UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-QSB

                                   (Mark One)
        [X]        QUARTERLY REPORT UNDER SECTION 13 OR 15(d)

                     OF THE SECURITIES EXCHANGE ACT OF 1934
                  For the Quarterly Period Ended March 31, 2005

        [ ]        TRANSITION REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

              For the Transition Period from         to
                                            ---------  ----------

                        Commission file number: 000-15066
                            CAPE SYSTEMS GROUP, INC.

             (Exact name of registrant as specified on its charter)

               New Jersey                                22-2050350
     (State or other jurisdiction of                   (IRS Employer
     incorporation or organization)                 Identification No.)

                                3619 Kennedy Road
                       South Plainfield, New Jersey 07080
                    (Address of principle executive offices)

                                 (908) 756-2000
              (Registrant's telephone number, including area code)

                            VERTEX INTERACTIVE, INC.
              (Former name, former address and former fiscal year,
                         if changed since last report)

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 past 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 [ ]

Common stock, par value $.005 per share: 78,632,690 shares outstanding as of May
10, 2005.

Preferred  stock,  Series  "A",  par  value  $.01 per  share:  1,356,852  shares
outstanding as of May 10, 2005.

Preferred stock,  Series "B", par value $.01 per share: 1,000 shares outstanding
as of May 10, 2005.

Preferred stock,  Series "C-1", par value $.01 per share: 997 shares outstanding
as of May 10, 2005.

Preferred stock,  Series "D", par value $.01 per share: 7,615 shares outstanding
as of May 10, 2005.





                                      INDEX

PART  I FINANCIAL INFORMATION

      ITEM  1 Condensed Consolidated Financial Statements

            Condensed   Consolidated   Balance  Sheets
            as  of  March  31,  2005 (Unaudited) and
            September 30, 2004                                          3-4

            Condensed  Consolidated  Statements of Operations
            for the three and six months Ended March 31, 2005
            and 2004 (Unaudited)                                        5

            Condensed   Consolidated   Statement  of  Changes
            in  Stockholders' Deficiency for the six months
            ended March 31, 2005 (Unaudited)                            6-7

            Condensed  Consolidated  Statements of Cash Flows
            for the six months ended March 31, 2005
            and 2004 (Unaudited)                                        8

            Notes to Condensed  Consolidated  Financial
            Statements (Unaudited)                                      9-20

      ITEM  2 Management's  Discussion  and Analysis of Financial
            Condition and Results of Operations                         21-27

      ITEM  3 Controls and Procedures                                   28

PART  II OTHER INFORMATION

      ITEM  1 Legal proceedings                                         29

      ITEM  2 Unregistered sales of equity securities
            and use of proceeds                                         30

      ITEM  3 Defaults upon senior securities                           31

      ITEM  4 Submission of matters to a vote of security holders       31

      ITEM  5 Other information                                         32

      ITEM  6 Exhibits                                                  33

      SIGNATURES                                                        34


                                       2



                         PART 1 - FINANCIAL INFORMATION

              ITEM 1 - CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                March 31, 2005 (Unaudited) and September 30, 2004


                                     ASSETS


                                                  March 31,        September 30,
                                                    2005                2004
                                                 (Unaudited)       (See Note 1)

CURRENT ASSETS:
Cash                                             $  221,056        $  101,390
Restricted Cash - short-term                             --           300,000
Accounts receivable, less
allowance for doubtful accounts of $456,358         764,252           350,935
Inventories, net of valuation allowance             275,123           368,086
Prepaid expenses and other current assets           246,460            71,696
                                                 ----------        ----------
Total current assets                              1,506,891         1,192,107

Equipment and improvements, net of
accumulated depreciation and
amortization of $1,368,991 and $1,359,090            52,585            33,748

Restricted cash - long-term                              --           150,000
Deferred financing costs,
net of accumulated amortization of
$155,057 and $54,189                                160,058           260,926
Goodwill                                            350,000                --
Other intangible assets, net of accumulated
  amortization of $112,387                        1,490,557                --
Other assets                                        134,461           111,273
                                                 ----------        ----------
Total assets                                     $3,694,552        $1,748,054
                                                 ==========        ==========

            See notes to unaudited condensed consolidated financial statements.


                                       3



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS

                March 31, 2005 (Unaudited) and September 30, 2004
                    LIABILITIES AND STOCKHOLDERS' DEFICIENCY

CURRENT LIABILITIES:
Notes payable - unrelated parties                $   1,227,500    $   1,227,500
Mandatory redeemable Series D preferred stock -
  504 shares at redemption value                       504,713          504,713
Accounts payable                                     3,894,037        3,653,751
Net liabilities associated with subsidiaries
  in liquidation                                     8,053,871        7,714,783
Payroll and related benefits accrual                 1,678,009        1,994,852
Litigation related accruals                          3,655,323        3,655,323
Other accrued expenses and liabilities               3,485,379        3,749,685
Deferred revenue                                       453,221          354,203
                                                 -------------    -------------

Total current liabilities                           22,952,053       22,854,810
Long-term convertible notes payable -
  unrelated parties, net of
  unamortized debt discount                          4,109,126        2,549,724
                                                 -------------    -------------
Total liabilities                                   27,061,179       25,404,534
                                                 -------------    -------------
COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' DEFICIENCY:
Series A preferred stock, par value
  $.01 per share; 2,000,000 shares authorized,
  1,356,852 shares issued and outstanding
  ($10,000,000 aggregate liquidation preference)        13,569           13,569

Series B preferred stock, par value $0.01
  per share; 1,000 shares authorized,
  1,000 shares issued and outstanding
  ($1,000,000 aggregate liquidation prefer                  10               10

Series C-1 preferred stock, par value $0.01
  per share; 10,000 shares authorized, 997
  shares issued and outstanding ($997,000
  aggregate liquidation preference)                         10               10

Series D preferred stock, par value $0.01
  per share; 10,000 shares authorized, 7,111
  shares issued and outstanding (excluding 504
  shares subject to mandatory redemption)
  ($7,109,995 aggregate liquidated preference)              71               71

Common stock, par value $.005 per share;
  400,000,000 shares authorized;
  78,720,402 and 56,116,342 shares issued              393,603          280,583
Additional paid-in capital                         167,236,303      164,442,227
Accumulated deficit                               (188,795,312)    (186,517,047)
Accumulated other comprehensive loss                (2,147,641)      (1,808,663)
Less: Treasury stock, 87,712 shares of
  common stock (at cost)                               (67,240)         (67,240)
                                                 -------------    -------------
Total stockholders' deficiency                     (23,366,627)     (23,656,480)
                                                 -------------    -------------

Total liabilities and stockholders' deficiency   $   3,694,552    $   1,748,054
                                                 =============    =============

       See notes to unaudited condensed consolidated financial statements.


                                       4




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

                                       For the Three Months              For the Six Months
                                          Ended March 31,                  Ended March 31,
                                   ----------------------------    ----------------------------
                                      2005           2004               2005          2004
                                   ------------    ------------    ------------    ------------

                                                                       
REVENUES                           $  1,349,224    $    517,816    $  2,014,565    $  1,350,086

COST OF SALES                           647,094         235,738         896,433         775,715
                                   ------------    ------------    ------------    ------------
GROSS PROFIT                            702,130         282,078       1,118,132         574,371
                                   ------------    ------------    ------------    ------------
OPERATING EXPENSES:

Selling and administrative            1,265,956         504,209       1,970,852       1,103,649
Depreciation and
  amortization of intangibles           118,717          39,885         122,290          83,080
                                   ------------    ------------    ------------    ------------
Total operating expenses              1,384,673         544,094       2,093,142       1,186,729
                                   ------------    ------------    ------------    ------------
OPERATING LOSS                         (682,543)       (262,016)       (975,010)       (612,358)
                                   ------------    ------------    ------------    ------------
OTHER INCOME (EXPENSE):
Interest expense (includes
 beneficial conversion
 charge of $1,428,375 in 2005)       (1,655,019)       (235,035)     (1,937,700)       (514,306)

Gain on settlements of
  liabilities                           137,485              --         167,257              --
Gain on liquidation of                                  320,951                         320,951
foreign subsidiaries
Other                                         5         (10,534)         13,206         (39,126)
                                   ------------    ------------    ------------    ------------
Net other expense                    (1,517,529)         75,382      (1,757,237)       (232,481)
                                   ------------    ------------    ------------    ------------

LOSS BEFORE PROVISION
(CREDIT) FOR INCOME TAXES            (2,200,072)       (186,634)     (2,732,247)       (844,839)
                                   ------------    ------------    ------------    ------------

Provision for state income taxes          1,000              --           2,881              --

Credit for sale of state tax
 benefits                                    --              --        (456,863)             --
                                   ------------    ------------    ------------    ------------
Income tax provision credit               1,000              --        (453,982)             --
                                   ------------    ------------    ------------    ------------
NET LOSS                           $ (2,201,072)   $   (186,634)   $ (2,278,265)   $   (844,839)
                                   ============    ============    ============    ============

Net loss per share of
 common stock:

          Basic and Diluted               ($.03)          ($.01)          ($.03)          ($.02)

Weighted Average number
 of shares outstanding:

          Basic and Diluted          75,786,575      48,201,978      70,578,440      48,201,978


       See notes to unaudited condensed consolidated financial statements.


                                       5




                    CAPE SYSTEMS GROUP INC. AND SUBSIDIARIES
     CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIENCY
                     FOR THE SIX MONTHS ENDED MARCH 31, 2005
                                   (UNAUDITED)

                                        Preferred Stock               Common Stock               Additional
                                    ---------------------------   ---------------------------      Paid-In
                                       Shares         Amount          Shares        Amount         Capital
                                    ------------   ------------     ----------   ------------   ------------
                                                                                 
Balance September 30, 2004             1,365,960   $     13,660     56,116,342   $    280,583   $164,442,227
                                    ------------   ------------     ----------   ------------   ------------
Conversion of notes payable
  - unrelated parties into
  common stock                                                      11,245,615         56,228        256,870
Common stock issued for accrued
  401(k) plan contribution and
  other liabilities                                                  6,182,915         30,914        331,234
Common stock issued in
  exchange for services                                              5,175,530         25,878        472,097
Beneficial conversion feature
 related to long-term convertible
 debt                                                                                              1,428,375

Effects of issuance of warrants
 with notes payable - unrelated
 parties                                                                                             129,500
Stock options issued in exchange
 for services                                                                                        176,000
Net loss
Change in unrealized foreign
 exchange translation gains/
 (losses)(a)                        ------------   ------------     ----------   ------------   ------------
Balance March 31, 2005                 1,365,960   $     13,660     78,720,402   $    393,603   $167,236,303
                                    ============   ============   ============   ============   ============



(a)   Comprehensive  gains/(losses) for the three and six months ended March 31,
      2005 totaled  $(1,857,682)  and  $(2,617,243)  and totaled  $(186,210) and
      $1,174,679 for the three and six months ended March 31, 2004.

      See notes to unaudited condensed consolidated financial statements.


