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 December 31, 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.)

                13595 Dulles Technology Drive, Herndon, VA 20171
               (Address, including zip code, of principal offices)

       Registrant's telephone number, including area code: (703) 984-8400


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 February 9, 2005, was
                                   8,954,258.






                                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 December 31, 2004                 2

                  Condensed Consolidated Statements of Earnings, Three Months Ended December 31, 2003 and 2004     3

                  Condensed Consolidated Statements of Earnings, Nine Months Ended December 31, 2003 and 2004      4

                  Condensed Consolidated Statements of Cash Flows, Nine Months Ended December 31, 2003 and 2004    5

                  Notes to Condensed Consolidated Financial Statements                                             7

         Item 2.  Management's Discussion and Analysis of Results of Operations and Financial Condition           14

         Item 3.  Quantitative and Qualitative Disclosures About Market Risk                                      26

         Item 4.  Controls and Procedures                                                                         27


Part II. Other Information:

         Item 1.  Legal Proceedings                                                                               28

         Item 2.  Changes in Securities, Use of Proceeds, and Issuer Purchases of Equity Securities               28

         Item 3.  Defaults Upon Senior Securities                                                                 29

         Item 4.  Submission of Matters to a Vote of Security Holders                                             29

         Item 5.  Other Information                                                                               29

         Item 6.  Exhibits                                                                                        29


Signatures                                                                                                        30


                                       1

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

                                                                      As of March 31, 2004    As of December 31, 2004
                                                                     ------------------------------------------------
                                                                                         
ASSETS
Cash and cash equivalents                                             $      25,155,011        $      18,686,971
Accounts receivable, net of allowance for doubtful
  accounts of $1,584,358 and $1,923,350 as of
  March 31, 2004 and December 31, 2004, respectively                         51,188,640              109,253,611
Notes receivable                                                                 51,986                  143,802
Inventories                                                                     899,748                3,760,166
Investment in leases and leased equipment - net                             186,667,141              183,816,476
Property and equipment - net                                                  5,230,473                5,451,249
Goodwill                                                                     20,243,310               26,427,485
Other assets                                                                  4,765,781                6,793,769
                                                                     ------------------------------------------------
TOTAL ASSETS                                                          $     294,202,090        $     354,333,529
                                                                     ================================================

LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
Accounts payable - equipment                                          $       9,993,077        $       5,481,794
Accounts payable - trade                                                     32,140,670               59,485,557
Salaries and commissions payable                                                583,934                1,111,102
Accrued expenses and other liabilities                                       11,983,798               18,164,471
Income taxes payable                                                                 -                   621,344
Recourse notes payable                                                            5,863               16,128,187
Non-recourse notes payable                                                  117,857,208              125,185,660
Deferred tax liability                                                       10,053,226               10,885,541
                                                                     ------------------------------------------------

Total Liabilities                                                           182,617,776              237,063,656


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
  10,759,142 issued and 8,944,753 outstanding at December 31, 2004    $         107,172        $         107,801
Additional paid-in capital                                                   64,339,988               64,790,294
Treasury stock, at cost, 1,777,284 and 1,835,316 shares, respectively       (17,192,886)             (17,894,144)
Retained earnings                                                            64,211,473               70,057,364
Accumulated other comprehensive income -
  foreign currency translation adjustment                                       118,567                  208,558
                                                                     ------------------------------------------------

Total Stockholders' Equity                                                  111,584,314              117,269,873
                                                                     ------------------------------------------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                            $     294,202,090         $    354,333,529
                                                                     ================================================
See Notes to Condensed Consolidated Financial Statements.



                                       2

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

                                                                                       Three months ended
                                                                                           December 31
                                                                     ------------------------------------------------
                                                                             2003                           2004
                                                                     ------------------------------------------------
REVENUES
                                                                                          
Sales of product                                                      $      63,325,161         $    133,728,559
Lease revenues                                                               12,863,921               11,147,094
Fee and other income                                                          3,611,337                2,774,614
                                                                     ------------------------------------------------
TOTAL REVENUES                                                               79,800,419              147,650,267
                                                                     ------------------------------------------------

COSTS AND EXPENSES

Cost of sales, product                                                       55,762,511              120,892,787
Direct lease costs                                                            3,221,144                3,060,531
Professional and other fees                                                   1,229,687                  600,484
Salaries and benefits                                                         9,842,038               14,365,021
General and administrative expenses                                           3,785,695                4,370,363
Interest and financing costs                                                  1,636,713                1,622,837
                                                                     ------------------------------------------------
TOTAL COSTS AND EXPENSES                                                     75,477,788              144,912,023
                                                                     ------------------------------------------------

EARNINGS BEFORE PROVISION FOR INCOME TAXES                                    4,322,631                2,738,244
                                                                     ------------------------------------------------

PROVISION FOR INCOME TAXES                                                    1,729,052                1,122,680
                                                                     ------------------------------------------------

NET EARNINGS                                                          $       2,593,579         $      1,615,564
                                                                     ================================================

NET EARNINGS PER COMMON SHARE - BASIC                                 $            0.28         $           0.18
                                                                     ================================================
NET EARNINGS PER COMMON SHARE - DILUTED                               $            0.26         $           0.17
                                                                     ================================================


WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC                                   9,308,979                8,957,280
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED                                 9,968,245                9,375,666

See Notes to Condensed Consolidated Financial Statements.



                                       3

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

                                                                                        Nine months ended
                                                                                           December 31
                                                                     ------------------------------------------------
                                                                               2003                          2004
                                                                     ------------------------------------------------
REVENUES
                                                                                          
Sales of product                                                      $     199,001,092         $      363,762,423
Lease revenues                                                               38,150,085                 35,213,926
Fee and other income                                                          8,153,491                  8,558,351
                                                                     ------------------------------------------------
TOTAL REVENUES                                                              245,304,668                407,534,700
                                                                     ------------------------------------------------

COSTS AND EXPENSES

Cost of sales, product                                                      175,638,870                326,396,119
Direct lease costs                                                            7,966,044                  8,667,800
Professional and other fees                                                   2,566,545                  5,180,734
Salaries and benefits                                                        30,599,139                 40,040,719
General and administrative expenses                                          10,654,776                 13,025,413
Interest and financing costs                                                  5,209,656                  4,315,623
                                                                     ------------------------------------------------
TOTAL COSTS AND EXPENSES                                                    232,635,030                397,626,408
                                                                     ------------------------------------------------

EARNINGS BEFORE PROVISION FOR INCOME TAXES                                   12,669,638                  9,908,292
                                                                     ------------------------------------------------

PROVISION FOR INCOME TAXES                                                    5,067,855                  4,062,401
                                                                     ------------------------------------------------

NET EARNINGS                                                          $       7,601,783          $       5,845,891
                                                                     ================================================
NET EARNINGS PER COMMON SHARE - BASIC                                 $            0.81          $            0.65
                                                                     ================================================
NET EARNINGS PER COMMON SHARE - DILUTED                               $            0.76          $            0.62
                                                                     ================================================


WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC                                   9,410,173                  8,933,702
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED                                10,054,689                  9,358,693

See Notes to Condensed Consolidated Financial Statements.



