UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-K/A
                                 AMENDMENT NO. 1
                  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


                     FOR THE YEAR ENDED: SEPTEMBER 30, 2004

                                     0-15066
                             COMMISSION FILE NUMBER
                            VERTEX INTERACTIVE, INC.
               (EXACT NAME OF COMPANY AS SPECIFIED IN ITS CHARTER)

                 NEW JERSEY                       22-2050350
          (STATE OF INCORPORATION)   (I.R.S. EMPLOYER IDENTIFICATION NO.)

           3619 KENNEDY ROAD, SOUTH PLAINFIELD, NJ           07080
          (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)         (ZIP CODE)

        COMPANY'S TELEPHONE NUMBER, INCLUDING AREA CODE: (908) 756-2000

        SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT: NONE

           SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:
                     COMMON STOCK, PAR VALUE $.005 PER SHARE

INDICATE BY CHECK MARK WHETHER THE COMPANY (1) HAS FILED ALL REPORTS REQUIRED TO
BE FILED BY SECTION 13 OR 15(D) OF THE  SECURITIES  EXCHANGE  ACT OF 1934 DURING
THE  PRECEDING  12 MONTHS  (OR FOR SUCH  SHORTER  PERIOD  THAT THE  COMPANY  WAS
REQUIRED  TO FILE  SUCH  REPORTS),  AND  (2) HAS  BEEN  SUBJECT  TO SUCH  FILING
REQUIREMENTS FOR THE PAST 90 DAYS.

                            YES X   NO

INDICATE BY CHECK MARK IF DISCLOSURE OF DELINQUENT  FILERS  PURSUANT TO ITEM 405
OF REGULATION  S-K IS NOT CONTAINED  HEREIN,  AND WILL NOT BE CONTAINED,  TO THE
BEST OF THE COMPANY'S KNOWLEDGE,  IN DEFINITIVE PROXY OR INFORMATION  STATEMENTS
INCORPORATED BY REFERENCE IN PART III OF THIS FORM 10-K OR ANY AMENDMENT TO THIS
FORM 10-K. ( )

INDICATE BY CHECK MARK WHETHER THE COMPANY IS AN  ACCELERATED  FILER (AS DEFINED
IN RULE 12B-2 OF THE ACT.

                           YES ___  NO X

AS OF DECEMBER 28, 2004 THE  AGGREGATE  MARKET VALUE OF THE VOTING  COMMON STOCK
HELD BY  NON-AFFILIATES  OF THE  COMPANY WAS  $5,782,928  BASED UPON THE CLOSING
PRICE OF THE COMMON  STOCK AS REPORTED ON THE OTC ON THAT DATE.  FOR PURPOSES OF
THIS  CALCULATION  ONLY,   DIRECTORS,   EXECUTIVE  OFFICERS  AND  THE  PRINCIPAL
CONTROLLING  STOCKHOLDER  OF THE  REGISTRANT  ARE DEEMED TO BE AFFILIATES OF THE
REGISTRANT.


AS OF  DECEMBER  28,  2004 THE COMPANY  HAD  72,970,622  SHARES OF COMMON  STOCK
OUTSTANDING.

PREFERRED  STOCK,  SERIES  "A",  PAR  VALUE  $.01 PER  SHARE:  1,356,852  SHARES
OUTSTANDING AS OF DECEMBER 28, 2004.

PREFERRED STOCK,  SERIES "B", PAR VALUE $.01 PER SHARE: 1,000 SHARES OUTSTANDING
AS OF DECEMBER 28, 2004.

PREFERRED STOCK,  SERIES "C-1", PAR VALUE $.01 PER SHARE: 997 SHARES OUTSTANDING
AS OF DECEMBER 28, 2004.

PREFERRED STOCK, SERIES  "D"(redeemable and non-redeemable),  PAR VALUE $.01 PER
SHARE: 7,615 SHARES OUTSTANDING AS OF DECEMBER 28, 2004.


              DOCUMENTS INCORPORATED BY REFERENCE:

NONE.

