- --------------------------------------------------------------------------------

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

                                   Form 10-QSB

                                   (check one)



           [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                  For the Quarterly Period Ended March 31, 2005

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

                        Commission File Number 000-30486

                   ADVANCED COMMUNICATIONS TECHNOLOGIES, INC.
        (Exact name of small business issuer as specified in its charter)

                                     Florida
                          (State or other jurisdiction
                        of incorporation or organization)

                                   65-0738251
                        (IRS Employer Identification No.)

                    420 Lexington Avenue, New York, NY 10170
                    (Address of principal executive offices)

                                 (212) 682-0244
                         (Registrant's telephone number)

   Check whether the registrant (1) filed all reports required to be filed by
 Section 13 or 15(d) of the Exchange Act 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 [ ]

 As of May 1, 2005, there were 2,121,247,731 shares of the registrant's no par
                   value common stock issued and outstanding

            Transmittal Small Business Disclosure Format (check one):
                                 Yes [ ] No [X]

- --------------------------------------------------------------------------------


                   ADVANCED COMMUNICATIONS TECHNOLOGIES, INC.
                              INDEX TO FORM 10-QSB

Part I-Financial Information

Item  1. Condensed Consolidated Financial Statements (Unaudited).

      Condensed Consolidated Balance Sheets as of March 31, 2005 (Unaudited) and
      June 30, 2004

      Condensed Consolidated Statements of Operations for the Three and Nine
      Months Ended March 31, 2005 and 2004 (Unaudited)

      Condensed Consolidated Statement of Stockholders' Equity for the Nine
      Months Ended March 31, 2005 (Unaudited)

      Condensed Consolidated Statements of Cash Flows for the Nine Months Ended
      March 31, 2005 and 2004 (Unaudited)

      Notes to Condensed Consolidated Financial Statements (Unaudited)

Item  2. Management's Discussion and Analysis or Plan of Operation.

Item 3. Controls And Procedures.

Part II-Other Information

Item  1. Legal Proceedings.

Item  2. Unregistered Sales of Equity Securities And Use Of Proceeds.

Item  3. Defaults Upon Senior Securities.

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

Item  5. Other Information.

Item  6. Exhibits.

            CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

Certain  statements in the  "Management's  Discussion  and Analysis of Financial
Conditions  and Results of  Operation"  and elsewhere in this  quarterly  report
constitute  "forward-looking  statements"  (within  the  meaning of the  Private
Securities  Litigation  Reform Act of 1995 (the  "Act"))  relating to us and our
business, which represent our current expectations or beliefs including, but not
limited  to,  statements  concerning  our  operations,   performance,  financial
condition and growth. The Act may, in certain circumstances, limit our liability
in any lawsuit based on forward-looking statements we have made. All statements,
other than  statements of historical  facts,  included in this quarterly  report
that address  activities,  events or  developments  that we expect or anticipate
will or may occur in the  future,  including  such  matters  as  future  capital
expenditures,   business  strategy,   goals,  expansion,   market  and  industry
developments and the growth of our businesses and operations are forward looking
statements.  Without  limiting the  generality of the  foregoing,  words such as
"may,"  "anticipation,"  "intend,"  "could,"  "estimate,"  or  "continue" or the
negative   or  other   comparable   terminology   are   intended   to   identify
forward-looking statements. These statements by their nature involve substantial
risks and uncertainties, such as credit losses, dependence on management and key
personnel,  variability of quarterly results, our ability to continue our growth
strategy and competition, certain of which are beyond our control. Any or all of
our forward-looking statements may turn out to be wrong. They may be affected by
inaccurate  assumptions  that we  might  make or by known  or  unknown  risks or
uncertainties. Should one or more of these risks or uncertainties materialize or
should the underlying  assumptions prove incorrect,  actual outcomes and results
could differ materially from those indicated in the forward-looking statements.


                                        i
- --------------------------------------------------------------------------------


Because  of  the  risks  and  uncertainties   associated  with   forward-looking
statements,   you  should  not  place  undo  reliance  on  them.  Further,   any
forward-looking statement speaks only as of the date on which it is made, and we
undertake  no  obligation  to update any  forward-looking  statement  to reflect
events or  circumstances  after the date on which  the  statement  is made or to
reflect the occurrence of unanticipated events.





           ADVANCED COMMUNICATIONS TECHNOLOGIES, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                                                                    March 31, 2005 June 30, 2004
                                                                                     (Unaudited)
                                                                                    ------------    ------------
                                                                                              
ASSETS
   Current Assets
     Cash and cash equivalents                                                      $  1,960,692    $  1,193,170
     Restricted cash                                                                     338,400              --
     Accounts receivable, net of allowance for doubtful accounts of $347,465
     and $8,914 at March 31, 2005 and June 30, 2004, respectively                      2,623,265         400,747
     Inventories                                                                         742,544         350,963
     Prepaid expenses and other current assets                                           293,817          81,863
     Assets from discontinued operations                                                 196,100              --
                                                                                    ------------    ------------
   Total Current Assets                                                                6,154,818       2,026,743
   Property and equipment, net of accumulated depreciation of $72,370 and $1,082
   as of March 31, 2005  and June 30, 2004, respectively                               4,055,767         165,434
   Other Assets
     Partnership Investment                                                                   --       2,774,999
     Licensed Intangibles and rights                                                     400,000         400,000
     Excess of purchase price over fair market value of assets acquired                2,916,155       2,611,055
     Other assets                                                                         28,600          18,108
                                                                                    ------------    ------------
   Total Other Assets                                                                  3,344,755       5,804,162
                                                                                    ------------    ------------
TOTAL ASSETS                                                                        $ 13,555,340    $  7,996,339
`                                                                               `   ============    ============

LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
   Current Liabilities
     Current portion of notes payable                                               $  4,282,846    $  3,639,090
     Floor plan inventory loans                                                        1,069,800              --
     Accounts payable and accrued expenses                                             4,648,924         194,540
     Liabilities from discontinued Pacific Magtron operations                            198,300         390,780
                                                                                    ------------    ------------
   Total Current Liabilities                                                          10,199,870       4,224,410
   Notes and Loans Payable, less current portion                                         377,007       2,347,467
   Minority Interest                                                                          --              --
COMMITMENTS AND CONTINGENCIES                                                                 --              --
STOCKHOLDERS' EQUITY
   Preferred stock, $.01 par value, 25,000 shares authorized:
     Series A convertible preferred stock, $.01 par value, 4,200 shares issued                42              42
     Series B convertible preferred stock, $.01 par value, 300 shares issued                   3               3
   Common stock, no par value, 5,000,000,000 shares authorized,
   2,121,247,731 and 1,994,365,845 shares issued and outstanding, respectively        28,958,881      28,745,253
   Additional paid in capital                                                          4,556,455       4,056,455
   Deferred commitment and equity financing fees, net of accumulated amortization        (25,000)       (135,432)
   Deferred compensation, net of amortization of $187,500                               (312,500)             --
   Accumulated deficit                                                               (30,199,418)    (31,241,859)
                                                                                    ------------    ------------
   Total Stockholders' Equity                                                          2,978,463       1,424,462
                                                                                    ------------    ------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                          $ 13,555,340    $  7,996,339
                                                                                    ============    ============


       See accompany notes to condensed consolidated financial statements


- --------------------------------------------------------------------------------
                                       1


           ADVANCED COMMUNICATIONS TECHNOLOGIES, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)



                                                              FOR THE THREE MONTHS ENDED            FOR THE NINE MONTHS ENDED
                                                                       MARCH 31,                            MARCH 31,
                                                          ------------------------------------------------------------------------
                                                                2005             2004                2005              2004
                                                          ------------------------------------------------------------------------
                                                                                                       
SALES                                                     $    11,400,814    $            --    $    14,935,917    $            --
COST OF SALES                                                  10,347,116                 --         12,610,091                 --
                                                          ------------------------------------------------------------------------
GROSS PROFIT                                                    1,053,698                 --          2,325,826                 --
                                                          ------------------------------------------------------------------------

OPERATING EXPENSES
     Depreciation and amortization                                216,296             13,125            363,348            226,875
     Professional and consulting fees                             261,505             64,369            557,931            255,916
     Other selling, general and administrative expenses         1,820,160              4,667          3,192,842             58,984
                                                          ------------------------------------------------------------------------

TOTAL OPERATING EXPENSES                                        2,297,961             82,161          4,114,121            541,775
                                                          ------------------------------------------------------------------------

Loss From Continuing Operations before Other Income
(Expense)                                                      (1,244,263)           (82,161)        (1,788,295)          (541,775)
                                                          ------------------------------------------------------------------------

OTHER INCOME (EXPENSES)
     Forgiveness of debt                                               --             40,258          2,847,511            780,938
     Loss on partnership redemption                              (255,232)                --           (255,232)                --
     Distributable share of partnership income                         --            199,420            385,233            199,420
     Impairment of fixed
     assets                                                      (112,400)                --           (112,400)                --
     Other income, net                                             24,000                 --             24,000                 --
     Interest expense, net                                        (69,298)           (31,305)          (133,774)          (132,312)
                                                          ------------------------------------------------------------------------

TOTAL OTHER INCOME (EXPENSE)                                     (412,930)           208,373          2,755,338            848,046
                                                          ------------------------------------------------------------------------

NET INCOME (LOSS) FROM CONTINUING OPERATIONS              $    (1,657,193)   $       126,212    $       967,043    $       306,271

LOSS FROM DISCONTINUED OPERATIONS                                (154,900)                --           (154,900)                --
                                                          ------------------------------------------------------------------------

INCOME (LOSS) BEFORE MINORITY INTEREST                    $    (1,812,093)   $       126,212    $       812,143    $       306,271

MINORITY INTEREST                                                 230,298                 --            230,298                 --
                                                          ------------------------------------------------------------------------

NET INCOME (LOSS)                                         $    (1,581,795)   $       126,212    $     1,042,441    $       306,271
                                                          ========================================================================

Net loss per share-basic and dilutive                     $       (0.0008)   $        0.0001    $        0.0005    $        0.0004
                                                          ========================================================================

Weighted average number of shares
  outstanding during the period-basic and dilutive          2,052,636,620      1,464,270,779      2,019,114,104        810,439,193
                                                          ========================================================================


       See accompany notes to condensed consolidated financial statements


- --------------------------------------------------------------------------------
                                       2


           ADVANCED COMMUNICATIONS TECHNOLOGIES, INC. AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                    FOR THE NINE MONTHS ENDED MARCH 31, 2005
                                   (UNAUDITED)



                                                 COMMON STOCK             PREFERRED STOCK    ADDITIONAL
                                         ------------------------------------------------     PAID IN       ACCUMULATED
                                           SHARES            AMOUNT       SHARES   AMOUNT     CAPITAL         DEFICIT
                                         ----------------------------------------------------------------------------------
                                                                                          
BALANCE AT JUNE 30, 2004                 1,994,365,845    $ 28,745,253    4,500   $     45   $4,056,455     $(31,241,859)
                                         ----------------------------------------------------------------------------------
Reversal of escrowed stock
  issued to pay
short term debt                           (162,999,640)             --       --         --           --               --
Stock issued in partial
  payment of short term note               172,881,526         100,000       --         --           --               --
Stock issued in exchange for services        5,000,000           7,500       --         --           --               --
Deferred compensation                               --              --       --    500,000           --               --
Amortization of deferred
  compensation                                      --              --       --         --           --               --
Amortization of deferred
  commitment & financing fees                       --          (5,872)      --         --           --               --
Stock issued for convertible
  debt and accrued interest                112,000,000         112,000       --         --           --               --
Net income for the period                           --              --       --         --           --        1,042,441
                                         ----------------------------------------------------------------------------------

BALANCE AT MARCH 31, 2005                2,121,247,731    $ 28,958,881    4,500   $     45   $4,556,455     $(30,199,418)
                                         ==================================================================================

                                           DEFFERED
                                         COMMITMENT AND
                                         EQUITY FINANCING     DEFERRED
                                             FEES           COMPENSATION      TOTAL
                                         ---------------------------------------------
                                                                   
BALANCE AT JUNE 30, 2004                    $ 135,432)      $      --       $1,424,462
                                         ---------------------------------------------
Reversal of escrowed stock
  issued to pay
short term debt                                    --              --               --
Stock issued in partial
  payment of short term note                       --              --          100,000
Stock issued in exchange for services              --              --            7,500
Deferred compensation                        (500,000)             --
Amortization of deferred
  compensation                                187,500         187,500
Amortization of deferred
  commitment & financing fees                 110,432              --          104,560
Stock issued for convertible
  debt and accrued interest                        --              --          112,000
Net income for the period                          --              --        1,042,441
                                         ---------------------------------------------

BALANCE AT MARCH 31, 2005                   $ (25,000)      $(312,500)      $2,978,463
                                         =============================================


       See accompany notes to condensed consolidated financial statements


- --------------------------------------------------------------------------------
                                       3


           ADVANCED COMMUNICATIONS TECHNOLOGIES, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                                                   FOR THE NINE MONTHS
                                                                                     ENDED MARCH 31,
                                                                                   2005           2004
                                                                                -----------    -----------
                                                                                         
CASH FLOWS FROM CONTINUING OPERATIONS:
Net income from continuing operations                                           $   967,043    $   306,271
Adjustments to reconcile net income to net cash used in operating activities:
  Depreciation and amortization                                                     363,348        226,875
  Provision for doubtful accounts                                                    24,900             --
  Stock issued for services                                                           7,500          2,810
  Debt discount expense                                                              36,977         70,314
  Loss on asset impairment                                                          112,400             --
  Forgiveness of debt                                                            (2,847,511)      (780,938)
  Loss on partnership redemption                                                    255,232             --
  Distributive share of partnership income                                         (385,233)      (199,420)
Changes in operating assets and liabilities:
(Increase) decrease in assets:
  Accounts receivables                                                            1,383,600             --
  Deferred Costs and other receivables                                               (7,170)            --
  Inventories                                                                     2,097,319             --
  Prepaid expense/security deposits                                                 (16,400)       (12,655)
Increase (decrease) in liabilities:
  Accounts payable and accrued expenses                                          (1,683,634)      (434,420)
  Interest payable                                                                   39,376         56,001
  Other                                                                               3,134             --
                                                                                -----------    -----------
Net cash provided by (used in) continuing operating activities                      350,879       (765,162)
                                                                                -----------    -----------

NET CASH PROVIDED BY DISCONTINUED OPERATIONS                                        250,800             --

CASH FLOWS FROM INVESTING ACTIVITIES:
Partnership investment                                                                   --     (2,670,000)
Partnership distributions                                                           280,000        160,000
Proceeds from partnership redemption                                              2,625,000             --
Cash from consolidation of equity affiliate                                         543,800             --
Purchase of investment securities                                                   (91,618)            --
Purchase of fixed assets                                                           (174,821)            --
                                                                                -----------    -----------
Net cash flow provided by investing activities                                    3,182,361     (2,510,000)
                                                                                -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
Increase in restricted cash                                                         166,600             --
Decrease in Floor Plan Inventory loan                                            (1,173,300)            --
Proceeds from short term promissory note                                                 --      3,000,000
Proceeds from issuance of common stock, net                                              --      1,013,125
Repayment of short-term and installment notes                                    (2,062,396)      (592,831)
Repayment of mortgage notes                                                         (17,100)            --
Proceeds from capitalized lease                                                      69,678             --
                                                                                -----------    -----------
Net cash provided by (used in) financing activities                              (3,016,518)     3,420,294
                                                                                -----------    -----------

Net increase in cash                                                            $   767,522    $   145,132

Cash at beginning of period                                                       1,193,170         22,527
                                                                                -----------    -----------

CASH AT END OF PERIOD                                                           $ 1,960,692    $   167,659
                                                                                ===========    ===========


       See accompany notes to condensed consolidated financial statements


- --------------------------------------------------------------------------------
                                       4


          ADVANCED COMMUNICATIONS TECHNOLOGIES, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:

During the nine months  ended March 31,  2005,  the Company  issued  172,881,526
shares of common stock in partial  repayment of the short-term  note payable due
to Cornell Capital Partners, L.P.

