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 September 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 [_X_] No [ ___ ]

The number of shares of common stock  outstanding  as of November 10, 2003,  was
9,298,358.





                                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 September 30, 2003                      2

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

               Condensed  Consolidated  Statements of Earnings,  Six Months Ended September 30, 2002 and 2003           4

               Condensed Consolidated  Statements of Cash Flows, Six Months Ended September 30, 2002 and 2003           5

               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                                              23

     Item 4.   Controls and Procedures                                                                                 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                                                                         26

Signatures                                                                                                             27








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

                                                               As of March 31, 2003    As of September 30,2003
                                                               --------------------------------------------------
                                                                              
ASSETS
Cash and cash equivalents                                      $      27,784,090       $      22,709,303
Accounts  receivable, net of allowance for doubtful accounts
 of $3,346,055 and $2,424,725 as of March 31, 2003 and
 September 30, 2003, respectively                                     38,384,841              53,436,722
Notes receivable                                                          53,098                  70,495
Inventories                                                            1,373,168               2,101,723
Investment in leases and leased equipment - net                      182,169,324             186,953,157
Property and equipment - net                                           5,249,087               4,687,652
Goodwill                                                              19,147,132              19,154,038
Other assets                                                           4,779,946               5,229,549
                                                               --------------------------------------------------
TOTAL ASSETS                                                   $     278,940,686       $     294,342,639
                                                               ==================================================

LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
Accounts payable - equipment                                   $       5,635,776       $       8,536,699
Accounts payable - trade                                              25,914,385              27,487,270
Accrued expenses and other liabilities                                14,598,802              14,039,560
Income taxes payable                                                           -                 872,598
Recourse notes payable                                                 2,736,298                 607,500
Nonrecourse notes payable                                            115,678,353             123,378,815
Deferred tax liability                                                 4,760,029               6,519,140
                                                               --------------------------------------------------
Total Liabilities                                                    169,323,643             181,441,582
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; 25,000,000 shares authorized, 10,595,546 issued and
 9,343,762 outstanding at September 30, 2003                   $         105,400        $        106,044
Additional paid-in capital                                            62,905,727              63,408,317
Treasury Stock, at cost, 1,088,484 shares at March 31, 2003
 and 1,251,784 shares at September 30, 2003                           (7,511,124)             (9,789,870)
Retained earnings                                                     54,057,732              59,125,245
Accumulated other comprehensive income -
     Foreign currency translation adjustment                              59,308                  51,321
                                                               --------------------------------------------------
Total Stockholders' Equity                                           109,617,043             112,901,057
                                                               --------------------------------------------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                     $     278,940,686        $    294,342,639
                                                               ==================================================
See Notes to Condensed Consolidated Financial Statements.


                                      -2-






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

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

Sales of product                                               $      66,106,169        $     70,380,144
Sales of leased equipment                                                      -                       -
                                                               --------------------------------------------------
                                                                      66,106,169              70,380,144

Lease revenues                                                        12,790,040              12,910,616
Fee and other income                                                   3,432,906               2,345,971
                                                               --------------------------------------------------
                                                                      16,222,946              15,256,587

                                                               --------------------------------------------------
TOTAL REVENUES                                                        82,329,115              85,636,731
                                                               --------------------------------------------------

COSTS AND EXPENSES

Cost of sales, product                                                57,594,874              62,364,436
Cost of sales, leased equipment                                                -                       -
                                                               --------------------------------------------------
                                                                      57,594,874              62,364,436

Direct lease costs                                                     1,420,229               2,396,770
Professional and other fees                                              693,687                 820,813
Salaries and benefits                                                 12,134,812               9,999,685
General and administrative expenses                                    3,908,843               3,662,850
Interest and financing costs                                           2,266,103               1,826,595
                                                               --------------------------------------------------
                                                                      20,423,674              18,706,713

                                                               --------------------------------------------------
TOTAL COSTS AND EXPENSES                                              78,018,548              81,071,149
                                                               --------------------------------------------------

EARNINGS BEFORE PROVISION FOR INCOME TAXES                             4,310,567               4,565,582
                                                               --------------------------------------------------

PROVISION FOR INCOME TAXES                                             1,765,930               1,860,705
                                                               --------------------------------------------------

NET EARNINGS                                                   $       2,544,637        $      2,704,877
                                                               ==================================================

NET EARNINGS PER COMMON SHARE - BASIC                          $            0.25        $           0.29
                                                               ==================================================
NET EARNINGS PER COMMON SHARE - DILUTED                        $            0.25        $           0.27
                                                               ==================================================


WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC                           10,285,312               9,466,651
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED                         10,287,160              10,179,738

See Notes to Condensed Consolidated Financial Statements.


