SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-Q
    [ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934
                       For the quarter ended June 30, 2004
                                       OR
          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                                   SECURITIES
                              EXCHANGE ACT OF 1934

                  For the transition period from____ to ____ .

                         Commission file number: 0-28926

                                   ePlus inc.

             (Exact name of registrant as specified in its charter)

                               Delaware 54-1817218

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

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

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


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

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

The  number of shares of common  stock  outstanding  as of August 9,  2004,  was
8,921,258.



                                TABLE OF CONTENTS

                           ePlus inc. AND SUBSIDIARIES


                                                                                                        
Part I.  Financial Information:

         Item 1.  Financial Statements - Unaudited:

                  Condensed Consolidated Balance Sheets as of March 31, 2004 and June 30, 2004                    2

                  Condensed Consolidated Statements of Earnings, Three Months Ended June 30, 2003 and 2004        3

                  Condensed Consolidated Statements of Cash Flows, Three Months Ended June 30, 2003 and 2004      4

                  Notes to Condensed Consolidated Financial Statements                                            6

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

         Item 3.  Quantitative and Qualitative Disclosures About Market Risk                                     19

         Item 4.  Controls and Procedures                                                                        19


Part II. Other Information:

         Item 1.  Legal Proceedings                                                                              20

         Item 2.  Changes in Securities, Use of Proceeds, and Issuer Purchases of Equity Securities              20

         Item 3.  Defaults Upon Senior Securities                                                                20

         Item 4.  Submission of Matters to a Vote of Security Holders                                            20

         Item 5.  Other Information                                                                              20

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

Signatures                                                                                                       22



                                        1

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

                                                                        As of March 31, 2004       As of June 30, 2004
                                                                       ------------------------------------------------
ASSETS

                                                                                             
Cash and cash equivalents                                              $        25,155,011         $         8,755,529
Accounts receivable, net of allowance for doubtful accounts of
     $1,584,358 and $1,388,028 as of March 31,  2004 and  June
     30, 2004, respectively                                                     51,188,640                  70,488,274
Notes receivable                                                                    51,986                      86,095
Inventories                                                                        899,748                   3,590,763
Investment in leases and leased equipment - net                                186,667,141                 180,510,036
Property and equipment - net                                                     5,230,473                   4,910,259
Goodwill                                                                        20,243,310                  26,222,765
Other assets                                                                     4,765,781                   5,082,276
                                                                       ------------------------------------------------
TOTAL ASSETS                                                           $       294,202,090         $       299,645,997
                                                                       ================================================

LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
Accounts payable - equipment                                           $         9,993,077         $         8,976,239
Accounts payable - trade                                                        32,140,670                  42,336,030
Salaries and commissions payable                                                   583,934                     482,818
Accrued expenses and other liabilities                                          11,983,798                  16,933,911
Income taxes payable                                                                    -                    1,059,367
Recourse notes payable                                                               5,863                   2,403,835
Non-recourse notes payable                                                     117,857,208                 103,848,036
Deferred tax liability                                                          10,053,226                  10,246,330
                                                                       ------------------------------------------------
Total Liabilities                                                              182,617,776                 186,286,566

COMMITMENTS AND CONTINGENCIES                                                           -                           -

STOCKHOLDERS' EQUITY
Preferred stock, $.01 par value; 2,000,000 shares authorized;
   none issued or outstanding                                                           -                           -
Common stock, $.01 par value; 25,000,000 shares authorized;
   10,717,242 issued and 8,939,958 outstanding at March 31, 2004
   and 10,731,542 issued and 8,915,258 outstanding at June 30, 2004    $           107,172         $           107,315
Additional paid-in capital                                                      64,339,988                  64,445,799
Treasury Stock, at cost, 1,777,284 and 1,816,284 shares, respectively          (17,192,886)                (17,685,438)
Retained earnings                                                               64,211,473                  66,386,474
Accumulated other comprehensive income -
   foreign currency translation adjustment                                         118,567                     105,281
                                                                       ------------------------------------------------
Total Stockholders' Equity                                                     111,584,314                 113,359,431
                                                                       ------------------------------------------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                             $       294,202,090         $       299,645,997
                                                                       ================================================
See Notes to Condensed Consolidated Financial Statements.