During the nine months  ended March 31,  2004,  the  Company  recorded  $240,000
representing  85,714,285  shares of common  stock to be issued for prior  unpaid
accrued professional fees.

On  November  27,  2004 and  December  27,  2004,  the 10%  secured  convertible
debenture  holder  elected to convert  $12,000 and  $100,000,  respectively,  of
principal and accrued interest into 112,000,000 shares of common stock.

During the nine months ended March 31, 2005, the Company issued 5,000,000 shares
valued at $7,500 for professional services rendered.


- --------------------------------------------------------------------------------
                                       4



           ADVANCED COMMUNICATIONS TECHNOLOGIES, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              AS OF MARCH 31, 2005
                                   (UNAUDITED)


NOTE  1. BASIS OF CONSOLIDATION AND SIGNIFICANT ACCOUNTING POLICIES

(A)   Organization

      Unless the context requires otherwise,  "we", "us", "our" or the "Company"
refers to Advanced Communications Technologies, Inc. and its wholly and majority
owned subsidiaries on a consolidated basis.

      We are a  publicly  traded New York  City-based  technology  and  services
holding  company that,  through our majority owned  subsidiary,  Pacific Magtron
International Corp. ("PMIC"), distributes hardware components,  computer systems
and software  products,  and through our wholly owned  subsidiary  and principal
operating unit Encompass Group Affiliates,  Inc., provide  board-level repair of
technical products to third party warranty  companies,  OEMs, national retailers
and national office equipment dealers. Service options include advance exchange,
depot repair,  call center  support,  parts and warranty  management  for office
equipment,  fax  machines,  printers,  scanners,  laptop  computers,   monitors,
multi-function  units,  including high-end consumer electronics such as PDAs and
digital cameras.  Additionally,  through our wholly owned investment  subsidiary
Hudson Street Investments,  Inc., we make strategic minority investments in both
public and private companies.

      Cyber-Test, Inc., a subsidiary of Encompass Group Affiliates,  operates as
an  independent  service  organization  providing  repair  service for facsimile
machines, printers, scanners, monitors, laptop computers, PDAs and multifunction
units and other  consumer  electronics.  The  repairs  are  performed  on entire
machines  and/or  circuit  boards.  A 90-day  warranty  is given for all machine
repairs  and a one-year  warranty  for all  circuit  board  repairs.  Cyber-Test
provides  office  equipment  dealers,  original  manufacturers  and third  party
warranty  companies a turnkey  alternative  for additional  revenue by providing
repair service for their customers.

      Pacific Magtron,  Inc.'s ("PMI") and Pacific Magtron  International  (GA),
Inc.'s ("PMIGA"),  subsidiaries of Pacific Magtron International,  Inc ("PMIC"),
principal  activity  consists of the importation  and wholesale  distribution of
electronics  products,  computer  components,  and computer peripheral equipment
throughout  the United  States.  Live  Warehouse,  Inc.  ("LWI") sells  consumer
computer products through the Internet and distributes certain computer products
to resellers.  On May 11, 2005 (the "Petition  Date"),  PMIC, PMI, PMIGA and LWI
filed voluntary petitions to reorganize their businesses under Chapter 11 of the
United  States  Bankruptcy  Code in the United States  Bankruptcy  Court for the
Southern District of Nevada, (the "Bankruptcy  Court").  The Bankruptcy Court is
jointly  administering  these  cases as "In re:  Pacific  Magtron  International
Corporation, Inc., et al., Case No.BK-S-05-14326 LBR".

(B)   Financial Statement Presentation and Principles of Consolidation

      The condensed  consolidated  financial  statements include the Company and
all of its wholly and majority owned subsidiaries.  The Company consolidates all
majority owned and controlled subsidiaries, uses the equity method of accounting
for investments in which the Company is able to exercise significant  influence,
and uses the cost  method for all other  investments.  The  Company's  condensed
consolidated  financial statements include the consolidated financial results of
PMIC,  a  majority   owned  and  controlled   company,   and  its  wholly  owned
subsidiaries,  PMI,  PMIGA and LWI which have been prepared in  accordance  with
American Institute of Certified Public  Accountants'  Statement of Position 90-7
("SOP  90-7"),  "Financial  Reporting  by Entities in  Reorganization  Under the
Bankruptcy  Code," and on a  going-concern  basis,  which assumes  continuity of
operations,  realization  of  assets  and  satisfaction  of  liabilities  in the
ordinary  course of  business.  PMIGA  ceased  operations  in April 2005 and its
results  of  operations  and  assets  are  shown in the  condensed  consolidated
financial statements as discontinued operations.

      All significant intercompany  transactions have been eliminated.  Minority
interests in the Company's subsidiaries are not material.

      The  financial  information  included  herein is  unaudited.  The  interim
condensed consolidated financial statements have been prepared on the same basis
as the annual  financial  statements and, in the opinion of management,  reflect
all adjustments, which include only normal recurring adjustments,  necessary for
a fair presentation of the Company's consolidated financial position and results
of  operations  for the periods  presented.  Certain  information  and  footnote
disclosures normally included in the financial statements prepared in accordance
with accounting  principles  generally  accepted in the United States of America
have been omitted.  These condensed  consolidated financial statements should be
read in  conjunction  with the audited  consolidated  financial  statements  and
accompanying  notes presented in the Company's Form 10-K for the year ended June
30, 2004. Interim operating results are not necessarily  indicative of operating
results expected for the entire year.


- --------------------------------------------------------------------------------
                                       5



           ADVANCED COMMUNICATIONS TECHNOLOGIES, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              AS OF MARCH 31, 2005
                                   (UNAUDITED)

(C)   Use of Estimates

      The preparation of the condensed  consolidated financial statements of the
Company in conformity with generally  accepted  accounting  principles  requires
management to make estimates and assumptions  that affect the reported amount of
assets and liabilities at the date of the financial  statements and the reported
amount of revenues and expenses  during the period.  In particular,  significant
estimates  are  required  to  value  inventory  and  estimate  the  future  cost
associated with the Company's  warranties.  If the actual value of the Company's
inventories differs from these estimates,  the Company's operating results could
be adversely impacted.  The actual results with regard to warranty  expenditures
could also have an adverse  impact on the  Company if the actual  rate of repair
failure or the cost to  re-repair  a unit is greater  than what the  Company has
used in estimating the warranty expense accrual.

(D)   Allowance For Doubtful Accounts

      We  make  judgments  as  to  our  ability  to  collect  outstanding  trade
receivables  and  provide   allowances  for  the  portion  of  receivables  when
collection becomes doubtful. Provisions are made based upon a specific review of
all  significant  outstanding  invoices.  For those  invoices  not  specifically
reviewed,  provisions are provided at differing rates, based upon the age of the
receivable.  In  determining  these  percentages,   we  analyze  our  historical
collection experience and current economic trends. If the historical data we use
to calculate the allowance  provided for doubtful  accounts does not reflect our
future ability to collect  outstanding  receivables,  additional  provisions for
doubtful  accounts may be needed and the future  results of operations  could be
materially affected.

      PMIC  grants  credit  to  its   customers   only  after   undertaking   an
investigation  of credit risk for all  significant  amounts.  An  allowance  for
doubtful  accounts is provided  for  estimated  credit  losses at a level deemed
appropriate  to adequately  provide for known and inherent risks related to such
amounts. The allowance is based on reviews of loss, adjustment history,  current
economic  conditions,  level of credit  insurance and other factors that deserve
recognition in estimating  potential  losses.  Generally,  PMIC's  allowance for
doubtful  accounts includes  receivables past due over 90 days,  returned checks
and an estimated  percentage of the receivables  currently due. While management
uses the best information  available in making its  determination,  the ultimate
recovery of recorded accounts  receivable is also dependent upon future economic
and other conditions that may be beyond management's control. In addition, it is
uncertain as to the continuing  availability of cost-efficient credit insurance.
We are  unable to  project  the  future  trend of PMIC's  bad debt  expense.  No
adjustment has been made to the allowance for doubtful  accounts based on PMIC's
bankruptcy filing. While a bankruptcy filing may make collection more difficult,
we are unable to predict the effect of the bankruptcy filing at this point.

(E)   Long-Lived Assets

      Long-lived assets to be held and used are reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be  recoverable.  If such review  indicates  that the asset is impaired,
when the carrying amount of an asset exceeds the sum of its expected future cash
flows, on an undiscounted  basis, the asset's carrying amount is written down to
fair value.  Long-lived  assets to be  disposed of are  reported at the lower of
carrying amount or fair value less cost to sell.

(F)   Excess Of Cost Over Net Assets Acquired

      In accordance with SFAS No. 141, the Company  allocates the purchase price
of its  acquisitions to the tangible assets,  liabilities and intangible  assets
acquired based on their  estimated fair values.  The excess  purchase price over
those fair values is recorded as "Excess of Cost Over Net Assets Acquired".  The
fair value assigned to intangible  assets acquired is either based on valuations
prepared  by  independent  third  party  appraisal  firms  using  estimates  and
assumptions  provided by management or  negotiated  at  arms-length  between the
Company and the seller of the acquired assets.  In accordance with SFAS No. 142,
goodwill and purchased intangibles with indefinite lives acquired after June 30,
2001  are not  amortized,  but will be  reviewed  periodically  for  impairment.
Purchased  intangibles  with finite lives will be  amortized on a  straight-line
basis over their respective useful lives.


- --------------------------------------------------------------------------------
                                       6



           ADVANCED COMMUNICATIONS TECHNOLOGIES, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              AS OF MARCH 31, 2005
                                   (UNAUDITED)

(G)   Inventory

      Inventory  consists  primarily of repair  parts,  consumable  supplies for
resale and used machines  that are held for resale,  and are stated at the lower
of weighted  average  cost or market.  The  weighted  average  cost of inventory
approximates  the  first-in,  first-out  ("FIFO")  method.  Management  performs
periodic  assessments  to determine the existence of obsolete,  slow-moving  and
nonsalable  inventory and records necessary  provisions to reduce such inventory
to net realizable value.

      PMIC's inventories,  consisting primarily of finished goods, are stated at
the lower of cost  (moving  weighted  average  method)  or market.  The  Company
regularly reviews inventory turnover and quantities on hand for excess,  slowing
moving and  obsolete  inventory  based  primarily on our  estimated  forecast of
product demand.  Excess,  obsolete and slow-moving  inventory  items,  including
items that have no purchase  and sales  activities  for more than one year,  are
written down to their net realizable  values. Due to a relatively high inventory
turnover rate and the inclusion of provisions in the vendor agreements common to
industry  practice  that provide us price  protection or credits for declines in
inventory  value and the right to return  certain unsold  inventory,  we believe
that our risk for a decrease in inventory  value is minimized.  No assurance can
be given, however, that we can continue to turn over our inventory as quickly in
the  future  or that we can  negotiate  such  provisions  in each of our  vendor
contracts or that such industry practice will continue.

(H)   Earnings (Loss) Per Share

      Basic  earnings  (loss) per share is computed by  dividing  income  (loss)
available to common stockholders by the weighted average number of common shares
outstanding  for the period.  Diluted  earnings per share  reflect the potential
dilution of securities, using the treasury stock method, that could share in the
earnings of an entity.  During the nine months March 31, 2005,  shares of common
stock that could have been  issued  upon  conversion  of  convertible  debt were
excluded  from the  calculation  of diluted  earnings  (loss) per share as their
effect would have been anti-dilutive.

(I)   Business Segments

      The Company applies  Statement of Financial  Accounting  Standards No. 131
"Disclosures  about Segments of an Enterprise and Related  Information".  During
the nine months  ended March 31, 2005,  the Company  operated in two segments,
Cyber-Test, Inc. and Pacific Magtron International Corp. as described below:

      Cyber-Test, Inc. ("CTI" or "Cyber-Test"),  a subsidiary of Encompass Group
Affiliates,  operates as an independent  service  organization  providing repair
service for facsimile machines,  printers, scanners, monitors, laptop computers,
PDAs and  multifunction  units and other consumer  electronics.  The repairs are
performed on entire machines  and/or circuit boards.  A 90-day warranty is given
for all machine  repairs and a one-year  warranty for all circuit board repairs.
Cyber-Test provides office equipment dealers,  original  manufacturers and third
party  warranty  companies  a turnkey  alternative  for  additional  revenue  by
providing repair service for their customers.

      Pacific Magtron,  Inc.'s ("PMI") and Pacific Magtron  International  (GA),
Inc.'s ("PMI-GA"), subsidiaries of Pacific Magtron International Corp. ("PMIC"),
principal  activity  consists of the importation  and wholesale  distribution of
electronics  products,  computer  components,  and computer peripheral equipment
throughout  the United  States.  Live  Warehouse,  Inc.  ("LWI") sells  consumer
computer products through the Internet and distributes certain computer products
to resellers.

      The following table presents information about reported continuing segment
profit or loss for the nine months ended March 31, 2005:

                                                                       2005
                                                                  (in thousands)
                                                                  --------------

Revenues from external customers:
   CTI                                                              $   5,566
   PMIC                                                                 9,370
                                                                    ---------
Total                                                               $  14,936
                                                                    =========

Segment income (loss):
    CTI                                                             $     310
    PMIC                                                                 (856)
                                                                    ---------
Net loss for reportable segments                                    $    (546)
Parent and Encompass net income                                         1,513
                                                                    ---------
Consolidated net income from continuing operations                  $     967
                                                                    =========

(J)   Revenue Recognition

      The  Company  recognizes  revenue  from the sale of  refurbished  computer
equipment and related  products  upon delivery of goods to a common  carrier for
delivery to the customer.  Revenue for the repair of customer owned equipment is
recognized upon  completion of the repair.  The Company assumes the risk of loss
due to damage or loss of products during shipment.  The Company is reimbursed by
the common  carriers for  shipping  damage and lost  products.  The Company also
sells extended warranty and product  maintenance  contracts.  Revenue from these
contracts is deferred and recognized as income on a straight-line basis over the
life of the  contract,  which is  typically  for a period of one  year.  Service
warranty  and  product  maintenance  revenue  represented  less  than  5% of the
Company's total revenue for the quarter.