                                       4


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

                                                                                     Nine Months Ended
                                                                                        December 31,
                                                                               2003                          2004
                                                                      -----------------------------------------------
Cash Flows From Operating Activities:
                                                                    
     Net earnings                                                      $      7,601,783          $      5,845,891
     Adjustments to reconcile net earnings to net cash provided by
        (used in) operating activities:
           Depreciation and amortization                                      7,402,498                 7,887,206
           Write-off of non-recourse debt                                            -                   (489,607)
           Provision for credit losses                                          742,569                   197,841
           Deferred taxes                                                     1,523,456                   832,315
           Payments from lessees directly to lenders                         (1,750,707)               (3,100,205)
           Loss (gain) on disposal of property and equipment                    187,514                    (3,766)
           Loss (gain) on disposal of operating lease equipment                  54,710                  (142,803)
           Changes in:
              Accounts receivable                                            (9,429,657)              (57,464,540)
              Notes receivable                                                  (24,987)                  (91,816)
              Inventories                                                       (89,012)               (2,860,418)
              Investment in leases and leased equipment - net                (3,779,286)                  906,856
              Other assets                                                     (785,881)               (2,226,429)
              Accounts payable - equipment                                      127,011                (4,511,283)
              Accounts payable - trade                                       (4,590,320)               27,293,168
              Salaries and commissions payable, accrued
                 expenses and other liabilities                              10,087,474                 5,505,703
                                                                      -----------------------------------------------
                   Net cash provided by (used in) operating activities        7,277,165               (22,421,887)
                                                                      -----------------------------------------------

Cash Flows From Investing Activities:
  Purchases of operating lease equipment                                    (16,472,586)              (10,569,185)
  Purchases of property and equipment                                        (1,813,434)               (2,237,600)
  Proceeds from sale of operating lease equipment                               252,792                   751,147
  Cash used in acquisitions, net of cash acquired                            (1,601,632)               (5,000,000)
                                                                      -----------------------------------------------
                 Net cash used in investing activities                      (19,634,860)              (17,055,638)
                                                                      -----------------------------------------------



                                       5

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

                                                                                     Nine Months Ended
                                                                                        December 31,
                                                                               2003                          2004
                                                                      -----------------------------------------------
                                                                                           
Cash Flows From Financing Activities:
     Borrowings:
        Non-recourse                                                  $      63,840,382          $      55,794,988
        Recourse                                                                607,500                         -
     Repayments:
        Non-recourse                                                        (46,239,312)               (38,747,494)
        Recourse                                                             (3,336,852)                    (1,858)
     Purchase of treasury stock                                              (4,671,627)                  (701,258)
     Proceeds from issuance of capital stock, net of expenses                 1,152,918                    450,935
     Net borrowings on lines of credit                                               -                  16,124,181
                                                                      -----------------------------------------------
            Net cash provided by financing activities                        11,353,009                 32,919,494
                                                                      -----------------------------------------------


Effect of Exchange Rate Changes on Cash                                          67,028                     89,991
                                                                      -----------------------------------------------

Net Decrease in Cash and Cash Equivalents                                      (937,658)                (6,468,040)

Cash and Cash Equivalents, Beginning of Period                               27,784,090                 25,155,011
                                                                      -----------------------------------------------
Cash and Cash Equivalents, End of Period                              $      26,846,432          $      18,686,971
                                                                      ===============================================

Supplemental Disclosures of Cash Flow Information:
     Cash paid for interest                                           $       2,593,793          $       2,258,823
                                                                      ===============================================
     Cash paid for income taxes                                       $         965,721          $       2,573,578
                                                                      ===============================================



See Notes To Condensed Consolidated Financial Statements.



                                       6



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

1.  RECLASSIFICATION OF CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

Based on concerns raised by the staff of the Securities and Exchange  Commission
("SEC") in guidance  posted on the SEC website on February  15, 2005  concerning
the  previous  presentation  of the cash  flow  effects  of  long-term  customer
receivables,  including sales-type lease receivables,  management has determined
it is appropriate to change the  classification of all cash flows related to its
direct  financing  and  sales-type  lease  transactions   within  the  condensed
consolidated  statements  of cash  flows.  When the Company  finances  equipment
relating to direct  financing and sales-type  lease  transactions,  generally no
cash is  initially  received  from  the  customer  and,  therefore,  the sale is
recorded in the  investment  in lease  receivables.  Increases in  investment in
lease  receivables  due to new sales and decreases due to cash payments are both
reflected in  operating  activities.  All  intercompany  transactions  have been
eliminated and, therefore, there are no intercompany cash flows reflected in the
condensed consolidated statements of cash flows.

Historically,  the Company  classified the cash flows from direct  financing and
sales-type  leases  as  investing  activities  in  the  condensed   consolidated
statement  of cash  flows.  The Company is now  classifying  these cash flows as
operating  activities  in the condensed  consolidated  statements of cash flows.
Therefore, no cash amounts related to direct financing or sales-type  leases are
classified as investing activities.

The condensed  consolidated statement of cash flows has been adjusted to reflect
the reclassification of these cash flows as investing activities as follows:

Condensed Consolidated Statements of Cash Flows


                                                                                  Nine Months Ended December 31, 2003

                                                                                    As Previously
                                                                                      Reported           As Restated
                                                                                  -----------------    --------------
                                                                                                    
Cash Flows From Operating Activities:
      (Increase) decrease in investment in leases and leased equipment - net      $             -      $   (3,779,286)
      Net cash provided by (used) in operating activities
                                                                                        12,049,214          7,277,165

Cash Flows From Investing Activities
      Increase in investment in direct financing and sales-type leases                  (3,779,286)                -
      Net cash used in investing activities
                                                                                       (24,406,909)       (19,634,860)


In addition,  in performing the  reclassifications  required by the SEC guidance
above,  the Company also  discovered  certain  amounts  relating to property and
equipment,  and  operating  leases  which  needed  to  be  reclassified  between
operating and investing  activities.  This  reclassification  decreased both net
cash provided by operating  activities and net cash used in investing activities
by $992,763.



                                       7

2. 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 nine  months  ended  December  31,  2004  and  2003,  accumulated  other
comprehensive  income decreased $89,991 and $7,720,  respectively,  resulting in
total comprehensive income of $5,755,900 and $7,594,063, 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.