                                       6




                    CAPE SYSTEMS GROUP INC. AND SUBSIDIARIES
     CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIENCY
                     FOR THE SIX MONTHS ENDED MARCH 31, 2005
                                   (UNAUDITED)
                                   (CONTINUED)

                                                          Accumulated
                                                             Other
                                      Accumulated        Comprehensive        Treasury
                                        Deficit              Loss               Stock                Total
                                   ----------------    ----------------    ----------------    ----------------
                                                                                   
Balance September 30, 2004         $   (186,517,047)   $     (1,808,663)   $        (67,240)   $    (23,656,480)
Conversion of notes payable -
  unrelated parties into
  common stock                                                                                          313,098
Common stock issued for accrued
  401(k) Plan contribution
  and other liabilities                                                                                 362,148
Common stock issued in exchange
  for services                                                                                          497,975
Beneficial conversion feature
 related to long-term
 convertible debt                                                                                     1,428,375
Effects of issuance of warrants
 with notes payable - unrelated
 parties                                                                                                129,500
Stock options issued in exchange
 for services                                                                                           176,000

Net loss                                 (2,278,265)                                                 (2,278,265)
Change in unrealized foreign
 exchange translation gains/
 (losses)(a)                                                   (338,978)                               (338,978)
                                   ----------------    ----------------    ----------------    ----------------
Balance March 31, 2005             $   (188,795,312)   $     (2,147,641)   $        (67,240)   $     23,366,627)


      See notes to unaudited condensed consolidated financial statements.


                                       7



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

                                                      For the Six Months Ended
                                                              March 31,
                                                     --------------------------
                                                          2005           2004
                                                     -----------    -----------
Cash Flows from Operating Activities:
- -------------------------------------
Net loss                                             ($2,278,265)   ($  844,834)
Adjustments to reconcile net loss to
net cash provided by (used in) operating
 activities:
Depreciation and amortization                            122,288         83,080
Common stock issued in exchange for services             497,975
Amortization of deferred financing costs and
  debt discount                                          252,868             --
Charges to interest expense for warrants
issued with note  payable - related parties                              54,000
Charges to interest expense for beneficial
 conversion features of notes payable -
 unrelated parties                                     1,428,375             --
Gain on liquidation of foreign subsidiaries:                  --       (320,951)
Changes in operating assets and liabilities:
 net of effects of acquisitions
Accounts receivable, net                                (198,555)       374,564
Inventory                                                128,449         62,032
Prepaid expenses and other current assets                 47,740        (28,091)
Restricted cash and other assets                         426,812             --
Accounts payable                                         215,694         15,868
Accrued expenses and other liabilities                  (268,020)       237,541
Deferred revenue                                        (115,760)       176,332
                                                     -----------    -----------
Net cash provided by (used in) operating
 activities                                              259,601       (190,459)
                                                     -----------    -----------
Cash Flows from Investing Activities:
- -------------------------------------
Acquisition of businesses - net of cash acquired      (1,989,935)            --
                                                     -----------    -----------
Cash Flows from Financing Activities:
- -------------------------------------
Proceeds from notes and convertible notes payable:
  Related parties                                                       137,339
  Unrelated parties                                    1,850,000             --
Cash overdraft                                                --          6,062
                                                     -----------    -----------
Net cash provided by financing activities              1,850,000        143,401

Effect of exchange rate changes on cash                       --         27,664
                                                     -----------    -----------
Net increase (decrease) in cash                          119,666        (19,394)

Cash at beginning of period                              101,390         25,265
                                                     -----------    -----------
Cash at end of period                                $   221,056    $     5,871
                                                     ===========    ===========

Noncash investing and financing activities:
Long-term convertible notes payable -
 unrelated parties converted into common stock       $   313,098

Common stock issued for payment of liabilities       $   362,148

Stock options issued for future services             $   176,000

      See notes to unaudited condensed consolidated financial statements.


                                       8



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.    NATURE OF BUSINESS AND BASIS OF PRESENTATION

Background and Description of Business

CAPE SYSTEMS GROUP,  Inc. ("Cape" or "Vertex" or "we" or "our" or the "Company")
is a provider of supply  chain  management  technologies,  including  enterprise
software systems and  applications,  and software  integration  solutions,  that
enable our customers to manage their order,  inventory and warehouse  management
needs, consultative services, and software and hardware service and maintenance.
We serve our  clients  through  two  general  product  and  service  lines:  (1)
enterprise  solutions;  and (2) service and  maintenance  for our  products  and
services,  including  service and maintenance of software and hardware we resell
for third parties.  Our enterprise solutions include a suite of Java-architected
software applications, applications devoted to the AS/400 customer base, as well
as  a  portfolio  of  "light-directed"  systems  for  inventory,  warehouse  and
distribution center management. We provide a full range of software and hardware
services and  maintenance  on a 24-hour,  7-days a week,  365-days a year basis,
including  the  provision  of wireless  and wired  planning  and  implementation
services for our customers' facilities.

In connection with an acquisition  described below, we changed our name on April
8, 2005 from  Vertex  Interactive,  Inc.  to Cape  Systems  Group,  Inc. We also
increased the number of authorized  shares of common stock,  par value $.005 per
share, of the Company from 400,000,000 shares to 1,000,000,000 shares.

In August  2002,  Cape formed  XeQute  Solutions,  Inc.  ("XeQute"),  a Delaware
corporation,  which is an indirect,  wholly-owned  subsidiary.  XeQute purchased
most of the operating assets and assumed certain  liabilities of both Vertex and
its principal  North American  subsidiaries  and became the principal  operating
entity  of  the  group  effective   October  1,  2002.   These  assets  comprise
substantially all of the enterprise software  businesses of Vertex.  XeQute is a
wholly-owned  subsidiary  of XeQute  Solutions  PLC  ("XeQute  PLC")  which is a
holding company that is a direct, wholly-owned subsidiary of Vertex.

The  Company's  securities  received  approval to return to the NASDAQ  bulletin
board for  trading as of March 31,  2004.  From  February  17, 2003 to March 30,
2004, the Company's  securities were quoted on the Pink Sheets, under the symbol
"VETXE".

Going Concern Matters

Based  upon  our  substantial  working  capital  deficiency   ($21,445,000)  and
stockholders'  deficiency ($23,367,000) at March 31, 2005, our recurring losses,
our historic rate of cash consumption,  the uncertainty arising from our default
on  one  of  our  notes  payable,  the  uncertainty  of  our   liquidity-related
initiatives  described  in  detail  below,  and the  reasonable  possibility  of
on-going   negative   impacts  on  our  operations  from  the  overall  economic
environment for a further unknown period of time, there is substantial  doubt as
to our ability to continue as a going concern.

The successful implementation of our business plan has required, and our ability
to continue as a going concern will require on a going forward basis, the
Company to raise substantial funds to finance (i) continuing operations, (ii)
the further development of our enterprise software technologies, (iii) the
settlement of existing liabilities including past due payroll obligations to our
employees, officers and directors, and our obligations under existing or
possible litigation settlements, (iv) possible selective acquisitions to achieve
the scale we believe will be necessary to enable us to remain competitive in the
global SCM industry and (v) the integration of the recently completed
acquisition of Cape Systems (as hereinafter defined). There can be no assurance
that we will be successful in raising the necessary funds or integrate the
recently completed acquisition.


                                       9



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Outlook:

In light of current economic conditions,  we now anticipate,  but cannot assure,
reaching  the point at which we will  generate  cash in excess of our  operating
expenses in the quarter  ending  September  30,  2005.  However,  we had current
obligations  at March 31, 2005  accumulated  during the past several  years that
substantially  exceeded our current  assets and, to the extent we cannot  settle
existing  obligations  in stock or defer  payment  of our  obligations  until we
generate sufficient operating cash, we will require significant additional funds
to  meet  accrued  non-operating  obligations,  to  fund  operating  losses,  if
required,  short-term  debt  and  related  interest,  capital  expenditures  and
expenses  related to  cost-reduction  initiatives,  and to pay liabilities  that
could arise from litigation claims and judgments.

Our sources of ongoing  liquidity  include  the cash flows from our  operations,
potential new credit  facilities and potential  additional  equity  investments.
Consequently,  the Company continues to aggressively pursue obtaining additional
debt  and  equity   financing,   the  restructuring  of  certain  existing  debt
obligations,  and the reduction of its operating expenses.  In addition,  it has
structured its overall  operations and resources  around high margin  enterprise
products and services. However, in order to remain in business, the Company must
raise additional cash in a timely fashion.

Initiatives Completed or in Process:

The  following   initiatives   related  to  raising  required  funds,   settling
liabilities and/or reducing expenses have been completed or are in process:

(i) The Company  completed the sale of certain entities and assets during fiscal
2002. After being unsuccessful in attempting to sell its five remaining European
operations  (Vertex UK,  Vertex  Service and  Maintenance  Italy,  Vertex Italy,
Euronet and Vertex  France),  and based on the continuing  cash drain from these
operations,  during fiscal 2002 the  respective  boards of directors  determined
that in the best  interest  of  their  shareholders  that  they  would  seek the
protection of the  respective  courts in each  country,  which have agreed to an
orderly  liquidation  of these  companies  for the  benefit of their  respective
creditors.  During the year ended  September  30, 2004,  we recognized a noncash
gain of $321,000  from the approval by creditors of the  liquidation  of the net
liabilities  of the  Company's  U.K.  subsidiary.  Upon legal  resolution of the
approximately $8,054,000 of net liabilities of these remaining European entities
as of March 31, 2005, we expect to recognize a non-cash gain (and no significant
cash  outlay),  however the amount and timing of such gain and cash  outlay,  if
any, is totally  dependent  upon the  decisions  to be issued by the  respective
court appointed liquidators.

(ii) The Company is negotiating  with vendors to settle  balances at substantial
discounts.  In addition,  the Company is  negotiating  to settle  certain  notes
payable and  approximately  $3,700,000 of  litigation  accruals at a discount or
with the issuance of shares of Cape.

(iii)  During the six months  ended March 31,  2005,  we  realized  net gains of
$167,257 from settlements of liabilities  totaling $517,257 through the payments
of approximately $350,000 in cash.

(iv) During the six months  ended March 31, 2005  convertible  notes  payable to
unrelated  parties in the  principal  amount of  $313,098  were  converted  into
11,245,615 shares of common stock.


                                       10



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

(v) On January 11, 2005,  we entered into a Securities  Purchase  Agreement  and
sold (i) $1,850,000 in secured  convertible  notes and (ii) warrants to purchase
1,850,000  shares of our common stock to accredited  investor  through a private
placement.  The secured convertible notes bear interest at 10%, mature two years
from the date of issuance,  and are  convertible  into our common stock,  at the
investors'  option, at the lower of $0.09 per share or 40% of the average of the
three lowest intraday trading prices for the common stock on the NASDAQ bulletin
board for the 20 trading days before but not including the conversion date.