                                       2

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


                                                                                          Three Months Ended
                                                                                               June 30,
                                                                                2003                        2004
                                                                       ------------------------------------------------
REVENUES

                                                                                             
Sales of product                                                       $        65,295,787         $        91,968,861
Lease revenues                                                                  12,375,547                  12,155,741
Fee and other income                                                             2,196,184                   2,574,131
                                                                       ------------------------------------------------
TOTAL REVENUES                                                                  79,867,518                 106,698,733
                                                                       ------------------------------------------------

COSTS AND EXPENSES

Cost of sales, product                                                          57,511,924                  82,160,785
Direct lease costs                                                               2,348,130                   2,676,998
Professional and other fees                                                        516,045                   1,764,765
Salaries and benefits                                                           10,147,191                  10,798,131
General and administrative expenses                                              3,816,453                   4,219,475
Interest and financing costs                                                     1,746,349                   1,392,137
                                                                       ------------------------------------------------
TOTAL COSTS AND EXPENSES                                                        76,086,092                 103,012,291
                                                                       ------------------------------------------------

EARNINGS BEFORE PROVISION FOR INCOME TAXES                                       3,781,426                   3,686,442
                                                                       ------------------------------------------------

PROVISION FOR INCOME TAXES                                                       1,478,098                   1,511,441
                                                                       ------------------------------------------------
NET EARNINGS                                                           $         2,303,328         $         2,175,001
                                                                       ================================================


NET EARNINGS PER COMMON SHARE - BASIC                                  $              0.24         $              0.24
                                                                       ================================================
NET EARNINGS PER COMMON SHARE - DILUTED                                $              0.24         $              0.23
                                                                       ================================================


WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC                                      9,455,381                   8,921,590
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED                                    9,601,499                   9,407,252

See Notes to Condensed Consolidated Financial Statements.


                                       3

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

                                                                                         Three Months Ended
                                                                                              June 30,
                                                                                2003                        2004
                                                                       ------------------------------------------------
                                                                                             
Cash Flows From Operating Activities:
     Net earnings                                                      $         2,303,328         $         2,175,001
     Adjustments to reconcile net earnings to net cash provided by
      (used in)operating activities:
         Depreciation and amortization                                           1,650,219                   3,293,081
         Write-off of non-recourse debt                                                 -                     (402,217)
         Increase (decrease) in provision for credit losses                         41,569                    (196,330)
         Deferred taxes                                                          1,003,139                     193,104
         Payments from lessees directly to lenders                                (302,847)                 (1,000,711)
         Loss (gain) on disposal of property and equipment                         152,776                      (4,306)
         Changes in:
                 Accounts receivable                                           (12,963,714)                (18,305,032)
                 Notes receivable                                                  (54,357)                    (34,109)
                 Inventories                                                      (249,722)                 (2,691,015)
                 Other assets                                                     (383,022)                   (310,217)
                 Accounts payable - equipment                                      757,083                  (1,016,838)
                 Accounts payable - trade                                         (194,154)                 10,143,642
                 Salaries and commissions payable, accrued expenses
                   and other liabilities                                            80,527                   4,084,882
                                                                       ------------------------------------------------
                      Net cash used in operating activities                     (8,159,175)                 (4,071,065)
                                                                       ------------------------------------------------

Cash Flows From Investing Activities:
     Purchases of operating lease equipment                                     (4,155,067)                 (4,890,867)
     Decrease in investment in direct financing and sales-type leases            3,306,168                   2,259,486
     Purchases of property and equipment                                          (262,453)                   (352,128)
     Proceeds from sale of operating equipment                                      98,511                     134,020
     Cash used in acquisitions                                                          -                   (5,000,000)
                                                                       ------------------------------------------------
         Net cash used in investing activities                                  (1,012,841)                 (7,849,489)
                                                                       ------------------------------------------------



                                       4

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


                                                                                         Three Months Ended
                                                                                              June 30,
                                                                                2003                        2004
                                                                       ------------------------------------------------
                                                                                    
Cash Flows From Financing Activities:
     Borrowings:
         Non-recourse                                                  $        17,729,162         $          2,917,525
     Repayments:
         Non-recourse                                                          (10,510,823)                 (9,394,540)
         Recourse                                                               (2,736,298)                     (1,858)
     Purchase of treasury stock                                                         -                     (492,552)
     Proceeds from issuance of capital stock, net of expenses                       48,748                     105,954
     Net borrowings on lines of credit                                                  -                    2,399,829
                                                                       ------------------------------------------------
                 Net cash provided by (used in) financing activities             4,530,789                  (4,465,642)
                                                                       ------------------------------------------------

Effect of Exchange Rate Changes on Cash                                             17,383                     (13,286)
                                                                       ------------------------------------------------

Net Decrease in Cash and Cash Equivalents                                       (4,623,844)                (16,399,482)

Cash and Cash Equivalents, Beginning of Period                                  27,784,090                  25,155,011
                                                                       ------------------------------------------------

Cash and Cash Equivalents, End of Period                               $        23,160,246         $         8,755,529
                                                                       ================================================

Supplemental Disclosures of Cash Flow Information:
      Cash paid for interest                                           $           941,135         $           763,834
                                                                       ================================================
      Cash paid for income taxes                                       $           339,762         $           218,922
                                                                       ================================================

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.

For the quarters ended June 30, 2004 and 2003,  accumulated other  comprehensive
income increased (decreased) $13,286 and ($41,925),  respectively,  resulting in
total comprehensive income of $2,188,287 and $2,261,403, respectively.