3. STOCK-BASED COMPENSATION

As of December 31, 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 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                    Nine Months Ended
                                                       December 31,                          December 31,
                                                       (unaudited)                            (unaudited)
                                                 2003               2004                 2003              2004
                                           ------------------  -----------------  ----------------  ---------------
                                                                                         
Net earnings, as reported                   $      2,593,579    $     1,615,564    $    7,601,783    $   5,845,891
Stock-based compensation expense                   (601,352)           (146,106)       (2,282,576)        (924,492)
                                           ------------------  -----------------  ----------------  ---------------
Net earnings, pro forma                     $      1,992,227    $     1,469,458    $    5,319,207    $   4,921,399
                                           ==================  =================  ================  ===============

Basic earnings per share, as reported                  $0.28              $0.18             $0.81            $0.65
Basic earnings per share, pro forma                    $0.21              $0.16             $0.57            $0.55
Diluted earnings per share, as reported                $0.26              $0.17             $0.76            $0.62
Diluted earnings per share, pro forma                  $0.20              $0.16             $0.53            $0.53




                                       8

Under SFAS No. 123, the fair value of stock-based awards to employees is derived
through the use of  option-pricing  models that  require a number of  subjective
assumptions.  The  Company's  calculations  were made  using  the  Black-Scholes
option-pricing model with the following weighted average assumptions:

                                                    Nine Months Ended
                                                       December 31,
                                                   2003           2004
                                                 -------        -------
Options granted under the Incentive
   Stock Option Plan:
      Expected life of option                    5 years        5 years
      Expected stock price volatility             73.16%         64.46%
      Expected dividend yield                         0%             0%
      Risk-free interest rate                      2.96%          3.55%


4. INVESTMENTS IN LEASES AND LEASED EQUIPMENT - NET

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

                                                                                           As of
                                                                          March 31, 2004           December 31, 2004
                                                                                       (In Thousands)
                                                                         --------------------------------------------
                                                                                                    
Investment in direct financing and sales-type leases-net                      $166,790                    $158,650
Investment in operating lease equipment - net                                   19,877                      25,166
                                                                         --------------------------------------------
                                                                              $186,667                    $183,816
                                                                         ============================================


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



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         December 31, 2004
                                                                                       (In Thousands)
                                                                       ----------------------------------------------
                                                                                                   
Minimum lease payments                                                           $  161,008              $  151,676
Estimated unguaranteed residual value                                                25,025                  24,062
Initial direct costs, net of amortization (1)                                         2,342                   1,953
Less:  Unearned lease income                                                        (18,440)                (15,985)
       Reserve for credit losses                                                     (3,145)                 (3,056)
                                                                       ----------------------  ----------------------
Investment in direct financing and sales-type leases, net                        $  166,790              $  158,650
                                                                       ======================  ======================

(1) Initial direct costs are shown net of amortization of $2,184 and $2,430 at March 31 and December 31, 2004,
    respectively.



                                       9

INVESTMENT IN OPERATING LEASE EQUIPMENT

Investment in operating lease equipment 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         December 31, 2004
                                                                                       (In Thousands)
                                                                       ----------------------------------------------
                                                                                                   
Cost of equipment under operating leases                                         $   27,985              $   37,712
Less:  Accumulated depreciation and amortization                                     (8,108)                (12,546)
                                                                       ----------------------  ----------------------
Investment in operating lease equipment - net                                    $   19,877              $   25,166
                                                                       ======================  ======================


5. PROVISION FOR CREDIT LOSSES

As of March 31 and December 31, 2004, the Company's provisions for credit losses
were  $4,730,015  and  $4,979,206,  respectively.  The Company's  provisions for
credit  losses are  segregated  between our  accounts  receivable  and our lease
assets as follows (in thousands):


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

Bad Debts Expense                                      23                         24                              47
Recoveries                                            (12)                        -                              (12)
Write-offs and other                               (1,773)                     (285)                          (2,058)
                                       ----------------------     ----------------------------    -------------------
Balance March 31, 2004                              1,584                      3,146                           4,730
                                       ----------------------     ----------------------------    --------------------

Bad Debts Expense                                     780                         -                              780
Recoveries                                            180                         -                              180
Other                                                (621)                       (90)                           (711)
                                       ----------------------     ----------------------------    --------------------
Balance December 31, 2004                $          1,923           $          3,056                $          4,979
                                       ======================     ============================    ====================

6. SEGMENT REPORTING

The Company  manages its  business  segments  on the basis of the  products  and
services offered.  The Company's reportable segments consist of it's traditional
financing  business unit and it's 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

                                       10

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 ePlus inc., the parent company, are
presented  differently  than  previously  reported for the three and nine months
ended  December 31, 2003 to conform to the  allocation  method used in the three
and nine months ended December 31, 2004.

                                                     Financing              Technology Sales
                                                   Business Unit              Business Unit                  Total
                                             ------------------------   ------------------------    ---------------------
                                                                                             
Three months ended December 31, 2003
Sales of product                               $           701,084        $          62,624,077       $       63,325,161
Lease revenues                                          12,863,921                           -                12,863,921
Fee and other income                                     1,482,004                    2,129,333                3,611,337
                                             ------------------------   ------------------------    ---------------------
      Total revenues                                    15,047,009                   64,753,410               79,800,419
Cost of sales                                              769,311                   54,993,200               55,762,511
Direct lease costs                                       3,221,144                           -                 3,221,144
Selling, general and administrative expenses             5,407,770                    9,449,650               14,857,420
                                             ------------------------   ------------------------    ---------------------
Segment earnings                                         5,648,784                      310,560                5,959,344
Interest expense                                         1,590,546                       46,167                1,636,713
                                             ------------------------   ------------------------    ---------------------
      Earnings before income taxes             $         4,058,238        $             264,393       $        4,322,631
                                              =======================   ========================    =====================
Assets as of December 31, 2003                 $       233,066,633        $          63,517,934       $      296,584,567
                                              =======================   ========================    =====================


Three months ended December 31, 2004
Sales of product                               $           702,699        $         133,025,860       $      133,728,559
Lease revenues                                          11,147,094                           -                11,147,094
Fee and other income                                       492,001                    2,282,613                2,774,614
                                              -----------------------    -----------------------    ---------------------
      Total revenues                                    12,341,794                  135,308,473              147,650,267
Cost of sales                                              676,116                  120,216,671              120,892,787
Direct lease costs                                       3,060,531                           -                 3,060,531
Selling, general and administrative expenses             5,290,109                   14,045,759               19,335,868
                                              -----------------------    -----------------------    ---------------------
Segment earnings                                         3,315,038                    1,046,043                4,361,081
Interest expense                                         1,418,530                      204,307                1,622,837
                                              -----------------------    -----------------------    ---------------------
      Earnings before income taxes             $         1,896,508        $             841,736       $        2,738,244
                                              =======================    =======================    =====================
Assets as of December 31, 2004                 $       232,764,858        $         121,568,671       $      354,333,529
                                              =======================    =======================    =====================