                                  2

Explanatory Note

This  Amendment  No. 1 to the Annual  Report on Form 10-K for the annual  period
ended  September  30,  2004  of  Cape  Systems  Group,  Inc.   (formerly  Vertex
Interactive,  Inc.) is filed  solely for the purpose of amending  and  restating
Part II, Item 9A,  Controls  and  Procedures,  to include a  description  of our
disclosure  controls and procedures,  the conclusions of the principal executive
officer  and the  principal  financial  officer as of  September  30, 2004 and a
description of significant  deficiencies  and material  weaknesses  found in our
controls and procedures and steps we have taken to remediate these problems.  In
addition,  in connection  with the filing of this  Amendment No. 1 to the Annual
Report on Form 10-K and  pursuant to the rules of the  Securities  and  Exchange
Commission, we are including currently dated certifications. Except as described
above, no other changes have been made to the Annual Report on Form 10-K for the
annual  period ended  September  30, 2004.  This  Amendment  No. 1 to the Annual
Report on Form 10-K  continues  to speak as of the date of the Annual  Report on
Form 10-K for the  annual  period  ended  September  30,  2004,  and we have not
updated the  disclosures  contained in this Amendment No. 1 to the Annual Report
on Form 10-K for the annual  period  ended  September  30,  2004 to reflect  any
events that occurred at a date  subsequent to the filing of the Annual Report on
Form 10-K for the annual period ended September 30, 2004


                                       3


                             PART I

ITEM 1. BUSINESS

General

Vertex  Interactive,  Inc.  ("Vertex"  or "we") is a  provider  of supply  chain
management  ("SCM")  technologies,  including  enterprise  software  systems and
applications,  and software integration solutions,  that enable our customers to
manage their order,  inventory  and  warehouse  management  needs,  consultative
services,  and  software  and  hardware  service and  maintenance.  We serve our
clients  through  three  general  product  and  service  lines:  (1)  enterprise
solutions; (2) point solutions; and, (3)service and maintenance for our products
and  services,  including  service and  maintenance  of software and hardware we
resell  for  third  parties.   Our  enterprise  solutions  include  a  suite  of
Java-architected  software  applications,  applications  devoted  to the  AS/400
customer base, as well as a portfolio of "light-directed" systems for inventory,
warehouse and distribution  center  management.  Our point solutions  provide an
array of products and services  designed to solve more specific  customer  needs
from managing a mobile field workforce, mobile data collection,  distributed bar
code printing  capabilities,  compliance labeling  applications,  automated card
devices,  software  development  tools and proprietary  software serving SAP R/3
users. We provide a full range of software and hardware services and maintenance
on a 24-hour,  7-days a week, 365-days a year basis,  including the provision of
wireless and wired  planning  and  implementation  services  for our  customers'
facilities.

We have achieved our current focused  product and service  portfolio as a result
of various  acquisitions  over the past five  years,  with the more  recent ones
being  described  in the  "Acquisitions"  section of Note 2 to the  Consolidated
Financial  Statements and through the sale and/or disposal of certain businesses
no longer core to the Company's  strategy over the past three years as described
in the "Disposals" Section of Note 2 to the Consolidated  Financial  Statements.
Our  customers  are able to maximize  the  efficiency  of the flow of  inventory
through  their supply  chains,  by  implementing  our  integrated  systems.  Our
customers use our software to reduce  procurement and  distribution  costs,  and
manage and control  inventory along the supply chain,  thereby  increasing sales
and  improving  customer  satisfaction  and loyalty.  We also resell third party
software and hardware as part of our integrated  solutions.  We provide  service
and support for all of our software and systems from  established  facilities in
North America.


                                       4


We have sold our products and services  worldwide,  but now operate primarily in
North  America,  through a direct  sales  force and through  strategic  reseller
alliances with complementary software vendors and consulting  organizations.  We
target  customers  with a need to manage high  volumes of  activity  along their
supply chains from order intake and fulfillment,  through  inventory,  warehouse
and  distribution  center  management  to the ultimate  delivery of goods to end
users.