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,  2004 (the  "Company's
2004 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 June 30, 2004,  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 Statement of
Financial  Accounting  Standards  ("SFAS") No. 123,  "Accounting for Stock-Based
Compensation,"  as  amended  by  SFAS  No.  148,   "Accounting  for  Stock-Based
Compensation   --  Transition   and   Disclosure,"   to   stock-based   employee
compensation:

                                                Three Months Ended June 30,
                                              2003                       2004
                                            -----------------------------------
Net earnings, as reported                   $     2,303,328    $     2,175,001
Stock based compensation expense                   (595,742)          (208,904)
                                            -----------------------------------
Net earnings, pro forma                     $     1,707,586    $     1,966,097
                                            ===================================

Basic earnings per share, as reported       $          0.24    $          0.24
Basic earnings per share, pro forma         $          0.18    $          0.22
Diluted earnings per share, as reported     $          0.24    $          0.23
Diluted earnings per share, pro forma       $          0.18    $          0.21



                                       6

3. INVESTMENTS IN LEASES AND LEASED EQUIPMENT - NET

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

                                                                                              As of
                                                                         March 31, 2004                 June 30, 2004
                                                                                         (In Thousands)
                                                                       ------------------------------------------------
                                                                                                
Investment in direct financing and sales-type leases-net               $        166,790               $        157,859
Investment in operating lease equipment-net                                      19,877                         22,651
                                                                       -----------------              -----------------
                                                                       $        186,667               $        180,510
                                                                       =================              =================

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, 2004                 June 30, 2004
                                                                                         (In Thousands)
                                                                       ------------------------------------------------
                                                                                                
Minimum lease payments                                                 $        161,008               $        151,555
Estimated unguaranteed residual value                                            25,025                         24,486
Initial direct costs, net of amortization (1)                                     2,342                          2,175
Less:  Unearned lease income                                                    (18,440)                       (17,212)
           Reserve for credit losses                                             (3,145)                        (3,145)
                                                                       -----------------              -----------------
Investment in direct financing and sales-type leases, net              $        166,790               $        157,859
                                                                       =================              =================

(1) Initial direct costs are shown net of amortization of $2,184 and $2,312 at March 31 and June 30, 2004, 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  status.  The components of the net investment in operating lease
equipment are as follows:

                                                                                              As of
                                                                         March 31, 2004                 June 30, 2004
                                                                                         (In Thousands)
                                                                       ------------------------------------------------
                                                                                                
Cost of equipment under operating leases                               $         27,985               $         32,130
Less:  Accumulated depreciation and amortization                                 (8,108)                        (9,479)
                                                                       -----------------              -----------------
Investment in operating lease equipment, net                           $         19,877               $         22,651
                                                                       =================              =================

4. PROVISION FOR CREDIT LOSSES

As of March 31 and June 30, 2004,  the  Company's  provisions  for credit losses
were  $4,730,015  and  $4,533,683,  respectively.  The Company's  provisions for
credit  losses are  segregated  between our  accounts  receivable  and our lease
assets as follows (in thousands):

                                                                      Investment in Direct
                                            Accounts Receivable         Financing Leases                 Total
                                         ------------------------   ------------------------   ------------------------
                                                                                      
Balance April 1, 2003                    $                 3,346    $                 3,407    $                 6,753

Provision for credit losses                                   23                         24                         47
Recoveries                                                    -                          -                          -
Write-offs and other                                      (1,784)                      (286)                    (2,070)
                                         ------------------------   ------------------------   ------------------------
Balance March 31, 2004                                     1,585                      3,145                      4,730
                                         ------------------------   ------------------------   ------------------------

Bad Debts Expense                                           (158)                        -                        (158)
Recoveries                                                     6                         -                           6
Other                                                        (44)                        -                         (44)
                                         ------------------------   ------------------------   ------------------------
Balance June 30, 2004                    $                 1,389    $                 3,145    $                 4,534
                                         ========================   ========================   ========================

                                       7

5. 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 technology sales
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  2004 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.

Certain revenues, expenses, and assets for the three months ended and as of June
30, 2003 are shown  different  than as  previously  reported to conform with the
allocation  method used in the quarter  ended June 30, 2004 for certain  amounts
related to ePlus inc., the parent company.

                                                              Financing           Technology Sales
                                                            Business Unit           Business Unit            Total
                                                          -----------------     --------------------     --------------
                                                                                                
Three months ended June 30, 2003
Sales of product                                          $        778,871      $        64,516,916      $  65,295,787
Lease revenues                                                  12,375,547                       -          12,375,547
Fee and other income                                               670,902                1,525,282          2,196,184
                                                          -----------------     --------------------     --------------
        Total revenues                                          13,825,320               66,042,198         79,867,518
Cost of sales                                                      747,801               56,764,123         57,511,924
Direct lease costs                                               2,348,130                       -           2,348,130
Selling, general and administrative expenses                     5,437,349                9,042,340         14,479,689
                                                          -----------------     --------------------     --------------
Segment earnings before interest expense                         5,292,040                  235,735          5,527,775
Interest expense                                                 1,584,212                  162,137          1,746,349
                                                          -----------------     --------------------     --------------
        Earnings before income taxes                      $      3,707,828      $            73,598      $   3,781,426
                                                          =================     ====================     ==============
Assets                                                    $    218,130,356      $        61,484,443      $ 279,614,799
                                                          =================     ====================     ==============