                                       11


                                                       Financing              Technology Sales
                                                     Business Unit              Business Unit              Total
                                              -----------------------    -----------------------    -----------------
                                                                                            
Nine months ended December 31, 2003
Sales of product                               $         2,120,261        $        196,880,831       $   199,001,092
Lease revenues                                          38,150,085                          -             38,150,085
Fee and other income                                     2,891,602                   5,261,889             8,153,491
                                              ------------------------   -----------------------    -----------------
      Total revenues                                    43,161,948                 202,142,720           245,304,668
Cost of sales                                            2,049,166                 173,589,704           175,638,870
Direct lease costs                                       7,966,044                          -              7,966,044
Selling, general and administrative expenses            16,739,954                  27,080,506            43,820,460
                                              ------------------------   -----------------------    -----------------
Segment earnings                                        16,406,784                   1,472,510            17,879,294
Interest expense                                         4,994,633                     215,023             5,209,656
                                              ------------------------   -----------------------    -----------------
      Earnings before income taxes             $        11,412,151        $          1,257,487       $    12,669,638
                                              ========================   =======================   ==================
Assets as of December 31, 2003                 $       233,066,633        $         63,517,934       $   296,584,567
                                              ========================   =======================   ==================

Nine months ended December 31, 2004
Sales of product                               $         2,443,502        $        361,318,921       $   363,762,423
Lease revenues                                          35,213,926                          -             35,213,926
Fee and other income                                     1,927,613                   6,630,738             8,558,351
                                              ------------------------   -----------------------   ------------------
      Total revenues                                    39,585,041                 367,949,659           407,534,700

Cost of sales                                            2,302,364                 324,093,755           326,396,119
Direct lease costs                                       8,667,800                          -              8,667,800
Selling, general and administrative expenses            16,335,502                  41,911,364            58,246,866
                                              ------------------------   -----------------------   ------------------
Segment earnings                                        12,279,375                   1,944,540            14,223,915
Interest expense                                         3,984,492                     331,131             4,315,623
                                              ------------------------   -----------------------   ------------------
      Earnings before income taxes             $         8,294,883        $          1,613,409      $      9,908,292
                                              ========================   =======================   ==================
Assets as of December 31, 2004                 $       232,764,858        $        121,568,671      $    354,333,529
                                              ========================   =======================   ==================


7. EARNINGS PER SHARE

The  weighted  average  number of common  shares used in  determining  basic and
diluted net income per share for the three and nine months  ended  December  31,
2003 and 2004 are as follows:

                                                        Three Months Ended                      Nine Months Ended
                                                            December 31,                           December 31,
                                                     2003                 2004              2003                2004
                                                    ------               ------            ------              ------
                                                                                                
Basic common shares outstanding                    9,308,979            8,957,280         9,410,173         8,933,702
Common stock equivalents                             659,266              418,386           644,516           424,991
                                                     -------              -------           -------           -------
Diluted common shares outstanding                  9,968,245            9,375,666        10,054,689         9,358,693
                                                   =========            =========        ==========         =========



                                       12

8. COMMITMENTS AND CONTINGENCIES

Except as noted  below,  the Company is not a defendant  in any  material  legal
proceedings and is engaged in ordinary and routine litigation  incidental to our
business.

On January 4, 2005,  the Company filed a lawsuit in the United  States  District
Court for the  Southern  District  of New York  seeking a  Declaratory  Judgment
against  Banc of America  Leasing and  Capital,  LLC  ("BoA"),  GMAC  Commercial
Finance LLC ("GMAC"),  and The Travelers  Insurance Company  ("Travelers").  The
Company had financed  certain lease payments on a non-recourse  basis to BoA and
GMAC.  On  November  30,  2004 the  Federal  Bureau  of  Investigation  filed an
Application and Affidavit for Seizure Warrant, alleging that the lessee, Cyberco
Holdings, Inc. ("Cyberco"), had illegally defrauded creditors out of millions of
dollars through a scam in which it purportedly  financed  computer servers which
did not exist. Cyberco was subsequently put into bankruptcy. On January 4, 2005,
GMAC filed suit  against the  Company in the  Supreme  Court of the State of New
York,  requesting  that the Court  order the  Company to pay for  GMAC's  losses
arising  from this matter.  The GMAC suit has been removed to the United  States
District Court for the Southern District of New York.

While we cannot  predict the outcome of these various legal  proceedings,  it is
management's  opinion  that  the  resolution  of these  matters  will not have a
material adverse effect on our financial position or results of operations.

9.  RELATED PARTIES

On December 23, 2004,  ePlus inc.  entered into an office lease  agreement  with
Norton  Building 1, LLC, the Landlord,  pursuant to which the Company will lease
50,322  square  feet for use as its  principal  headquarters.  The  property  is
located at 13595 Dulles Technology  Drive,  Herndon,  Virginia.  The term of the
lease is for five years with one five-year  renewal  option.  The annual rent is
$19.50 per  square  foot for the first  year,  with a rent  escalation  of three
percent per year for each year  thereafter.  Phillip G. Norton is the Trustee of
Norton  Building  1, LLC and is  Chairman  of the  Board,  President,  and Chief
Executive  Officer of the Company.  The Company  believes the terms of the lease
approximate market.

10.  DEFERRED COSTS

Legal costs incurred for successfully  defending a patent from  infringement are
capitalized and then amortized over the period of the future economic benefit of
the patent.  During the three months ended December 31, 2004, $1,768,000 of such
costs were incurred and capitalized.

11.  SUBSEQUENT EVENT

On February 12, 2005, the Company settled a  patent-infringement  suit through a
mutual  settlement  and license  agreement.  The  settlement  provides  that the
Company  will  receive by March 31, 2005, a total of $37 million for the license
of its patents.


                                       13

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

Revision to Previously Filed Financial Statements and SEC Filings

The Company  previously  recorded a split payment lease in error as of September
30,  2004.  We  will  amend  our  condensed  consolidated  financial  statements
previously filed with the Securities and Exchange  Commission to adjust for this
error.   Such  adjustments  will  result  in  a  restatement  of  the  condensed
consolidated  balance sheet,  statements of earnings and statement of cash flows
from the amounts  previously  reported.  The correction reduced the net earnings
from  $2,493,931 to $2,055,327  and  $4,668,931 and $4,230,327 for the three and
six months ended  September 30, 2004,  respectively.  Management is working with
the  Audit  Committee  to  identify  and  implement  corrective  actions,  where
required,  to improve the effectiveness of its internal controls,  including the
enhancement  of systems,  accounting and review  procedures  and  communications
among its staff.  Also,  management  has  determined  not to enter into any more
split payment financing  arrangements until the Company's  accounting  processes
can be revised to accurately record them.