We operate in one business segment, which is the design, development,  marketing
and support of supply chain management solutions.
Our total  revenues for the fiscal years ended  September 30, 2004 and 2003 were
$2,567,000  and  $4,226,000,  respectively,  all of which were  generated by our
North American operations. For the comparable period ended September 30, 2002 we
reported  $36,135,000 in revenues,  approximately 43% of which were generated by
our North American operations.

During 2004, the Company had 2 customers whose sales during the fiscal year were
individually  greater than 10% of the  Company's  total  revenues.  One customer
totaled  approximately  $611,000,  and  the  second  one  totaled  approximately
$294,000.

Our  principal  executive  offices  are  located  at 3619  Kennedy  Road,  South
Plainfield,  New Jersey and its telephone number is (908) 756-2000.  The Company
was organized in the State of New Jersey in November 1974.

Outlook

The  successful  implementation  of our  business  plan has  required,  and will
require  on an  ongoing  basis,  substantial  funds to  finance  (i)  continuing
operations,   (ii)  the  further   development   of  our   enterprise   software
technologies,  (iii) expected future  operating  losses,  (iv) the settlement of
existing  liabilities,  including past due payroll obligations to our employees,
officers and directors,  and (v) from time to time, selective  acquisitions.  In
order to meet future cash flow needs, we are  aggressively  pursuing  additional
equity and debt financings  including through our enterprise software subsidiary
XeQute Solutions,  Inc., and continued cost cutting measures.  Historically,  we
have financed these activities through both equity and debt offerings. There can
be no assurance  that we will continue to be successful in these  efforts.  As a
result  there is  substantial  doubt as to our  ability to  continue  as a going
concern.  (See  Management's  Discussion  and  Analysis,  Liquidity  and Capital
Resources.)

Throughout 2004, the Company experienced continued weakness in its core markets,
continued  operating losses and a consistent  shortfall in working  capital.  In
order to survive in these  circumstances,  the Company continued its strategy to
focus on its core enterprise level products, while continuing to reduce costs.

By the summer of 2002,  it became  apparent  that the sharp  downturn in capital
spending  in the  Company's  major  markets  was  likely  to  continue  for  the
foreseeable  future.  This factor  combined with the continuing  working capital
shortfall (which had already caused the Company to focus on its enterprise level
software  and  sell  off  non-core  businesses  to  raise  cash to fund  current
operations  as  mentioned  above)  required  the  Company  to  look  anew at its
operations  with a view to raising  additional  working  capital and to reducing
costs further. In light of the depressed price of the Company's common stock and
the  related  shrinking  trading  volumes,  the  Company  elected  to  fund  its
enterprise software group separately from the Company in order to achieve better
values than could be obtained by funding  through Vertex  directly.  At the same
time as  mentioned  above,  the  Company  needed to  further  contain  costs and
streamline operations.


                                       5


In August 2002, the Company formed a wholly owned subsidiary,  XeQute Solutions,
Inc., ("XeQute") into which,  effective October 1, 2002, the Company transferred
all of the assets and  certain of the  liabilities  of its  Enterprise  Software
Division.  This action was intended to consolidate  all of the enterprise  level
products  and  services  in one  entity,  under a single  brand,  namely  XeQute
Solutions,  to streamline  operations,  reduce costs,  provide a more  effective
route to market, and also to provide a new platform for hiring.

The Supply Chain Management Industry

The term  "supply  chain  management"  refers  to a wide  spectrum  of  software
applications,  consulting  services,  maintenance services and hardware products
intended to enable  businesses  to manage  their  chains of supply.  The primary
goals of successful  supply chain planning and execution are to reduce the costs
of sales, recognize early opportunities and act on them to increase sales and to
detect  problems as they emerge to address them  promptly to reduce their impact
on the  operations of the business.  The SCM industry is evolving  toward a more
software-driven  model as  enterprises  increasingly  seek ways to manage  their
supply  chains  in  real-time  at a  lower  cost  and  in a  more  decentralized
environment.