      The  Company's  majority  owned  subsidiary,  PMIC,  recognizes  sales  of
computer and related  products upon shipment,  when the customer takes ownership
and  assumes  risk of loss,  provided  no  significant  obligations  remain  and
collectibility  is  probable.  A  provision  for  estimated  product  returns is
established at the time of sale based upon historical  return rates,  which have
typically been  insignificant,  adjusted for current  economic  conditions.  The
Company  generally  does not provide  volume  discounts or rebates to its resale
customers.

(K)  Recent Accounting Pronouncements


- --------------------------------------------------------------------------------
                                       7


           ADVANCED COMMUNICATIONS TECHNOLOGIES, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              AS OF MARCH 31, 2005
                                   (UNAUDITED)

      In December 2004, the FASB issued SFAS No. 123 (R), "Share-Based Payment".
SFAS No. 123 (R) revises SFAS No. 123, "Accounting for Stock-Based Compensation"
and supersedes APB Opinion No. 25,  "Accounting  for Stock Issued to Employees".
SFAS No. 123 (R) focuses  primarily on the accounting for  transactions in which
an entity obtains employee services in share-based  payment  transactions.  SFAS
No. 123 (R) requires  companies to recognize in the statement of operations  the
cost of employee services received in exchange for awards of equity  instruments
based on the  grant-date  fair value of those awards (with limited  exceptions).
SFAS No. 123 (R) is effective as of the first interim or annual reporting period
that  begins  after  June 15,  2005 for  non-small  business  issuers  and after
December  15, 2005 for small  business  issuers.  Accordingly,  the Company will
adopt SFAS No. 123 (R) in its  quarter  ending  March 31,  2006.  The Company is
currently  evaluating  the  provisions  of  SFAS  No.  123  (R)  and has not yet
determined the impact,  if any, that SFAS No. 123 (R) will have on its financial
statement presentation or disclosures.

NOTE  2. DISCONTINUED OPERATIONS

     On April 30, 2005,  Pacific Magtron (GA),  Inc., a wholly owned subsidiary
of PMIC  ceased its  operations.  The  operating  results of PMIGA for the three
months ended March 31, 2005 was as follows:

                                        Three Months Ended
                                          March 31, 2005
                                          --------------
                                        Net sales  $ 988,900
                                        Net loss  $(154,900)

NOTE  3. RESTRICTED CASH

      As of March 31, 2005, we had  restricted  cash in the aggregate  amount of
$338,400 that was held in escrow as a security and pledge to Wells Fargo Bank in
connection  with our  mortgage  loan and to Bank of America in  connection  with
Cyber-Test's  fully secured  inventory line of credit in the amounts of $238,400
and $100,000 respectively.

NOTE  4. INVESTMENT IN UNCONSOLIDATED PARTNERSHIP

      On January 14, 2004, the Company's wholly owned subsidiary, Hudson Street,
purchased  a  minority   interest  in   Yorkville   Advisors   Management   LLC,
("Yorkville"),  a privately  owned  investment  management  partnership  and the
portfolio  manager of Cornell  Capital  Partners,  L.P., for a purchase price of
$2,625,000.  The purchase was  effective  as of January 1, 2004.  Hudson  Street
incurred $45,000 of legal and professional  fees associated with the purchase of
the partnership  interest,  which have been capitalized.  During the nine months
ended March 31, 2005, Hudson Street received $280,000 of cash distributions from
this investment and recorded  $385,233 as its distributive  share of partnership
net earnings.

      On January 31, 2005, the Managing Member of Yorkville Advisors Management,
LLC,  announced  that the  partnership  will begin winding up its affairs and is
expected to dissolve  later this year.  Subsequently,  on February 11, 2005, the
Company's  partnership  interest  in  Yorkville  Advisors  Management,  LLC  was
redeemed in full for $2,625,000.  The Company recorded a loss of $255,232 on the
redemption of our partnership interest.

      The  Company  used  $1,825,000  of  redemption   proceeds  to  reduce  its
outstanding  short-term  obligation  to  Cornell  Capital  Partners,  L.P.  from
$2,000,000 to $275,000,  after paying extension and legal fees of $100,000.  The
promissory  note was  extended to June 30, 2005 and bears  interest at a rate of
10%  commencing  February  10,  2005.   Previously,   the  promissory  note  was
non-interest  bearing.  The  Company  received  the  balance of $800,000 of cash
proceeds from the redemption.

NOTE  5. DEBT FORGIVENESS

      On February  5, 2004,  the Company  filed suit in Superior  Court,  Orange
County,  California,  against Advanced  Communications  (Australia),  Roger May,
Global   Communications   Technologies   Limited   and   Global   Communications
Technologies Pty Ltd to recover damages incurred as a result of wrongful actions
of such  defendants  against  the  Company  and to  clarify  the  status  of the
Company's  obligations  to such  defendants  under various  agreements and other
arrangements,  from which the Company  believes it has been relieved as a result
of such wrongful  actions.


- --------------------------------------------------------------------------------
                                       8



           ADVANCED COMMUNICATIONS TECHNOLOGIES, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              AS OF MARCH 31, 2005
                                   (UNAUDITED)

In May and August 2004,  the court issued an entry of default  judgment in favor
of the Company and against all of the above defendants. On October 22, 2004, the
court held a hearing for final  determination  of the above action.  On November
24, 2004, the court entered a judgment in the  approximate  amount of $8 million
in  favor  of the  Company.  The  Company  offset  approximately  $2,847,000  of
obligations  it  allegedly  owed to the  defendants  against  the  judgment  and
recognized debt forgiveness income. Because of the uncertainty of collecting the
balance of the judgment or approximately $5.1 million, we have not recorded this
receivable  and income in the March 31, 2005  financial  statements.  Additional
debt  forgiveness  income  will be  recorded  in the  period or periods in which
collection or seizure of assets is made.

NOTE 6. NOTES AND LOAN PAYABLE
                                                       3/31/05           6/30/04
                                                    ----------        ----------
Current:
8% Note Payable-Current                             $   57,832        $   57,831
Loan Payable-Shareholder                                    --         1,055,736
Note Payable-Cornell Capital                           275,000         2,375,000
6% Secured Note Due 12/05                              500,000                --
Mortgage Loans Payable                               3,185,939                --
6% Unsecured Note                                      166,156                --
10% Secured Convertible Note                            77,500           150,523
Capitalized Lease                                       20,419                --
                                                    ----------        ----------
Notes Payable-Current                               $4,282,846        $3,639,090


Long-Term:
6% Unsecured Note                                   $  332,313        $  498,469
Note Payable-ACT Australia                                  --         1,791,166
8% Note Payable                                             --            57,832
Capitalized Lease                                       44,694                --
                                                    ----------        ----------
Notes Payable-Long-Term                             $  377,007        $2,347,467
                                                    ==========        ==========


The Company's  majority owned subsidiary,  PMI, obtained financing of $3,498,000
for the purchase of its office and warehouse  facility.  Of the amount financed,
$2,500,000  was  in  the  form  of a  10-year  bank  loan  utilizing  a  30-year
amortization  period.  This loan bears  interest at the bank's 90-day LIBOR rate
(2.75% as of March 31, 2005) plus 2.5%, and is secured by a deed of trust on the
property.  The balance of the  financing was obtained  through a $998,000  Small
Business  Administration  ("SBA") loan due in monthly installments through April
2017.  The SBA loan bears  interest  at 7.569% and is secured by the  underlying
property.  Under the bank loan, PMI is required, among other things, to maintain
a minimum debt service coverage, a maximum debt to tangible net worth ratio, and
to have no more than two  consecutive  quarterly  losses.  In  addition,  PMI is
required to achieve a net income on an annual basis. PMI was in violation of the
annual income  covenants and the minimum EBITA coverage ratio as of December 31,
2004. These covenant  violations  constituted an event of default under the loan
agreement  and gave the bank the  right to call the  loan.  A waiver of the loan
covenant  violations was obtained from the bank through  December 31, 2005. As a
condition for the waiver,  the Company  transferred  an additional  $70,000 to a
restricted account as a reserve for the debt service.  As of March 31, 2005, the
balance of the  restricted  account was $238,400 which is included in Restricted
Cash in the accompanying  condensed  consolidated balance sheet. The Company has
not received a waiver of the loan covenant  violations beyond December 31, 2005.
On May 11,  2005,  the  PMIC  and  subsidiaries  filed  voluntary  petitions  to
reorganize its business under Chapter 11 of the United States Bankruptcy Code in
the United States Bankruptcy Court for the District of Nevada. Consequently, the
Wells  Fargo  and the SBA  mortgage  loans  have  been  classified  as a current
liability in the accompanying  condensed  consolidated balance sheet as of March
31, 2005.


- --------------------------------------------------------------------------------
                                       9



           ADVANCED COMMUNICATIONS TECHNOLOGIES, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              AS OF MARCH 31, 2005
                                   (UNAUDITED)

Future maturities of long-term debt as of March 31, 2005 are as follows:

                                     Date       Amount
                          ---------------   ----------

                          June 30, 2005     $4,282,846
                          June 30, 2006        210,851
                          June 30, 2007        166,156
                          Thereafter                --
                                            ----------
                              Total         $4,659,853
                                            ==========

NOTE  7. FLOOR PLAN INVENTORY LOANS AND LETTER OF CREDIT

      In May 2003, PMI obtained a $3,500,000 inventory financing facility, which
includes a $1 million  letter of credit  facility used as security for inventory
purchased on terms from vendors in Taiwan, from Textron.  The credit facility is
guaranteed by PMIC,  PMIGA, LW, two former officers of PMI, FNC and Lea, and may
be discontinued by Textron at any time at its sole discretion.  Borrowings under
the  inventory  line are subject to 30 days  repayment,  at which time  interest
accrues at the prime rate plus 6% (11.75% at March 31, 2005). PMI is required to
maintain  collateral  coverage  equal  to 120%  of the  outstanding  balance.  A
prepayment is required when the  outstanding  balance  exceeds the sum of 70% of
PMI's eligible accounts receivable and 90% of the Textron-financed inventory and
100% of any cash  assigned  or  pledged to  Textron.  PMI was also  required  to
maintain $250,000 in a restricted  account as a pledge to Textron.  During March
2005, Textron applied the entire $250,000 of restricted cash against the amounts
owed.  PMI and PMIC are  required to meet  certain  financial  ratio  covenants,
including a minimum current ratio, a maximum  leverage ratio, a minimum tangible
capital funds and required  levels of  profitability.  As of March 31, 2005, PMI
was out of  compliance  with those  covenants and a waiver has not been obtained
from Textron. This gives Textron the option to terminate the credit facility and
accelerate the loan payments. Upon termination, PMI would have no other facility
to finance its inventory  purchases.  On May 11, 2005, PMIC and its subsidiaries
filed  voluntary  petitions to reorganize  its business  under Chapter 11 of the
United  States  Bankruptcy  Code in the United States  Bankruptcy  Court for the
District  of  Nevada.  As of May  20,  2005,  Textron  has not  terminated  this
agreement.

      As of March 31, 2005, the outstanding  balance of this loan was $1,069,800
and  is  classified  as  a  current  liability  on  the  accompanying  condensed
consolidated balance sheet.

NOTE  8. CONVERTIBLE DEBENTURE

10% Secured Convertible Debenture Due November 2004

      On November 22,  2002,  the Company  entered  into a  Securities  Purchase
Agreement with Cornell Capital  Partners,  L.P.,  whereby we agreed to issue and
sell a Two Hundred Fifty Thousand  Dollars  ($250,000)  10% secured  convertible
debenture.  The  secured  convertible  debenture  has a term of two years and is
convertible into shares of common stock at a conversion price equal to $.001 per
share. The secured  convertible  debenture accrues interest at a rate of 10% per
year and is convertible at the holder's  option.  At the Company's  option,  the
debenture  may be paid in cash or redeemed  at a 50%  premium  prior to November
2004. In connection with the Securities Purchase Agreement,  the Company entered
into a Security Agreement in favor of Cornell Capital Partners, L.P. whereby the
Company granted to Cornell a security  interest in all of its assets as security
for its  obligations  under the secured  convertible  debenture,  as well as all
other  obligations  of the Company to Cornell  Capital  Partners,  L.P.  whether
arising before, on or after the date of the Security Agreement.

      On November 22, 2004, the outstanding 10% secured convertible debenture in
the amount of $187,500 plus accrued  interest of $38,588 held by Cornell Capital
Partners, L.P. matured.

      On November 22, 2004 and December 27, 2004, Cornell Capital Partners, L.P.
elected to convert,  at $.001 per share,  $10,000 and $100,000 of principal  and
$2,000 of accrued  interest,  respectively,  into  112,000,000  shares of common
stock. At March 31, 2005,  $77,500 of principal and $40,526 of accrued  interest
remain outstanding and in default.


- --------------------------------------------------------------------------------
                                       10


           ADVANCED COMMUNICATIONS TECHNOLOGIES, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              AS OF MARCH 31, 2005
                                   (UNAUDITED)

      On February 11, 2005,  Cornell  Capital  Partners,  L.P.  indicated  their
intention  to convert  the  balance of the  convertible  note,  in the amount of
$77,500 of principal and $38,588 of accrued  interest,  at $.001 per share, into
common stock. On May 12, 2005,  Cornell  Capital  Partners,  L.P.  converted the
$77,500  plus  $40,526 of accrued  interest at $.001 per share into  118,026,000
shares of common stock. No amount remains owed to Cornell Capital Partners, L.P.
on the convertible debenture.

NOTE 9. PURCHASE OF PACIFIC MAGTRON INTERNATIONAL CORP. AND SUBSIDIARIES

      On December 30, 2004, we completed the acquisition of 6,454,300  shares of
the common stock of Pacific Magtron  International Corp. (the "PMIC Shares") for
the aggregate purchase price of $500,000 from Theodore S. Li and Hui Cynthia Lee
(collectively,  the  "Stockholders")  pursuant to the terms of a Stock  Purchase
Agreement,  dated December 10, 2004, among the Company,  Mr. Li and Ms. Lee (the
"Stock Purchase  Agreement").  The PMIC Shares represent 61.56% of the currently
issued and  outstanding  common  stock of Pacific  Magtron  International  Corp.
("PMIC").  PMIC is primarily  engaged in the business of  distributing  computer
peripheral  products,  such as components and multimedia and systems  networking
products,  through its wholly owned subsidiaries.  PMIC's common stock trades on
the Over the Counter  Bulletin Board, and separately files periodic reports with
the Securities  and Exchange  Commission  under the  Securities  Exchange Act of
1934, as amended.