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  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."


                                       14

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  216 people as of
December 31, 2004 at our 34 current locations.

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
four 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.


CRITICAL ACCOUNTING POLICIES

SALES OF PRODUCT.  Sales of product include the following types of transactions:
(1) sales of new or used  equipment  which is not  subject to any type of lease;
(2)  service  revenue  in our  technology  sales  business  unit;  (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  related to services  essential  to the
functionality of the software remain, the sales price is fixed and 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.


                                       15

SALES  OF  LEASED  EQUIPMENT.  Sales of  leased  equipment  consist  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.

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.

                                       16

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 present value of minimum
lease payments  computed at the interest rate implicit in the lease and its cost
or carrying  amount.  Interest earned on the present value of the lease payments
and residual value is recognized over the lease term using the interest method.

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  $1,670,121 and $2,030,857 for the three months ended
December 31, 2003 and 2004 and  $4,838,356  and  $6,452,413  for the nine months
ended December 31, 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.

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 regarding  recognized
revenues is upon the payment by the  lessee because  collection of such  amounts
is not reasonably assured.

                                       17

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.

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.

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

CAPITALIZATION   OF  COSTS  OF  SOFTWARE  FOR  INTERNAL  USE.  The  Company  has
capitalized certain costs for the development of internal-use software under the
guidelines of SOP 98-1, "Accounting for the Costs of Computer Software Developed
or Obtained  for  Internal  Use." These  capitalized  costs are  included in the
accompanying  condensed  consolidated  balance sheets as a component of property
and equipment - net. Capitalized costs, net of amortization,  totaled $1,136,697
and $ 1,242,315 as of December 31, 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
$640,297 and $954,456 of capitalized costs, net of amortization,  as of December
31, 2004 and March 31, 2004, respectively.

RESULTS OF  OPERATIONS - Three and Nine Months Ended  December 31, 2004 Compared
to Three and Nine Months Ended December 31, 2003

Total  revenues  generated by the Company  during the  three-month  period ended
December 31, 2004 were $147,650,267  compared to revenues of $79,800,419  during
the  comparable  period in the prior  fiscal year,  an increase of 85.0%.  Total
revenues  generated by the Company during the  nine-month  period ended December
31, 2004 were  $407,534,700  compared to  revenues  of  $245,304,668  during the
comparable  period  in the prior  fiscal  year,  an  increase  of  66.1%.  These
increases are primarily the result of increased sales of product.  The Company's
revenues are composed of sales and other revenue, and may vary considerably from
period to period. See "POTENTIAL FLUCTUATIONS IN QUARTERLY OPERATING RESULTS".


                                       18

Sales of product are generated primarily through the Company's  technology sales
business unit  subsidiaries  and  represented  99.5% and 98.9% of total sales of
product  revenue for the three months  ended  December 31, 2004 and December 31,
2003, respectively. Sales of product increased 111.2% to $133,728,559 during the
three-month period ended December 31, 2004, as compared to $63,325,161 generated
during the  corresponding  period in the prior fiscal year.  For the  nine-month
period  ended  December  31, 2004 sales  increased  82.8% to  $363,762,423  from
$199,001,092 generated during the corresponding period in the prior fiscal year.
The increase was a result of higher sales within our  technology  sales business
unit subsidiaries.  The acquisition of Manchester  Technologies,  Inc. accounted
for $28.2  million and $34.1  million of these  sales,  for the  quarters  ended
December 31, 2004 and September 30, 2004, respectively.  Factors contributing to
the increase  include  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 9.6% and 10.3% for the three and nine months ended  December 31, 2004
and 11.9% and 11.7% for the three and nine months ended  December 31, 2003.  The
Company's  gross margin on sales of product is affected by the mix and volume of
products  sold.  The decline in gross margin is  attributable  to several  large
volume  customers  and a general  increase  in  competition  which has  caused a
decline in margin.

The Company's lease revenues  decreased 13.3% to $11,147,094 for the three-month
period  ended   December  31,  2004   compared  with   $12,863,921   during  the
corresponding  period in the prior fiscal year. For the nine-month  period ended
December 31, 2004,  lease revenues  decreased 7.7% to $35,213,926  compared with
$38,150,085  during the  corresponding  period in the prior  fiscal  year.  This
decrease is due to a decline in the DFL portfolio  balance and a lower  internal
rate of return due to interest rate declines.

For the three months ended  December  31, 2004,  fee and other income  decreased
23.2% to $2,774,614 as compared to  $3,611,337 in the  comparable  period in the
prior fiscal year.  For the nine months ended  December 31, 2004,  fee and other
income increased 5.0% to $8,558,351, as compared to $8,153,491 in the comparable
period in the prior fiscal year.  Fee and other income  includes  revenues  from
adjunct  services  and fees,  including  broker and agent  fees,  support  fees,
warranty  reimbursements and interest income. 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.

For the three months ended December 31, 2004, cost of sales,  product  increased
116.8% to $120,892,787  from  $55,762,511 in the comparable  period in the prior
year.  For the nine months  ended  December  31,  2004,  cost of sales,  product
increased 85.8% to $326,396,119  from  $175,638,870 in the comparable  period in
the  prior  fiscal  year.  This is  primarily  attributable  to the  correlating
increase in sales of product.

The  Company's   direct  lease  costs  decreased  5.0%  to  $3,060,531  for  the
three-month period ended December 31, 2004, and increased 8.8% to $8,667,800 for
the nine-month period ended December 31, 2004 as compared to the same periods in
the prior  fiscal  year.  The  decrease  is a result of a small  decline  in the
depreciation  expense for certain  assets  coming off lease from direct  finance
leases due to a higher basis of matured lease equipment  subject to depreciation
in the quarter ended December 31, 2003 and that became fully  depreciated in the
quarter ended September 30, 2004. The increase is primarily the result of higher
depreciation on operating leases slightly offset during the third quarter by the
reduction in the basis of depreciable matured leases.



                                       19

The decrease in professional  and other fees of 51.2%, or $629,203 for the three
months ended  December 31, 2004 over the  comparable  period in the prior fiscal
year,  was primarily the result of a decrease in broker fees.  Professional  and
other fees  increased  101.9%,  or $2,614,189 for the nine months ended December
31, 2004 as compared to the comparable period in the prior year. For the current
nine-month period,  approximately  $1,053,625 of the increase was related to the
Company  pursuing patent  infringement  litigation.  Professional and other fees
also include expenses that the Company paid to Manchester Technologies, Inc. for
professional services rendered by people that became employees of the Company in
a  subsequent  period,  as well as a  transition  team that was  involved in the
purchase of Manchester Technologies, Inc.