Three months ended June 30, 2004
Sales of product                                          $      1,196,726      $        90,772,135      $  91,968,861
Lease revenues                                                  12,155,741                       -          12,155,741
Fee and other income                                               951,859                1,622,272          2,574,131
                                                          -----------------     --------------------     --------------
        Total revenues                                          14,304,326               92,394,407        106,698,733
Cost of sales                                                      865,483               81,295,302         82,160,785
Direct lease costs                                               2,676,998                       -           2,676,998
Selling, general and administrative expenses                     5,439,188               11,343,183         16,782,371
                                                          -----------------     --------------------     --------------
Segment earnings (loss) before interest expense                  5,322,657                 (244,078)         5,078,579
Interest expense                                                 1,354,101                   38,036          1,392,137
                                                          -----------------     --------------------     --------------
        Earnings (loss) before income taxes               $      3,968,556      $          (282,114)     $   3,686,442
                                                          =================     ====================     ==============
Assets                                                    $    208,683,058      $        89,962,939      $ 298,645,997
                                                          =================     ====================     ==============

                                       8

6. EARNINGS PER SHARE

The  weighted  average  number of common  shares used in  determining  basic and
diluted net income per share for the three  months  ended June 30, 2003 and 2004
are as follows:

                                                         Three Months Ended
                                                              June 30,
                                                        2003            2004
                                                     -----------    -----------
Basic common shares outstanding                       9,455,381      8,921,590
Common stock equivalents                                146,118        485,662
                                                     -----------    -----------
Diluted common shares outstanding                     9,601,499      9,407,252
                                                     ===========    ===========

7. COMMITMENTS AND CONTINGENCIES

The Company is not party to any material  legal  proceedings.  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.

8. BUSINESS COMBINATION

On May 28, 2004, the Company purchased certain fixed assets,  customer lists and
contracts, and assumed certain liabilities of Manchester Technologies,  Inc. The
purchase was made by ePlus Technology,  inc., a wholly-owned subsidiary of ePlus
inc., and will add to our IT reseller and professional  services  business.  The
acquisition will add  approximately  125 former  Manchester  Technologies,  Inc.
personnel as well as four  established  offices in metropolitan  New York, South
Florida and Baltimore.  The purchase price included $5.0 million in cash and the
assumption of certain liabilities of approximately  $1.875 million. The purchase
price  allocation  has not been  finalized  as of the  date of this  publication
because  final  intangible  asset  valuations  have  not  been  completed.   The
accompanying  condensed  consolidated statement of earnings for the three months
ended June 30, 2004 includes revenues and expenses from Manchester Technologies,
Inc. beginning May 28, 2004.

The following unaudited pro forma combined condensed  statements of earnings set
forth the consolidated results of operations for the three months ended June 30,
2004  and  2003  as if  the  above-described  acquisition  had  occurred  at the
beginning of the periods  presented.  The pro forma results  contain  Manchester
Technologies,  Inc. financial data for the three months ended April 30, 2004 and
2003,  respectively.  The unaudited pro forma information does not purport to be
indicative of the results that actually would have occurred if the  combinations
had been in effect for the three-month periods ended June 30, 2004 and 2003.

                                                            Pro forma
                                                    Three Months Ended June 30,
                                                     2004                 2003
                                                   -----------------------------
(amounts in thousands, except per share amounts)
Revenue                                            $  137,591        $  105,116
Net income                                              2,779             2,580
Earnings per share                                 $     0.31        $     0.27




                                       9

Item 2.  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF RESULTS OF  OPERATIONS  AND
FINANCIAL CONDITION

The following  discussion  and analysis of results of  operations  and financial
condition  of the  Company  should  be read in  conjunction  with the  condensed
consolidated  financial  statements  and the related notes included in Item 1 of
this report, and the Company's 2004 Form 10-K.

Overview

Certain  statements  contained  herein are not based on historical fact, but are
forward-looking statements that are based upon numerous assumptions about future
conditions  that may not occur.  Actual  events,  transactions  and  results may
materially differ from the anticipated events, transactions or results described
in such statements. Our ability to consummate such transactions and achieve such
events or results is subject to certain risks and uncertainties. These risks and
uncertainties  include, but are not limited to, the existence of demand for, and
acceptance  of,  the  Company's  services,  economic  conditions,  the impact of
competition  and  pricing,  results  of  financing  efforts  and  other  factors
affecting  the  Company's  business  that are beyond our  control.  The  Company
undertakes no obligation to, 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  ("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  202 people as of
June 30, 2004, at our 36  locations,  of which 35 are in the United States and 1
in Canada.