      The Company  accounted for this  acquisition  using the purchase method of
accounting in  accordance  with the  provisions  of SFAS 141.  This  acquisition
expands the  Company's  business  into a vertically  integrated  technology  and
service  business  to the  consumer  electronics  industry.  At the  time of the
acquisition, PMIC employed approximately 60 people in California and Georgia and
had annual  sales of  approximately  $70  million.  Under the terms of the Stock
Purchase  Agreement,  the Company paid the purchase price for the PMIC Shares by
delivering  two  convertible  promissory  notes (the  "Notes") in the  principal
amounts of $166,889 and $333,111 to Mr. Li and Ms. Lee, respectively.  The Notes
will mature on December 29, 2005 and no principal or interest  payments  will be
required prior to such date. The Notes bear interest at 6.0% per annum. Upon the
occurrence and during the  continuation of any Event of Default (as specified in
the Notes),  the interest  rate will increase to 10.0% per annum and the holders
of the Notes may declare the  principal  amount of the Notes and all accrued and
unpaid interest  thereon to be immediately due and payable.  The Company will be
able to redeem  all or a portion  of Mr.  Li's Note on or prior to the  maturity
date at 110.0% of the  principal  amount  redeemed,  plus all accrued and unpaid
interest  thereon.  The  Company  will be able to redeem all or a portion of Ms.
Lee's Note prior to six months  following the Closing at 105.0% of the principal
amount  redeemed  or  thereafter  prior to the  maturity  date at  110.0% of the
principal  amount  redeemed,  in each case, plus all accrued and unpaid interest
thereon. The holders of the Notes, at their option, may convert, at any time and
from time to time,  until  payment in full of all  amounts  due and owing  under
their  Note,  any unpaid  principal  amount of their Note into  shares of common
stock of the  Company  at a  conversion  price per  share of $0.01.  If the full
original principal amount of the Notes were converted,  this would result in the
issuance of an aggregate of 50,000,000  shares of the Company's  common stock to
the Stockholders.  The conversion ratio is subject to customary  adjustments for
stock splits, reverse stock splits and other  recapitalizations  effected by the
Company.  The Company  currently  expects to use funds out of working capital to
repay any and all amounts due and owing under the Notes.  The Company's  payment
obligations under the Notes (the  "Obligations")  are secured by the PMIC Shares
pursuant to a Custodial  and Stock Pledge  Agreement,  dated  December 30, 2004,
among the Company,  the  Stockholders  and Quarles & Brady  Streich Lang LLP, as
custodian (the "Pledge Agreement").

      Unless and until an Event of Default under the Notes shall have  occurred,
the Company shall be entitled to exercise all voting and other corporate  rights
in respect of the PMIC  Shares  (except for the right to receive  dividends  and
distributions  payable in kind,  which are to be  delivered  to the  custodian),
including, without limitation, all rights and privileges of conversion, exchange
and  subscription,  as though the Company  were the  absolute  owner of the PMIC
Shares,  subject  to the  pledge in the Pledge  Agreement.  Notwithstanding  the
foregoing,  the  Company has agreed that it will not vote any of the PMIC Shares
in any way inconsistent  with the provisions or intent of the Pledge  Agreement.
All rights of the Company to vote and give consents,  waivers and ratifications,
and  to  convert,  exchange  or  subscribe  (collectively  referred  to  as  the
"Corporate Rights"), shall cease if an Event of Default shall occur. If an Event
of  Default  shall  occur,  whether  or not the  PMIC  Shares  shall  have  been
registered in the  Stockholders'  names,  the  Stockholders  then shall have the
right to exercise all Corporate Rights with respect to the PMIC Shares.


- --------------------------------------------------------------------------------
                                       11


           ADVANCED COMMUNICATIONS TECHNOLOGIES, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              AS OF MARCH 31, 2005
                                   (UNAUDITED)

      We acquired all of the operating assets, tangible and intangible property,
rights and licenses,  goodwill and business of PMIC,  for a total purchase price
of $500,000  consisting of a one year 6% secured note. The Company also incurred
$168,834  of  capitalized  transaction  costs  for a total  acquisition  cost of
$668,834.

      This  acquisition  has  been  accounted  for by  the  purchase  method  of
accounting  and,  accordingly,  the operating  results have been included in the
Company's  consolidated results of operations from the date of acquisition.  The
Company acquired total assets valued at $11,798,000,  and assumed liabilities of
$11,207,000.  The excess of the  consideration  given over the fair value of net
assets  acquired has been  recorded as goodwill in the amount of  $305,000.  The
Company  accounted for the purchased  goodwill in accordance with the provisions
of SFAS 142.

      The purchase price  allocation  recorded for the acquisition of the assets
and liabilities assumed of PMIC is as follows:

                                                  (in thousands)
                Cash                                  $    614
                Restricted Cash                            435
                Accounts receivables, net                3,802
                Inventory                                2,760
                Prepaid expenses and other assets          196
                Building and equipment                   3,991
                                                      --------

                Total assets                          $ 11,798
                                                      ========
                Liabilities assumed:

                Accounts payable & accrued expenses      5,757
                Floor plan inventory loan                2,243
                Notes payable                            3,205
                Other current liabilities                    2
                                                      --------

                Total liabilities assumed             $ 11,207
                                                      ========

                Excess of assets acquired over
                  liabilities assumed                      591
                Minority interest                         (227)
                Purchase price                             669
                                                      --------

                Goodwill                              $    305
                                                      ========

      The following  unaudited pro forma consolidated  results of operations are
presented as if the  acquisition  of PMIC had been made at the  beginning of the
periods presented:



                              Three Months Ended              Six Months Ended              Fiscal Year Ended
                          ------------------------       ------------------------        ----------------------
                          12/31/04        12/31/03       12/31/04        12/31/03        6/30/04        6/30/03
                          --------        --------       --------        --------        -------        -------
                                                                                   
Net sales               $ 17,030,019   $ 19,715,500   $ 35,938,703   $ 39,229,600    $ 72,079,000    $ 74,985,000
Net income (loss)          2,646,480        265,721      2,357,880       (326,641)       (658,000)     (4,766,000)
Basic and diluted
  earnings (loss) per
  common stock          $      .0013   $        .00   $      .0012   $        .00    $       (.00)   $       (.03)



- --------------------------------------------------------------------------------
                                       12


           ADVANCED COMMUNICATIONS TECHNOLOGIES, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              AS OF MARCH 31, 2005
                                   (UNAUDITED)

      The following  unaudited pro forma  consolidated  balance sheet as of June
30, 2004, is presented as if the  acquisition of Pacific  Magtron  International
Corp. had been made at the beginning of the fiscal year ended June 30, 2004:

                    Proforma Consolidated Balance Sheet Data
                               as of June 30, 2004
                                 (in thousands)

            Cash and cash equivalents                      $ 1,807
            Restricted cash                                    435
            Accounts receivable, net                         4,203
            Inventory                                        3,110
            Other receivables and prepaid expenses             253
                                                           -------
              Total Current Assets                           9,808
                                                           =======

            Property and equipment, net                      4,100
            Other assets                                     3,218
            Excess of purchase price over fair market
              value of acquired assets                       2,611
                                                           -------
              Total Assets                                 $19,737
                                                           =======

            Accounts payable and accrued expenses            5,953
            Notes and loans payable, current portion         3,711
            Floor plan inventory loan                        2,243
            Other current liabilities                          390
                                                           -------
              Total Current Liabilities                    $12,297

            Notes payable, less current portion              5,379

            Stockholders' Equity                             2,061
                                                           -------

              Total Liabilities and Stockholders' Equity   $19,737
                                                           =======

      The unaudited pro forma  information is not necessarily  indicative of the
results of operations that would have occurred had the purchase been made at the
beginning  of the  periods  presented  or the  future  results  of the  combined
operations.

NOTE 10. PACIFIC MAGTRON INTERNATIONAL CORP., INC. CHAPTER 11 BANKRUPTCY

      On May 11, 2005 (the "Petition  Date"),  PMIC,  PMI,  PMI-GA and LWI filed
voluntary  petitions to  reorganize  their  businesses  under  Chapter 11 of the
United  States  Bankruptcy  Code in the United States  Bankruptcy  Court for the
Southern District of Nevada, (the "Bankruptcy  Court").  The Bankruptcy Court is
jointly  administering  these  cases as "In re:  Pacific  Magtron  International
Corporation, Inc., et al., Case No.BK-S-05-14325 LBR."

      As required by the  Bankruptcy  Code,  the United States Trustee will soon
appointed  an  official  committee  of  unsecured   creditors  (the  "Creditors'
Committee"). The Creditors' Committee and its legal representatives have a right
to be heard on all matters  that come  before the  Bankruptcy  Court  concerning
PMIC's  reorganization.  There can be no assurance that the Creditors' Committee
will  support  PMIC's  positions  or  PMIC's  plan  of  reorganization,  and any
disagreements  between the  Creditors'  Committee  and PMIC could  protract  the
Chapter 11 process, hinder its ability to operate during the Chapter 11 process,
and delay its emergence from Chapter 11.


- --------------------------------------------------------------------------------
                                       13


           ADVANCED COMMUNICATIONS TECHNOLOGIES, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              AS OF MARCH 31, 2005
                                   (UNAUDITED)

      PMIC expects to continue to operate its business as "debtor-in-possession"
under  the  jurisdiction  of the  Bankruptcy  Court and in  accordance  with the
applicable  provisions of the  Bankruptcy  Code, the Federal Rules of Bankruptcy
Procedure and applicable court orders. In general, as debtor-in-possession, PMIC
is authorized  under  Chapter 11 to continue to operate as an ongoing  business,
but may not engage in  transactions  outside  the  ordinary  course of  business
without the prior approval of the Bankruptcy  Court. At hearings held on May 16,
2005,  the  Bankruptcy  Court granted the Debtors first day interim  motions for
various relief designed to stabilize operations and business  relationships with
customers,  vendors,  suppliers,  employees  and others and entered  into orders
granting  the  Debtors  to,  among  other  things:   (a)  pay  pre-petition  and
post-petition employee wages, salaries, benefits and other employee obligations;
(b) pay normal and reasonable operating expenses of the Debtors where the sum of
(a)  and  (b)  is not to  exceed  $100,000  in the  aggregate  plus  $21,000  of
pre-petition employee wages, salaries and other benefits; and (c) enter into the
proposed Interim Management  Agreement with General  Procurement,  Inc to manage
and operate the business and to provide  inventory to PMI on a secured basis, to
fulfill  customer  orders and generate new sales.  The first day interim motions
approved  by the  Bankruptcy  Court  expire  on June 2,  2005 at which  time the
Debtors  will  attend  another  hearing  before  the  Bankruptcy  Court  to seek
extension of these orders and approval of the Joint Venture Agreement.

      All vendors will be paid for all goods  furnished  and  services  provided
after the Petition  Date in the  ordinary  course of  business.  However,  under
Section 362 of the Bankruptcy Code,  actions to collect most of our pre-petition
liabilities are  automatically  stayed (except that liabilities  under leases or
subject to a security  interest may require PMIC to make  "adequate  protection"
payments).   Absent  an  order  of  the  Bankruptcy  Court,   substantially  all
pre-petition   liabilities   are   subject  to   settlement   under  a  plan  of
reorganization to be approved by the Bankruptcy court.

      Under  Section 365 of the  Bankruptcy  Code,  PMIC may assume,  assume and
assign,  or reject certain executory  contracts and unexpired leases,  including
leases of real  property,  subject to the approval of the  Bankruptcy  Court and
certain other conditions. PMIC's Section 365 rights expire on the earlier of the
date of termination of PMIC's exclusive period to file a plan of  reorganization
(currently,  September  8, 2005) or the date of the  conclusion  of a disclosure
statement hearing in connection with a proposed plan of reorganization.

      In general, if PMIC rejects an executory contract,  or unexpired lease, it
is treated as a  pre-petition  breach of the lease or contract in question  and,
subject  to  certain  exceptions,  relieves  PMIC's  of  performing  any  future
obligations  but entitles the lessor or contract  counterparty to a pre-petition
general   unsecured   claim  for  damages  caused  by  such  deemed  breach  and
accordingly, the counterparty may file a claim against PMIC for such damages. As
a result,  liabilities  subject to compromise  may increase in the future,  as a
result of damage  claims  created  by PMIC's  rejection  of  various,  executory
contracts  and  unexpired  leases.  Generally,  if PMIC's  assume an  agreement,
executory  contract or  unexpired  lease it is  required  to cure most  existing
defaults under such contract or lease.

      To  successfully  exit  Chapter 11, PMIC must obtain  confirmation  by the
Bankruptcy Court of a plan of  reorganization.  A plan of reorganization  would,
among  other  things,   resolve  PMIC's   pre-petition   obligations  and  other
liabilities  subject to compromise  and establish  PMIC's  corporate  governance
subsequent  to exit  from  bankruptcy.  The plan of  reorganization  would  also
address  the terms and  conditions  of exit  financing,  if any.  The rights and
claims of various  creditors and security holders will also be determined by the
plan. At this time, it is not possible to predict  accurately  the effect of the
Chapter  11  reorganization  process on PMIC's  business,  nor can PMIC make any
predictions  concerning  how certain  claims  will be valued in it's  bankruptcy
case.

      PMIC is currently  operating  under an  "exclusive  period"  which expires
September 8, 2005,  during which PMIC is the only party permitted to file a plan
of  reorganization.   The  decision  as  to  when  PMIC  will  file  a  plan  of
reorganization  depends on the timing and outcome of numerous ongoing matters in
the  Chapter 11  process.  PMIC  expects to file a plan of  reorganization  that
provides for PMIC's  emergence  from  bankruptcy,  but there can be no assurance
that the Bankruptcy Court will confirm a plan of reorganization or that any such
plan will be implemented successfully.

Proposed Joint Venture

      In  connection  with PMIC's  Chapter 11 case,  PMIC  negotiated a proposed
binding agreement to enter into a joint venture with a company in a similar line
of business, to allow PMIC to carry on its business,  subject to approval by the
Bankruptcy  Court  ("JV").  The  proposed JV, if  approved,  will assume  PMIC's
customer  list,  trademarks,  goodwill  and other  intangible  assets,  and will
continue the  historical  business of PMIC.  PMIC will also  contribute  certain
employees,  temporary  use of its offices and  warehouse  in  Milpitas,  CA, and
related  utilities,  etc.  Among other  things,  the JV partner  will manage the
day-to-day  operations  of the  business  and use its  supplier and other credit
lines to provide for product  flow and  inventory.  The proposed JV will entitle
PMIC to receive 50% of the profits of the JV for a period of 24 months following
its effectiveness.  For all other purposes,  PMIC will be a minority shareholder
in the proposed JV. PMIC's  interest in the JV would terminate at the end of the
24  month  period.  The JV will  also  use  reasonable  efforts  to sell  PMIC's
remaining inventory and collect its outstanding receivables.  Revenue from these
activities  will  belong  to PMIC.  Profits  generated  by the  proposed  JV and
distributed to PMIC will first be used to repay the creditors of PMI and PMIC.