Salaries and benefits  expenses  increased  46.0% and 30.9% to  $14,365,021  and
$40,040,719,  respectively,  during  the  three  and  nine-month  periods  ended
December  31,  2004 as compared to the same  periods in the prior  fiscal  year.
These  increases are due in part to an increase in benefit costs and an increase
in the average  number of  employees.  The Company  employed  approximately  632
people as of December 31, 2004, as compared to 545 people at December 31, 2003.

The Company's general and administrative  expenses increased 15.4% to $4,370,363
during the three months ended  December 31, 2004, as compared to the same period
in the prior fiscal year. For the nine months ended  December 31, 2004,  general
and  administrative  expenses  increased 22.3% to $13,025,413 as compared to the
same periods in the prior fiscal year.  Such increase is largely due to a higher
sales volume which in turn  created a larger bad debt and  inventory  allowance,
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 and nine
months  ended  December  31, 2004  decreased  0.8% and 17.2% to  $1,622,837  and
$4,315,623,  respectively. This resulted from a decrease in our weighted average
interest  rate on new  lease-related  non-recourse  debt  during  the  three and
nine-month periods ended December 31, 2004. Interest and financing costs include
interest  costs on the  Company's  lease-specific  and general  working  capital
indebtedness.

The Company's  provision for income taxes  decreased to $1,122,680 for the three
months  ended  December  31, 2004 from  $1,729,052  for the three  months  ended
December 31,  2003,  reflecting  effective  income tax rates of 41.0% and 40.0%,
respectively.  The Company's  provision for income taxes decreased to $4,062,401
for the  nine-month  period  ended  December  31, 2004 from  $5,067,855  for the
nine-month  period ended  December 31,  2003.  This  decrease was due to reduced
earnings.

The foregoing  resulted in an 37.7%  decrease in net earnings to $1,615,564  for
the three-month period ended December 31, 2004 as compared to the same period in
the prior fiscal year and a 23.1% decrease in net earnings to $5,845,891 for the
nine-month  period ended December 31, 2004 as compared to the same period in the
prior fiscal year.  Basic and fully diluted earnings per common share were $0.18
and $0.17 for the three months ended December 31, 2004, as compared to $0.28 and
$0.26 for the three months ended December 31, 2003.  Basic and diluted  weighted
average common shares  outstanding  for the three months ended December 31, 2004
were 8,957,280 and 9,375,666,  respectively. For the three months ended December
31,  2003,  the basic and  diluted  weighted  average  shares  outstanding  were
9,308,979 and  9,968,245,  respectively.  Basic and fully  diluted  earnings per
common share were $0.65 and $0.62 for the nine months  ended  December 31, 2004,
as compared  to $0.81 and $0.76 for the nine months  ended  December  31,  2003.
Basic and diluted weighted average common shares outstanding for the nine months
ended December 31, 2004 were 8,933,702 and 9,358,693, respectively. For the nine
months ended  December 31, 2003, the basic and diluted  weighted  average shares
outstanding were 9,410,173 and 10,054,689, respectively.


                                       20

LIQUIDITY AND CAPITAL RESOURCES

During the  nine-month  period ended  December  31, 2004,  the Company used cash
flows in operating  activities of  $22,421,887  and used cash flows in investing
activities of $17,055,638. Cash flows generated by financing activities amounted
to  $32,919,494  during the same  period.  The effect of exchange  rate  changes
during the period generated cash flows of $89,991.  The net effect of these cash
flows was a net decrease in cash and cash  equivalents of $6,468,040  during the
nine-month period.  During the same period, the Company's total assets increased
$60,131,439,  or 20.4%. The cash balance at December 31, 2004 was $18,686,971 as
compared to $25,155,011 at March 31, 2004.

Based on concerns raised by the staff of the Securities and Exchange  Commission
("SEC") in guidance  posted on the SEC website on February  15, 2005  concerning
the  previous  presentation  of the cash  flow  effects  of  long-term  customer
receivables,  including sales-type lease receivables,  management has determined
it is appropriate to change the  classification of all cash flows related to its
direct  financing  and  sales-type  lease  transactions   within  the  condensed
consolidated statements of cash flows.

Historically,  the Company  classified the cash flows from direct  financing and
sales-type  leases  as  investing  activities  in  the  condensed   consolidated
statement  of cash  flows.  The Company is now  classifying  these cash flows as
operating  activities  in the condensed  consolidated  statements of cash flows.
Therefore,  no cash amounts related to direct financing or sales-type leases are
classified as investing activities.

In addition,  in performing the  reclassifications  required by the SEC guidance
above,  the Company also  discovered  certain  amounts  relating to property and
equipment,  and  operating  leases  which  needed  to  be  reclassified  between
operating and investing  activities.  This  reclassification  decreased both net
cash provided by operating  activities and net cash used in investing activities
by $992,763.

The Company's debt financing activities  typically provide  approximately 80% to
100% of the purchase  price of the equipment  purchased by the Company for lease
to its  customers.  Any  balance of the  purchase  price (the  Company's  equity
investment in the  equipment)  must  generally be financed by cash flow from its
operations, the sale of the equipment leased to third parties, or other internal
means.  Although the Company  expects that the credit  quality of its leases and
its residual  return history will continue to allow it to obtain such financing,
no assurances  can be given that such  financing will be available on acceptable
terms,  or at all.  The  financing  necessary to support the  Company's  leasing
activities  has  principally   been  provided  by   non-recourse   and  recourse
borrowings.  Historically,  the Company has obtained  recourse and  non-recourse
borrowings from banks and finance companies.  Non-recourse  financings are loans
whose repayment is the  responsibility of a specific  customer,  although we may
make  representations  and  warranties  to the  lender  regarding  the  specific
contract or have ongoing loan servicing obligations.  Under a non-recourse loan,
we  borrow  from  a  lender  an  amount  based  on  the  present  value  of  the
contractually  committed  lease  payments  under  the  lease at a fixed  rate of
interest,  and the lender secures a lien on the financed assets. When the lender
is fully  repaid from the lease  payment,  the lien is released  and all further
rental or sale  proceeds  are  ours.  We are not  liable  for the  repayment  of
non-recourse  loans unless we breach our  representations  and warranties in the
loan agreements.  The lender assumes the credit risk of each lease, and 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  nine-month  period  ended  December 31, 2004,  the  Company's  lease
related non-recourse debt portfolio increased 6.2% to $125,185,660.


                                       21

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  reserves  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 December 31, 2004, the Company had
$5,481,794  of unpaid  equipment  cost,  as compared to  $9,993,077 at March 31,
2004.

The Company's  "Accounts  payable - trade"  increased 85.1% from  $32,140,670 at
March 31, 2004 to  $59,485,557  as of December 31,  2004,  due to an increase in
sales of product and,  consequently,  an increase in cost of goods sold, product
from our  technology  business  unit.  This  increase in purchases  subsequently
increases our trade payables.