                                   -3-






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

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

Sales of product                                               $     118,992,908        $     135,675,931
Sales of leased equipment                                              4,611,303                        -
                                                               --------------------------------------------------
                                                                     123,604,211              135,675,931

Lease revenues                                                        23,365,442               25,286,163
Fee and other income                                                   7,690,774                4,542,155
                                                               --------------------------------------------------
                                                                      31,056,216               29,828,318

                                                               --------------------------------------------------
TOTAL REVENUES                                                       154,660,427              165,504,249
                                                               --------------------------------------------------

COSTS AND EXPENSES

Cost of sales, product                                               103,668,908              119,876,360
Cost of sales, leased equipment                                        4,535,001                        -
                                                               --------------------------------------------------
                                                                     108,203,909              119,876,360

Direct lease costs                                                     2,331,004                4,744,900
Professional and other fees                                            1,466,759                1,336,858
Salaries and benefits                                                 22,785,019               20,146,877
General and administrative expenses                                    7,537,144                7,479,303
Interest and financing costs                                           4,676,685                3,572,943
                                                               --------------------------------------------------
                                                                      38,796,611               37,280,881

                                                               --------------------------------------------------
TOTAL COSTS AND EXPENSES                                             147,000,520              157,157,241
                                                               --------------------------------------------------

EARNINGS BEFORE PROVISION FOR INCOME TAXES                             7,659,907                8,347,008
                                                               --------------------------------------------------

PROVISION FOR INCOME TAXES                                             3,139,132                3,338,803
                                                               --------------------------------------------------

NET EARNINGS                                                   $       4,520,775          $     5,008,205
                                                               ==================================================

NET EARNINGS PER COMMON SHARE - BASIC                          $            0.43          $          0.53
                                                               ==================================================
NET EARNINGS PER COMMON SHARE - DILUTED                        $            0.43          $          0.50
                                                               ==================================================


WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC                           10,400,941                9,461,047
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED                         10,460,660               10,047,323

See Notes to Condensed Consolidated Financial Statements.


                                       -4-



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

                                                                           Six Months Ended
                                                                             September 30,
                                                                      2002                      2003
                                                               --------------------------------------------------
Cash Flows From Operating Activities:
                                                                                    
Net earnings                                                   $       4,520,775          $    5,008,205
Adjustments to reconcile net earnings to net cash provided by
 (used in) by operating activities:
        Depreciation and amortization                                  2,439,100               4,014,284
        Provision for credit losses                                      245,541                 138,275
        Deferred taxes                                                   593,250               1,759,111
        Loss on sale of operating lease equipment                        428,188                       -
        Payments from lessees directly to lenders -- operating
         leases                                                         (213,567)               (897,297)
        Loss on disposal of property and equipment                         4,868               1,235,165
        Changes in:
                Accounts receivable                                  (24,860,632)            (15,190,155)
                Other receivables                                        116,951                 (17,397)
                Inventories                                           (1,952,775)                (728,555)
                Other assets                                           5,789,576                (456,507)
                Accounts payable - equipment                           1,630,703               2,900,923
                Accounts payable - trade                              12,228,679               1,572,886
                Salaries and commissions payable, accrued
                 expenses and other liabilities                       (2,349,799)                 313,356
                                                               --------------------------------------------------
                        Net cash (used) provided by operating
                         activities                                   (1,379,142)               (347,706)
                                                               --------------------------------------------------

Cash Flows From Investing Activities:
        Purchases of operating lease equipment                        (1,943,885)            (11,360,883)
        Increase in investment in direct financing and sales-type
         leases                                                      (15,632,387)             (3,943,194)
        Purchases of property and equipment                           (1,031,897)             (1,980,077)
        Proceeds from sale of operating equipment                              -                 291,170
                                                               --------------------------------------------------
                Net cash used in investing activities                (18,608,169)            (16,992,984)
                                                               --------------------------------------------------

Cash Flows From Financing Activities:
        Borrowings:
                Nonrecourse                                           72,219,537               45,495,688
                Recourse                                               1,448,388                        -
        Repayments:
                Nonrecourse                                          (53,891,021)             (29,376,795)
                Recourse                                                (556,261)              (2,736,298)
        Pay-off of recourse debt due to settlement                       (99,659)                       -
        Write-off of nonrecourse debt due to bankruptcy                  (47,597)                       -
        Proceeds from issuance of capital stock, net of expenses         349,330                  503,234
        Purchase of treasury stock                                    (2,293,867)              (2,278,747)
        Net (payments) borrowings on lines of credit                  (1,000,000)                 607,500
                                                               --------------------------------------------------
                Net cash provided by financing activities             16,128,850               12,214,582
                                                               --------------------------------------------------