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. On October 10, 2003, the Company
acquired  the  software  business of Digital  Paper  Corporation,  a provider of
document  access and  collaboration  solutions.  On May 28,  2004,  the  Company
purchased   certain  assets  and  assumed  certain   liabilities  of  Manchester
Technologies, Inc. The acquisition  will add to our IT reseller and professional
services  business.  Approximately  125  former  Manchester  Technologies,  Inc.
personnel have been hired by ePlus as part of the transaction and are located in
4 established  offices in  metropolitan  New York,  South Florida and Baltimore.
These combined software products,  IT reseller activities and services,  and the
associated   expenses  with  these  business   acquisitions  have  substantially
increased our expenses,  and the ability to sell these  products and services is
expected to fluctuate  depending on the customer  demand for these  products and
services,  which to date is still unproven. The products and services from these
acquisitions are included in our technology sales business unit segment, and are
combined  with our other  sales of IT  products  and  services.  Our leasing and
financing  activities are included in our financing business unit segment in our
financial statements.

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

                                       10

CRITICAL ACCOUNTING POLICIES

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

We classify our lease  transactions  in accordance  with  Statement of Financial
Accounting  Standards  ("SFAS") No. 13,  "Accounting for Leases," as: (1) direct
financing;  (2)  sales-type;  or (3)  operating  leases.  Revenues  and expenses
between  accounting  periods  for each lease term will vary  depending  upon the
lease classification.

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

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

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 that represents the amount by which the
gross  lease  payments  receivable  plus  the  estimated  residual  value of the
equipment exceeds the equipment cost. Unearned lease income is recognized, using
the interest method, as lease revenue over the lease term.

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

OPERATING  LEASES.  All leases that do not meet the criteria to be classified as
direct  financing or sales-type  leases are  accounted for as operating  leases.
Rental amounts are accrued on a straight-line  basis over the lease term and are
recognized as lease revenue. Our cost of the leased equipment is recorded on the
balance sheet as investment in leases and 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.

Lease revenues consist of rentals due under operating leases and amortization of
unearned  income on direct  financing and  sales-type  leases.  Equipment  under
operating  leases is recorded at cost and depreciated on a  straight-line  basis
over the lease term to the Company's estimate of residual value. For the periods
subsequent to the lease term, revenue is recognized upon receipt of payment from
the lessee, since collection of such payments is not  reasonably  assured.  Such
revenues  recognized  were  $1,833,141 and $2,140,894 for the three months ended
June 30, 2003 and 2004, respectively.

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.

                                       11

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 periods  subsequent to the initial
term,  month-to-month  continuation  transactions,  our  policy is to  recognize
revenue upon the payment by the lessee because collection of such amounts is not
reasonably assured.

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  that  is not  subject to any type of lease;
(2)  service  revenue  in our  technology  sales  business  unit;  (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 and sales
of off-lease  equipment are  recognized  when  constructive  title passes to the
purchaser. Service revenue is recognized as the related services are rendered.

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: there
is persuasive  evidence that an arrangement  exists,  delivery has occurred,  no
significant obligations by the Company with regard to implementation remain, the
sale 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 hosting arrangements in which the
customer  accesses  the  programs  from an ePlus-hosted  site and does  not have
possession, and 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.

                                       12

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  portfolios.   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. Capitalized costs, net of amortization,  totaled $1,191,054
and $1,242,315 as of June 30, 2004 and March 31, 2004, respectively.

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
$954,456 and $780,667 of capitalized costs, net of amortization, as of March 31,
2004 and June 30, 2004 respectively.

RESULTS OF  OPERATIONS  - Three  Months  Ended June 30,  2004  Compared to Three
Months Ended June 30, 2003

Total revenues generated by the Company during the three-month period ended June
30,  2004 were  $106,698,733  compared to  revenues  of  $79,867,518  during the
comparable  period in the prior fiscal year, an increase of 33.6%.  The increase
is primarily the result of increased sales of product and leased equipment.  The
Company's  revenues  are  composed  of sales  and  other  revenue,  and may vary
considerably  from period to period.  See "POTENTIAL  FLUCTUATIONS  IN QUARTERLY
OPERATING RESULTS."

Sales of product are generated primarily through the Company's  technology sales
business unit  subsidiaries  and  represented 99% of total sales revenue for the
three months ended June 30, 2004 and 2003.  Sales of product  increased 40.8% to
$91,968,861  during the current period compared to $65,295,787  generated during
the  comparable  period in the prior fiscal  year.  The increase was a result of
higher sales within our  technology  sales business unit  subsidiaries,  some of
which was generated by the acquisition of Manchester Technologies, Inc., several
large  purchases  by major  customers  and a general  increase in sales from our
pre-Manchester customer base. Included in the sales of product in our technology
sales business unit are certain service  revenues that are bundled with sales of
equipment and are integral to the  successful  delivery of such  equipment.  The
Company  realized a gross  margin on sales of product of 10.7% and 11.9% for the
three-month  periods ended June 30, 2004 and 2003,  respectively.  The Company's
gross  margin on sales of product is  affected by the mix and volume of products
sold.