- --------------------------------------------------------------------------------
                                       14



           ADVANCED COMMUNICATIONS TECHNOLOGIES, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              AS OF MARCH 31, 2005
                                   (UNAUDITED)

Proposed Interim Management Agreement

      Simultaneously  with the negotiation of the proposed JV, PMIC negotiated a
proposed interim management agreement with the JV partner ("Interim Agreement").
The Interim Agreement will provide for the payment of a management fee to the JV
partner in return for  managing  the business for the 60 day period of time that
PMIC  expects the  Bankruptcy  Court will need to approve the  proposed  JV. The
management  fee will be equal to 10% of the gross  margin  resulting  from sales
made by PMIC with inventory supplied by the JV partner. The Interim Agreement is
post-petition,  and  provides  security  to the JV  partner  for  any  inventory
provided by it during the operating period. In addition, the operating agreement
contains a two-year  non-compete  provision  to ensure  that the  neither the JV
partner  nor any  person  or  affiliate  of the JV  partner  will  engage in any
competitive activities involving the customers of PMI and its employees.

      There can be no assurance  that PMIC will enter into the proposed  Interim
Agreement  or proposed JV, that the  Bankruptcy  Court will approve the proposed
Interim Agreement or the proposed JV, nor can there be any assurance that future
profits from the JV will be sufficient to repay,  in full or part, the creditors
of PMI, PMIC, PMI-GA and LWI.

NOTE 11. STOCKHOLDERS' EQUITY

Stock Issued For Note Payable To Cornell Capital Partners, L.P.

      During  the  nine  months  ended  March  31,  2005,   the  Company  issued
172,881,526  shares of common stock in partial  repayment of the short-term note
payable due to Cornell Capital Partners, L.P.

Stock Issued For Convertible Debt

      During  the  nine  months  ended  March  31,  2005,   the  Company  issued
112,000,000  shares of common stock  valued at $112,000 in partial  repayment of
principal and accrued interest on the 10% secured  convertible  debt. On May 12,
2005, Cornell Capital Partners,  L.P. converted the balance of its obligation in
the amount of $77,500 plus  $40,526 of accrued  interest at $.001 per share into
118,026,000  shares of common stock.  No amount remains owed to Cornell  Capital
Partners, L.P. on the convertible debenture.

NOTE 12. COMMITMENTS AND CONTINGENCIES

Employment Agreement

      On June 24, 2004,  we entered into a two-year  employment  agreement  with
Martin   Nielson,   our  Senior  Vice   President-Acquisitions   (the   "Nielson
Agreement").  Under the terms of the Nielson Agreement,  Mr. Nielson is employed
as   Encompass'   President  and  Chief   Executive   Officer  and  Senior  Vice
President-Acquisitions  of the  Company.  Mr.  Nielson is entitled to a $200,000
annual  salary and the right to earn up to 50,000,000  shares of our  restricted
common  stock  valued at $.01 per share,  or  $500,000,  to vest over a two-year
period. Mr. Nielson is also entitled to receive an Incentive Bonus determined at
the discretion of our  Compensation  Committee based on his  contribution to our
overall  performance as well as a bonus based on the overall  separate  business
and  financial   performance  of  Encompass  and  its   wholly-owned   operating
subsidiaries.  In addition,  we have provided Mr. Nielson with a $1 million life
insurance  policy for his benefit and also insure Mr. Nielson under a $2 million
key man life insurance policy. The agreement contains standard  confidentiality,
noncompete and work-for-hire provisions.


- --------------------------------------------------------------------------------
                                       15


           ADVANCED COMMUNICATIONS TECHNOLOGIES, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              AS OF MARCH 31, 2005
                                   (UNAUDITED)

      The Company recorded $187,500 of amortization  expense for the nine months
ended March 31, 2005 in connection with Mr. Nielson's employment agreement.

Legal Matters

      The  Company has been,  and may in the future be  involved  as, a party to
various legal  proceedings,  which are incidental to the ordinary  course of its
business.  Management  regularly analyzes current information and, as necessary,
provides accruals for probable  liabilities on the eventual disposition of these
matters.  In the  opinion of  management,  as of March 31,  2005,  there were no
threatened  or pending  legal  matters that would have a material  impact on the
Company's consolidated results of operations, financial position or cash flows.

      On May 11, 2005, we filed a complaint in the United States  District Court
for the  Southern  District of New York  against  Theodore S. Li and Hui Cynthia
Lee, the former officers and principal shareholders of PMIC, for the recovery of
damages and costs for securities  fraud,  breach of contract and other counts in
connection with the Stock Purchase Agreement dated December 10, 2004 between the
Company and Mr. Li and Ms. Lee.


NOTE 13. GOING CONCERN

      The Company's  condensed  consolidated  financial  statements for the nine
months ended March 31, 2005, have been prepared on a going concern basis,  which
contemplates  the realization of assets and the settlement of liabilities in the
normal  course  of  business.   The  Company's  working  capital  deficiency  of
$4,045,052 as of March 31, 2005,  principally from the  classification of PMIC's
mortgages  payable in the amount of  $3,185,939  as a current  liability,  raise
substantial doubt about its ability to continue as a going concern.

      The ability of the Company to continue as a going  concern is dependent on
the Company's  ability to resolve  liquidity  problems by generating  sufficient
operating  profits to provide an  additional  source of working  capital  and by
successfully  emerging PMIC and its subsidiaries  from Chapter 11 reorganization
proceedings.

      The  condensed  consolidated  financial  statements  do  not  include  any
adjustments that might result from the outcome of this uncertainty.

NOTE 14. SUBSEQUENT EVENTS

Termination of Employment Agreements

      On May 10,  2005,  Pacific  Magtron  International  Corp.  terminated  the
Employment   Agreements,   dated  December  30,  2004,   among  Pacific  Magtron
International Corp., Advanced Communications  Technologies,  Inc., and Encompass
Group  Affiliates,  Inc.  and each of Theodore S. Li and Hui  Cynthia  Lee.  The
Company has terminated these Employment  Agreements and the employment of Mr. Li
and Ms. Lee with the Company and its  subsidiaries  for "cause"  pursuant to the
terms of the Employment Agreements. These Employment Agreements became effective
contemporaneously  with the sale of an  aggregate  of  6,454,300  shares  of the
common  stock of the Company by Mr. Li and Ms. Lee,  representing  61.56% of the
then  issued  and   outstanding   common  stock,   to  Advanced   Communications
Technologies,  Inc. In addition to base  salaries  and other  compensation,  the
Employment  Agreements  provided  for payment of a signing  bonus of $225,000 to
each of Mr.  Li and Ms.  Lee on or before  January  29,  2005.  No part of these
bonuses has been paid.


- --------------------------------------------------------------------------------
                                       16


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS

      The following  discussion and analysis by management provides  information
with respect to the Company's  financial condition and results of operations for
the three and  nine-month  periods ended March 31, 2005 and 2004. The discussion
should be read in conjunction with the information in the consolidated financial
statements and the notes  pertaining  thereto  contained in the Company's Annual
Report on Form 10-KSB for the year ended June 30, 2004 (the "2004 10-KSB"),  the
information in the  consolidated  financial  statements and the notes pertaining
thereto  contained  in Item 1 - Financial  Information  - in this Report on Form
10-QSB and the  information  discussed  in the 2004 10-KSB  under Risk  Factors.
Unless the context  otherwise  requires,  all references herein to the "Company"
refer  to  Advanced  Communications  Technologies,  Inc.  and its  subsidiaries.
Operating  results for the nine months ended March 31, 2005 are not  necessarily
indicative  of the results  that may be expected for the fiscal year ending June
30, 2005.

      In  the  following  Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations  and elsewhere in this  quarterly  report on
Form 10-Q,  words such as  "estimates,"  "expects,"  "anticipates,"  "believes,"
"intends,"  "will,"  "seek"  and other  similar  expressions,  are  intended  to
identify forward-looking  information that involves risks and uncertainties.  In
addition,  any statements that refer to expectations or other  characterizations
of future events or circumstances are forward-looking statements. Actual results
and outcomes could differ materially as a result of important factors including,
among other things, general economic conditions,  the Company's ability to renew
or replace key supply and credit agreements,  fluctuations in operating results,
committed  backlog,  public market and trading  issues,  risks  associated  with
dependence  on key  personnel,  competitive  market  conditions in the Company's
existing  lines of business  and  technological  obsolescence,  as well as other
risks and uncertainties.

GENERAL

      We are a publicly  traded New York City-based  company which,  through our
wholly  owned   subsidiary  and  principal   operating  unit,   Encompass  Group
Affiliates,   Inc.   ("Encompass"),   acquired  Cyber  Test,  Inc.,  a  Delaware
corporation  located in Longwood,  Florida ("CTI" or  "Cyber-Test"))  on June 3,
2004. This transaction was the first step in our strategy to become a vertically
integrated  technology and services company.  CTI provides board-level repair of
technical products to third party warranty  companies,  OEMs, national retailers
and national office equipment dealers. Service options include advance exchange,
depot repair;  call center  support,  parts and warranty  management  for office
equipment,  fax  machines,  printers,  scanners,  laptop  computers,   monitors,
multi-function  units,  and  high-end  consumer  electronics  such as PDA's  and
digital cameras.  It is our intent to expand CTI by both acquisition and organic
means.

      On December 30, 2004, we completed the acquisition of approximately 62% of
the common stock of Pacific Magtron  International  Corporation,  Inc., a Nevada
corporation headquartered in Milpitas, California ("PMIC") from its founders and
principal  officers.  PMIC  has  primarily  been  engaged  in  the  business  of
distributing  computer peripheral products,  such as components,  multimedia and
systems networking products, through its wholly owned operating subsidiaries. It
was our intent to gradually  transform PMIC's business to become a distribution,
logistics,  and sourcing engine for our core business,  and the next step in our
expansion strategy.  PMIC's common stock trades on the Over the Counter Bulletin
Board,  under the symbol OTCBB:  PMIC, and PMIC files separate  periodic reports
with the Securities and Exchange Commission under the Securities Exchange Act of
1934, as amended.  On May 11, 2005 (the "Petition  Date"),  PMIC, PMI, PMIGA and
LWI filed voluntary petitions to reorganize their businesses under Chapter 11 of
the United States  Bankruptcy Code in the United States Bankruptcy Court for the
Southern District of Nevada, (the "Bankruptcy  Court").  The Bankruptcy Court is
jointly  administering  these  cases as "In re:  Pacific  Magtron  International
Corporation, Inc., et al., Case No.BK-S-05-14326 LBR".

      Additionally, through our wholly owned investment subsidiary Hudson Street
Investments,  Inc. ("Hudson Street"),  we have made, and seek to make, strategic
minority investments in both public and private companies. Hudson Street owned a
minority interest in Yorkville Advisors Management,  LLC ("Yorkville Advisors"),
an investment management limited liability company, until February 2005 when our
ownership  interest was redeemed.  Management is not  presently  pursuing  other
investment  strategies  through  Hudson  Street,  but may choose to do so in the
future.

      We have three principal  means of  diversifying  and growing our business,
each of  which is  designed  to give  shareholders  a strong  value  driver.  As
described further below, Encompass, our principal operating subsidiary,  intends
to acquire synergistic companies in support of its technology services strategy.
Until February 2005, Hudson Street was a minority partner in the management firm
of an  institutional  investment  company  and may  seek  opportunities  to make
minority  investments in publicly and privately held companies in technology and
other diverse  industries.  We also continue to view PMIC, as a separate company
with the minority interest  publicly held, as a separate  opportunity to provide
value,  although  this  is  dependent  upon  PMIC's  emergence  from  bankruptcy
reorganization with our equity intact.


                                       17


      Although we believe we can continue to grow through strategic acquisitions
and  investments,  there is no guarantee as to when, if ever, we would  identify
prospective  acquisitions or investments or complete such strategic acquisitions
or  investments.  Appropriate  acquisition or investment  candidates may require
more  resources  than  are  available  to  us.  Additionally,  in the  event  we
consummate an acquisition or investment,  there is no guarantee such acquisition
would be successful or such investment would be profitable for the Company.

Encompass' Strategy - Integrated Technology Life Cycle Services

      Our wholly owned subsidiary and principal operating unit Encompass, is the
operating  company through which we expect to grow and implement our strategy in
the technology  services industry.  This industry,  often broadly referred to as
Reverse  Logistics,  consists  of  companies  which  provide  repair and upgrade
services;  provide  new and used parts in  support  of the repair and  upgrades;
provide  return  services from resellers or for products no longer needed by the
original users (often called asset recovery);  provide  refurbishment and resale
services; and ultimately provide recycling or disposal services.  These services
and processes are part of the end-of-life-cycle for technology products, and are
the opposite of `supply chain services'. Thus, the name Reverse Logistics.

      This  industry is a highly  fragmented,  yet its sales  volumes  presently
account for more than $60 billion in sales in the United States market each year
according to a recent survey by industry analysts, DF Blumberg & Associates.

      It is Encompass'  strategy to acquire,  integrate,  and grow complementary
companies in the reverse  logistics  field such that our customers and end users
can realize an extended life for their technology  products,  and can ultimately
replace these products cost effectively,  efficiently and in accordance with the
legal and moral  responsibility  to recycle the  products  without  damaging the
environment.  It is our intent to acquire  technology  services  companies  with
significant  growth-potential  and which complement our expansion plan such that
we can provide a continuous  expansion of these  integrated  life cycle services
for the technology products within the consumer electronics industry.

      We seek to differentiate ourselves by being the first company to provide a
broad and  complete  scope of services  and  products  in the reverse  logistics
consumer electronics industry and by providing exceptional and reliable customer
service.

      The candidate  companies that we will pursue for acquisition  must include
the following minimum  financial and business  criteria:  i) obvious  commercial
synergies;  ii) share or buy into our vision for the industry opportunity;  iii)
strong  financial  position-cash  and other current  assets,  little or no debt,
strong  cash flow;  iv)  accretive  within the first year;  v)  superior  growth
prospects;  (vi) corporate  culture and management  team highly  compatible with
ours; vii) proprietary technologies or other superior differentiation  strategic
fit; viii)  satisfactory  owners'  background  checks;  and (ix)  Sarbanes-Oxley
compliant.  These  criteria  represent  our  business  philosophy  of  acquiring
financially  strong,  self-sufficient  enterprises  that  will not  depend on or
require our financial support to operate and grow their business.