SCM  spending  falls within the  Information  Technology  industry.  Because SCM
technologies  and services  enable  enterprises  to manage a critical  aspect of
their  operations,  namely the chain of supply of components into products to be
manufactured,  sold and delivered to end customers,  the Company  believes that,
despite some  cyclicality that may always  characterize  investment in software,
over the long-term,  SCM solutions are likely to remain  significant  factors in
corporate IT budgeting.  Management  believes that  applications and value-added
services such as implementation and consulting will play a more significant role
in the overall IT investment of companies in our target  market,  as enterprises
increasingly  focus on  generating  the highest  return  possible on their asset
base-the primary focus of SCM technology.

                                       6


The Opportunity

Globalization  and the  rise of the  Internet  are  working  in  conjunction  as
catalysts  for the emergence of supply chain  technologies  designed not only to
reduce  the  costs  inherent  in the  global  economy,  but to give  enterprises
unprecedented  visibility into and dynamic control over their supply chains. The
Company's  strategy is grounded in the conviction that supply chain optimization
and  management,  driven by software  applications  and integrated  systems is a
long-term  growth  industry still in its early stages of  development,  in which
there is an attractive  opportunity for companies with sufficient  scale and the
right product set to emerge as global leaders in this industry.

AMR Research had  forecasted  the worldwide SCM industry to reach $21 billion by
2005, a five year compound annual growth rate of approximately 32%.  Application
software license revenues, which in 2001 comprised an estimated 41% of total SCM
industry  sales,  according  to AMR,  are  forecast to continue to grow at a 29%
compound  annual  growth rate and to reach  nearly $8 billion by 2005.  Software
maintenance,  which AMR  estimated  to  generate  nearly $1 billion in  industry
revenues in 2001,  is expected to grow at a 36% compound  annual growth rate and
to reach $3 billion by 2005.

The two largest  geographic  markets for SCM  technology  and services are North
America and Europe.  AMR estimated that in 2001 these two markets  accounted for
roughly 86% of worldwide sales,  with the North American market expected to grow
at a 28% annual compound growth rate through 2005 and Europe expected to grow at
a 38%  annual  compound  growth  rate  over  the  same  period.  In light of the
continuing  impact of the  recessionary  economies in North American and Europe,
management  believes  that  AMR's  industry  growth  forecast  will  prove to be
aggressive. Asia/Pacific and Central and South America are forecast to grow more
rapidly over this period, but as of December 10, 2004 these markets account only
for an  estimated  13% of industry  sales and are forecast to reach about 17% by
2005.

                                       7


The industry opportunity is being defined by three worldwide trends:

Two Major Catalysts: Global Competition and the Internet

Many observers point to two fundamental  drivers of long-term  growth in the SCM
industry:  (i) the increase in globalization and the competitive  pressures that
trend is creating for businesses;  and (ii) the rise of the Internet as a medium
for commerce at virtually every level of the economy.

As  competitive  barriers  fall  around  the world,  we believe  that there is a
secular trend toward more open global  commerce that has the potential to impact
businesses of nearly every size. This may create opportunities for the Company's
products in large as well as in small enterprises.

Coincidental with the increase in the pressures of global competition,  has been
the  arrival of the  Internet.  Electronic  commerce  is  characterized  by more
interdependent relationships among companies, their vendors and their customers.
Managing the supply chain in an e commerce  environment lies at the heart of the
Company's suite of products.

An Industry Evolving

Despite billions of dollars of capital investment in new software systems in the
decade of the nineties,  the benefits of this investment have been achieved more
slowly than  corporate  buyers had  expected.  As  corporate  buyers  began only
recently to return to their  technology  needs,  their approach is a more modest
one,  seeking  affordable  solutions  targeted  at specific  problems  and whose
projected return on investment can be more rigorously assessed.

The Company is focusing  the  marketing  of its product  portfolio  to meet such
buyer expectations and is seeking to offer specific supply chain products,  at a
predictable  total  cost  of  ownership,   with  predictable  time  to  complete
implementation.