The Company's lease revenues  decreased 1.8% to $12,155,741 for the three months
ended June 30, 2004 compared with the  corresponding  period in the prior fiscal
year.  This  decrease  was due in  part to the  seasonal  nature  of  government
leasing.

                                       13

For the three months ended June 30, 2004, fee and other income  increased  17.2%
over the  comparable  period  in the prior  fiscal  year.  Fee and other  income
includes  revenues from adjunct  services and fees,  including  broker and agent
fees, support fees,  warranty  reimbursements,  and interest income. The current
period  increase  in fee and other  income is  attributable  to an  increase  in
subscription  fees and other fees derived from our eECM solution.  The Company's
fee and other income includes earnings from certain transactions that 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 14.0% during the three-month  period
ended June 30, 2004 as compared to the same period in the prior fiscal year. The
increase  is the  result  of an  increase  in lease  depreciation,  specifically
depreciation  on the  increased  operating  lease  assets  and on the  Company's
matured lease portfolio.

The increase in professional  and other fees of 242.0%,  or $1,248,720,  for the
current  period  over the  comparable  period  in the  prior  fiscal  year,  was
primarily the result of increased  expenses  related to the  Company's  pursuing
patent  infringement  litigation  as well as an  increase  in the use of outside
professional  services.  Professional  and other fees include  expenses that the
Company paid to Manchester Technologies, Inc. for professional services rendered
by sixty-five  people that will be hired in a subsequent period and a transition
team. As a result of the acquisition,  the Company hired approximately 60 people
on June 1, 2004.

Salaries and benefits  expenses  increased 6.41% during the  three-month  period
ended  June 30,  2004  over the same  period  in the prior  year.  Salaries  and
benefits  expense  increased due to an increase in benefit costs and an increase
in the average  number of employees  during the three months ended June 30, 2004
as compared  to the three  months  ended June 30,  2003.  The  Company  employed
approximately  573 people as of June 30, 2004,  including 60 employees  from the
Manchester acquisition, as compared to 565 people at June 30, 2003.

The Company's general and administrative  expenses increased 10.6% to $4,219,475
during the three months  ended June 30, 2004,  as compared to the same period in
the prior fiscal year.  The increase is largely due to a higher sales volume and
an  increase  in the  number  of  offices  and  employees,  due in  part  to the
Manchester Technologies, Inc. acquisition.

Interest and financing  costs incurred by the Company for the three months ended
June 30, 2004  decreased  20.3% due to decreased  borrowing  under the Company's
lines  of  credit  and  because  our  weighted  average  interest  rate  on  new
lease-related non-recourse debt decreased during the three months ended June 30,
2004,  as compared to the same period in the prior  fiscal  year.  Interest  and
financing  costs relate to interest  costs on the Company's  indebtedness,  both
lease-specific  and general working capital.  Payments for interest costs on the
majority of the Company's  non-recourse and certain recourse notes are typically
remitted directly to the lender by the lessee.

The Company's  provision for income taxes  increased to $1,511,441 for the three
months ended June 30, 2004 from  $1,478,098  for the three months ended June 30,
2003,  reflecting  effective  income  tax rates of 41.0% and 39.0% for the three
months ended June 30, 2004 and 2003, respectively. This increase was due in part
to individual states' treatment of bonus  depreciation  available in fiscal year
2004.

The foregoing  resulted in a 5.6%  decrease in net earnings for the  three-month
period  ended June 30, 2004 as  compared to the same period in the prior  fiscal
year. Basic and fully diluted earnings per common share were $0.24 and $0.23 for
the three  months ended June 30,  2004,  respectively,  as compared to $0.24 and
$0.24 for the three months ended June 30, 2003, respectively.  Basic and diluted
weighted  average common shares  outstanding for the three months ended June 30,
2004 were 8,921,590 and 9,407,252 respectively.  For the three months ended June
30,  2003,  the basic and  diluted  weighted  average  shares  outstanding  were
9,455,381 and 9,601,499, respectively.


                                       14

LIQUIDITY AND CAPITAL RESOURCES

During the  three-month  period ended June 30, 2004, the Company used cash flows
provided  by  operating  activities  of  $4,071,065  and used  cash  flows  from
investing  activities  of  $7,849,489.  Cash flows used in financing  activities
amounted to  $4,465,642  during the same  period.  The effect of  exchange  rate
changes  during the period used cash flows of  $13,286.  The net effect of these
cash flows was a net decrease in cash and cash equivalents of $16,399,482 during
the  three-month  period.  During the same period,  the  Company's  total assets
increased  $5,443,907 or 1.8%.  The cash balance at June 30, 2004 was $8,755,529
as compared to $25,155,011 at March 31, 2004.