Effect of Exchange Rate Changes on Cash                                        -                   51,321
                                                               --------------------------------------------------

Net Increase (Decrease) in Cash and Cash Equivalents                  (3,858,461)              (5,074,787)

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

Cash and Cash Equivalents, End of Period                       $      24,365,042         $     22,709,303
                                                               ==================================================

Supplemental Disclosures of Cash Flow Information:
        Cash paid for interest                                 $       4,062,714         $      1,773,544
                                                               ==================================================
        Cash paid for income taxes                             $       1,216,160         $        312,353
                                                               ==================================================

See Notes To Condensed Consolidated Financial Statements.


                                      -5-


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

1. BASIS OF PRESENTATION

The unaudited condensed  consolidated interim financial statements of ePlus inc.
and  subsidiaries  (the  "Company")  included  herein have been  prepared by the
Company  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 note  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. STOCK-BASED COMPENSATION

As  of  September  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              Six Months Ended
                                                       September 30,                  September 30,
                                                  2002              2003          2002          2003
                                             -------------------------------   --------------------------
                                                                                 
Net earnings, as reported                    $  2,544,637     $  2,704,877     $  4,520,775  $  5,008,205
Stock-based compensation expense                 (913,482)        (595,742)      (1,826,964)  (1,191,485)
                                             -------------------------------   --------------------------
Net earnings, pro forma                      $  1,631,155     $  2,109,135     $ 2,693,811   $  3,816,720
                                             ===============================   ==========================

Basic earnings per share, as reported               $0.25            $0.29           $0.43        $0.53
Basic earnings per share, pro forma                 $0.16            $0.22           $0.26        $0.40
Diluted earnings per share, as reported             $0.25            $0.27           $0.43        $0.50
Diluted earnings per share, pro forma               $0.16            $0.21           $0.26        $0.38


3.  RECLASSIFICATIONS

Certain  service  revenues and related costs which were directly  related to the
sale of certain  products  have been  reclassified  for the three and six months
ended September 30, 2002, to conform to our current  reporting  format.  For the
three months ended September 30, 2002, $1.8 million of revenue was  reclassified
from fee and other  income to sales of product,  and $0.6  million of costs were
reclassified from salaries and benefits to cost of sales,  product.  For the six
months ended  September 30, 2002 $4.1 million of revenue was  reclassified  from
fee and  other  income  to sales of  product,  and $1.1  million  of costs  were
reclassified from salaries and benefits to cost of sales, product.

                                      -6-



4. INVESTMENTS IN LEASES AND LEASED EQUIPMENT - NET

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



                                                                            As of
                                                               March 31, 2003  September 30, 2003
                                                                        (In Thousands)
                                                               ---------------------------------------
                                                                         
Investment in direct financing and sales-type leases, net      $   173,394     $   169,452
Investment in operating lease equipment, net                         8,775          17,501
                                                               ---------------------------------------
Investments in leases and leased equipment, net                $   182,169     $   186,953
                                                               =======================================


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

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    September 30, 2003
                                                                        (In Thousands)
                                                             ------------------------------------------
                                                                         
Minimum lease payments                                       $   168,385       $     164,863
Estimated unguaranteed residual value                             26,631              25,593
Initial direct costs, net of amortization (1)                      3,072               2,633
Less:   Unearned lease income                                    (21,287)            (20,230)
        Reserve for credit losses                                 (3,407)             (3,407)
                                                             ------------------------------------------
Investment in direct financing and sales-type leases, net    $   173,394       $      169,452
                                                             ==========================================


(1) Initial direct costs are shown net of  amortization  of $3,691 and $1,631 at
March 31 and September 30, 2003, respectively.

INVESTMENT IN OPERATING LEASE EQUIPMENT

Investment in operating lease equipment primarily  represents leases that do not
qualify as direct financing leases or are leases that are short-term renewals on
month-to-month  basis.  The components of the net investment in operating  lease
equipment are as follows:



                                                                           As of
                                                             March 31, 2003    September 30, 2003
                                                                        (In Thousands)
                                                             ------------------------------------------
                                                                         
Cost of equipment under operating leases                     $    12,824       $    22,683
Less:  Accumulated depreciation and amortization                  (4,049)           (5,182)
                                                             ------------------------------------------
Investment in operating lease equipment, net                 $     8,775       $    17,501
                                                             ==========================================

                                      -7-

5. RESERVES FOR CREDIT LOSSES

As of March 31 and September 30, 2003, the Company's  reserves for credit losses
was $6,753,431 and $5,831,651,  respectively.  The Company's reserves for credit
losses are segregated  between our accounts  receivable and our leased assets as
follows (in thousands):


                                                 Accounts           Leased
                                                Receivable          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                      $      146       $        -       $    146
Write-offs and other                             (1,067)               -         (1,067)
                                             ------------------------------------------------------------
Balance September 30, 2003                   $    2,425       $    3,407       $  5,832
                                             ============================================================

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  ("IT")  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.  Service fees generated by
our  proprietary  software  and  services  are also  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.