The full  principal  amount of the  secured  convertible  notes,  plus a default
interest  rate of 15%,  is due upon a default  under  the  terms of the  secured
convertible notes. In addition,  we granted the investors a security interest in
substantially  all of our  assets,  including  the  assets  of our  wholly-owned
subsidiaries,  and intellectual property. We are required to file a registration
statement with the Securities and Exchange  Commission which includes the common
stock  underlying  the  secured  convertible  notes  and  the  warrants.  If the
registration  statement is not filed and declared  effective within 60 days from
the date of closing, we are required to pay liquidated damages to the investors.
In the event that we breach any  representation  or warranty  in the  Securities
Purchase  Agreement,  we are required to pay liquidated damages in shares of our
common stock or cash, at the election of the investors, in an amount equal to 3%
of the outstanding  principal amount of the secured  convertible notes per month
plus accrued and unpaid interest.

We are  currently  in default  pursuant  to  secured  convertible  notes  issued
pursuant to a securities  purchase  agreement  dated April 28, 2004 (the "SPA").
Pursuant  to the SPA,  we are  obligated  to have two times the number of shares
that the secured  convertible notes are convertible into registered  pursuant to
an effective registration  statement.  We filed a registration statement on Form
S-1, as amended,  that was  declared  effective by the  Securities  and Exchange
Commission on August 9, 2004.  All of the shares of common stock  underlying the
secured  convertible  notes that were registered on the S-1 have been issued. On
April 26,  2005,  we filed a  registration  statement  on Form SB-2  registering
additional shares to be issued upon conversion of the secured  convertible notes
pursuant to the SPA, however, the SB-2 registration statement is currently being
review and has not been declared effective.

The warrants are exercisable until January 2010 at a purchase price of $0.09 per
share.   The  exercise  price  of  the  warrants  is  subject  to  anti-dilution
provisions.

The  investors  have agreed to restrict  their  ability to convert their secured
convertible  notes or exercise  their  warrants and receive shares of our common
stock  such  that the  number of  shares  of  common  stock  held by them in the
aggregate and their affiliates after such conversion or exercise does not exceed
4.9% of the then issued and outstanding shares of our common stock.

Under a Guaranty and Pledge  Agreement,  Mr.  Nicholas Toms, our Chief Executive
Officer agreed to unconditionally  guarantee the timely and full satisfaction of
all  obligations  under  the  notes  and has  pledged  2,006,418  shares  of the
Company's common stock he owns as collateral.

(vi) On January 12, 2005, we entered into a Stock Purchase  Agreement with Peter
B. Ayling,  Elizabeth M. Ayling, Brad L. Leonard, Michael C. Moore, Cape Systems
and Consulting  Services Ltd. (the "CSCS Ltd.") and Cape Systems,  Inc.  ("CSI")
pursuant to which we  purchased  on that date all of the issued and  outstanding
shares  of  common  stock  of  Cape  Systems  and   Consulting   Services   Ltd.
(collectively  "Cape  Systems") from Peter B. Ayling and Elizabeth M. Ayling and
Cape  Systems,  Inc.  from Brad L. Leonard and Michael C. Moore for an aggregate
purchase price of  $2,000,000.  Pursuant to the Stock  Purchase  Agreement,  the
parties executed an escrow agreement  pursuant to which $200,000 of the purchase
price was  placed in  escrow  for a period of 15 months as a fund for  indemnity
claims  arising  out of the  transaction.  The  acquisition  was  accounted  for
pursuant to the  purchase  method in  accordance  with  Statement  of  Financial
Accounting  Standards No. 141, "Business  Combinations"  effective as of January
12, 2005.

Cape  Systems is a provider of  palletizing  and  packaging  configuration,  and
truck/container loading software that improves pallet and truck utilization, and
reduces  packaging,  storage and  transportation  costs.  Its programs  optimize
pallet patterns,  create new case sizes and product packaging,  create efficient
bundles of  corrugated  flat  packs,  build  display  pallet  loads and test the
strength of corrugated board. Its customer base, numbering  approximately 3,700,
includes,  among others, such companies as Wal-Mart,  Sam's Club, Kraft, Nestle,
Procter & Gamble, Smurfit-Stone and Coca-Cola.


                                       11



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Basis of Presentation

While we are continuing our efforts to reduce costs, increase revenues,  resolve
lawsuits on favorable  terms and settle certain  liabilities on a non-cash basis
there is no assurance  that we will achieve these  objectives.  In addition,  we
will continue to pursue strategic  business  combinations  and  opportunities to
raise both debt and equity financing. However, there can be no assurance that we
will be able to raise  additional  financing in the timeframe  necessary to meet
our immediate cash needs,  or if such financing is available,  whether the terms
or conditions would be acceptable to us.

The accompanying unaudited condensed consolidated financial statements have been
prepared on a basis that contemplates Cape's continuation as a going concern and
the realization of its assets and liquidation of its liabilities in the ordinary
course of business.  Such financial  statements do not include any  adjustments,
with the exception of the provision to adjust the carrying  values of the assets
of the  subsidiaries  in  liquidation to their  estimated net realizable  value,
relating to the  recoverability  and classification of recorded asset amounts or
the amounts and  classification of liabilities that might be necessary should we
be unable to  continue  as a going  concern.  If Cape fails to raise  additional
capital when needed,  the lack of capital will have a material adverse effect on
Cape's business,  operating results, financial condition and ability to continue
as a going concern.

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States for interim  financial  information  and with the  instructions to
Form 10-QSB.  Accordingly,  they do not include all of the information and notes
required by accounting  principles  generally  accepted in the United States for
complete  financial  statements.  In the opinion of management,  all adjustments
(consisting of normal  recurring  adjustments)  considered  necessary for a fair
presentation have been included.  Operating results for the three and six months
ended March 31, 2005 are not  necessarily  indicative of the results that may be
expected for the year ending September 30, 2005.

The  balance  sheet at  September  30,  2004 has been  derived  from the audited
financial  statements  at that date but does not include all of the  information
and notes  required by accounting  principles  generally  accepted in the United
States for complete financial statements.

For further  information,  refer to the  consolidated  financial  statements and
notes thereto  included in the Company's Annual Report on Form 10-K for the year
ended September 30, 2004 (the "2004 Form 10-K").

2.    Sales or Divestitures of Non-Core Businesses

The Company  developed  and  initiated a plan in the quarter ended June 30, 2002
that would result in the sale or divestiture of assets or closings of businesses
that are not part of the Company's  current  strategic plan or have not achieved
an acceptable level of operating  results or cash flows. In connection with this
plan,  the Company has completed the sale of certain  businesses and assets (see
Note 2 in the 2004 Form 10-K).  After being  unsuccessful  in attempting to sell
its five remaining European operations (Vertex UK-previously PSS, Vertex Service
and Maintenance Italy - previously SIS, Vertex Italy,  Euronet and Vertex France
- -  previously  ICS  France)  and based on the  continuing  cash drain from these
operations,  the  respective  boards of  directors  determined  that in the best
interest  of their  shareholders  that they  would  seek the  protection  of the
respective courts in each country,  which have agreed to an orderly  liquidation
of these  companies for the benefit of their  respective  creditors.  During the
second  quarter of fiscal 2004,  the Company  recognized a noncash gain from the
approval by creditors of the liquidation of the net liabilities of the Company's
U.K. subsidiary, as explained below.  Accordingly,  the remaining net assets and
retained  liabilities  of these  businesses  are  classified as net  liabilities
associated with  subsidiaries in liquidation in the accompanying  March 31, 2005
and September 30, 2004 condensed  consolidated balance sheets. While the Company
expects the  liquidation  process to take  through at least  December  31, 2005,
significant  variations  may occur  based on the  complexity  of the  entity and
requirements of the respective country.


                                       12



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Retained  liabilities are generally  carried at their  contractual or historical
amounts. The ultimate amounts required to settle these retained liabilities will
differ from  estimates  based on  contractual  negotiations,  and the outcome of
certain legal actions and liquidation procedures.

The  following is a summary of net assets and retained  liabilities  as of March
31, 2005 and September 30, 2004:

                                                 March 31,    September 30,
                                                   2005           2004
                                               -----------    -----------
           Cash                                $   209,383    $   200,504
           Receivables, net                      1,233,937      1,181,413
           Inventories, net                        681,040        652,053
           Accounts payable                     (2,390,193)    (2,288,560)
           Accrued liabilities                  (5,286,374)    (5,065,009)
           Deferred revenue                     (1,300,444)    (1,245,093)
           Loans payable - banks                (1,201,220)    (1,150,091)
                                               -----------    -----------
           Net liabilities associated with
             subsidiaries in liquidation       $(8,053,871)   $(7,714,783)
                                               ===========    ===========

The Company  received  notice that the liquidation of Vertex UK, which was under
liquidation  as of December 31, 2003,  had been approved and finalized by the UK
creditors as of January 5, 2004.  Based on such notice,  management  reduced the
Company's  net  liabilities  associated  with  subsidiaries  in  liquidation  by
approximately $1,400,000, reclassed approximately $1,073,000 of translation loss
from  accumulated  other  comprehensive  loss to the  consolidated  statement of
operations and recognized a gain of approximately $321,000 in the second quarter
of fiscal 2004.

Except for the gain from the  liquidation of the U.K.  subsidiary and changes in
the  unrealized  foreign  translation  loss,  the results of operations of these
businesses  for the three  months and six months  ended  March 31, 2005 and 2004
were not significant.

3.    Business Combination

As explained in Note 1, on January 12,  2005,  the Company  entered into a stock
purchase  agreement  pursuant  to  which  it  acquired  all  of the  issued  and
outstanding shares of common stock of CSCS Ltd. and its subsidiary,  CSI, for an
aggregrate  purchase  price  of  $2,000,000,   excluding  acquisition  costs  of
$198,700.  The acquisition was financed primarily through the sale of $1,850,000
of secured  convertible  notes and warrants to purchase  1,850,000 shares of the
Company's common stock (see Note 5).

In addition,  prior to January 12, 2005,  the Company had made  restricted  cash
deposits of $418,750 that were held by the purchasers of the secured convertible
notes and had made  prepayments  of  interest of $31,250 on other loans from the
purchasers  of  the  secured   convertible   notes.  In  connection,   with  the
acquisitions and the issuance of the secured  convertible  notes, the purchasers
released the restricted deposits and returned the prepaid interest.


                                       13



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

The  acquisition  was  accounted  for as a purchase  pursuant  to  Statement  of
Financial  Accounting Standards No. 141, "Business  Combinations."  Accordingly,
the assets and  liabilities  of the Acquired  Companies  were recorded  based on
their fair values as of the acquisition  date with the excess of the acquisition
costs over the fair  value of the net assets  acquired  initially  allocated  to
goodwill.  The  cost of the  acquisition  of  $2,198,700  was  allocated  to the
estimated fair values of the assets and liabilities of the Acquired Companies as
follows:

            Cash                                $   208,765
            Accounts receivable                     214,762
            Inventories                              35,486
            Prepaid expenses                         41,134
            Equipment, furniture and fixtures        34,108
            Accrued expenses                        (42,406)
            Deferred revenue                       (214,778)
            Notes payable                            (6,723)
            Accounts payable                        (24,592)
            Other intangible assets               1,602,944
            Goodwill                                350,000
                                                -----------

            Total cost allocated                $ 2,198,700
                                                ===========

Other  intangible  assets  are  comprised  of  customer  lists  which  are being
amortized over a period of three years. The amortization  expense in each of the
three years subsequent to January 12, 2005 will be approximately $53,400.