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 flows 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 its only
recourse,  upon  default by the lessee,  is against the lessee and the  specific
equipment under lease.  Recently,  the Company has funded its leasing activities
with Bank of America Vendor Finance, Inc. (including Fleet Business Credit LLC),
De Lage Landen Financial  Services,  Inc., Citizens Leasing  Corporation,  Fifth
Third Bank, GE Capital  Corporation,  Hitachi  Capital America  Corporation,  JP
Morgan Leasing,  Inc, and Wells Fargo  Equipment  Finance,  Inc.,  among others.
During the  three-month  period ended June 30, 2004, the Company's lease related
non-recourse debt portfolio decreased 11.9% to $103,848,036.

Whenever  possible and  desirable,  the Company  arranges for equity  investment
financing which includes  selling assets,  including the residual  portions,  to
third parties and financing the equity  investment on a non-recourse  basis. The
Company  generally  retains customer control and operational  services,  and has
minimal  residual  risk.  The Company  usually  preserves  the right to share in
remarketing proceeds of the equipment on a subordinated basis after the investor
has received an agreed-to return on its investment.  We actively sell or finance
our equity  investment with Bank of America,  Fleet Business Credit  Corporation
and GE Capital Corporation, among others.

The Company's  "Accounts  payable - equipment"  represents  equipment costs that
have been  placed on a lease  schedule,  but for which the  Company  has not yet
paid.  The balance of unpaid  equipment  cost can vary depending on vendor terms
and the timing of lease  originations.  As of June 30,  2004,  the  Company  had
$8,976,239  of unpaid  equipment  cost,  as compared to  $9,993,077 at March 31,
2004.

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 June 30, 2004, the
Company had $16,933,911 of accrued expenses and other liabilities.

                                       15

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 June 30,  2004,  the  Company  had an  outstanding  balance of  $500,000.  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.

The interest  rates charged on borrowings  under the National City Bank facility
are the higher of the LIBOR interest rate plus 1.75% to 2.50%,  or the higher of
the Federal Funds Rate plus 0.5% to 0.75% or prime rate. 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.  The  Company  was  in
compliance with said covenants as of June 30, 2004.

ePlus Technology has a separate credit facility from GE Commercial  Distribution
Finance  Corporation  ("GECDF") to finance its working capital  requirements for
inventories  and  accounts   receivable.   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. On June 28, 2004, the Company modified its
floor planning  agreement with GECDF to increase the credit limit to $50,000,000
from existing $26,000,000.

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

                                  Credit Limit at   Balance as of March   Credit Limit at   Balance as of
Floor Plan Supplier                March 31, 2004         31, 2004         June 30, 2004    June 30, 2004
- -----------------------------------------------------------------------------------------------------------
                                                                                
GE Distribution Finance Corp.     $  26,000,000     $  21,637,077         $  50,000,000     $  32,137,980

The facility provided by GE Distribution Finance Corporation requires a guaranty
of up to  $10,500,000  by ePlus  inc.  The loss of the GE  Distribution  Finance
Corporation  floor planning  facilities  could have a material adverse effect on
our future  results as we currently  rely on these  facilities for daily working
capital and liquidity for our technology sales business and operational accounts
payable functions.

In addition to the floor  planning  financing,  ePlus  Technology,  inc.  has an
accounts receivable facility through GE Distribution  Finance Corporation with a
maximum  amount that can be borrowed of  $15,000,000.  As of June 30, 2004 there
was a $1,899,829 outstanding balance on this facility. As of March 31, 2004, the
maximum available that could be borrowed under the accounts  receivable facility
was $15,000,000  and there was no outstanding  balance.  Availability  under the
lines of credit may be limited by the asset value of equipment  purchased by the
Company and may be further limited by certain covenants and terms and conditions
of the facilities.  The Company was in compliance with said covenants as of June
30, 2004.
                                       16

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
$10.5 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  authorized  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.  On October 1, 2003,  the Company's
Board  of  Directors   authorized  another  stock  repurchase  program  for  the
repurchase of up to 3,000,000 shares of the Company's  outstanding  common stock
over a period of time ending  September  30, 2004,  with a  cumulative  purchase
maximum of $7,500,000. On May 5, 2004, the Company's Board of Directors approved
an  increase  in  cumulative   purchase   maximum  amount  from   $7,500,000  to
$12,000,000.

During the three  months  ended June 30, 2004,  the Company  repurchased  39,000
shares of its outstanding common stock for a total of $492,552. During the three
months ended June 30, 2003, no such repurchase occurred.  Since the inception of
the Company's initial  repurchase  program on September 20, 2001, and as of June
30, 2004, the Company had repurchased 1,816,284 shares of its outstanding common
stock at an average cost of $9.74 per share for a total of  $17,685,438.  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 in August, 2002.

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.
                                       17

Our  traditional  businesses of equipment  leasing and financing and  technology
sales  have the  following  risks,  among  others,  which are  described  in the
Company's 2004 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.

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.