                                                  Financing       Technology Sales
                                                Business Unit       Business Unit             Total
                                             -----------------    ----------------     ------------------
                                                                              
Three months ended September 30, 2002
Sales                                        $         495,987    $     65,610,182     $       66,106,169
Lease revenues                                      12,790,040                   -             12,790,040
Fee and other income                                 2,037,583           1,395,323              3,432,906
                                             -----------------    ----------------     ------------------
        Total revenues                              15,323,610          67,005,505             82,329,115
Cost of sales                                          688,745          56,906,129             57,594,874
Direct lease costs                                   1,420,229                   -              1,420,229
Selling, general and administrative
 expenses                                            7,423,150           9,314,192             16,737,342
                                            ------------------    ----------------     ------------------
Segment earnings                                     5,791,486             785,184              6,576,670
Interest expense                                     2,195,563              70,540              2,266,103
                                            ------------------    ----------------     ------------------
        Earnings before income taxes        $        3,595,923    $        714,644     $        4,310,567
                                            =============================================================
Assets as of September 30, 2002             $      226,247,510    $     57,580,868     $      283,828,378
                                            =============================================================
                                      -8-

                                                Financing         Technology Sales
                                              Business Unit         Business Unit             Total
                                            ------------------    ----------------     ------------------
Three months ended September 30, 2003
Sales                                       $          640,306    $     69,739,838     $       70,380,144
Lease revenues                                      12,910,616                   -             12,910,616
Fee and other income                                   738,012           1,607,959              2,345,971
                                            ------------------    ----------------     ------------------
        Total revenues                              14,288,934          71,347,797             85,636,731
Cost of sales                                          532,053          61,832,383             62,364,436
Direct lease costs                                   2,396,770                   -              2,396,770
Selling, general and administrative
 expenses                                            6,000,494           8,482,854             14,483,348
                                            ------------------    ----------------     ------------------
Segment earnings                                     5,359,617           1,032,560              6,392,177
Interest expense                                     1,786,660              39,935              1,826,595
                                            ------------------   -----------------     ------------------
        Earnings before income taxes        $        3,572,957   $         992,625     $        4,565,582
                                            =============================================================
Assets as of September 30, 2003             $      243,064,524   $      51,278,115     $      294,342,639
                                            =============================================================

Six months ended September 30, 2002
Sales                                       $       5,530,412    $     118,073,799     $      123,604,211
Lease revenues                                     23,365,442                    -             23,365,442
Fee and other income                                5,067,636            2,623,138              7,690,774
                                            -----------------    -----------------     ------------------
        Total revenues                             33,963,490          120,696,937            154,660,427
Cost of sales                                       5,938,175          102,265,734            108,203,909
Direct lease costs                                  2,331,004                    -              2,331,004
Selling, general and administrative
 expenses                                          14,085,962           17,702,960             31,788,922
                                           ------------------   ------------------     ------------------
Segment earnings                                   11,608,349              728,243             12,336,592
Interest expense                                    4,452,061              224,624              4,676,685
                                           ------------------   ------------------     ------------------
        Earnings before income taxes       $        7,156,288   $          503,619     $        7,659,907
                                           ==============================================================
Assets as of September 30, 2002            $      226,247,510   $       57,580,868     $      283,828,378
                                           ==============================================================

Six months ended September 30, 2003
Sales                                      $        1,419,177   $      134,256,754     $      135,675,931
Lease revenues                                     25,286,163                    -             25,286,163
Fee and other income                                1,409,384            3,132,771              4,542,155
                                           ------------------   ------------------     ------------------
        Total revenues                             28,114,724          137,389,525            165,504,249
Cost of sales                                       1,279,855          118,596,505            119,876,360
Direct lease costs                                  4,744,900                    -              4,744,900
Selling, general and administrative
 expenses                                          11,549,534           17,413,504             28,963,038
                                           ------------------   ------------------     ------------------
Segment earnings                                   10,540,435            1,379,516             11,919,951
Interest expense                                    3,404,088              168,855              3,572,943
                                           ------------------   ------------------     ------------------
        Earnings before income taxes       $        7,136,347   $        1,210,661     $        8,347,008
                                           ==============================================================
Assets as of September 30, 2003            $      243,064,524   $       51,278,115     $      294,342,639
                                           ==============================================================
                                      -9-