The accompanying consolidated financial statements assume the acquisition closed
effective January 12, 2005 and,  accordingly,  include the results of operations
of the acquired companies from January 12, 2005.

The following  table  presents  unaudited pro forma results of operations of the
Company as if the above described acquisition had occurred at October 1, 2003:


                      Three Months                 Six Months
                     Ended March 31,              Ended March 31,
                  2005           2004           2005           2004
              -----------    -----------    -----------    -----------
Revenues      $ 1,400,000    $   900,000    $ 2,400,000    $ 2,100,000
Net loss*        (800,000)      (500,000)    (1,300,000)    (1,500,000)
Net loss
 per share*          (.01)          (.01)          (.02)          (.03)

* Excludes a nonrecurring charge of $1,400,000 ($.02 and $.02 per share) for the
three and six months ended March 31, 2005 for the beneficial  conversion feature
given to the investors that provided financing for the acquisition (See Note 5).

The unaudited pro forma results of operations are not necessarily  indicative of
what the actual  results of  operations  of the Company  would have been had the
acquisitions occurred at the beginning of fiscal 2005, nor do they purport to be
indicative of the future results of operations of the Company.

The  estimated  purchase  price for each  acquisition  may be subject to certain
purchase price adjustments.


                                       14



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


4.    NOTES PAYABLE TO UNRELATED PARTIES

Notes payable to unrelated parties classified as current  liabilities consist of
past due notes payable to Renaissance Software, Inc. in the amount of $1,227,500
as of March 31, 2005. For additional  information,  see Note 10 in the 2004 Form
10-K.

5.    CONVERTIBLE NOTES PAYABLE - UNRELATED PARTIES

Non-current convertible notes payable to unrelated parties with a carrying value
of $4,109,126 at March 31, 2005  ($4,438,656  of principal,  net of  unamortized
discount of $329,530) arose from loans under (a) a Securities Purchase Agreement
(the "2004  Agreement")  with four  accredited  investors  on April 28, 2004 and
January 11, 2005 for the private placement (the "2004 Private Placement") of (i)
$3,000,000 in convertible notes (the "2004 Convertible Notes") and (ii) warrants
(the "2004 Warrants") to purchase  3,000,000 shares of our common stock; and (b)
a Securities Purchase Agreement (the "2005 Agreement") for the private placement
(the "2005 Private Placement") of (i) $1,850,000 in convertible notes (the "2005
Convertible  Notes")  and  (ii)  warrants  (the  "2005  Warrants")  to  purchase
1,850,000 shares of common stock.

2004 Convertible Notes
- ----------------------

The 2004  Convertible  Notes bear  interest at 10% and mature two years from the
date of issuance.  At the investors'  option,  50% of the 2004 Convertible Notes
will be  convertible  into our common  stock at the lower of $0.30 or 60% of the
average of the three lowest  intraday  trading  prices for the common stock on a
principal market for the 20 trading days before but not including the conversion
date and the other 50% of the 2004  Convertible  Notes will be convertible  into
our common  stock at the lower of $0.30 or 55% of the same average over the same
trading period.  The full principal amount of the 2004  Convertible  Notes would
become due upon any default under the terms of the 2004  Convertible  Notes. The
2004  Warrants are  exercisable  until five years from the date of issuance at a
purchase price of $0.11 per share. In addition,  we have granted the investors a
security interest in substantially  all of our assets and intellectual  property
and registration  rights. The Company allocated proceeds of $427,500 to the fair
value of the warrants and the remaining $2,572,500 to the fair value of the 2004
Convertible Notes. Based on the excess of the aggregate fair value of the common
shares  that  would  have  been  issued if the 2004  Convertible  Notes had been
converted immediately over the proceeds allocated to the 2004 Convertible Notes,
the  investors  received a beneficial  conversion  feature that had an aggregate
intrinsic  value  of  approximately   $1,096,000  as  of  the  commitment  date.
Accordingly,  the Company recorded an increase in additional paid-in capital and
debt  discount  of  $1,524,000  in  connection  with  the  issuance  of the 2004
Convertible  Notes and 2004  Warrants,  of which  $1,171,000  was  amortized  to
interest  expense during the year ended  September 30, 2004 and $247,230  during
the six months ended March 31, 2005.

In connection with the acquisitions and related financing transactions, the 2004
Convertible  Notes were amended and became  convertible at the lower of $0.09 or
40% of the average of the three lowest  intraday  trading  prices for the common
stock on the Over-The-Counter  Bulletin Board for the 20 trading days before but
not including the conversion  date. The  modification to the conversion terms in
January 2005  resulted in an  additional  charge for the  beneficial  conversion
feature had an aggregate  intrinsic  value of  approximately  $396,000 as of the
modification date.  Accordingly,  the Company recorded an increase in additional
paid-in capital and the additional debt discount of $396,000 which was amortized
to interest expense immediately since these notes can be converted immediately.


                                       15



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

2005 Convertible Notes
- ----------------------

The 2005 Convertible  Notes bear interest at 10%, mature two years from the date
of  issuance,  and are  convertible  into our common  stock,  at the  investors'
option,  at the  lower of $0.09  per  share or 40% of the  average  of the three
lowest intraday trading prices for the common stock on the NASDAQ bulletin board
for the 20 trading days before but not including the  conversion  date. The 2005
Warrants  are  exercisable  until  five  years  from the date of  issuance  at a
purchase price of $0.09 per share. In addition,  we have granted the investors a
security interest in substantially  all of our assets and intellectual  property
and registration rights.

Based on the excess of the aggregate  fair value of the common shares that would
have been issued if the 2005  Convertible  Notes had been converted  immediately
over  the  proceeds  allocated  to the 2005  Convertible  Notes,  the  investors
received a beneficial  conversion feature that had an aggregate  intrinsic value
of approximately $1,161,500 as of the commitment date. Accordingly,  the Company
recorded an increase  in  additional  paid-in  capital and the  additional  debt
discount of  $1,032,000  which was  amortized to interest  expenses  immediately
since these  notes can be  converted  immediately.  In  addition  the  aggregate
intrinsic  value of the  2005  Warrants  was  $129,500  which  was  recorded  as
additional  paid-in capital and debt discount,  $5,640 of which was amortized to
interest expense during the six months ended March 31, 2005.

During August and September  2004,  the Company issued  1,754,384  common shares
upon the  conversion  of 10%  Convertible  Notes with an  approximate  principal
balance  of  $98,000 at  conversion  prices of $0.054  and $0.055 per share.  In
addition, during the three months ended to December 31, 2004, the Company issued
11,245,615  common shares upon the conversion of 10%  Convertible  Notes with an
approximate  principal  balance of $313,000 at  conversion  prices  ranging from
$0.02 to $0.05 per share.

6. STOCKHOLDERS' DEFICIENCY

Shares Issued for Services and Directors' Fees and Accrued Liabilities

During the six months ended March 31, 2005, the Company issued  5,175,530 shares
of common stock for various  consulting and professional  services  rendered and
recorded charges of approximately $498,000 based on the fair value of the shares
issued.

During the six months ended March 31, 2005, the Company  issued:  697,059 shares
of common  stock to settle  various  outstanding  payroll  obligations  totaling
approximately  $45,000;   1,951,452  shares  to  its  401K  Retirement  Plan  in
satisfaction  of its  accrued  calendar  2002  and  2003  matching  contribution
obligation of  approximately  $137,000;  and 3,534,404 shares in satisfaction of
accrued Directors Fees and other liabilities of $180,000.

Preferred Stock

Midmark  Capital L.P. and its affiliate,  Midmark  Capital II, L.P., and certain
individuals related to these two entities, which are referred to collectively as
"Midmark",  own  shares of  Vertex's  preferred  and  common  stock and have the
ability to purchase a majority  interest in Vertex (see Note 12 in the 2004 Form
10-K).  As also  explained in Note 12 in the 2004 Form 10-K, in September  2004,
the Company  issued  7,615 share of Series "D"  convertible  preferred  stock to
Midmark upon  conversion of  approximately  $7,615,000 of convertible and demand
notes  payable and accrued  interest.  Vertex and Midmark  also  entered  into a
Redemption  Agreement  providing  for the  redemption  of a number  of shares of
Series D  preferred  stock  with a value  of  $504,713  based  on the per  share
liquidation  value of the Series D preferred stock by no later than December 31,
2004. However, the payment was not made and, accordingly,  a total of 504 shares
of Series D  preferred  stock with an  aggregate  liquidation  value of $504,713
remains in current liabilities as mandatory  redeemable Series D preferred stock
in the accompanying  condensed  consolidated balance sheets as of March 31, 2005
and September 30, 2004.


                                       16



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Pro Forma and Other Disclosures Related to Stock Options

As of September 30, 2004, the Company had granted options to purchase a total of
6,808,514  shares of common  stock.  A total of 3,420,000,  including  1,800,000
granted to  consultants  (see Note 9) options  were  granted and no options were
cancelled during the six months ended March 31, 2005.

As further  explained in Note 3 in the 2004 Form 10-K, as permitted by Statement
of Financial  Accounting Standards ("SFAS") No. 123, "Accounting for Stock-Based
Compensation" the Company accounts for its employee stock option plans using the
intrinsic value method under Accounting Principles Board ("APB") Opinion No. 25,
"Accounting for Stock Issued to Employees".  Accordingly,  it does not recognize
compensation  cost for options  granted to employees with exercise  prices at or
above fair  market  value on the date of grant and,  instead,  it is required by
SFAS 123 and SFAS 148,  "Accounting  for Stock- Based  Compensation - Transition
and Disclosure" to make pro forma  disclosures of net income (loss) and earnings
(loss) per share as if the fair value based method of accounting  under SFAS 123
had been applied.  The Company granted  1,620,000 stock options to employees and
consultants  during the six months ended March 31, 2005 at exercise prices equal
to the fair  value at the date of the  grant,  and did not grant any  options to
employees in the six months ended March 31, 2004.  If the Company had elected to
recognize  compensation  cost based on the fair value of the options  granted at
the grant date in all periods and had amortized the cost over the vesting period
pursuant to SFAS 123, net loss, loss applicable to common stock and net loss per
common share would have been increased to the pro forma amounts indicated in the
table below:



                                      Three Months                  Six Months
                                     Ended March 31,              Ended March 31,
                               --------------------------    --------------------------
                                   2005           2004           2005           2004
                               -----------    -----------    -----------    -----------
                                                                
Net loss-as reported           ($2,201,072)   ($  186,634)   $(2,278,265)   $  (844,839)
  Deduct total stock -
    based employee
      compensation expense
      determined under a
    fair value based method
      for all awards, net of
      related tax effects         (213,729)      (247,621)      (453,674)      (495,302)
                               -----------    -----------    -----------    -----------
  Net loss - pro-forma         $(2,414,801)   $  (434,255)   $(2,731,939)   $(1,340,141)
                               ===========    ===========    ===========    ===========
  Basic and diluted
    loss per common share
    - as reported              $      (.03)   $      (.01)   $      (.03)   $      (.02)
  Basic and diluted
    loss per common share
    - pro-forma                $      (.03)   $      (.01)   $      (.04)   $      (.03)



                                       17



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

The fair value of each option  granted is  estimated  on the date of grant using
the Black-Scholes  option-pricing  model with the following  assumptions used in
fiscal 2005 (no options were granted in fiscal 2004):

  Expected dividend yield                  0.00%
  Expected stock price volatility          157%
  Risk-free interest rate                  3.5
  Expected life of options                 5 years

As a result of  amendments  to SFAS 123, the Company will be required to expense
the fair value of all employee stock options over the vesting  period  beginning
with its fiscal quarter ending December 31, 2006.