                                       18

Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Although a substantial  portion of the Company's  liabilities are  non-recourse,
fixed-interest-rate instruments, the Company is reliant upon lines of credit and
other  financing  facilities that 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 GE  Distribution  Finance  Corporation  facilities,  bear
interest at a fixed rate.  Because the  interest  rate on these  instruments  is
fixed,  changes in  interest  rates  will not  directly  impact our cash  flows.
Borrowings  under the  National  City and GE  Distribution  Finance  Corporation
facilities  bear  interest  at a  market-based  variable  rate,  based on a rate
selected by the Company and  determined at the time of borrowing.  If the amount
borrowed  is not  paid at the end of the  rate  period,  the  rate is  reset  in
accordance with the Company's  selection and changes in market rates. Due to the
relatively  short  nature of the  interest  rate  periods,  we do not expect our
operating  results or cash flows to be materially  affected by changes in market
interest  rates.  As of June 30, 2004,  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  a  result,  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  evaluation,  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 have materially  affected,  or are 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 that 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.


                                       19

PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

On May 26, 2004 the Company filed a complaint  against Ariba, Inc. in the United
States  District  Court for the Eastern  District  of  Virginia.  The  complaint
alleges that Ariba,  Inc. used or sold products,  methods,  processes,  services
and/or systems that infringe on certain of the Company's patents. The Company is
seeking injunctive relief and an unspecified amount of monetary damages.

Item 2. Changes in  Securities,  Use of Proceeds and Issuer  Purchases of Equity
Securities

PURCHASES OF OUR COMMON STOCK

The following table provides  information  regarding our purchases of ePlus inc.
Common Stock during the quarter ended June 30, 2004:


                                                                            Total number of        Maximum number
                                           Total number                     shares purchased      of shares that may
                                            of shares        Average           as part of         yet be purchased
                                            purchased       price per      publicly announced        under the
           Period                             (1)             share        plans or programs     plans or programs
- -----------------------------------------------------------------------------------------------------------------------
                                                                                     
April 1, 2004 through April 30, 2004       39,000           $  12.63       39,000                         -         (2)
May 1, 2004 through May 31, 2004               -            $     -            -                     393,681        (3)
June 1, 2004 through June 30, 2004             -                  -            -                     391,697        (4)

(1)  All shares acquired were in open-market purchases.
(2)  The share  purchase  authorization  in place for the month  ended April 30, 2004 has purchase  limitations on  both
     the number of shares  (3,000,000) and  a  total  dollar  cap  ($7,500,000).  As of April 30,  2004,  the  remaining
     authorized dollar amount to purchase  shares was $0. The average price per share is based on the  average  purchase
     price  during  the month of April 2004.
(3)  The share  purchase  authorization  in place for the quarter ended June 30, 2004  has purchase  limitations on both
     the  number of  shares (3,000,000) and  a total  dollar  cap  ($12,000,000).  As of May  31,  2004,  the  remaining
     authorized  dollar amount to purchase shares was $4,430,094 and, based on May's average price per share of $11.253,
     393,681  represents  the maximum number of shares that may yet be purchased.
(4)  The share  purchase authorization in place for the quarter ended June 30, 2004 has purchase limitations on both the
     number  of  shares  (3,000,000)  and a  total  dollar  cap  ($12,000,000).  As  of June  30,  2004,  the  remaining
     authorized  dollar amount to purchase shares was $4,430,094 and, based on June's average price per share of $11.31,
     391,697  represents the maximum number of shares that may yet be purchased.



Item 3.  Defaults Upon Senior Securities
         Not Applicable


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


Item 5.  Other Information
         Not Applicable

                                       20

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  December  31,  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
                (Incorporated herein by reference to Exhibit 3.5 to the Company's Quarterly Report on  Form 10-Q for the
                period ended September 30, 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 (Incorporated herein  by reference to  Exhibit 10.8
                to the Company's Quarterly Report on Form 10-Q for the period ended September 30, 2003).
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 April 2, 2004, the Company furnished a Current Report on Form  8-K enclosing  documents amending  an existing  credit
facility between ePlus Technology, inc., a wholly owned subsidiary of ePlus inc., and GE Commercial Distribution Finance
Corporation.

On May 7, 2004, the Company furnished a Current Report on Form 8-K enclosing a press release reporting the authorization
by the Board of Directors of an increase in the cumulative maximum purchase amount  of outstanding  common stock  of the
Company from $7,500,000 to $12,000,000.

On May 28, 2004, the Company furnished a Current Report on Form 8-K enclosing the asset purchase and sale agreement, and
a  press release  reporting the acquisition by the Company of certain assets and liabilities of Manchester Technologies,
Inc.


                                       21


                                   SIGNATURES

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

                                  ePlus inc.


Date: August 16, 2004             /s/ PHILLIP G. NORTON
                                  ----------------------------------------------
                                  By: Phillip G. Norton, Chairman of the  Board,
                                  President and Chief Executive Officer



Date: August 16, 2004             /s/ STEVEN J. MENCARINI
                                  ----------------------------------------------
                                  By: Steven J. Mencarini, Senior Vice President
                                  and Chief Financial Officer


                                       22