      CTI is an electronic  equipment repair company, and is today our principal
service  business.  A seventeen  year old  company,  CTI was  acquired to be the
platform from which our services  business would expand.  Their  technicians are
highly  skilled  at  performing  board-level  repair  for  nearly  all  types of
integrated  circuit  board  products and in the timely and  efficient  repair of
various  consumer  electronics.  It  is  our  expectation  that  this  technical
proficiency, combined with their operational systems and blue-chip customer base
will  provide us with a suitable  base for growth  both by organic  means and by
acquiring complementary repair companies.

      PMIC has  three  operating  subsidiaries,  all of which are  currently  in
bankruptcy  protection under Chapter 11 of the U.S. Bankruptcy Code, and has for
over  14  years,  imported  and  distributed  computer  accessories,  multimedia
components,  parts and software to retailers and other  distributors  throughout
the United States and other parts of the world. Pacific Magtron (Georgia),  Inc.
("PMI-GA"),  a  wholly  owned  subsidiary  of PMI,  has been  providing  similar
services to customers on the East Coast of the US, has been selling and building
custom computer systems, and has served as the initial receiving entity for many
import  shipments  to PMI  which  arrived  first  at  East  Coast  destinations.
Livewarehouse,  Inc. has operated as PMIC's  e-commerce  business and has served
end  users  with  product  from the PMI  offering  under a  variety  of  website
addresses,  including  those of Yahoo  Shopping  and  Amazon.  Both  PMI-GA  and
Livewarehouse ceased operations in April 2005.


- --------------------------------------------------------------------------------
                                       18


      We acquired  PMIC with the intent to make PMI the  logistics  and sourcing
engine for Encompass;  for  Livewarehouse to become the e-commerce engine of the
group;  and for the PMIC building,  a 44,000 square foot office and distribution
center, to serve as Encompass' headquarters within Silicon Valley.

      We did not  acquire  PMIC with the  intent to grow or  expand  its  legacy
computer components distribution business, a historically high volume low margin
business.  Instead,  the core  business  was  expected  to remain  intact  while
management implemented a series of new initiatives including the introduction of
new,  higher margin products which directly  support our strategy;  expansion of
the sourcing  capability to Asia, and the introduction of new reverse  logistics
services.  However,  during the period leading up to and  immediately  following
announcement of our purchase of our majority  ownership  interest in PMIC, among
other  things,  PMI's  suppliers  began a process of  methodically  reducing its
credit lines, thus constraining  product and cash flow, severely affecting PMI's
ability to operate and forcing  management to reconsider its plans for PMI. As a
result,  a reduction  in work force was  necessary,  a scale down of  operations
occurred,  PMI-GA has now been closed,  plans for  expansion  of the  e-commerce
strategy have been shelved,  and a proposed joint venture has been negotiated to
move the legacy  business  outside of the company.  To implement  this change in
business  operations in an orderly manner,  and reduce the imminent threats from
creditors,  PMIC's  board of  directors  approved  the  filing of a  Chapter  11
Bankruptcy  petition for PMIC, PMI, PMI-GA and Livewarehouse.  Such petition was
filed with the  Bankruptcy  Court in the Southern  District of Nevada on May 11,
2005.

      As part of our strategy to transform PMIC into a full-service  provider to
the reverse logistics industry, PMIC's management has recently contracted to act
as the West coast outsource supplier of distribution services for a private firm
presently  operating from the East Coast, and which is currently  engaged in the
sale of parts for repairing  Lexmark and Hewlett Packard computers and printers.
Management  also has held  preliminary  discussions  with  electronic  recycling
companies in Silicon Valley about possibly  expanding their  businesses into the
PMIC  building.  Our future plans for PMIC are dependent on it emerging from the
bankruptcy reorganization with our equity intact.

      As described  above,  we intend to continue to pursue the  acquisition of,
and  investment  in,  technology  and/or  brand  differentiated  companies  with
significant  growth-potential that complement our expansion plan of providing an
integrated life cycle service for the consumer electronics  industry. We seek to
make the process of growth,  through both organic and  inorganic  means,  a core
competency of each company that we acquire or in which we invest.

Significant Accounting Policies

      Financial  Reporting  Release No. 60, which was  recently  released by the
Securities  and  Exchange  Commission,  requires  all  companies  to  include  a
discussion of critical accounting policies or methods used in the preparation of
financial  statements.   The  following  is  a  brief  discussion  of  the  more
significant  accounting policies and methods used by us. In addition,  Financial
Reporting  Release No. 61 was recently  released by the  Securities and Exchange
Commission to require all  companies to include a discussion  to address,  among
other things, liquidity, off-balance sheet arrangements, contractual obligations
and commercial commitments.

Use of Estimates

      The preparation of the consolidated financial statements of the Company in
conformity with generally accepted accounting  principles requires management to
make  estimates and  assumptions  that affect the reported  amount of assets and
liabilities at the date of the financial  statements and the reported  amount of
revenues and expenses during the period.  In particular,  significant  estimates
are required to value inventory and estimate the future cost associated with the
Company's  warranties.  If the actual value of the Company's inventories differs
from  these  estimates,  the  Company's  operating  results  could be  adversely
impacted.  The actual  results with regard to warranty  expenditures  could also
have an adverse  impact on the Company if the actual  rate of repair  failure or
the cost to  re-repair  a unit is  greater  than  what the  Company  has used in
estimating the warranty expense accrual.

Inventory

      Inventory  consists  primarily of repair  parts,  consumable  supplies for
resale and used machines  that are held for resale,  and are stated at the lower
of weighted  average  cost or market.  The  weighted  average  cost of inventory
approximates  the  first-in,  first-out  ("FIFO")  method.  Management  performs
periodic  assessments  to determine the existence of obsolete,  slow-moving  and
nonsalable  inventory and records necessary  provisions to reduce such inventory
to net realizable value.


                                       19


      PMIC's inventories,  consisting primarily of finished goods, are stated at
the lower of cost  (moving  weighted  average  method)  or market.  The  Company
regularly reviews inventory turnover and quantities on hand for excess,  slowing
moving and  obsolete  inventory  based  primarily on our  estimated  forecast of
product demand.  Excess,  obsolete and slow-moving  inventory  items,  including
items that have no purchase  and sales  activities  for more than one year,  are
written down to their net realizable  values. Due to a relatively high inventory
turnover rate and the inclusion of provisions in the vendor agreements common to
industry  practice  that provide us price  protection or credits for declines in
inventory  value and the right to return  certain unsold  inventory,  we believe
that our risk for a decrease in inventory  value is minimized.  No assurance can
be given, however, that we can continue to turn over our inventory as quickly in
the  future  or that we can  negotiate  such  provisions  in each of our  vendor
contracts or that such industry practice will continue.

Allowance For Doubtful Accounts

      We  make  judgments  as  to  our  ability  to  collect  outstanding  trade
receivables  and  provide   allowances  for  the  portion  of  receivables  when
collection becomes doubtful. Provisions are made based upon a specific review of
all  significant  outstanding  invoices.  For those  invoices  not  specifically
reviewed,  provisions are provided at differing rates, based upon the age of the
receivable.  In  determining  these  percentages,   we  analyze  our  historical
collection experience and current economic trends. If the historical data we use
to calculate the allowance  provided for doubtful  accounts does not reflect our
future ability to collect  outstanding  receivables,  additional  provisions for
doubtful  accounts may be needed and the future  results of operations  could be
materially affected.

      PMIC  grants  credit  to  its   customers   only  after   undertaking   an
investigation  of credit risk for all  significant  amounts.  An  allowance  for
doubtful  accounts is provided  for  estimated  credit  losses at a level deemed
appropriate  to adequately  provide for known and inherent risks related to such
amounts. The allowance is based on reviews of loss, adjustment history,  current
economic  conditions,  level of credit  insurance and other factors that deserve
recognition in estimating  potential  losses.  Generally,  PMIC's  allowance for
doubtful  accounts includes  receivables past due over 90 days,  returned checks
and an estimated  percentage of the receivables  currently due. While management
uses the best information  available in making its  determination,  the ultimate
recovery of recorded accounts  receivable is also dependent upon future economic
and other conditions that may be beyond management's control. In addition, it is
uncertain as to the continuing  availability of cost-efficient credit insurance.
We are  unable to  project  the  future  trend of PMIC's  bad debt  expense.  No
adjustment has been made to the allowance for doubtful  accounts based on PMIC's
bankruptcy filing. While a bankruptcy filing may make collection more difficult,
we are unable to predict the effect of the bankruptcy filing at this point.

Long-Lived Assets

      Long-lived assets to be held and used are reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be  recoverable.  If such review  indicates  that the asset is impaired,
when the carrying amount of an asset exceeds the sum of its expected future cash
flows, on an undiscounted  basis, the asset's carrying amount is written down to
fair value.  Long-lived  assets to be  disposed of are  reported at the lower of
carrying amount or fair value less cost to sell.

Excess Of Cost Over Net Assets Acquired

      In accordance with SFAS No. 141, the Company  allocates the purchase price
of its  acquisitions to the tangible assets,  liabilities and intangible  assets
acquired based on their  estimated fair values.  The excess  purchase price over
those fair values is recorded as "Excess of Cost Over Net Assets Acquired".  The
fair value assigned to intangible  assets acquired is either based on valuations
prepared  by  independent  third  party  appraisal  firms  using  estimates  and
assumptions  provided by management or  negotiated  at  arms-length  between the
Company and the seller of the acquired assets.  In accordance with SFAS No. 142,
goodwill and purchased intangibles with indefinite lives acquired after June 30,
2001  are not  amortized,  but will be  reviewed  periodically  for  impairment.
Purchased  intangibles  with finite lives will be  amortized on a  straight-line
basis over their respective useful lives.

Earnings (Loss) Per Share

      Basic  earnings  (loss) per share is computed by  dividing  income  (loss)
available to common stockholders by the weighted average number of common shares
outstanding  for the period.  Diluted  earnings per share  reflect the potential
dilution of securities,  using the treasury stock method that could share in the
earnings of an entity.  During the nine months ended March 31,  2005,  shares of
common stock that could have been issued upon  conversion  of  convertible  debt
were excluded from the  calculation  of diluted  earnings  (loss) per share,  as
their effect would have been anti-dilutive.


                                       20


Revenue Recognition

      The  Company  recognizes  revenue  from the sale of  refurbished  computer
equipment and related  products  upon delivery of goods to a common  carrier for
delivery to the customer.  Revenue for the repair of customer owned equipment is
recognized upon  completion of the repair.  The Company assumes the risk of loss
due to damage or loss of products during shipment.  The Company is reimbursed by
the common  carriers for  shipping  damage and lost  products.  The Company also
sells extended warranty and product  maintenance  contracts.  Revenue from these
contracts is deferred and recognized as income on a straight-line basis over the
life of the  contract,  which is  typically  for a period of one  year.  Service
warranty  and  product  maintenance  revenue  represented  less  than  5% of the
Company's total revenue for the quarter ended March 31, 2005.

      The  Company's  majority  owned  subsidiary,  PMIC,  recognizes  sales  of
computer and related  products upon shipment,  when the customer takes ownership
and  assumes  risk of loss,  provided  no  significant  obligations  remain  and
collectibility  is  probable.  A  provision  for  estimated  product  returns is
established at the time of sale based upon historical  return rates,  which have
typically been  insignificant,  adjusted for current  economic  conditions.  The
Company  generally  does not provide  volume  discounts or rebates to its resale
customers.

Recent Accounting Pronouncements

      In December 2004, the FASB issued SFAS No. 123 (R), "Share-Based Payment".
SFAS No. 123 (R) revises SFAS No. 123, "Accounting for Stock-Based Compensation"
and supersedes APB Opinion No. 25,  "Accounting  for Stock Issued to Employees".
SFAS No. 123 (R) focuses  primarily on the accounting for  transactions in which
an entity obtains employee services in share-based  payment  transactions.  SFAS
No. 123 (R) requires  companies to recognize in the statement of operations  the
cost of employee services received in exchange for awards of equity  instruments
based on the  grant-date  fair value of those awards (with limited  exceptions).
SFAS No. 123 (R) is effective as of the first interim or annual reporting period
that  begins  after  June 15,  2005 for  non-small  business  issuers  and after
December  15, 2005 for small  business  issuers.  Accordingly,  the Company will
adopt SFAS No. 123 (R) in its  quarter  ending  March 31,  2006.  The Company is
currently  evaluating  the  provisions  of  SFAS  No.  123  (R)  and has not yet
determined the impact,  if any, that SFAS No. 123 (R) will have on its financial
statement presentation or disclosures.

Results of Operations-Comparison of the Three Months Ended March 31, 2005 to the
Three Months Ended March 31, 2004


Overall Net Income (Loss) For The Period

      For the three months ended March 31, 2005, we realized a consolidated  net
loss of $1,582,000 that is a $1,708,000 decrease from the net income of $126,000
reported for the comparable period in the prior year.

      The substantial  decrease in consolidated  net income for the three months
ended March 31, 2005 over the comparative  period was a result of PMIC's loss of
$786,000 net of minority  interest,  a $255,000  loss on the  redemption  of our
partnership  interest in Yorkville Advisors and increased overhead primarily due
to the operations of PMIC and Cyber-Test.

Summary of Results of Operations



                                                                 Three Months Ended
                                                                       March 31,
                                                                --------------------     Period to Period
                                                                2005            2004       % Change
                                                                ----            ----       --------
                                                                     
Net income from Cyber-Test operations                       $   111,613    $        --            --%
Net (loss) from PMIC operations, net of minority interest      (786,007)            --            --%
Net income (loss) from investments                             (255,232)       199,420           (228)%
 Parent company and Encompass overhead                         (582,871)       (82,161)           609%
Net interest expense                                            (69,298)       (31,305)           121%
Forgiveness of debt                                                  --         40,258            --%
                                                            -----------    -----------    -----------
Consolidated net income (loss)                              $(1,581,795)   $   126,212            N/A
                                                            ===========    ===========    ===========



                                       21


Overview of Third Quarter Results

      For the three months ended March 31, 2005, we recorded  consolidated sales
of $11.4  million  relating to the repair,  service and warranty and exchange of
various  electronic  office  equipment and the sale and  distribution of various
computer components, parts and accessories realizing a consolidated gross profit
of $1.1  million or 9.2 % of sales for the  quarter.  For the three months ended
March 31, 2005,  CTI generated a net profit from  operations of $112,000 or 5.5%
of sales,  while PMIC  generated a  consolidated  net loss of  $800,000,  net of
minority interest, on gross margins of 4%.

      For the three months ended March 31, 2005, we reported a consolidated loss
from operations of $1.2 million because of consolidated overhead costs inclusive
of CTI and PMIC's  operations  versus a $82,000  loss for the three months ended
March 31, 2004. Consolidated overhead costs for the three months ended March 31,
2005 amounted to $2.3 million and include  $216,000 of  amortization of deferred
compensation  and  depreciation  and $1.8 million of general and  administrative
costs.  For the three months ended March 13, 2005, our overall  consolidated net
loss for the quarter increased an additional $400,000 from investment activities
and net interest expense as compared to a $200,000 increase in other income from
investment income for the comparative three-month period ended March 31, 2004.