Beyond the "Four Walls"

Traditionally, companies have viewed their supply chains as a series of discrete
activities that could be managed largely  independently of each other and almost
certainly  independently of a company's vendors and customers.  This approach is
changing.  Corporate buyers are understanding the  interdependence of each stage
and of each  participant in the supply chain and are seeking  "visibility"  into
their supply chain.

                                       8


This transition to a new operating model poses challenges for corporate managers
because few internal IT systems or business  practices  are yet fully capable of
taking  advantage  of the  new  opportunity  to  access  and  manage  enterprise
information  in a  decentralized  environment.  Increasingly,  corporations  are
taking  advantage  of  opportunities  to add value at many more places along the
supply chain.  This is placing a more complex set of functional  needs on legacy
supply chain management practices and technologies. These challenges include:

Implementing and managing more dynamic, customer-driven fulfillment processes;

Supporting a new array of relationships with partners, vendors, trading partners
and customers;

Enhancing visibility into order, inventory, warehouse and transportation status;

Improving real-time co-ordination among enterprise facilities;  Extending supply
chain visibility beyond the enterprise;

Permitting dynamic scalability to address unpredictable increases in transaction
volumes;

Allowing least-cost routing;

Enabling the application of value-added services along the supply chain;

Providing means to monitor  activity along the supply chain; and Managing events
in  the  supply  chain  in  the  optimum  time  to  take  advantage  of  revenue
opportunities and avoid costs.

A premium is developing  on SCM systems and software  that are more  integrated,
scaleable,  offering real-time  capabilities and that can support a more complex
and dynamic web of business relationships with vendors,  partners and customers.
Management  believes that the Company's software and services,  coupled with its
expertise  in  the  areas  of  order  fulfillment,   inventory,   warehouse  and
transportation  management  offer  important  value-added  in the  evolving  SCM
marketplace.

The Business and Products of the Company

The Company is a provider of products designed to meet the emerging  opportunity
described above.  These products  principally  involve the provision of services
and enterprise level software for order fulfillment comprising order management,
warehouse and inventory management and distribution  management.  This market is
sometimes  referred to as supply  chain  "execution  management"  software.  The
business  benefits  from  an  established,  revenue-producing  suite  of  proven
products which have been sold to a client base consisting principally of Fortune
500 clients in the United  States,  in the Company's  target  vertical  markets.
These vertical markets are pharmaceuticals; consumer packaged goods, third party
logistics providers; and bulk food distributors.

                                       9


The  following  summary  relates to the product lines  currently  offered by the
Company, principally through its wholly-owned subsidiary, XeQute:

1. Warehouse Management Systems (WMS) Products - the eSuite Software Products

The Company's core product offerings are its Java-architected, enterprise level,
supply  chain  execution  systems  which  include  order  management   (eOMS)and
warehouse  management(eWMS)  applications.  Vertex's eSuite of products promotes
collaboration and the exchange of "real-time"  critical  information among users
within   their   trading   environment,   including   employees,   distributors,
manufacturers,  suppliers  and  customers.  Portable  by  design,  the eSuite of
products  can operate  across  multiple  operating  and  hardware  environments,
incorporate the ability to utilize various database  options,  and can easily be
integrated with existing IT infrastructure and third party applications.

eWMS is a Java architected  warehouse  management system that provides companies
with  real-time  insight into warehouse  operations and inventory  availability.
eWMS  is a  true  multi-warehouse/owner  system  that  can  be  deployed  across
industries   and  has   specific   functionality   for  food  and  third   party
warehouse/logistics  environments.  eWMS can be  implemented  to interface  with
existing  enterprise  applications  or as an  integrated  component  of  eOMS to
facilitate a complete supply chain execution solution.

eOMS is a  web-based  order  management  system that  integrates  all users in a
real-time environment:  internal employees,  external sales force, distributors,
and customers, through any means of deployment: Internet, Intranet, or Extranet.
eOMS  provides  companies  with  maximized  selling  opportunities  by capturing
valuable buying pattern  information and then uses this information to broadcast
suggestive selling and promotional opportunities as well as many other benefits.
The eOMS market is  potentially  the single  largest of the  Company's  products
because order management is a function performed by every business  irrespective
of whether they operate a warehousing and distribution  facility. The importance
of this market is highlighted by the fact that over the past eighteen months two
of the larger ERP vendors,  PeopleSoft and JD Edwards, among others have entered
this  segment of the  market.  The  Company  is  intending  to devote  marketing
resources to exploit this opportunity.