7.    EARNINGS (LOSS) PER SHARE

The Company  presents  "basic"  earnings  (loss) per share and,  if  applicable,
"diluted"  earnings per share pursuant to the provisions of SFAS 128,  "Earnings
per Share".  Basic  earnings  (loss) per shares is  calculated  by dividing  net
income or loss (there are no dividend  requirements on the Company's outstanding
preferred  stock) by the weighted  average  number of common shares  outstanding
during each period.

The  calculation  of  diluted  earnings  per share is  similar  to that of basic
earnings  per share,  except that the  denominator  is  increased to include the
number of  additional  common  shares  that would have been  outstanding  if all
potentially  dilutive common shares, such as those issuable upon the exercise of
stock options and warrants and the  conversion of convertible  securities,  were
issued  during  the  period  and  appropriate  adjustments  were  made  for  the
application  of the treasury  stock method and the  elimination  of interest and
other charges related to convertible securities.

As of May 10, 2005,  there were 381,189,461  shares of common stock  potentially
issuable  upon the  exercise  of stock  options  (10,228,514  shares),  warrants
(4,850,000  shares) and the  conversion of convertible  securities  (366,110,947
shares).  However,  diluted per share  amounts  have not been  presented  in the
accompanying condensed  consolidated  statements of operations for the three and
six months  ended  March 31,  2005 and 2004  because the Company had net loss in
each period and the  assumed  effects of the  exercise  of all of the  Company's
outstanding  stock  options  and  warrants  and  the  conversion  of  all of its
convertible securities would have been anti-dilutive.

8.    Income Taxes

The State of New Jersey has enacted legislation  permitting certain corporations
located in New Jersey to sell state tax loss  carryforwards  and state  research
and development  credits, in order to obtain tax benefits.  For the state fiscal
years through 2004 (July 1, 2003 to June 30, 2004) the Company had approximately
$7,976,000  of total  available  net  operating  loss  carryforwards  that  were
saleable,  of which New  Jersey  permitted  the  Company  to sell  approximately
$5,835,000.  On December 17, 2004, the Company received  approximately  $457,000
from the sale of these  benefits  which was  recognized  as an income tax credit
during the six months ended March 31, 2005.


                                       18



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

If still  available  under New Jersey law,  the Company  will  attempt to obtain
approval to sell the remaining  available net operating  losses of approximately
$2,141,000  between  July 1, 2004 and June 30,  2005.  This  amount,  which is a
carryover  of its  remaining  tax  benefits  from state  fiscal  year 2004,  may
increase if the Company incurs  additional tax benefits during state fiscal year
2005. The Company cannot estimate,  however, what percentage of its saleable tax
benefits  New  Jersey  will  permit  it to  sell,  how much it will  receive  in
connection  with  the  sale,  if it will  be  able  to find a buyer  for its tax
benefits or if such funds will be available in a timely manner.

9.    COMMITMENTS AND CONTINGENCIES

Pending Litigation

We are party to a number of claims,  which have been previously disclosed by the
Company,  and claims by vendors,  landlords and other service  providers seeking
payment of balances  owed.  Since such amounts  have  already  been  recorded in
accounts payable or accrued liabilities, these claims are not expected to have a
material affect on the stockholders'  deficiency of the Company.  However,  they
could lead to involuntary bankruptcy proceedings.

a) On April 16, 2003,  an action was commenced in the Supreme Court of the State
of New York, County of Suffolk, entitled Bautista v. Vertex Interactive, Inc and
Renaissance  Software,  Inc. The action, which demands $394,000, is brought by a
former employee claiming breach of his employment agreement.  On March 29, 2004,
a judgment was granted  against the Company in the amount of $350,482.  However,
given the Company's current cash position, the judgment has not been paid.

b) On October 31, 2001, an action was  commenced in the United  States  District
Court,  Southern District of New York entitled Edgewater Private Equity Fund II,
L.P. et al. v.  Renaissance  Software,  Inc. et al. The action,  brought against
Renaissance  Software,  Inc., a subsidiary  of Vertex,  and Vertex,  alleged the
default by Renaissance Software,  Inc. in payment of certain promissory notes in
the principal  aggregate sum of $1,227,500.  Vertex  guaranteed  the notes.  The
noteholders demanded $1,227,500,  together with interest accruing at the rate of
8% per annum  from  June 30,  2001.  On March 12,  2002,  the  noteholders  were
successful in obtaining a judgment  against  Renaissance  Software,  Inc. in the
aggregate amount of $1,271,407  including interest,  late charges and attorneys'
fees. However, given the Company's current cash position, we have been unable to
pay the judgment and have been pursuing non cash alternatives.

c) As part of the  settlement  entered into between the Company and three former
principals  of a company  acquired by Vertex in 2000,  consent  judgments in the
amount of approximately  $1,000,000 each were entered against Vertex on July 19,
2002. However, given the Company's current cash position, we have been unable to
pay the judgment and have been  pursuing non cash  alternatives.  The Company is
currently  negotiating  with the former  owners to accept forms of payment other
than cash. However, there can be no assurance that a non-cash settlement will be
concluded. In July 2002, the former owners obtained a court levy upon several of
the Company's  bank  accounts,  placing a hold on  approximately  $70,000 of the
Company's funds. The Company, together with its secured lenders, objected to the
turnover of these  funds,  however a turnover  order was granted by the court in
October 2002.

d) On February 9, 2003,  in the matter  captioned  Scansource,  Inc. vs.  Vertex
Interactive,  Inc.,  Superior Court of New Jersey,  Essex County, a judgment was
granted  against the Company in the amount of $142,155.  The action  alleged non
payment by the Company  for  computer  hardware.  However,  given the  Company's
current  cash  position,  we have been unable to pay the  judgment and have been
pursuing non cash alternatives.


                                       19



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

e) On or about  March  22,  2004,  an  action  against  Vertex  and  Renaissance
Software,  Inc. was commenced in New York State Supreme  Court,  Nassau  County,
captioned Great Oak LLC vs. Vertex  Interactive,  Inc. et al. The action,  which
demands  $327,676,  alleges  two  months  rent  totaling  $23,737  and an  early
termination  fee of $303,939 to be due Great Oak LLC,  the  landlord of premises
leased to Renaissance  Software Inc. We vigorously  contest the  allegations and
anticipate defending the case vigorously.

Settled Litigation

a) On or about October 29, 2004, an action  against  Vertex was commenced in New
York State  Supreme  Court,  New York County,  captioned  NautaDutilh  vs Vertex
Interactive,  Inc. The action,  which demanded  $434,189,  alleged nonpayment by
Vertex of attorneys'  fees  allegedly  incurred by Vertex in  connection  with a
potential  acquisition  transaction and the  reorganization  of Vertex's foreign
business  operations.  The Company had accrued the amount  demanded.  In January
2005,  this  action was  settled  for  $300,000  and the gain on  settlement  of
approximately  $134,000 was  recognized  in the three and six months ended March
31, 2005.

Payroll Obligations

As a result of its severe cash constraints (see Note 1 - Going Concern section),
the  Company  had fallen as much as two to three  months  behind in meeting  its
payroll  obligations  to its employees  subsequent  to September  30, 2002.  The
Company has been meeting its current payroll  obligations,  and has attempted to
pay overdue  employee payroll  obligations as cash resources  become  available.
However,  in a letter dated April 3, 2003,  the New Jersey  Department  of Labor
(N.J.D.O.L.)  has  assessed the Company a penalty of $154,000 for failure to pay
payroll on a timely basis.  The Company entered into Consent Order and Agreement
with the  N.J.D.O.L.  to pay down  this  obligation,  starting  with an  initial
payment on April 30,  2004 of  $18,000,  which the  Company  has made,  and then
monthly  payments  of $30,000  starting  on June 1, 2004,  which the Company has
made, until the balance of the payroll obligations are paid.

In addition,  a number of former employees of a California based division of the
Company had filed claims with the California Department of Labor for non payment
of wages  for the  second  half of July  2002;  the final  payroll  prior to the
closing of the division.  The Company had disputed the claims,  primarily on the
basis of the lack of documentation  for hours worked during the period.  However
in July 2003,  these  claims  were heard by the  California  DOL and the amounts
claimed, together with interest and penalties aggregating approximately $100,000
which remain unpaid as of March 31 2005, were granted to these former employees.

The Company  believes,  although  there can be no  assurances,  that the payroll
obligations  including  penalties  as of March 31, 2005  totaling  approximately
$428,000 to both the N.J.D.O.L and the  California  DOL will be satisfied by the
fiscal quarter ending September 30, 2006.

Employment Agreements

In connection with the acquisition, we entered into an employment agreement with
Brad L.  Leonard  to serve  as Vice  President  General  Manager  - Sales,  Cape
Systems.  Pursuant to the  employment  agreement,  Mr.  Leonard  will receive an
annual salary of $110,000.  He was granted options to purchase  1,000,000 shares
of common stock upon execution,  of which 200,000  options vest  immediately and
the balance of 800,000 options vest over a period of five years.  The employment
agreement can be  terminated  by the Company upon 30 days written  notice to Mr.
Leonard and by Mr. Leonard upon written notice to the Company for just cause, as
defined therein.


                                       20



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

In connection with the acquisition,  we entered into a consulting agreement with
IMC  Development  Group ("IMC"),  which is owned by Peter and Elizabeth  Ayling.
Pursuant to the IMC  consulting  agreement,  we retained  IMC for a period of 18
months to July 2006 to provide  administrative and management advisory services.
The consulting agreement is automatically  renewable on a month-to-month  basis.
IMC will be paid  approximately  $14,000  per month  based on  current  exchange
rates. IMC was granted options to purchase 1,800,000 shares of common stock upon
execution,  of  which  300,000  options  vest  immediately  and the  balance  of
1,500,000  options vest over a period of three years.  Additionally,  Mr. Ayling
will serve as our Vice  President  of  Marketing.  The fair value of the options
granted of $176,000 is being amortized over the service period.

10.   Geographic Area Data

The Company  operated in one business  segment and in North  America in 2004 and
prior to the acquisition of Cape Systems in January 2005.  After the acquisition
of  Cape  Systems,  the  Company  still  operates  only in one  segment  and has
operations in North America and the United Kingdom.