Revenue

      Consolidated  revenue for the three  months ended March 31, 2005 was $11.4
million  and  consisted  of $2 million  relating  to CTI's  operations  and $9.4
million  for the PMIC  group.  We did not  recognize  any  revenue for the three
months  ended March 31,  2004.  CTI's  revenue  increased  19% from the previous
quarter.

Gross Profit

      Consolidated  gross  operating  margin was 9.2%  consisting of a 33% gross
margin from CTI's operations and a 4% gross margin from PMIC's operations. CTI's
gross profit percentage  decreased  slightly from a second quarter margin of 35%
due to the steady  change in its  product  mix as the repair and service of PDAs
and laptops  increased as a percentage  of revenue,  which  services  have lower
gross margins.  CTI's margin was also adversely affected by the increase in fuel
surcharges  from freight  carriers  that cannot be passed  through to customers.
PMIC's sales and margins  suffered during this quarter because of the tightening
and reduction of credit by its  suppliers and vendors  resulting in lower margin
sales.

Operating Expenses

      Consolidated  operating expenses for the three months ended March 31, 2005
and 2004  were $2.3  million  and  $82,000,  respectively,  representing  a $2.2
million  increase  for the three  months ended March 31, 2005 as compared to the
three months ended March 31, 2004.  This increase was primarily  attributable to
an increase in selling,  general and administrative costs of $1.8 million due to
the addition of the Encompass, CTI and PMIC operations.

      Consolidated  depreciation and  amortization  expense for the three months
ended March 31, 2005  increased  by  $213,000 to $216,000  from  $13,000 for the
three months ended March 31, 2004 due to deferred  commitment fees and financing
costs being fully  amortized in fiscal year 2004 and the quarterly  amortization
of deferred  compensation and deferred  financing fees in the amount of $151,000
and  depreciation  on property  and  equipment  in the amount of $65,000 for the
three months ended March 31, 2005.

      Consolidated  other general and  administrative  expenses amounted to $1.8
million for the three  months  ended March 31,  2005,  which was a $1.8  million
increase from the  comparative  prior period due  principally  to PMIC and CTI's
operating  business  overhead  during the  quarter  ended March 31,  2005.  Such
overhead  expenses  include the  overhead  operation  and cost  associated  with
employing   approximately   150   employees   and   operating   two  office  and
warehouse/distribution facilities in California and Florida, respectively.

Other Income (Expense)

      During the three months ended March 31, 2005,  we realized a $255,000 loss
from the  redemption  of our interest in Yorkville  Advisors and $160,000 of net
other loss due to net interest  expense and PMIC's  write-down of impaired fixed
assets.

      During the three months ended March 31, 2004, we generated $208,000 of net
other income due principally to investment income from our partnership  interest
in Yorkville Advisors.


- --------------------------------------------------------------------------------
                                       22


      Overall consolidated net interest expense slightly increased by $38,000 to
$69,000 for the three  months  ended  March 31, 2005 from  $31,000 for the three
months ended March 31, 2004. This increase was due primarily to higher levels of
interest  bearing debt for the three months ended March 31, 2005 compared to the
three months ended March 31, 2004.

Results of  Operations-Comparison of the Nine Months Ended March 31, 2005 to the
Nine Months Ended March 31, 2004

Overall Net Income (Loss) For the Period

      Our net income increased $736,000 in the nine month period ended March 31,
2005 as compared to the  comparative  period ended March 31, 2004,  as described
below. The net income was primarily  attributable to forgiveness of debt income.
In addition,  because we closed the PMIC  acquisition on December 30, 2004, this
is the first quarter where our  consolidated  operating  results  include PMIC's
results of operations, net of minority interest.

Summary of Results of Operations



                                                                 Nine Months Ended
                                                                       March 31,
                                                                --------------------     Period to Period
                                                                2005            2004       % Change
                                                                ----            ----       --------

                                                                     
Net income from Cyber-Test operations                       $   309,601    $        --             --
Net (loss) from PMIC operations, net of minority interest      (786,007)            --             --
Net income from investments                                     130,001        199,420            (35%)
Parent company and Encompass overhead                        (1,324,890)      (541,775)           145%
Net interest expense                                           (133,775)      (132,312)             1%
Forgiveness of debt                                           2,847,511        780,938           (265%)
                                                            -----------    -----------    -----------
Consolidated net income                                     $ 1,042,441    $   306,271            240%
                                                            ===========    ===========    ===========


Overview of Nine Months Results

      For the nine months ended March 31,  2005,  we realized  consolidated  net
income of  $1,042,000  compared  with net income of $306,000 for the nine months
ended March 31, 2004, or a 240%  increase.  The nine months ended March 31, 2005
is the first reporting period that reflects the consolidated results of both CTI
and PMIC's operating  businesses.  During this period, CTI recorded record sales
of $5.5  million  relating to the repair,  service and  warranty and exchange of
various office equipment, PDAs, laptop computers,  monitors and multi-functional
units while PMIC recorded  depressed sales of $9.4 million due to the tightening
and/or reduction of vendor and supplier credit lines.  Consolidated gross margin
was 15.6%.  CTI's net profit  from  operations  of $310,000 or 5.6% of sales was
slightly  ahead  of its  net  profit  percentage  as  compared  to the  previous
six-month results.  CTI continues to shift its sales mix from the repair of core
products such as fax machines,  printers and  multifunction  machines to PDA and
laptop repair.

      For the nine months ended March 31, 2005, we reported a consolidated  loss
from  operations  of $1.8  million  because  of  PMIC's  consolidated  loss from
operations in the amount of $786,000 and consolidated  corporate  overhead costs
at the parent  and  Encompass  levels in the net  amount of $1 million  versus a
$542,000 loss from operations for the nine months ended March 31, 2004. Included
in these overhead  costs is $363,000 of non-cash  charges for  depreciation  and
amortization.  Our consolidated  loss from operations was offset by $2.9 million
of other investment and forgiveness of debt income.

Revenue

      Consolidated  revenue for the nine  months  ended March 31, 2005 was $14.9
million and  consisted of $5.5  million  relating to CTI's  operations  and $9.4
million for the PMIC group. We did not recognize any revenue for the nine months
ended March 31, 2004.  All revenue was generated was from the repair and service
of office equipment and computer  peripheral  products,  extended warranty sales
and the sale of computer  parts and  accessories  and the  sale/distribution  of
computer parts, accessories and components.


- --------------------------------------------------------------------------------
                                       23


Gross Profit

      Consolidated  gross  operating  margin for the nine months ended March 31,
2005 was 15.6%  consisting of a 35% gross margin from CTI's  operations and a 4%
gross margin from PMIC's operations.  CTI's gross profit percentage remained the
same from the second  quarter margin of 35%.  PMIC's sales and margins  suffered
during this quarter  because of the  tightening  and  reduction of credit by its
suppliers and vendors resulting in lower margin sales.

Operating Expenses

      Consolidated  operating  expenses for the nine months ended March 31, 2005
and 2004  were  $4.1million  and  $542,000,  respectively,  representing  a $3.6
million  increase  for the nine  months  ended March 31, 2005 as compared to the
nine months ended March 31, 2004. This increase was primarily attributable to an
increase in selling, general and administrative costs of $3.1 million due to the
addition of the Encompass, CTI and PMIC operations.

      Consolidated  depreciation  and  amortization  expense for the nine months
ended March 31, 2005  increased  by $136,000 to $363,000  from  $227,000 for the
nine months ended March 31, 2004 due to deferred  commitment  fees and financing
costs being fully amortized in fiscal year 2004 and the amortization of deferred
compensation  and  deferred  financing  fees  in  the  amount  of  $300,000  and
depreciation  on property  and  equipment  in the amount of $63,000 for the nine
months ended March 31, 2005.

      Consolidated  other general and  administrative  expenses amounted to $3.2
million  for the nine  months  ended March 31,  2005,  which was a $3.2  million
increase from the  comparative  prior period due  principally  to PMIC and CTI's
operating  business overhead during the three and nine month periods ended March
31, 2005,  respectively.  Such overhead expenses include the overhead  operation
and cost associated with employing approximately 150 employees and operating two
office  and   warehouse/distribution   facilities  in  California  and  Florida,
respectively.

Other Income (Expenses)

      During the nine months ended March 31, 2005,  we realized  $2.8 million of
consolidated net other income principally from debt forgiveness income resulting
from the  favorable  judgment  against our former CEO and related  entities that
allowed us to discharge these  obligations.  This item of income was offset,  in
part, by net interest expense of $134,000.

      During the nine month period ended March 31, 2004, we earned $199,000 from
our  partnership  interest in Yorkville  Advisors  that we  purchased  effective
January 1, 2004 and $781,000 of forgiveness of debt income  attributable  to the
favorable settlement of a majority of the Company's accounts payable and accrued
expenses at a substantial  discount and the  forgiveness of accrued  interest by
certain  holders of the 5% Debenture.  These items were offset,  in part, by net
interest expense of $132,000  attributable to accrued interest on our short term
notes and installment  obligations and debt discount expense treated as interest
attributable to the beneficial conversion feature of the 10% Debenture.

      Overall  consolidated net interest expense increased by $2,000 to $134,000
for the nine  months  ended March 31,  2005 from  $132,000  compared to the nine
months ended March 31, 2004.

LIQUIDITY AND CAPITAL RESOURCES

      We  have  financed  our  acquisitions  and  investments  principally  with
short-term  borrowings  through our Equity Line of Credit with  Cornell  Capital
Partners,  L.P.  ("Cornell  Capital")  and cash  received  in  exchange  for the
issuance of 4,200 shares of our Series A Convertible  Preferred Stock to Cornell
Capital.  We have funded our ongoing  operations  through cash distributions and
redemption proceeds received from (i) our investment in an investment management
partnership,  and  (ii)  working  capital  generated  by CTI.  Our cash and cash
equivalents totaled $1,960,692 at March 31, 2005.

      We are currently in the process of exploring various  alternative  sources
of  financing  to reduce our  reliance on the Equity Line of Credit with Cornell
Capital and the dilutive  effect such  facility  has on our stock price.  We are
also currently in discussions with banking  institutions and other institutional
investors to secure up to a $20 million  acquisition debt facility to be used by
us  for  the  purpose  of  acquiring  private  and/or  public  companies  in the
technology  and  service  industry  that we  believe  will be  accretive  to our
business. These discussions are in the preliminary stages. Although we intend to
find  alternative  financing  to our  Equity  Line of  Credit,  there  can be no
assurance that we will be able to find a lender or lenders that would provide us
with financing at suitable rates of interest,  if at all. In addition,  there is
no  guarantee  that we will be able to secure  financing  to permit us to pursue
strategic  acquisitions and investments.  During the nine months ended March 31,
2005, we made advances  under the Equity Line of Credit in the aggregate  amount
of $100,000  in  exchange  for  issuing  172,881,526  shares of common  stock to
Cornell  Capital.  These advances were used to pay down our  short-term  note to
Cornell Capital. Also during the nine months ended March 31, 2005, Hudson Street
received  $280,000 of  membership  cash  distributions  and $800,000 of net cash
proceeds on the redemption of its partnership  interest from Yorkville Advisors.
We believe that our existing  sources of liquidity  including cash resources and
cash provided by operating  activities will provide sufficient resources to meet
our present and future working  capital and cash  requirements  for at least the
next 12 months.  We do not  anticipate  making any  further  advances  under the
Equity Line of Credit.


- --------------------------------------------------------------------------------
                                       24


      We had  total  liabilities  of  $10,576,877  as of March 31,  2005  versus
$6,571,877 as of June 30, 2004. These  contractual  obligations,  along with the
dates on which such payments are due, are described below:



                                                              Payments Due by Period (from March 31, 2005)
                                                  ---------------------------------------------------------------------
                                                                    1               2-3             4-5          After 5
Contractual Obligations                           Total        Year or Less        Years           Years          Years
- -----------------------                           -----        ------------        -----           -----          -----

                                                                                                    
Notes Payable                                    $ 4,659,853     $ 4,282,846        $ 377,007      $      --       $     --
Floor Plan Inventory Loans                         1,069,800       1,069,800               --             --             --
Accounts Payable and Accrued Expenses              4,648,924       4,648,924               --             --             --
Other Current Liabilities                            198,300         198,300               --             --             --
                                                ------------     -----------        ---------       --------        -------
  Total Contractual Obligations                 $ 10,576,877     $10,199,870        $ 377,007       $     --        $    --
                                                ============     ===========        =========       ========        =======


         During the nine months ended March 31, 2005, the Company reduced its
contractual obligations by $2,062,396 through cash payments. At March 31, 2005,
we had a working capital deficiency of $4,045,052.

      On February 11, 2005, Hudson Street Investments, Inc. ("Hudson Street"), a
wholly owned  subsidiary  of Advanced  Communications  Technologies,  Inc.  (the
"Company"),  became  entitled  to  receive a  distribution  of  $2,625,000  from
Yorkville Advisors  Management,  LLC ("Yorkville") in exchange for all of Hudson
Street's  Preferential Rights Membership Interest in Yorkville,  pursuant to the
terms of  Yorkville's  Limited  Liability  Company  Agreement,  as  amended.  In
connection  with the  above  arrangements,  the  Company  entered  into a Letter
Agreement,  dated  February 11,  2005,  with Cornell  Capital,  whereby  Cornell
Capital  agreed to extend and set the maturity  date of a past-due  non-interest
bearing Promissory Note, in the original principal amount of $3,000,000,  issued
by the  Company to Cornell  Capital on January 23,  2004 (the  "Cornell  Capital
Note").

      In accordance with the terms of the Letter  Agreement,  we used $1,725,000
of the redemption  proceeds  received by Hudson Street to reduce our outstanding
short-term  obligation to Cornell  Capital  Partners,  L.P.  from  $2,000,000 to
$275,000, after paying extension and legal fees of $100,000.

      In addition,  pursuant to the Letter  Agreement,  the promissory  note was
extended  to June  30,  2005  and  bears  interest  at a rate of 10%  commencing
February 10, 2005. Previously, the promissory note was non-interest bearing. The
Company received $800,000 of cash proceeds from the redemption.

      The Letter Agreement also  contemplated that Cornell Capital would convert
the outstanding principal of, and accrued interest on, our 10% Debenture held by
Cornell  Capital,  into shares of the Company's  common stock.  On May 12, 2005,
Cornell Capital Partners,  L.P.  converted the balance of this obligation in the
amount of  $77,500  plus  $40,526 of  accrued  interest  at $.001 per share into
118,026,000 shares of common stock.

      Yorkville was the investment advisor to Cornell,  which has been our major
source of investment funding and a significant creditor of the Company.

