decrease  in cash and cash  equivalents  of  $4,623,844  during the  three-month
period.  During the same period, the Company's total assets increased  $674,112,
or 0.2%.  The cash  balance at June 30,  2003 was  $23,160,246  as  compared  to
$27,784,090 at March 31, 2003.

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 on 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.  Non-recourse  financings are loans
whose repayment is the  responsibility of a specific  customer,  although we may
make  representations  and  warranties  to the  lender  regarding  the  specific
contract or have ongoing loan servicing obligations.  Under a non-recourse loan,
we  borrow  from  a  lender  an  amount  based  on  the  present  value  of  the
contractually  committed  lease  payments  under  the  lease at a fixed  rate of
interest,  and the lender secures a lien on the financed assets. When the lender
is fully  repaid from the lease  payment,  the lien is released  and all further
rental or sale  proceeds  are  ours.  We are not  liable  for the  repayment  of
non-recourse  loans unless we breach our  representations  and warranties in the
loan  agreements.  The lender  assumes the credit risk of each lease,  and their
only  recourse,  upon  default  by the  lessee,  is  against  the lessee and the
specific  equipment  under lease.  The Company has 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
Citizens Leasing Corporation,  GE Capital Corporation,  De Lage Landen Financial
Services,  Inc.,  Hitachi Leasing  America,  and Fifth Third Bank, among others.
These programs require that each  transaction is specifically  approved and done
solely at the lender's discretion. During the three-month period ended June 30,

                                      -15-


2003, the Company's lease related  non-recourse debt portfolio decreased 0.5% to
$115,072,707.

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.  We actively sell or finance
our equity  investment with Bank of America,  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 June 30,  2003,  the  Company  had
$6,392,859  of unpaid  equipment  cost,  as compared to  $5,635,776 at March 31,
2003.

The Company's "Accrued expenses and other liabilities" includes deferred income,
reserves for credit  losses,  and amounts  collected and payable,  such as sales
taxes and lease rental  payments due to third parties.  As of June 30, 2003, the
Company had $14,074,823 of accrued expenses and other liabilities.

Working  capital for our leasing  business  is  provided  through a  $35,000,000
credit   facility  that  was  originally  set  to  expire  on  April  17,  2004.
Participating   in  this   facility  are  Branch   Banking  and  Trust   Company
($15,000,000)  and National City Bank  ($20,000,000),  the agent. The ability to
borrow under this  facility is limited to the amount of eligible  collateral  at
any given  time.  The credit  facility  has full  recourse to the Company and is
secured by a blanket  lien against all of the  Company's  assets  including  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.  As of June 30, 2003, the Company had no outstanding balance on
this  facility.  In general,  we use the National  City Bank 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 loss of this credit facility could have a material
adverse  effect on our future  results as we may have to use this  facility  for
daily working capital and liquidity for our leasing business.

On July 21, 2003,  the Company  early  renewed  this  facility,  increasing  the
maximum amount that can be borrowed to  $45,000,000,  expiring on July 21, 2006.
Participating  in this facility are Branch  Banking and Trust  Company,  Bank of
America, and National City Bank as agent. Each bank has committed $15,000,000 to
the facility.  Borrowings  under the $45,000,000  facility will bear interest at
LIBOR plus 175 basis points or, at our option, at an alternative base rate which
is the higher of (i) the prime  commercial  lending  rate of the  Administrative
Agent,  in its individual  capacity as a bank, as announced from time to time at
its head office,  or (ii) the Federal Funds Rate plus 1/2 of 1% (one-half of one
percent). The credit facility is secured by certain of the Company's assets such
as chattel paper (including leases),  receivables,  inventory, and equipment. In
addition,  we have entered into pledge  agreements  for the stock of each of our
Subsidiaries.  The availability of the credit facility is subject to a borrowing
base formula that  consists of inventory,  receivables,  purchased  assets,  and
leases. Availability under the credit facility may be limited by the asset value
of equipment  purchased by us or by terms and conditions in the credit  facility
agreement.  If we are  unable to sell the  equipment  or unable to  finance  the
equipment on a permanent basis within a certain time period, the availability of
credit under the facility could be diminished or eliminated. The credit facility
contains covenants  relating to the following:  minimum tangible net worth; cash
flow coverage ratios; maximum debt to equity ratio; maximum amount of guarantees
of subsidiary obligations;  mergers;  acquisitions;  and asset sales.


                                      -16-


ePlus Technology of NC, inc., ePlus Technology of PA, inc. and ePlus Technology,
inc.,  until they were merged on March 31, 2003, had separate credit  facilities
to finance their  working  capital  requirements  for  inventories  and accounts
receivable.  After the entities  were merged into ePlus  Technology,  inc.,  the
credit  facilities were effectively  merged into one by GE Distribution  Finance
Corporation.  The floor planning line from IBM Credit Corporation was terminated
on March 31, 2003 and the outstanding balances were subsequently repaid.