7. EARNINGS PER SHARE

The  weighted  average  number of common  shares used in  determining  basic and
diluted net income per share for the three and six months  ended  September  30,
2002 and 2003 are as follows:
                                                   Three Months Ended               Six Months Ended
                                                      September 30,                  September 30,
                                                2002               2003           2002             2003
                                           ------------------------------     ---------------------------
Basic common shares outstanding                    10,285,312   9,466,651       10,400,941      9,461,047
Common stock equivalents                                1,848     713,087           59,719        586,276
                                           ------------------------------     ---------------------------
Diluted common shares outstanding                  10,287,160  10,179,738       10,460,660     10,047,323
                                           ==============================     ===========================


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. SUBSEQUENT EVENT

On October 10, 2003, the Company acquired the software business of Digital Paper
Corporation(TM)   ("Digital   Paper"),   a  provider  of  document   access  and
collaboration  solutions.   Total  consideration  paid  of  $2,405,502  included
$1,601,632 in cash and the assumption of certain  liabilities  of $803,870.  The
transaction  was accounted for as an asset  purchase,  which includes but is not
limited to:
     o all of Digital Paper's intellectual property;
     o several registered and applied-for patents, trademarks, and copyrights;
     o Digital Paper's entire commercial and government customer base; and
     o key personnel.


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.

                                      -10-


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  176 people as of
September 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.

                                      -11-


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.
                                      -12-

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 leased 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 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.
                                      -13-

SOFTWARE SALES AND RELATED COSTS.  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 and related costs incurred 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.

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
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;  (4) agent fees  received  from  various
manufacturers in the reseller business; and (5) 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  September  30,  2003,  capitalized  costs,  net of
amortization, totaled $1,209,723 as compared to $1,316,123 as of March 31, 2003.

                                      -14-

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
$375,628 of capitalized  costs as of September 30, 2003 and $293,265 as of March
31, 2003

RESULTS OF  OPERATIONS - Three and Six Months Ended  September 30, 2003 Compared
to Three and Six Months Ended September 30, 2002

Total  revenues  generated by the Company  during the  three-month  period ended
September 30, 2003 were $85,636,731  compared to revenues of $82,329,115  during
the  comparable  period in the prior  fiscal  year,  an increase of 4.0%.  Total
revenues  generated by the Company during the six-month  period ended  September
30, 2003 were  $165,504,249  compared to  revenues  of  $154,660,427  during the
comparable  period in the prior fiscal year, an increase of 7.0%.  The increases
are primarily the result of increased sales of product.  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 6.5% to $70,380,144  during the three-month period ended September 30,
2003, as compared to $66,106,169  generated during the  corresponding  period in
the prior fiscal year. For the six-month  period ended September 30, 2003, sales
increased  9.8%  to  $135,675,931   from   $123,604,211   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% of total sales revenue for the
three and six months ended  September 30, 2003 as compared to 100% and 96.3% for
the three and six months ended  September 30, 2002.  Sales of product  increased
6.5% to $70,380,144 during the three months ended September 30, 2003 compared to
$66,106,169  generated  during the  comparable  period in the prior fiscal year.
Sales of product  increased  14.0% to  $135,675,931  during the six months ended
September  30, 2003 compared to  $118,992,908  generated  during the  comparable
period in the prior fiscal year. The increase is due to a general improvement in
the  economy  and  increased  demand  from  customers.  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 11.4% and 11.6%  for the  three  and six  months  ended
September  30,  2003 and 12.9% and  12.9%  for the  three and six  months  ended
September 30, 2002.  The Company's  gross margin on sales of product is affected
by the mix and volume of products sold.
                                   -15-

The Company also recognizes  revenue from the sale of leased  equipment.  During
the three months ended  September 30, 2003 and 2002,  the Company  recognized no
sales of leased  equipment.  During the six months ended  September 30, 2003 the
Company  recognized  no sales of leased  equipment,  but  recognized  $4,611,303
during the six months  ended  September  30,  2002.  During the six months ended
September 30, 2002,  the Company  recognized a gross margin on leased  equipment
sales of 1.7%.  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 1.0% to $12,910,616 for the three months
ended  September  30, 2003 compared with  $12,790,040  during the  corresponding
period in the prior fiscal year. For the six-month  period ending  September 30,
2003,  lease revenues  increased 8.22% to $25,286,163  compared with $23,365,442
during the  corresponding  period in the prior fiscal year.  The increase is the
net result of increases in sales of off-lease  equipment to lessees, an increase
in revenue recognized based on sales of lease  receivables,  and increased rents
from our increasing  operating lease portfolio,  offset somewhat by decreases in
renewal rent revenue,  fewer  one-time lease related fees and  settlements,  and
decreased earnings on our direct finance lease portfolio.