The following geographic information presents total revenues,  gross margins and
identifiable assets for the three months ended March 31, 2005:

Revenues
         North Americ                  $1,188,428
         United Kingdom                   160,796
                                       ----------
                                       $1,349,224
                                       ==========

Gross profit
         North America                 $  630,515
         United Kingdom                    71,615
                                       ----------
                                       $  702,130
                                       ==========

Identifiable assets
         North America                 $3,355,747
         United Kingdom                   338,805
                                       ----------
                                       $3,694,552
                                       ==========


                                       21



ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
- --------------------------------------------------------------------------------
OF OPERATIONS
- -------------

This  Quarterly  Report on Form  10-QSB  contains,  in  addition  to  historical
information,  certain forward-looking  statements that involve significant risks
and  uncertainties.  Such  forward-looking  statements are based on management's
belief, as well as assumptions made by and information  currently  available to,
management  pursuant to the "safe harbor"  provisions of the Private  Securities
Litigation  Reform Act of 1995. Our actual results could differ  materially from
those  expressed  in or  implied  by the  forward-looking  statements  contained
herein.  Factors that could cause or contribute to such differences include, but
are not limited to, those discussed herein and in Item 1:  "Business",  included
in our Annual Report on Form 10-K for the year ended  September  30, 2004.  Cape
undertakes  no  obligation  to release  publicly the result of any  revisions to
these  forward-looking  statements  that  may  be  made  to  reflect  events  or
circumstances  after  the  date of  this  Quarterly  Report  or to  reflect  the
occurrence of other unanticipated events.

This  discussion and analysis  should be read in conjunction  with the unaudited
condensed  consolidated  financial  statements  and related notes of the Company
contained  elsewhere in this report.  In this  discussion,  the years "2005" and
"2004"  refer to the  three  and six  months  ended  March  31,  2005 and  2004,
respectively.

Critical Accounting Policies and Estimates

The preparation of the consolidated  financial statements requires management to
make  estimates  and  judgments  that  affect  the  reported  amounts of assets,
liabilities,  revenues and  expenses,  and the related  disclosure of contingent
assets  and  liabilities.  Management  bases  its  estimates  and  judgments  on
historical  experience  and on various  other  factors  that are  believed to be
reasonable  under the  circumstances,  the  results  of which form the basis for
making  judgments about the carrying  values of assets and liabilities  that are
not readily apparent from other sources.  Management  continuously evaluates its
estimates  and  judgments,  and actual  results may differ from these  estimates
under different assumptions or conditions.

Those estimates and judgments that were most critical to the preparation of the
financial statements involved the allowance for doubtful accounts, inventory
freserves, recoverability of intangible assets and the estimation of the net
liabilities associated with subsidiaries in liquidation as further explained in
the Company's Annual Report on Form 10-K for the year ended September 30, 2004.

RECENT ACCOUNTING PRONOUNCEMENTS:

In December 2004, the Financial  Accounting Standards Board, (the "FASB") issued
SFAS No. 123(R) "Share-Based Payment" ("SFAS 123(R)"), which amends SFAS 123 and
will be  effective  for public  companies  that are small  business  issuers for
annual periods  beginning after December 15, 2005. The new standard will require
us to expense all employee stock options and other share-based payments over the
service period. The FASB believes the use of a binomial lattice model for option
valuation  is  capable  of more  fully  reflecting  certain  characteristics  of
employee share options compared to the Black-Scholes  options pricing model. The
new  standard  may be adopted in one of three  ways - the  modified  prospective
transition method, a variation of the modified prospective  transition method or
the modified retrospective transition method. We are currently evaluating how we
will adopt the  standard  and  evaluating  the effect that the  adoption of SFAS
123(R) will have on our financial  position and results of operations.  Since we
have used the intrinsic value method for employee stock options and,  generally,
have not recorded any related  expense,  the adoption of a fair value method for
employee stock options is likely to generate additional compensation expense.


                                       22


In November 2004, the FASB issued SFAS No. 151,  "Inventory  Costs, an amendment
of Accounting  Research Bulletin No. 43, Chapter 4" ("SFAS 151"). This statement
amends the guidance in ARB No. 43,  Chapter 4,  "Inventory  Pricing," to clarify
the accounting for abnormal amounts of idle facility expense,  freight, handling
costs,  and wasted  material  (spoilage).  Paragraph 5 of ARB No. 43, Chapter 4,
previously stated that "...under some circumstances, items such as idle facility
expense,  excessive  spoilage,  double freight,  and rehandling  costs may be so
abnormal  as to  require  treatment  as  current  period  charges  ..." SFAS 151
requires that those items be recognized as current-period  charges regardless of
whether they meet the criterion of "so  abnormal." In addition,  this  statement
requires  that  allocation  of  fixed  production  overheads  to  the  costs  of
conversion be based on the normal  capacity of the  production  facilities.  The
provisions  of SFAS 151 shall be applied  prospectively  and are  effective  for
inventory costs incurred during fiscal years beginning after June 15, 2005, with
earlier  application  permitted for inventory costs incurred during fiscal years
beginning after the date this Statement was issued.  The adoption of SFAS 151 is
not expected to have a material impact on our financial  position and results of
operations.

In  December  2004,  the FASB issued SFAS No.  153,  "Exchanges  of  Nonmonetary
Assets,  an  amendment  of APB Opinion No. 29" ("SFAS  153") The guidance in APB
Opinion No. 29, "Accounting for Nonmonetary  Transactions,"  ("APB 29") is based
on the principle that  exchanges of nonmonetary  assets should be measured based
on the fair value of assets exchanged. The guidance in APB 29, however, included
certain exceptions to that principle.  This Statement amends APB 29 to eliminate
the exception for nonmonetary exchanges of similar productive assets that do not
have commercial  substance.  A nonmonetary  exchange has commercial substance if
the future cash flows of the entity are  expected to change  significantly  as a
result  of  the  exchange.  SFAS  153 is  effective  for  nonmonetary  exchanges
occurring in fiscal periods  beginning after June 15, 2005. The adoption of SFAS
153 is not  expected to have a material  impact on our  financial  position  and
results of operations.

Results of Operations

Three  months ended March 31, 2005  ("2005")  compared to the three months ended
March 31, 2004 ("2004").

Operating Revenues:
- -------------------

Operating  revenues  increased  by  approximately   $831,000  (or  160.4%)  from
approximately $518,000 in 2004 to approximately $1,349,000 in 2005.

Revenues  generated by the  operations in London and Dallas which were not owned
by us in 2004 accounted for  approximately  $360,000 (or 69.5%) with the balance
of the increase generated  primarily by the addition of three  hardware/software
sales in the period.

Products and Services

Sales to customers by the two significant product and service line groupings for
the three months ended March 31, 2005 and 2004 (in thousands) are as follows:

                                               March 31
                                         ----------------------
                                            2005          2004
                                         ---------     --------

        Enterprise Solutions             $     575     $     0
        Service, Maintenance and Other         774         518
                                         ---------     --------
                                         $   1,349    $    518
                                         =========     ========


                                       23



Enterprise Solutions revenues increased by $575,000 during the period mainly due
to a warehouse expansions by customers which did not occur in 2004 due primarily
to a weak economy and our financial position.

Service,  maintenance and other revenues have increased  approximately  $256,000
from 2004.  The  increase  was due to  revenues  generated  in London and Dallas
($360,000),  operations  which were not owned by us in 2004 partially  offset by
the loss of service contracts in the period.

We anticipate that our revenues will, at a minimum, stabilize at these levels or
improve slightly as we continue to restructure and look for target acquisitions.

Gross Profit:
- -------------

Gross  profit  increased  by  approximately  $420,000 (or 148.9%) to $702,000 in
2005.  As a percent of  operating  revenues,  gross  profit was 52.0% in 2005 as
compared to 54.4% in 2004. The gross profit was unfavorably impacted by the loss
of higher margin service and maintenance revenues.

Operating Expenses:
- -------------------

Selling and administrative expenses increased approximately $762,000 (or 151.2%)
from  approximately  $504,000  in  2004 to  $1,266,000  in  2005.  Approximately
$254,000 of the increase is due to the London and Dallas  operations  which were
not  owned  by us in 2004  and the  balance  of  approximately  $508,000  due to
professional  fees  incurred  resulting  from  numerous  regulatory  filings and
contractual obligations.  During 2005, we continued to maintain our various cost
control initiatives and anticipate these costs to be stable.

There were no research and development expenses ("R&D"). As a result of the slow
economy and our cost cutting efforts,  we suspended R&D,  focusing our technical
resources on maintenance services.

The increase in depreciation and amortization expense to approximately  $119,000
in 2005, as compared to  approximately  $40,000 in 2004, is primarily due to the
amortization of intangible  assets in connection with the Cape Systems  purchase
($113,000)  offset by the  amortization  of computer  software of  approximately
$30,000 in 2004 that was completely amortized in fiscal year ended September 30,
2004.

Interest expense  increased by  approximately  $1,420,000 to $1,605,000 in 2005.
The increase is due to a charge for the  beneficial  conversion  of  convertible
debt of $1,428,000 and reduced amortization of deferred financing cost.

Gain on settlements increased  approximately  $138,000 mainly due to our ability
to settle certain debts and obligations for less than their book value.

The current  income tax provision in both years was  negligible due primarily to
the net operating loss carryforwards.

The  net  loss  for  the  period  increased  by   approximately   $2,014,000  to
approximately  $2,201,000  from a loss of  $187,000  in 2004,  mainly due to the
factors mentioned above.


                                       24



Six months ended March 31, 2005 ("2005") compared to the six months ended March
31, 2004 ("2004").

Operating Revenues:
- -------------------

Operating  revenues   increased  by  approximately   $665,000  (or  49.3%)  from
approximately $1,350,000 in 2004 to $2,015,000 in 2005.

Revenues  from the London and Dallas  operations,  which were not owned by us in
2004,  accounted for approximately  $360,000 of the increase with the balance of
approximately  $305,000  resulting  from  increased  enterprise  solution  sales
partially offset by the loss of service contracts.

Products and Services

Sales to customers by the two significant product and service line groupings for
the three months ended March 31, 2005 and 2004 (in thousands) are as follows:

                                               March 31
                                         ----------------------
                                            2005          2004
                                         ---------     --------

        Enterprise Solutions             $     810     $     84
        Service, Maintenance and Other       1,205        1,266
                                         ---------     --------
                                         $   2,015     $  1,350
                                         =========     ========

Enterprise Solutions revenues increased by $726,000 during the period mainly due
to a number of warehouse expansions by customers.

Service,  maintenance  and other revenues have decreased  approximately  $61,000
from 2004.  The  decrease was a result of the loss of service  contracts  offset
partially by revenues from the London and Dallas  operations  ($360,000),  which
were not owned by us in 2004.

We anticipate that our revenues will, at a minimum, stabilize at these levels or
improve slightly as we continue to restructure and look for target acquisitions.

Gross Profit:
- -------------

Gross profit  increased by  approximately  $544,000 (or 94.7%) to  $1,118,000 in
2005.  As a percent of  operating  revenues,  gross  profit was 55.5% in 2005 as
compared to 42.5% in 2004. The gross profit was favorably  impacted primarily by
the addition of the London and Dallas operations (65.7%) which we did not own in
2004.