The traditional  business of ePlus Technology as a seller of computer technology
and related  network  equipment  and  software  products is financed  through an
agreement known as "floor planning"  financing in which interest expense for the
first   thirty  to   forty-five   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-five day
time-frame and represent an assigned accounts payable originally  generated with
the supplier/distributor. If the thirty to forty-five day obligation is not paid
timely, interest is then assessed at stated contractual rates.

The respective  floor  planning  inventory  agreement  maximum credit limits and
actual outstanding balances were as follows:


                                   Credit Limit at        Balance as of       Credit Limit at      Balance as of
Floor Plan Supplier                March 31, 2003         March 31, 2003       June 30, 2003       June 30, 2003
- -----------------------------------------------------------------------------------------------------------------
                                                                                    
GE Distribution Finance Corp.       $  26,000,000.00    $  15,158,501.00    $  26,000,000.00    $  18,383,313.00
IBM Credit Corporation              $              -    $      26,328.00    $              -    $              -

The facility provided by GE Distribution Finance Corporation requires a guaranty
of up to  $6,900,000  by  ePlus  inc.  The loss of the GE  Distribution  Finance
Corporation  floor planning  facilities  could have a material adverse effect on
our future  results as we currently  rely on these  facilities for daily working
capital and liquidity for our technology sales business and operational accounts
payable functions.

In addition to the floor  planning  financing,  ePlus  Technology,  inc.  has an
accounts receivable facility through GE Distribution  Finance Corporation with a
maximum amount that can be borrowed of $7,000,000. As of June 30, 2003 there was
no  outstanding  balance on this  facility.  As of March 31,  2003,  the maximum
available  that could be borrowed  under the  accounts  receivable  facility was
$7,000,000  and there was an  outstanding  balance of  $2,726,347.  Availability
under  the 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.

In the normal course of business, the Company may provide certain customers with
performance guarantees,  which are generally backed by surety bonds. In general,
the Company would only be liable for the amount of these guarantees in the event
of default in the  performance of our  obligations,  the probability of which is
remote  in  management's   opinion.  The  Company  is  in  compliance  with  the
performance  obligations  under  all  service  contracts  for  which  there is a
performance  guarantee,  and any  liability  incurred in  connection  with these
guarantees   would  not  have  a  material   adverse  effect  on  the  Company's
consolidated  results of  operations  or financial  position.  In addition,  the
Company has other guarantees that represent parent  guarantees in support of the
ePlus Technology,  inc. floor planning and accounts  receivable  financing up to
$6.9 million.


                                      -17-


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.

FACTORS THAT MAY AFFECT FUTURE OPERATING RESULTS

Certain  statements  contained in this report 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.

Our  traditional  businesses of equipment  leasing and financing and  technology
sales  have the  following  risks,  among  others,  which are  described  in the
Company's 2003 Annual Report:

     - we may not be able to realize our entire  investment  in the equipment
       we lease;

     - we  depend  on  creditworthy  customers  and  may  not  have  reserved
       adequately for credit losses;

     - capital spending by our customers may decrease;

     - direct marketing by manufacturers rather than through distributors may
       affect future sales; and

     - inventory and accounts receivable financing may not be available.

Our eECM solution  introduced in May 2002 has had a limited  operating  history.
Although we have been in the  business  of  financing  and  selling  information
technology  equipment  since 1990,  we will  encounter  some of the  challenges,

                                      -18-


risks,  difficulties  and  uncertainties  frequently  encountered by early-stage
companies using new and unproven  business models in rapidly  evolving  markets.
Some of these challenges relate to the Company's ability to:

     - increase the total number of users of eECM services;

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

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


We cannot be certain that our 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 its eECM business model, which is unproven. The Company expects to
incur  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  expenses,  which may
have a material adverse effect on the future operating results of the Company as
a whole.

Broad and timely  acceptance  of the eECM  services,  which is  important to the
Company's  future success,  is subject to a number of significant  risks.  These
risks include:

     -    the  electronic  commerce  business-to-business  solutions  market  is
          highly competitive;

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

     -    significant  enhancement  of the  features  and  services  of our eECM
          solution may be needed to achieve  widespread  commercial  initial and
          continued acceptance of the system;

     -    the pricing model may not be acceptable to customers;

     -    if the Company is unable to develop and increase  volume from our eECM
          services,  it is  unlikely  that  it will  ever  achieve  or  maintain
          profitability in this business;

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

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

     -    we may be unable to protect our  intellectual  property rights or face
          claims from third parties for infringement of their products.


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

                                      -19-


National City Bank and GE  Distribution  Finance  Corporation  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 GE  Distribution  Finance  Corporation
facilities  bear  interest  at a  market-based  variable  rate,  based on a rate
selected by the Company and  determined at the time of borrowing.  If the amount
borrowed  is not  paid at the end of the  rate  period,  the  rate is  reset  in
accordance with the Company's  selection and changes in market rates. 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 June 30, 2003,  the aggregate fair value of our recourse
borrowings approximated their carrying value.