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 December 31, 2004,
the Company had $18,164,471 of accrued expenses and other liabilities.

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 December 31, 2004, the Company had no outstanding balance. 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.


                                       22

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 December 31, 2004.

ePlus  Technology,  inc. has a credit  facility from GE Commercial  Distribution
Finance  Corporation  ("GECDF") to finance its working capital  requirements for
inventories  and accounts  receivable.  There are two components of this lending
facility: a floor plan credit facility and an accounts receivable facility.

Floor Plan Credit Facility

The  traditional  business  of ePlus  Technology,  inc.  as a seller of computer
technology and related  peripherals and software products is financed through an
agreement  known as a floor plan credit  facility 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 plan  liabilities are recorded as accounts
payable-trade,  as they are normally  repaid within the thirty to forty-five day
time-frame and represent an assigned accounts payable originally  generated with
the supplier/distributor. If the thirty to forty-five day obligation is not paid
timely, interest is then assessed at stated contractual rates.

The respective floor plan facility credit limits and actual outstanding balances
were as follows:

                                     Credit Limit at     Balance as of        Credit Limit at        Balance as of
Floor Plan Supplier                 March 31, 2004      March 31, 2004      December 31, 2004     December 31, 2004
- ------------------------------- ------------------ ------------------- ----------------------- ----------------------
                                                                                        
GE Distribution Finance Corp.       $26,000,000         $21,637,077         $75,000,000             $36,377,890

The limit is further defined as being $50,000,000 at all times other than during
the Seasonal Uplift Period.  The Seasonal Uplift Period is defined as August 1st
through December 31st each calendar year. During the Seasonal Uplift Period, the
limit  increases  to  $75,000,000.  As of January 10, 2005,  GECDF  extended the
seasonal uplift period to March 31, 2005.

Accounts Receivable Facility

In addition to the floor plan component, ePlus Technology,  inc. has an accounts
receivable facility through GECDF. The accounts receivable facility was modified
on August 18,  2004 from a limit of  $15,000,000  to  include a Seasonal  Uplift
Period as defined above to $20,000,000.

As of December 31, 2004 there was an outstanding  balance of $16,127,074 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 December 31, 2004.

On June 28, 2004, the Company modified its credit facility  agreement with GECDF
to increase the credit limit to $50,000,000 from  $26,000,000.  The modification
on August 18, 2004 also  included a provision  that during the  Seasonal  Uplift
Period, the floor plan credit facility and the accounts receivable facility,  in
aggregate, could not exceed the $75,000,000 credit limit.


                                       23

The facility provided by GECDF requires a guaranty of up to $10,500,000 by ePlus
inc. The loss of the GECDF credit facility could have a material  adverse effect
on our future  results as we currently  rely on this facility and its components
for daily working  capital and liquidity for our  technology  sales business and
operational accounts payable functions.

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 plan and accounts  receivable facility 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 the cumulative  purchase  maximum amount from $7,500,000
to  $12,000,000.  On  November  18,  2004,  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 twelve-month
period  ending  November  17,  2005,  with a  cumulative  purchase  maximum of $
7,500,000.

During  the  three  months  ended  December  31,  2004  and  2003,  the  Company
repurchased  19,032 and 164,000 of its  outstanding  common stock for $2,392,880
and $208,705,  respectively.  During the nine months ended December 31, 2004 and
2003,  the  Company  repurchased  58,032 and 327,300  shares of its  outstanding
common stock for $701,257 and  $4,671,627  respectively.  Since the inception of
the  Company's  initial  repurchase  program on September  20,  2001,  and as of
December  31,  2004,  the  Company  had  repurchased  1,835,316  shares  of  its
outstanding  common  stock at an average  cost of $9.75 per share for a total of
$17,894,144.  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.


                                       24

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

FACTORS THAT MAY AFFECT FUTURE OPERATING RESULTS

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

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

                                       25

     - the pricing model may not be acceptable to customers;

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

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

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

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

Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Although a substantial  portion of the Company's  liabilities are  non-recourse,
fixed interest rate instruments, the Company is reliant upon lines of credit and
other  financing  facilities 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 flow to be  materially  affected by changes in market
interest  rates.  As of  December  31,  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.

                                       26

Item 4.  CONTROLS AND PROCEDURES

In connection with the preparation of its consolidated  financial statements for
the quarter ended  December 31, 2004,  the Company  determined  that there was a
"material  weakness" (as defined  under  standards  established  by the American
Institute  of  Certified  Public  Accountants)  in  its  internal  control  over
financial  reporting relating to a split payment lease transaction that had been
incorrectly  recorded  during the quarter ended  September 30, 2004. The Company
identified  this error after the filing of the Form 10-Q for the second  quarter
ended September 30, 2004;  however,  the Company's internal controls relating to
overall  financial review and analysis in the context of the closing process did
not identify the error in time to preclude a  misstatement  of the balance sheet
and  statements  of  earnings.  As a result of this  discovery,  the Company has
corrected the error in recording this split payment lease and Form 10-Q/A,  when
filed,  will reflect the restatement of its assets as of September 30, 2004, and
its earnings for the three- and  six-month  periods  ended  September  30, 2004.
Company  management has discussed the accounting  error described above with the
Audit Committee of the Board of Directors and its independent  registered public
accountants.  Management  is working  with the Audit  Committee  to identify and
implement  corrective actions,  where required,  to improve the effectiveness of
its internal  controls,  including the  enhancement  of systems,  accounting and
review  procedures  and  communications  among its staff.  Also,  management has
determined not to enter into any more split payment financing arrangements until
the Company's accounting processes can be revised to accurately record them.

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 and subsequent  evaluations  conducted,  the
Company's  Chief  Executive  Officer  along with the Company's  Chief  Financial
Officer concluded that as a result of the material weakness discussed above, the
Company's  disclosure  controls and  procedures as of December 31, 2004 were not
effective to ensure that information  required to be disclosed by the Company in
the reports that it files or submits under the Securities  Exchange Act of 1934,
as amended,  is recorded,  processed,  summarized  and reported  within the time
periods specified in the SEC's rules and forms.

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.


                                       27

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
alleged  that Ariba,  Inc.  made,  used,  sold,  or offered  for sale  products,
methods,  processes,  services  and/or  systems that  infringe on certain of the
Company's  patents.  The Company  sought  injunctive  relief and an  unspecified
amount of monetary damages.  On February 7, 2005 Ariba, Inc. was found liable by
a jury for  willfully  infringing  three U.S.  patents held by the  Company.  On
February  12, 2005,  the Company  settled the patent-infringement suit through a
mutual  settlement  and license  agreement.  The  settlement  provides  that the
Company  will  receive by March 31, 2005, a total of $37 million for the license
of its patents.