      Below is a discussion of our sources and uses of funds for the nine months
ended March 31, 2005:

Overall Net Change In Cash Flow For The Nine Months Ended March 31, 2005

      During  the nine  months  ended  March 31,  2005,  our cash  increased  by
$767,522.  This net increase in cash was due to the approximate  $3.1 million of
net cash received from  investing  activities  (including  $543,800 of cash from
PMIC's  operations)  increased by $600,000 of cash  provided by  continuing  and
discontinued  operations  reduced by $3 million of cash used to repay short-term
and installment obligations.


- --------------------------------------------------------------------------------
                                       25


Net Cash Provided By (Used In) Operating Activities

      Net cash provided by operating activities was $350,000 for the nine months
ended  March  31,  2005 and was  principally  from the  collection  of  accounts
receivable  and sales of PMIC  inventory  in excess of the payment of  corporate
overhead  expense.  Net cash used in operating  activities  was $765,000 for the
nine  months  ended  March 31,  2004 and was  principally  from a  reduction  in
accounts payable in the amount of $434,000,  and an increase in debt forgiveness
income,  offset by non-cash charges for depreciation and amortization,  and debt
discount expense.

Net Cash From (Used In) Investing Activities

      Cash  provided  from  investing  activities  of $3.2  million for the nine
months  ended  March 31,  2005 was  attributable  to  $600,000  of cash from the
consolidation  of  PMIC,  $2.9  million  of cash  distributions  and  redemption
proceeds from our partnership  investment offset by $267,000 for the purchase of
fixed  assets  and  marketable  investment  securities.  Cash used in  investing
activities  for the nine months  ended March 31, 2004 was $2.5  million,  net of
distributions,   attributable   to  the  purchase  of  our  Yorkville   Advisors
partnership interest in January 2004.

Net Cash From (Used In) Financing Activities

      Net cash of $3 million  used in financing  activities  for the nine months
ended March 31, 2005 was for the  repayment of our  short-term  and  installment
notes to Cornell Capital and others in the amount of $2.1million,  the repayment
of PMIC's Floor Plan Inventory  loan in the amount of $1.1million  reduced by an
increase  in  restricted  cash of  $167,000.  Net  cash  provided  by  financing
activities  in the amount of $3.4  million for the nine  months  ended March 31,
2004 was from  proceeds on the issuance of common stock under our Equity Line of
Credit in the amount of $1.0 million,  proceeds in the amount of $3 million from
our short term  promissory note to Cornell  Capital,  offset by the repayment of
short-term and installment notes in the amount of $600,000.

Off-Balance Sheet Arrangements

      There are no off-balance  sheet  arrangements  between the Company and any
other entity that have,  or are  reasonably  likely to have, a current or future
effect on the Company's financial  condition,  revenues or expenses,  results of
operations, liquidity, capital expenditures, or capital resources.

COMPANY QUARTERLY STOCK PRICE

Price Range of Common Stock

      Our common  stock is  currently  traded on the  Over-the-Counter  Bulletin
Board  ("OTCBB")  under  the  symbol  "ADVC".  As of May  1,  2005,  there  were
2,121,247,731 common shares outstanding and approximately 550 holders of record.
We believe that the number of beneficial  owners is  substantially  greater than
the number of record holders because a large portion of our common stock is held
in "broker" or "street names".

      The following table sets forth, for the fiscal periods indicated,  the bid
price range of our common stock:

                                                    High Bid    Low Bid
                                                    --------    -------
Fiscal Year 2005
Quarter Ended March 31, 2005                        $ .0015     $ .0009
Quarter Ended September 30, 2004                     .00119       .0005
Quarter Ended December 31, 2004                        .002      .00038

Fiscal Year 2004
Quarter Ended September 30, 2003                    $  .007     $.00163
Quarter Ended December 31, 2003                      .00363      .00169
Quarter Ended March 31, 2004                          .0025      .00131
Quarter Ended June 30, 2004                           .0015      .00081


- --------------------------------------------------------------------------------
                                       26


      Such market quotations reflect the inter-dealer prices as reflected by the
OTCBB without retail  mark-up,  markdown or commissions  and may not necessarily
represent actual transactions.

ITEM 3. CONTROLS AND PROCEDURES

      As of March 31, 2005, we carried out an evaluation,  under the supervision
and with the  participation  of our Chief Executive  Officer and Chief Financial
Officer,  of the  effectiveness  of the design and  operation of our  disclosure
controls and procedures.  Based on this evaluation,  our Chief Executive Officer
and  Chief  Financial  Officer  concluded  that  our  disclosure   controls  and
procedures  were  as  of  March  31,  2005  effective  in  timely  alerting  the
appropriate  persons to  material  information  required  to be  included in our
periodic reports that are filed with the Securities and Exchange Commission.  It
should be noted that the design of any system of  controls is based in part upon
certain  assumptions about the likelihood of future events,  and there can be no
assurance  that any design will succeed in achieving  its stated goals under all
potential future conditions,  regardless of how remote. In addition,  during the
fiscal  quarter  ended  March 31,  2005 there  were no  changes in our  internal
control  over  financial  reporting  that  have  materially  affected,   or  are
reasonably  likely to materially  affect,  our internal  control over  financial
reporting.

PART II

OTHER INFORMATION

      The  statements  in this  quarterly  report,  Form  10-QSB,  that  are not
historical  constitute   "forward-looking   statements".   Such  forward-looking
statements  involve risks and  uncertainties  that may cause the actual results,
performance or achievements of the Company and its subsidiaries to be materially
different from any future  results,  performances  or  achievements,  express or
implied by such forward-looking statements. These forward-looking statements are
identified  by  their  use  of  such  terms  and  phrases  as  intends,   plans,
anticipates, should and believes.

ITEM 1. LEGAL PROCEEDINGS

      On May 11, 2005, we filed a complaint in the United States  District Court
for the  Southern  District of New York  against  Theodore S. Li and Hui Cynthia
Lee, the former officers and principal shareholders of PMIC, for the recovery of
damages and costs for securities  fraud,  breach of contract and other counts in
connection with the Stock Purchase Agreement dated December 10, 2004 between the
Company and Mr. Li and Ms. Lee.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

      On December  27,  2004,  Cornell  Capital  elected to convert  $100,000 of
outstanding principal of the 10% Debenture, at $.001 per share, into 100,000,000
shares of common  stock.  These  shares were issued on March 2, 2005.  We issued
these shares  relying upon Rule 506 of Regulation D and Section  18(b)(4)(D)  of
the Securities Act of 1933, as amended.

      On January  12,  2005,  the  Company's  Board of  Directors  approved  the
issuance of  5,000,000  shares of  restricted  common  stock to Hawk  Associates
valued at $.0015 per share, or $7,500 pursuant to the terms of Hawk  Associates'
service agreement with us. The shares were issued on February 4, 2005. We issued
these shares  relying upon Rule 506 of Regulation D and Section  18(b)(4)(D)  of
the Securities Act of 1933, as amended.

      On May 12, 2005, Cornell Capital elected to convert the balance of the 10%
Debenture,  in the  amount of  $77,500  of  principal  and  $40,526  of  accrued
interest, at $.001 per share, into 118,026,000 shares of common stock. We issued
these shares on May 12, 2005. No amount remains owed to Cornell  Capital on this
debenture.  We issued  these shares  relying  upon Rule 506 of  Regulation D and
Section 18(b)(4)(D) of the Securities Act of 1933, as amended.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

      On November 22, 2004, the remaining $187,500 of principal of, plus accrued
interest of $38,588 on the 10% Debenture matured.

      At March 31, 2005,  $77,500 of principal  and $40,526 of accrued  interest
remain outstanding on the 10% Debenture for which we were in default. On May 12,
2005,  Cornell Capital  elected to convert the balance of the 10% Debenture,  in
the amount of $77,500 of principal and $40,526 of accrued interest, at $.001 per
share,  into  118,026,000  shares of common stock. We issued these shares on May
12, 2005 No amount remains owed to Cornell Capital on this debenture.  We issued
these shares  relying upon Rule 506 of Regulation D and Section  18(b)(4)(D)  of
the Securities Act of 1933, as amended.


- --------------------------------------------------------------------------------
                                       27


      PMIC has defaulted  under its inventory  financing  facility with Textron,
its mortgage  loan with Wells Fargo Bank and its Small  Business  Administration
Loan as  discussed  in  Notes 6 and 7 to our  Condensed  Consolidated  Financial
Statements.  In addition,  all of PMIC's loan agreements contain provisions that
provide the filing of a voluntary  petition in bankruptcy is a default under the
loans. However, under bankruptcy law, those provisions are unenforceable.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      None.

ITEM 5. OTHER INFORMATION

      On May 10, 2005, PMIC terminated the Employment Agreements, dated December
30, 2004, among Pacific Magtron  International  Corp.,  Advanced  Communications
Technologies, Inc., and Encompass Group Affiliates, Inc. and each of Theodore S.
Li and Hui  Cynthia  Lee for  "cause"  pursuant  to the terms of the  Employment
Agreements.  These Employment Agreements became effective contemporaneously with
the sale of an aggregate of 6,454,300  shares of the common stock of the Company
by Mr. Li and Ms. Lee,  representing  61.56% of the then issued and  outstanding
common stock, to Advanced Communications Technologies,  Inc. In addition to base
salaries and other compensation,  the Employment Agreements provided for payment
of a  signing  bonus of  $225,000  to each of Mr.  Li and Ms.  Lee on or  before
January 29, 2005. No part of these  bonuses has been paid. On May 11, 2005,  the
Company filed a complaint in the United States  District  Court for the Southern
District of New York  against  Theodore S. Li and Hui  Cynthia  Lee,  the former
officers and  principal  shareholders  of PMIC,  for the recovery of damages and
costs for  securities  fraud,  breach of contract and other counts in connection
with the acquisition of the Stock of PMIC.

ITEM 6. EXHIBITS

      (a) Exhibits.



Exhibit No.        Description                                             Location
- -----------        -----------                                             --------
                                                                     
2.1                Asset Purchase Agreement dated May 27, 2004, by and     Incorporated by reference to Exhibit 10.1 to
                   between Cyber-Test, Inc., a Delaware corporation and    the Company's Form 8-K filed with the SEC on
                   Cyber-Test, Inc., a Florida corporation.                June 3, 2004

2.2                Stock Purchase Agreement, dated December 10, 2004, by   Incorporated by reference to Exhibit 2.1 to the
                   and among the Company, Theodore S. Li and Hui Cynthia   Company's Form 8-K filed with the SEC on
                   Lee                                                     December 14, 2004

3.1.1              Articles of Incorporation of Media Forum                Incorporated by reference to Exhibit 2.1 to the
                   International, Inc.                                     Company's Form S-8 filed with the SEC on
                                                                           February 9, 2000

3.1.2              Second Amendment to Articles of Incorporation of        Incorporated by reference to Exhibit 2.2 to the
                   Telenetworx, Inc.                                       Company's Form S-8 filed with the SEC on
                                                                           February 9, 2000

3.1.3              Third Amendment to Articles of Incorporation of Media   Incorporated by reference to Exhibit 2.3 to the
                   Forum International, Inc.                               Company's Form S-8 filed with the SEC on
                                                                           February 9, 2000

3.1.4              Fourth Amendment to Articles of Incorporation           Incorporated by reference to Exhibit 2.7 to the
                                                                           Form SB-2 filed with the SEC on March 5, 2002



- --------------------------------------------------------------------------------
                                       28




Exhibit No.        Description                                             Location
- -----------        -----------                                             --------
                                                                     
3.1.5              Fifth Amendment to Articles of Incorporation            Incorporated by reference to Exhibit 2.8 to the
                                                                           Form SB-2 filed with the SEC on July 16, 2003

3.1.6              Sixth Amendment to Articles of Incorporation            Incorporated by reference to Exhibit 3.1.6 the
                                                                           Company's Form 10-KSB filed with the SEC on
                                                                           November 3, 2004

3.1.7              Seventh Amendment to Articles of Incorporation          Incorporated by reference to Exhibit 3.1.7 the
                                                                           Company's Form 10-KSB filed with the SEC on
                                                                           November 3, 2004

3.2                Bylaws of the Company                                   Incorporated by reference to Exhibit 2.4 to the
                                                                           Company's Form S-8 filed with the SEC on
                                                                           February 9, 2000

10.1               6% Secured Convertible Promissory Note, dated           Incorporated by reference to Exhibit 2.4(i) to
                   December 30, 2004, issued to Theodore S. Li.            the Company's Form 8-K filed with the SEC on
                                                                           December 14, 2004

10.2               6% Secured Convertible Promissory Note, dated           Incorporated by reference to Exhibit 2.4(i) to
                   December 30, 2004, issued to Hui Cynthia Lee.           the Company's Form 8-K filed with the SEC on
                                                                           December 14, 2004

10.3               Custodial and Stock Pledge Agreement, dated December    Incorporated by reference to Exhibit 2.1 to the
                   30, 2004, among Advanced Communications Technologies,   Company's Form 8-K filed with the SEC on
                   Inc., Theodore S. Li and Hui Cynthia Lee, and Quarles   December 14, 2004
                   & Brady Streich Lang LLP.

10.4               Employment Agreement, dated December 30, 2004, among    Incorporated by reference to Exhibit 5.9(a) to
                   Pacific Magtron International Corp., Advanced           the Company's Form 8-K filed with the SEC on
                   Communications Technologies, Inc., Encompass Group      December 14, 2004
                   Affiliates, Inc., and Theodore S. Li.

10.5               Employment Agreement, dated December 30, 2004, among    Incorporated by reference to Exhibit 5.9(b) to
                   Pacific Magtron International Corp., Advanced           the Company's Form 8-K filed with the SEC on
                   Communications Technologies, Inc., Encompass Group      December 14, 2004
                   Affiliates, Inc., and Hui Cynthia Lee.

10.6               Indemnity Agreement, dated December 30, 2004, among     Incorporated by reference to Exhibit 2.4(i) to
                   Advanced Communications Technologies, Inc., Theodore    the Company's Form 8-K filed with the SEC on
                   S. Li and Hui Cynthia Lee.                              December 14, 2004

31.1               Certification by President and Chief Financial
                   Officer pursuant to Sarbanes-Oxley Section 302

                                                                           Provided herewith
32.1               Certification by President and Chief Financial
                   Officer pursuant to 18 U.S.C. Section 1350:             Provided herewith



- --------------------------------------------------------------------------------
                                       29


                                   SIGNATURES

      In accordance with Section 13 or 15(d) of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

                     ADVANCED COMMUNICATIONS TECHNOLOGIES, INC.

                     By:     /s/ Wayne I. Danson
                     Name:   Wayne I. Danson
                     Title:  President (Principal Executive Officer),
                             Chief Financial Officer
                             (Principal Accounting Officer) and Director
                     Date:   May 23, 2005


- --------------------------------------------------------------------------------
                                       30