During the year ended March 31, 2003, the Company began transacting  business in
Canada.  As such, the Company has entered into lease contracts and non-recourse,
fixed interest rate financing denominated in Canadian Dollars. To date, Canadian
operations  have been  insignificant  and the Company  believes  that  potential
fluctuations  in currency  exchange rates will not have a material effect on its
financial position.

Item 4.  CONTROLS AND PROCEDURES

Based on an evaluation  carried out, as of the end of the period covered by this
report,  under  the  supervision  and with the  participation  of the  Company's
management,  including its Chief Executive Officer and Chief Financial  Officer,
the Chief Executive  Officer and Chief Financial Officer have concluded that the
Company's  disclosure  controls and procedures (as defined in Rule 13a-15(e) and
15d-15(e)  under the Securities  Exchange Act of 1934) are effective.  As of the
end of the period covered by this report, there have been no significant changes
in the Company's internal control over financial  reporting that have materially
affected,  or are reasonably likely to materially affect, the Company's internal
control over financial reporting.


                                      -20-


PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

         On November 22, 2002,  an affiliate of one of ePlus'  lenders  filed a
         complaint against ePlus inc., as successor in interest to CLG, Inc. in
         the  Supreme  Court of the State of New York.  ePlus  acquired  CLG in
         September  1999.  In  the  complaint,  the  lender  alleges  that  CLG
         misrepresented  that it had good title to certain  assets  that it had
         leased to a customer  and  financed on a  non-recourse  basis with the
         lender. The customer  subsequently  defaulted on its payments and then
         filed for  bankruptcy  in Delaware.  The  bankruptcy  court found that
         title to the  financed  assets had passed to the customer and that CLG
         was simply a lien  holder.  The lender is seeking  approximately  $2.6
         million in damages,  plus  interest,  late charges and attorney  fees.
         ePlus has removed the case to the United States District Court for the
         Southern  District of New York.  Although,  the  ultimate  outcome and
         liability, if any, cannot be determined,  the Company believes that it
         has meritorious defenses in connection with the lawsuit and intends to
         vigorously  contest it. In the opinion of  management,  resolution  of
         this lawsuit is not expected to have a material  adverse effect on the
         financial position of the company.

Item 2.  Changes in Securities and Use of Proceeds
         Not Applicable

Item 3.  Defaults Upon Senior Securities
         Not Applicable

Item 4.  Submission of Matters to a Vote of Security Holders
         Not Applicable

Item 5.  Other Information
         Not Applicable

Item 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a)  Exhibits

Exhibit No.   Exhibit Description
- -----------   -------------------

   3.1        Certificate of Incorporation of the Company, filed August 27, 1996
              (Incorporated herein by reference to Exhibit 3.1 to the Company's
              Quarterly Report on Form 10-Q for the period ended December 31,
              2002).

   3.2        Certificate of Amendment of Incorporation of the Company, filed
              September 30, 1997 (Incorporated herein by reference to Exhibit
              3.2 to the Company's Quarterly Report on Form 10-Q for the period
              ended December 31, 2002).

   3.3        Certificate of Amendment of Certificate of Incorporation of the
              Company, filed October 19, 1999 (Incorporated herein by reference
              to Exhibit 3.3 to the Company's Quarterly Report on Form 10-Q for
              the period ended December 31, 2002).

   3.4        Certificate of Amendment of Certificate of Incorporation of the
              Company, filed May 23, 2002 (Incorporated herein by reference to
              Exhibit 3.4 to the Company's Quarterly Report on Form 10-Q for the
              period ended December 31, 2002).

                                      -21-




   3.5        Bylaws of the Company, as amended to date (Incorporated herein by
              reference to Exhibit 3.5 to the Company's Quarterly Report on
              Form 10-Q for the period ended December 31, 2002).

   31.1       Certification Of the Chief Executive  Officer of ePlus inc.
              pursuant to the Securities Exchange Act Rules 13a-14(a) and
              15d-14(a).

   31.2       Certification Of the Chief Financial Officer of ePlus inc.
              pursuant to the Securities Exchange Act Rules 13a-14(a) and
              15d-14(a).

   32.1       Statement of Chief Executive Officer Pursuant to 18 U.S.C.ss.1350.

   32.2       Statement of Chief Financial Officer Pursuant to 18 U.S.C.ss.1350.

         (b) Reports on Form 8-K

On June 26, 2003, the Company  furnished  pursuant to Item 9 a Current Report on
Form 8-K  announcing a press release  reporting  its  financial  results for the
fiscal quarter and year ended March 31, 2003.

                                      -22-



                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

                                ePlus inc.


Date: August 14, 2003           /s/ PHILLIP G. NORTON
                                ----------------------------------------------
                                By: Phillip G. Norton, Chairman of the Board,
                                President and Chief Executive Officer



Date: August 14, 2003           /s/ STEVEN J. MENCARINI
                                ----------------------------------------------
                                By: Steven J. Mencarini, Senior Vice President
                                and Chief Financial Officer






                                      -23-