For the three months ended  September 30, 2003,  fee and other income  decreased
31.7% to $2,345,971 as compared to  $3,432,906 in the  comparable  period in the
prior fiscal year.  For the six months ended  September 30, 2003,  fee and other
income  decreased  41.0%  to  $4,542,155,  as  compared  to  $7,690,774  in  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'  license fees, and interest income. The
current period  decrease in fee and other income is  attributable  to settlement
money  of $2.5  million  received  from  Toshiba  during  the six  months  ended
September  30, 2002,  while no such  settlement  income was received for the six
months ended  September 30, 2003. In addition,  we received  approximately  $0.8
million in management fee income from one customer during the three months ended
September  30, 2002,  with no  corresponding  management  fee income  during the
comparable period in the current fiscal year. 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  68.8% and 103.6% to $2,396,770 and
$4,744,900  during the three and six-month  periods ended  September 30, 2003 as
compared  to the same  periods 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

Professional  and other fees increased  18.3%,  or $127,126 for the three months
ended September 30, 2003 as compared to the comparable period in the prior year.
This  increase is primarily  due to increased  broker fees  incurred  during the
three months ended  September 30, 2003.  Professional  and other fees  decreased
8.9%, or $129,901 for the six months ended September 30, 2003 as compared to the
comparable  period in the prior year.  This decrease was primarily the result of
decreased expenses related to the Company's outside technical services.
                                      -16-

Salaries and  benefits  expenses  decreased  17.6% and 11.6% to  $9,999,685  and
$20,146,877 during the three and six-month periods ended September 30, 2003 over
the same periods in the prior year.  Salaries and benefits expense decreased due
to a  reduction  in the  average  number of  employees  during the three and six
months  ended  September  30, 2003 as compared to the three and six months ended
September 30, 2002. The Company employed  approximately 540 and 575 people as of
September 30, 2003 and 2002, respectively.

The Company's general and  administrative  expenses decreased 6.3% to $3,662,850
during  the three  months  ended  September  30,  2003,  and  decreased  0.8% to
$7,479,303  during the six months ended  September  30, 2003, as compared to the
same periods in the prior fiscal year.  The  decreases  are due primarily to the
decrease in personnel and related office space.

Interest  and  financing  costs  incurred  by the Company for the three and six-
month periods ended  September 30, 2003 decreased  19.4% and 23.6% to $1,826,595
and $3,572,943  because our weighted average interest rate on new  lease-related
non-recourse  debt decreased during the three and six months ended September 30,
2003, as compared to the same periods in the prior fiscal year,  offset slightly
by  increased  borrowing  under the  Company's  lines of  credit.  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 $1,860,705 for the three
months  ended  September  30, 2003 from  $1,765,930  for the three  months ended
September 30, 2002,  reflecting  effective income tax rates of 41% for the three
months ended  September 30, 2003 and 2002.  The  Company's  provision for income
taxes  increased to $3,338,803 for the six months ended  September 30, 2003 from
$3,139,132  for the six months ended  September 30, 2002,  reflecting  effective
income tax rates of 40% for the six months ended  September 30, 2003 and 41% for
the six months ended September 30, 2002. The reduction in the effective tax rate
for the period ended September 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 6.3% increase in net earnings to $2,704,877 for the
three-month  period ended  September  30, 2003 as compared to the same period in
the prior fiscal year and a 10.8% increase in net earnings to $5,008,205 for the
six-month  period ended September 30, 2003 as compared to the same period in the
prior fiscal year.  Basic and fully diluted earnings per common share were $0.29
and $0.27 for the three months ended  September  30, 2003,  as compared to $0.25
and $0.25 for the three  months  ended  September  30,  2002.  Basic and diluted
weighted average common shares  outstanding for the three months ended September
30, 2003 were 9,466,651 and 10,179,738, respectively. For the three months ended
September 30, 2002, the basic and diluted  weighted  average shares  outstanding
were 10,285,312 and 10,287,160,  respectively.  Basic and fully diluted earnings
per common  share were $0.53 and $0.50 for the six months  ended  September  30,
2003,  as compared  to $0.43 and $0.43 for the six months  ended  September  30,
2002. Basic and diluted  weighted average common shares  outstanding for the six
months ended September 30, 2003 were 9,461,047 and 10,047,323, respectively. For
the six months ended September 30, 2002, the basic and diluted  weighted average
shares outstanding were 10,400,491 and 10,460,660, respectively.
                                      -17-