On January 4, 2005,  the Company filed a lawsuit in the United  States  District
Court for the Southern District of New York seeking a Declaratory Judgment ("the
Declaratory  Judgment action") against Banc of America Leasing and Capital,  LLC
("BoA"),  GMAC  Commercial  Finance LLC ("GMAC"),  and The  Travelers  Insurance
Company  ("Travelers").  The Company had financed  certain  lease  payments on a
non-recourse  basis to BoA and GMAC. On November 30, 2004 the Federal  Bureau of
Investigation  ("FBI)" filed an Application  and Affidavit for Seizure  Warrant,
alleging that the lessee,  Cyberco  Holdings,  Inc.  ("Cyberco"),  had illegally
defrauded  creditors  out of  millions  of  dollars  through  a scam in which it
purportedly   financed  computer  servers  which  did  not  exist.  Cyberco  was
subsequently  put into bankruptcy and no future lease payments are  anticipated,
nor does the Company expect to recover any significant  equipment from Cyberco's
bankruptcy  estate. BoA and GMAC had threatened to file suit against the Company
to recover  their  losses  incurred as a result of Cyberco's  bankruptcy.  ePlus
filed the Declaratory Judgment action seeking a finding that it is not liable to
BoA or GMAC for those losses, and that Travelers, who is the Company's liability
insurer,  is obligated to defend and  indemnify  the Company  against the claims
threatened by BoA and/or GMAC.  On January 4, 2005,  GMAC filed suit against the
Company  in the  Supreme  Court  of the  State of New York  ("the  GMAC  suit"),
requesting  that the Court  order the Company to pay for GMAC's  losses  arising
from this matter.  The GMAC suit has been removed to the United States  District
Court for the Southern District of New York.


Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

                                                                                  Total number of
                                                                                  shares purchased     Maximum number
                                                     Total number                   as part of       of shares that may
                                                      of shares      Average          publicly        yet be purchased
                                                      purchased     price per      announced plans     under the plans
                   Period                                (1)          share          or programs         or programs
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                         
April 1, 2004 through April 30, 2004                 39,000         $12.63             39,000                -      (2)
May 1, 2004 through May 31, 2004                         -          $   -                  -            394,268     (3)
June 1, 2004 through June 30, 2004                       -          $   -                  -            392,281     (4)
July 1, 2004 through July 31, 2004                       -          $   -                  -            456,826     (5)
August 1, 2004 through August 31, 2004                   -          $   -                  -            434,459     (6)
September 1, 2004 through September 30, 2004             -          $   -                  -            417,336     (7)
October 1, 2004 through October 31, 2004                 -          $   -                  -            438,408     (8)
November 1, 2004 through November 30, 2004               -          $   -                  -            659,130     (9)
December 1, 2004 through December 31, 2004           19,032         $10.97             19,032           613,487    (10)

(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) as well  as a total  dollar  cap  ($7,500,000).  As of  April  30,  2004,  the  remaining
     authorized dollar amount to purchase shares was $0.
(3)  The share purchase  authorization in place for the month ended May 31, 2004 has purchase limitations on both the number
     of shares (3,000,000) as well as a total dollar cap ($12,000,000).  As of May 31, 2004, the remaining authorized dollar
     amount to purchase shares was $4,436,694 and, based on May's average price per share of $11.253, 394,268 represents the
     maximum shares that may yet be purchased.
(4)  The share purchase authorization in place for the month ended June 30, 2004 has purchase limitations on both the number
     of shares (3,000,000) as well as a total dollar cap ($12,000,000). As of June 30, 2004, the remaining authorized dollar
     amount to purchase shares was $4,436,694 and, based on June's average price per share of $11.31, 392,281 represents the
     maximum shares that may yet be purchased.

                                       28



  
(5)  The share purchase authorization in place for the month ended July 31, 2004 has purchase limitations on both the number
     of shares (3,000,000) as well as a total dollar cap ($12,000,000). As of July 31, 2004, the remaining authorized dollar
     amount to purchase shares was $4,436,694 and, based on July's average price per share of $9.712, 456,826 represents the
     maximum shares that may yet be purchased.
(6)  The share  purchase  authorization  in place for the month ended August 31, 2004 has purchase  limitations on both  the
     number of shares  (3,000,000) as well as a total  dollar  cap  ($12,000,000).  As of August  31,  2004,  the  remaining
     authorized  dollar amount to purchase shares was $4,436,694 and, based on August's  average price per share of $10.212,
     434,459  represents the maximum shares that may yet be purchased.
(7)  The share purchase authorization in place for the month ended September 30, 2004 has purchase  limitations on both  the
     number of shares  (3,000,000) as well as a total dollar cap  ($12,000,000).  As of September  30, 2004,   the remaining
     authorized  dollar  amount to purchase  shares was  $4,436,694 and,  based on  September's average  price per  share of
     $10.631, 417,336 represents the maximum shares that may yet be purchased.
(8)  The share purchase  authorization  in place for the month ended October 31, 2004 has purchase  limitations on both  the
     number of shares  (3,000,000) as well as a total  dollar cap  ($12,000,000).  As of October  31,  2004,  the  remaining
     authorized  dollar amount to purchase shares was $4,436,694 and, based on October's average price per share of $10.120,
     438,408  represents the maximum shares that may yet be purchased.
(9)  The share purchase  authorization in place for the month ended November 30, 2004 has purchase  limitations on  both the
     number of shares  (3,000,000) as well as a total  dollar cap  ($7,500,000).  As of November  30,  2004,  the  remaining
     authorized dollar amount to purchase shares was $7,500,000 and, based on November's average price per share of $11.062,
     659,130 represents the maximum shares that may yet be purchased.
(10) The share purchase  authorization in place for the month ended December 31, 2004 has purchase  limitations on  both the
     number of shares  (3,000,000) as well as a total  dollar cap  ($7,500,000).  As of  December  31,  2004,  the remaining
     authorized dollar amount to purchase shares was $7,291,295 and, based on December's average price per share of $11.885,
     613,487 represents the maximum 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


Item 6.  EXHIBITS

Exhibit No.      Exhibit Description
- -----------      -------------------
              
10.1             Deed of lease by and between ePlus inc. and Norton Building 1, LLC  dated  as of  December  23,  2004
                 (Incorporated herein by reference to exhibit 10.1 to the Company's Report on form 8-K filed with  the
                 SEC on December 27, 2004).

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.






                                       29

                                   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: February 16, 2005           /s/ PHILLIP G. NORTON
                                  ----------------------------------------------
                                  By: Phillip G. Norton, Chairman of the  Board,
                                  President and Chief Executive Officer



Date: February 16, 2005           /s/ STEVEN J. MENCARINI
                                  ----------------------------------------------
                                  By: Steven J. Mencarini, Senior Vice President
                                  and Chief Financial Officer















                                       30