Operating Expenses:
- -------------------

Selling and administrative  expenses increased approximately $867,000 (or 78.5%)
from  approximately  $1,104,000  in 2004 to  $1,971,000  in 2005.  Approximately
$254,000 of the increase is due to the London and Dallas  operations  which were
not  owned  by us in 2004  and the  balance  of  approximately  $613,000  due to
professional  fees  incurred  resulting  from  numerous  regulatory  filings and
contractual  obligations.  During 2005 we continued to maintain our various cost
control initiatives and anticipate these costs to be stable.


                                       25



There were no research and development expenses ("R&D"). As a result of the slow
economy and our cost cutting efforts,  we suspended R&D,  focusing our technical
resources on maintenance services.

The increase in depreciation and amortization expense to approximately  $123,000
in 2005, as compared to  approximately  $83,000 in 2004, is primarily due to the
amortization  of intangible  assets recorded in connection with the Cape Systems
purchase   ($113,000)  offset  by  the  amortization  of  computer  software  of
approximately $30,000 in 2004 that was completely amortized in fiscal year ended
September 30, 2004.

Interest expense  increased by  approximately  $1,424,000 to $1,938,000 in 2005.
The increase is due to a charge for the  beneficial  conversion  of  convertible
debt of $1,428,000 and reduced amortization of deferred financing cost.

Gain on settlements increased  approximately  $167,000 mainly due to our ability
to settle certain debts and obligations for less than their book value.

The current  income tax provision in both years was  negligible due primarily to
the net operating loss carryforwards.

We  realized  a tax  credit of  approximately  $457,000  by selling NJ State net
operating loss carryforwards during the six months ended March 31, 2005.

The  net  loss  for  the  period  increased  by   approximately   $1,433,000  to
approximately  $2,278,000  from a loss of  $845,000  in 2004,  mainly due to the
factors mentioned above.

Liquidity and Capital Resources

Based  upon  our  substantial  working  capital  deficiency   ($21,445,000)  and
stockholders'  deficiency ($23,367,000) at March 31, 2005, our recurring losses,
our historic rate of cash consumption,  the uncertainty arising from our default
on  one  of  our  notes  payable,  the  uncertainty  of  our   liquidity-related
initiatives  described  in  detail  below,  and the  reasonable  possibility  of
on-going   negative   impacts  on  our  operations  from  the  overall  economic
environment for a further unknown period of time, there is substantial  doubt as
to our ability to continue as a going concern.

The  successful  implementation  of our  business  plan has  required,  and will
require on a going forward  basis,  substantial  funds to finance (i) continuing
operations,  (ii) further development of our enterprise  software  technologies,
(iii) settlement of existing liabilities  including past due payroll obligations
to its employees,  officers and directors, and our obligations under existing or
possible litigation settlements, (iv) possible selective acquisitions to achieve
the scale we believe will be necessary to remain  competitive  in the global SCM
industry and (v) the integration of the recently  completed  acquisition of Cape
Systems.  There can be no assurance  that we will be  successful  in raising the
necessary funds or integrate the recently completed acquisition.

Fiscal 2005 Outlook:

We had current obligations at March 31, 2005 accumulated during the past several
years that  substantially  exceeded  our  current  assets  and, to the extent we
cannot settle existing  obligations in stock or defer payment of our obligations
until  we  generate  sufficient  operating  cash,  we will  require  significant
additional funds to meet accrued  non-operating  obligations,  to fund operating
losses, if required,  short-term debt and related interest, capital expenditures
and expenses related to cost-reduction initiatives,  and to pay liabilities that
could arise from litigation claims and judgments.


                                       26



Our sources of ongoing  liquidity  include  the cash flows from our  operations,
potential new credit  facilities and potential  additional  equity  investments.
Consequently,  we continue to aggressively pursue obtaining  additional debt and
equity financing,  the  restructuring of certain existing debt obligations,  and
the reduction of our operating  expenses.  In addition,  we have  structured our
overall  operations  and resources  around high margin  enterprise  products and
services. However, in order to remain in business, we must raise additional cash
in a timely fashion.

Initiatives Completed or in Process:

The  following   initiatives   related  to  raising  required  funds,   settling
liabilities and/or reducing expenses have been completed or are in process:

(i) We completed  the sale of certain  entities and assets  during  fiscal 2002.
After being  unsuccessful  in  attempting  to sell our five  remaining  European
operations  (Vertex UK,  Vertex  Service and  Maintenance  Italy,  Vertex Italy,
Euronet and Vertex  France),  and based on the continuing  cash drain from these
operations,  during fiscal 2002 the  respective  boards of directors  determined
that in the best  interest  of  their  shareholders  that  they  would  seek the
protection of the  respective  courts in each  country,  which have agreed to an
orderly  liquidation  of these  companies  for the  benefit of their  respective
creditors.  During the year ended  September  30, 2004,  we recognized a noncash
gain of $321,000  from the approval by creditors of the  liquidation  of the net
liabilities  of the  Company's  U.K.  subsidiary.  Upon legal  resolution of the
approximately $8,054,000 of net liabilities of these remaining European entities
as of March 31, 2005, we expect to recognize a non-cash gain (and no significant
cash  outlay),  however the amount and timing of such gain and cash  outlay,  if
any, is totally  dependent  upon the  decisions  to be issued by the  respective
court appointed liquidators.

(ii) The Company is negotiating  with vendors to settle  balances at substantial
discounts.  In addition,  the Company is  negotiating  to settle  certain  notes
payable and  approximately  $3,700,000 of  litigation  accruals at a discount or
with the issuance of shares of Cape.

(iii)  During the six months  ended March 31,  2005,  we  realized  net gains of
$167,257 from settlements of liabilities  totaling $517,257 through the payments
of approximately $350,000 in cash.

iv) During the six months  ended March 31,  2005  convertible  notes  payable to
unrelated  parties in the  principal  amount of  $313,098  were  converted  into
11,245,615 shares of common stock.

(v) On January 11, 2005,  we entered into a Securities  Purchase  Agreement  and
sold (i) $1,850,000 in secured  convertible  notes and (ii) warrants to purchase
1,850,000 shares of our common stock to accredited  investors  through a private
placement.  The secured convertible notes bear interest at 10%, mature two years
from the date of issuance,  and are  convertible  into our common stock,  at the
investors'  option, at the lower of $0.09 per share or 40% of the average of the
three lowest intraday trading prices for the common stock on the NASDAQ bulletin
board for the 20 trading days before but not including the conversion date..

The full  principal  amount of the  secured  convertible  notes,  plus a default
interest  rate  of 15%,  is due  upon a  default  under  the  terms  of  secured
convertible notes. In addition,  we granted the investors a security interest in
substantially  all of our  assets,  including  the  assets  of our  wholly-owned
subsidiaries,  and intellectual property. We are required to file a registration
statement with the Securities and Exchange  Commission which includes the common
stock  underlying  the  secured  convertible  notes  and  the  warrants.  If the
registration  statement is not filed and declared  effective within 60 days from
the date of closing, we are required to pay liquidated damages to the investors.
In the event that we breach any  representation  or warranty  in the  Securities
Purchase  Agreement,  we are required to pay liquidated damages in shares of our
common stock or cash, at the election of the investors, in an amount equal to 3%
of the outstanding  principal amount of the secured  convertible notes per month
plus accrued and unpaid interest.


                                       27



The warrants are exercisable until January 2010 at a purchase price of $0.09 per
share. The investors may exercise the warrants on a cashless basis if the shares
of common stock  underlying the warrants are not then registered  pursuant to an
effective  registration  statement.  In the event  the  investors  exercise  the
warrants on a cashless basis, we will not receive any proceeds. In addition, the
exercise  price of the  warrants  will be adjusted in the event we issue  common
stock at a price below market, with the exception of any securities issued as of
the date of the warrants or issued in  connection  with the secured  convertible
notes issued pursuant to the Securities Purchase Agreement.

(vi) On January 12, 2005, we entered into a Stock Purchase  Agreement with Peter
B. Ayling,  Elizabeth M. Ayling, Brad L. Leonard, Michael C. Moore, Cape Systems
and  Consulting  Services  Ltd.  and Cape  Systems,  Inc.  pursuant  to which we
purchased on that date all of the issued and outstanding  shares of common stock
of Cape Systems and Consulting Services Ltd.  (collectively "Cape Systems") from
Peter B. Ayling and  Elizabeth  M. Ayling and Cape  Systems,  Inc.  from Brad L.
Leonard  and Michael C. Moore for an  aggregate  purchase  price of  $2,000,000.
Pursuant  to the  Stock  Purchase  Agreement,  the  parties  executed  an escrow
agreement  pursuant to which $200,000 of the purchase price was placed in escrow
for a period of 15  months as a fund for  indemnity  claims  arising  out of the
transaction.  The  acquisition was accounted for pursuant to the purchase method
in  accordance  with  Statement  of  Financial  Accounting  Standards  No.  141,
"Business Combinations" effective as of January 12, 2005. In connection with the
Stock Purchase Agreement,  we entered into an employment  agreement with Brad L.
Leonard and a consulting agreement with IMC Development Group.

While we are continuing our efforts to reduce costs, increase revenues,  resolve
lawsuits on favorable  terms and settle certain  liabilities on a non-cash basis
there is no assurance  that we will achieve these  objectives.  In addition,  we
will continue to pursue strategic  business  combinations  and  opportunities to
raise both debt and equity financing. However, there can be no assurance that we
will be able to raise  additional  financing in the timeframe  necessary to meet
our immediate cash needs,  or if such financing is available,  whether the terms
or conditions would be acceptable to us.


                                       28





                            CAPE SYSTEMS GROUP, INC.

                         ITEM 3. CONTROLS AND PROCEDURES


a)    Evaluation of Disclosure  Controls and  Procedures.  As of March 31, 2005,
      the Company's management carried out an evaluation,  under the supervision
      of the Company's Chief Executive  Officer and the Chief Financial  Officer
      of the  effectiveness  of the design and operation of the Company's system
      of  disclosure  controls and  procedures  pursuant to the  Securities  and
      Exchange Act, Rule  13a-15(e) and 15d-15(e)  under the Exchange Act. Based
      upon that  evaluation,  the Chief  Executive  Officer and Chief  Financial
      Officer  concluded that the Company's  disclosure  controls and procedures
      were effective,  as of the date of their  evaluation,  for the purposes of
      recording,   processing,   summarizing  and  timely   reporting   material
      information required to be disclosed in reports filed by the Company under
      the Securities Exchange Act of 1934.

         Based on the evaluation, which disclosed no significant deficiencies or
         material weaknesses that are not being addressed in the actions
         currently being taken to improve its disclosure controls and
         procedures, the Company has identified certain deficiencies and issues
         with its internal controls that occurred in the quarter ended March 31,
         2005. These deficiencies and issues include, but are not limited to:

      o     During the second quarter of fiscal 2005, the Company determined
            that it had not timely considered the beneficial conversation
            charges resulting from modification of the terms of its convertible
            debt instruments in January 2005. Management has put in place
            appropriate controls to mitigate this type of events from occurring
            in future periods.

b)    Changes in internal controls. There were no changes in internal controls
      over financial reporting, known to the Chief Executive Officer or Chief
      Financial Officer that occurred during the quarter ended March 31, 2005
      that has materially affected, or is likely to materially effect, the
      Company's internal control over financial reporting.