LIQUIDITY AND CAPITAL RESOURCES

During the  six-month  period ended  September  30, 2003,  the Company used cash
flows in  operating  activities  of  $347,706  and used cash flows in  investing
activities of $16,992,984. Cash flows generated by financing activities amounted
to  $12,214,582  during the same  period.  The effect of exchange  rate  changes
during the period  provided cash flows of $51,321.  The net effect of these cash
flows was a net decrease in cash and cash  equivalents of $5,074,787  during the
six-month period.  During the same period,  the Company's total assets increased
$15,401,953,  or 5.5%. The cash balance at September 30, 2003 was $22,709,303 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,  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  six-month  period ended  September 30,
2003, the Company's lease related  non-recourse debt portfolio increased 6.7% to
$123,378,815.

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  upon 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 September 30, 2003, the Company had
$8,536,699  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,
accrued salaries and benefits,  and amounts collected and payable, such as sales
taxes and lease rental payments due to third parties.  As of September 30, 2003,
the Company had $14,039,560 of accrued expenses and other liabilities.
                                      -18-

Working  capital for our leasing  business  is  provided  through a  $45,000,000
credit facility  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.  The ability to
borrow under this  facility is limited to the amount of eligible  collateral  at
any given  time.  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  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 September 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.

Borrowings  under the National  City Bank  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  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.

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 Commercial Distribution
Finance  Corporation   "GECDF").   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  peripherals 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, in general,  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.
                                      -19-

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



Floor Plan Supplier               Credit Limit at   Balance as of        Credit Limit at       Balance as of
                                  March 31, 2003    March 31, 2003       September 30, 2003    September 30, 2003
- -----------------------------------------------------------------------------------------------------------------
                                                                                   
GECDF                             $    26,000,000   $      15,158,501    $     26,000,000      $       19,799,674
IBM Credit Corporation            $             -   $          26,328    $              -      $                -


The facility  provided by GECDF requires a guaranty of up to $6,900,000 by ePlus
inc. The loss of the GECDF  Corporation  floor  planning  facilities,  which can
occur with 60 days notice from GECDF,  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 GECDF with a maximum  amount that can be
borrowed  of  $7,000,000.  As of  September  30,  2003 there was an  outstanding
balance  on this  facility  of  $607,500.  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 this facility is limited by the collateral base 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.

On  September  20,  2001,  the  Company's  Board  of  Directors  authorized  the
repurchase of up to 750,000 shares of its outstanding common stock for a maximum
of $5,000,000  over a period of time ending no later than September 20, 2002. On
October 4, 2002, another stock repurchase  program previously  authorized by the
Company's  Board of Directors  became  effective.  This program  authorizes  the
repurchase of up to 3,000,000 shares of the Company's  outstanding  common stock
over a period of time  ending no later than  October 3, 2003 and is limited to a
cumulative purchase amount of $7,500,000.

During  the  three  months  ended  September  30,  2003 and  2002,  the  Company
repurchased  163,300 and 331,551  shares of its  outstanding  common stock for a
total of $2,278,747 and  $1,946,867.  During the six months ended  September 30,
2003 and  2002,  the  Company  repurchased  163,300  and  371,551  shares of its
outstanding  common stock for a total of $2,278,747  and  $2,293,867.  Since the
inception of the Company's initial repurchase program on September 20, 2001, and
as of September 30, 2003, the Company had  repurchased  1,251,784  shares of its
outstanding  common  stock at an average  cost of $7.82 per share for a total of
$9,789,870.  Of the shares  repurchased,  331,551  shares were  repurchased at a
price of $5.87 per share as a result of a settlement  that  occurred  during the
quarter ended September 30, 2002.
                                      -20-


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 Form 10-K:

- - 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.
                                      -21-

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,
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.
                                      -22-

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  relies 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 GECDF 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 facility
bears 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.  The GECDF  facility  bears
interest at a market-based  variable rate. 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, 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

As required by Rule 13a-15(b)  under the Securities and Exchange Act of 1934, as
amended  ("Exchange  Act"),  the Company  carried out an  evaulation,  under the
supervision and with the  participation of the Company's  management,  including
the Company's Chief  Executive  Officer along with the Company's Chief Financial
Officer,  of the  effectiveness  of the design and  operation  of the  Company's
disclosure  controls and procedures as of the end of the quarter covered by this
report. Based upon that evaluation,  the Company's Chief Executive Officer along
with  the  Company's  Chief  Financial  Officer  concluded  that  the  Company's
disclosure  controls and  procedures are effective in alerting them, on a timely
basis,  to  material   information   relating  to  the  Company  (including  its
consolidated subsidiaries) required to be included in the Company's periodic SEC
filings.  There  have been no  significant  changes  in the  Company's  internal
controls  over  financial  reporting  during the  Company's  most recent  fiscal
quarter that had  materially  affected,  or is  reasonably  likely to materially
affect, the Company's internal controls over financial reporting.