                                       29



                            CAPE SYSTEMS GROUP, INC.

                           PART II - OTHER INFORMATION

ITEM  1 LEGAL PROCEEDINGS

From  time to time,  we may  become  involved  in  various  lawsuits  and  legal
proceedings, which arise in the ordinary course of business. However, litigation
is subject to inherent  uncertainties,  and an adverse  result in these or other
matters  may  arise  from  time to time  that may harm our  business.  Except as
disclosed  below,  we are currently not aware of any such legal  proceedings  or
claims that we believe will have,  individually or in the aggregate,  a material
adverse affect on our business, financial condition or operating results.

Pending Litigation

We are party to a number of claims,  which have been previously disclosed by the
Company,  and claims by vendors,  landlords and other service  providers seeking
payment of balances  owed.  Since such amounts  have  already  been  recorded in
accounts payable or accrued liabilities, these claims are not expected to have a
material affect on the stockholders'  deficiency of the Company.  However,  they
could lead to involuntary bankruptcy proceedings.

a) On or about March 22, 2004, an action  against the Company and its subsidiary
Renaissance Software, Inc. was commenced in New York State Supreme Court, Nassau
County, captioned Great Oak LLC vs. Vertex Interactive,  Inc. et. al., Index no.
03-7270 The action,  which  demands  $327,666,  alleges two months rent totaling
$23,737 and an early  termination  fee of $303,929 to be due Great Oak LLC,  the
landlord  of  premises  leased to  Renaissance  Software  Inc.  The  Company  is
vigorously defending the action.

b) On April 16, 2003,  an action was commenced in the Supreme Court of the State
of New York, County of Suffolk, entitled Bautista v. Vertex Interactive, Inc and
Renaissance Software,  Inc. The action, which demands $394,000, was brought by a
former employee claiming breach of his employment agreement.  On March 29, 2004,
a judgment was granted against the Company in the amount of $350,482.  As of the
date of this filing, the judgment has not been paid.

c) On October 31, 2001, an action was  commenced in the United  States  District
Court,  Southern District of New York entitled Edgewater Private Equity Fund II,
L.P. et al. v.  Renaissance  Software,  Inc. et al. The action,  brought against
Renaissance  Software,  Inc.,  a  subsidiary  of the  Company,  and the Company,
alleged  the  default  by  Renaissance  Software,  Inc.  in  payment  of certain
promissory  notes in the  principal  aggregate  sum of  $1,227,500.  The Company
guaranteed  the  notes.  The  noteholders  demanded  $1,227,500,  together  with
interest  accruing at the rate of 8% per annum from June 30, 2001.  On March 12,
2002,  the  noteholders   were  successful  in  obtaining  a  judgment   against
Renaissance  Software,  Inc. in the  aggregate  amount of  $1,271,407  including
interest,  late charges and attorneys' fees. However given the Company's current
cash position,  we have been unable to pay the judgment.  As of the date of this
filing, the judgment has not been paid.

d) As part of the  settlement  entered into between the Company and three former
principals of a company  acquired by the Company in 2000,  consent  judgments in
the amount of approximately  $1,000,000 each were entered against the Company on
July 19, 2002.  The  incremental  liability  has been  included in other expense
(provision for litigation) for the year ended September 30, 2003. The Company is
currently  negotiating  with the former  owners to accept forms of payment other
than cash. However, there can be no assurance that a non-cash settlement will be
concluded. In July 2002, the former owners obtained a court levy upon several of
the Company's  bank  accounts,  placing a hold on  approximately  $70,000 of the
Company's funds. The Company, together with its secured lenders, objected to the
turnover of these  funds,  however a turnover  order was granted by the court in
October 2002. As of the date of this filing, the judgments have not been paid.


                                       30



                            CAPE SYSTEMS GROUP, INC.

                           PART II - OTHER INFORMATION

e) On February 9, 2003,  in the matter  captioned  Scansource,  Inc. vs.  Vertex
Interactive,  Inc.,  Superior Court of New Jersey,  Essex County, a judgment was
granted  against  the  Company in the  amount of  $142,155.  The action  alleged
non-payment by the Company for computer hardware. As of the date of this filing,
the judgment has not been paid.

PAYROLL OBLIGATIONS

As a result of its severe cash constraints (see Note 1 - Going Concern section),
the  Company  had fallen as much as two to three  months  behind in meeting  its
payroll  obligations  to its employees  subsequent  to September  30, 2002.  The
Company has been meeting its current payroll  obligations,  and has attempted to
pay overdue  employee payroll  obligations as cash resources  become  available.
However,  in a letter dated April 3, 2003,  the New Jersey  Department  of Labor
(N.J.D.O.L.)  has  assessed the Company a penalty of $154,000 for failure to pay
payroll on a timely basis.  The Company entered into Consent Order and Agreement
with the  N.J.D.O.L.  to pay down  this  obligation,  starting  with an  initial
payment on April 30,  2004 of  $18,000,  which the  Company  has made,  and then
monthly  payments  of $30,000  starting  on June 1, 2004,  which the Company has
made,  until the balance of the payroll  obligations  including  the penalty are
paid.

In addition,  a number of former employees of a California based division of the
Company had filed claims with the California Department of Labor for non payment
of wages  for the  second  half of July  2002;  the final  payroll  prior to the
closing of the division.  The Company had disputed the claims,  primarily on the
basis of the lack of documentation  for hours worked during the period.  However
in July 2003,  these  claims  were heard by the  California  DOL and the amounts
claimed, together with interest and penalties aggregating approximately $100,000
which  remain  unpaid  as of March  31,  2005,  were  granted  to  these  former
employees.

The Company  believes,  although  there can be no  assurances,  that the payroll
obligations  including  penalties  as of March 31, 2005  totaling  approximately
$428,000 to both the N.J.D.O.L and the  California  DOL will be satisfied by the
fiscal quarter ending September 30, 2006.

ITEM  2 UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

      During the quarter ended March 31, 2005, we issued 4,175,530 shares of our
common  stock to three  consultants  for  services  provided.  This  issuance is
considered  exempt under Regulation D of the Securities Act of 1933 and Rule 506
promulgated thereunder.


                                       31



                            CAPE SYSTEMS GROUP, INC.

                           PART II - OTHER INFORMATION

      During the quarter ended March 31, 2005, we issued  697,059  shares to two
former employees in settlement of outstanding payroll obligations. This issuance
is considered  exempt under  Regulation D of the Securities Act of 1933 and Rule
506 promulgated thereunder.

      The following  table provides  information  about  purchases by us and our
      affiliated purchasers during the quarter ended December 31, 2004 of equity
      securities  that  are  registered  by us  pursuant  to  Section  12 of the
      Securities Exchange Act of 1934:



                      ISSUER PURCHASES OF EQUITY SECURITIES
Period                 (a)               (b)                    (c)                               (d)
                 Total Number of    Average Price    Total Number of Shares (or     Maximum Number (or Approximate
                Shares (or Units)      Paid per     Units) Purchased as Part of   Dollar Value) of Shares (or Units)
                    Purchased)        Share (or     Publicly Announced Plans or     that May Yet Be Purchased Under
                                        Unit)               Programs (1)               the Plans or Programs (1)
                                                                                       
10/01/04-10/31/04       0                 $0                     0                                 0
11/01/04-11/30/04       0                 $0                     0                                 0
12/01/04-12/31/04       0                 $0                     0                                 0


(1) We have not entered into any plans or programs under which we may repurchase
its common stock.

ITEM  3 DEFAULTS UPON SENIOR SECURITIES

We are  currently  in default  pursuant  to  secured  convertible  notes  issued
pursuant to a securities  purchase  agreement  dated April 28, 2004 (the "SPA").
Pursuant  to the SPA,  we are  obligated  to have two times the number of shares
that the secured  convertible notes are convertible into registered  pursuant to
an effective registration  statement.  We filed a registration statement on Form
S-1, as amended,  that was  declared  effective by the  Securities  and Exchange
Commission on August 9, 2004.  All of the shares of common stock  underlying the
secured  convertible  notes that were registered on the S-1 have been issued. On
April 26,  2005,  we filed a  registration  statement  on Form SB-2  registering
additional shares to be issued upon conversion of the secured  convertible notes
pursuant to the SPA, however, the SB-2 registration statement is currently being
review and has not been declared effective.

ITEM  4 SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

Pursuant to a written consent of a majority of  stockholders  dated February 24,
2005  in  lieu  of a  special  meeting  of the  stockholders,  the  majority  of
stockholders approved the following actions:

      1. To Amend the Company's Articles of Incorporation, as amended, to:

            (a) Change the Company's name from Vertex Interactive,  Inc. to Cape
            Systems Group, Inc.; and

            (b) increase the number of authorized  shares of common  stock,  par
            value $.005 per share (the  "Common  Stock"),  of the  Company  from
            400,000,000 shares to 1,000,000,000 shares;


                                       32



                            CAPE SYSTEMS GROUP, INC.

                           PART II - OTHER INFORMATION

      2. To ratify the  selection  of J.H.  Cohn LLP as  Independent  Registered
Public  Accounting  Firm of the Company for the year ending  September 30, 2005;
and

      3. To elect three directors to the Company's  Board of Directors,  to hold
office until their  successors  are elected and qualified or until their earlier
resignation or removal.

ITEM  5 OTHER INFORMATION

None.

ITEM  6 EXHIBITS

            31.1 -  Certification  of Chief Executive  Officer  pursuant to Rule
            13a-14 and Rule  15d-14(a),  promulgated  under the  Securities  and
            Exchange Act of 1934, as amended

            31.2 -  Certification  of Chief Financial  Officer  pursuant to Rule
            13a-14  and Rule 15d 14(a),  promulgated  under the  Securities  and
            Exchange Act of 1934, as amended

            32.1 - Certification  pursuant to 18 U.S.C. Section 1350, as adopted
            pursuant  to Section  906 of the  Sarbanes-Oxley  Act of 2002 (Chief
            Executive Officer)

            32.2 - Certification  pursuant to 18 U.S.C. Section 1350, as adopted
            pursuant  to Section  906 of the  Sarbanes-Oxley  Act of 2002 (Chief
            Financial Officer)


                                       33



                            CAPE SYSTEMS GROUP, INC.

                                   SIGNATURES

In accordance with the  requirements of the Exchange Act, the registrant  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.


                              CAPE SYSTEMS GROUP, INC.

Date:  May 23, 2005                By: /s/ NICHOLAS R. TOMS
                                       ----------------------------------------
                                       Nicholas R. Toms
                                       Chief Executive Officer (Principal
                                       Executive Officer) and Chief Financial
                                       Officer (Principal Financial Officer and
                                       Principal Accounting Officer)


                                       34