Disclosure  controls  and  procedures  are  the  Company's  controls  and  other
procedures that are designed to ensure that information required to be disclosed
by the  Company in the  reports it files or submits  under the  Exchange  Act is
recorded,  processed,  summarized and reported within the time periods specified
in the SEC's  rules and  forms.  Disclosure  controls  and  procedures  include,
without limitation,  controls and procedures designed to ensure that information
required to be  disclosed by the Company in the reports that it files or submits
under  the  Exchange  Act is  accumulated  and  communicated  to  the  Company's
management,  including its Chief Executive Officer and Chief Financial  Officer,
as appropriate, to allow timely decisions regarding required disclosure.
                                      -23-

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

On September 18, 2003, the Company held its annual meeting of  stockholders.  At
the annual  meeting,  Lawrence S. Herman and C. Thomas Faulders III were elected
to the Board of  Directors  as Class I Directors  to hold office for three years
until a successor  has been duly elected and  qualified.  The votes were cast as
follows:



                            For                 Against                Abstained
                            ----------------------------------------------------
                                                                
Lawrence S. Herman          8,949,521            0                       165,483
C. Thomas Faulders III      8,948,868            0                       166,136


Immediately upon approval of this item, the Company's  directors were Phillip G.
Norton,  Bruce M. Bowen,  Terrence O'Donnell,  Lawrence S. Herman, and C. Thomas
Faulders III.

Stockholders  also voted to ratify the appointment of Deloitte and Touche LLP as
the Company's  independent  auditors for the Company's  fiscal year ending March
31, 2004. The votes were cast as follows:



                            For                 Against                Abstained
                            ----------------------------------------------------
                                                                  
                            9,100,286            7,890                     6,828

                                      -24-

Stockholders  also voted to  approve  and adopt an  amendment  to the ePlus inc.
Certificate  of  Incorporation  to decrease  the number of shares of  authorized
stock from 52 million  shares  (consisting of 50 million shares of common stock,
par value $0.01 per share, and 2 million preferred  shares,  par value $0.01 per
share) to 27 million  shares  (consisting  of 25 million shares of common stock,
par value $0.01 per share, and 2 million preferred  shares,  par value $0.01 per
share). The votes were cast as follows:


                            For                Against                 Abstained
                            ----------------------------------------------------
                                                                  
                            5,961,004            27,752                    4,780


Stockholders  also voted to approve an amendment  to the ePlus inc.  amended and
restated  long-term  incentive plan setting the number of shares of common stock
available  for  awards  under  the plan at  3,000,000.  The  votes  were cast as
follows:



                            For                Against                 Abstained
                            ----------------------------------------------------
                                                                  
                            5,383,470            601,136                   8,930


Item 5.  Other Information
         Not Applicable


                                      -25-

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 Certificate  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).
3.5  Certificate of Amendment of Certificate  of  Incorporation  of the Company,
     filed October 1, 2003.
3.6  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).
10.8 Amendment and Restated 1998 Long-Term Incentive Plan.
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 the Chief  Executive  Officer  of ePlus inc.  pursuant  to 18
     U.S.C.ss.1350.
32.2 Statement  of the Chief  Financial  Officer  of ePlus inc.  pursuant  to 18
     U.S.C.ss.1350.

     (b)  Reports on Form 8-K

On July 25, 2003, the Company furnished a Current Report on Form 8-K enclosing a
press  release  reporting  that it had early  renewed  its credit  facility  and
increased  the  maximum  amount that it can borrow to $45  million.  The renewed
credit facility will expire on July 21, 2006.

On August 14, 2003, the Company furnished a Current Report on Form 8-K enclosing
a press release  reporting its  financial  results for the fiscal  quarter ended
June 30, 2003.


                                      -26-





                                   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: November 13, 2003             /s/ PHILLIP G. NORTON
                                    --------------------------------------------
                                    By: Phillip G. Norton, Chairman of the
                                    Board, President and Chief Executive Officer



Date: November 13, 2003             /s/ STEVEN J. MENCARINI
                                    --------------------------------------------
                                    By: Steven J. Mencarini, Senior Vice
                                    Presidentand Chief Financial Officer





                                      -27-