eOMS represents one of the largest,  new market  opportunities  for the Company.
Every  business has a  requirement  to manage its  customers'  orders  properly.
Ideally,  the order  management  system should ensure  accurate  order entry and
timely fulfillment while providing readily available information to customers on
progress in meeting their respective orders.  Very few existing order management
systems provide all of this  functionality,  or all of this  functionality in an
easily  accessible  form. In contrast,  eOMS  addresses  these needs in a single
complete package.

                                       10


First,  the system  allows  customers to enter their orders  directly  through a
browser-based  solution.  This  permits  customers  to not only self enter their
orders,  but also to track the progress of, and if required change,  such orders
during the  fulfillment  process in real time over the  internet.  Again,  being
internet based allows for access to, and collaborative trading among, all of the
participants in the chain of supply, namely customers, employees and vendors.

The Company has  commenced a sales  campaign  targeted at its existing  customer
base initially,  with plans to reach the broader market after  implementing  the
system in certain existing accounts.

In conjunction with the sale of the WMS product suite, the Company also provides
customers with software maintenance support,  business and warehouse consulting,
and other implementation services, including system design and analysis, project
management, and user and technical training.

The eSuite product line was recently rewritten in JAVA. Management believes that
the  eSuite  product  line is  presently  one of the few  completely  integrated
internet-based   order  fulfillment   systems  in  the  world.  The  competitive
importance of this was recently  highlighted by SAP's  announcement that its web
strategy would center around a new JAVA version of its SAP R/3 operating system.
The JAVA  language  is  critically  important  to the  future  of the  Company's
development in that it is the first software  language to be independent of both
operating  platforms and databases;  that is to say this software can run in any
IT environment without extensive modifications.

iSeries WMS

The original product developed by Renaissance was a warehouse management system,
iWMS, developed exclusively for use in an AS/400 environment.  iWMS provides the
stability, security and ease-of-implementation that AS/400 users have learned to
expect and mandate.  iWMS is a well established,  highly  functional,  warehouse
management  system,  that is  currently  installed  worldwide  in a  variety  of
industries including, third part logistics (3PL),  pharmaceutical,  cosmetic and
fragrance,  food, office supplies,  furniture,  fast moving consumer goods among
others.

                                       11


2. Light-Directed Picking and Put Away Systems

The  terms  "light-directed"  or  "light-prompted"  systems  refer to the  stock
picking (or put away)  functions in  warehousing  management  systems  whereby a
light  automatically  shines in the sector where stock needs to be picked.  Such
"light-directed" stock picking systems have a proven track record for making the
order  fulfillment  process  dramatically more efficient with a very significant
reduction  in the  error  rate in the  stock  picking  function  and a  measured
improvement in productivity.

The Company's  light-directed  family of software picking systems was originally
developed by our subsidiary,  Data Control Systems.  The products offer a design
and  implementation of  state-of-the-art,  IT-based  solutions that dramatically
improve   productivity  for  the  order  fulfillment  and  warehouse  management
functions in manufacturing and distribution companies.

The Company's  light-directed  picking solutions  interface with a number of ERP
systems  and  can be  modified  to  work  with  almost  any  system.  The  order
control/fulfillment  systems  represent  an  important  facet  of  the  complete
E-commerce  system.  While  E-commerce  marketing  and order taking  engines can
generate  substantial sales, without an optimized order fulfillment process, the
promise of E-commerce  will not be fully  realized by companies.  The Company is
recognized as a leader in electronic  warehouse management systems in real-time,
and in light-directed order processing.

Our product  line  includes a mobile cart based system that appeals to a broader
customer  base.  This  system,  CartRite,  utilizes  light  panels and  advanced
wireless communications in its warehouse management application.

The Company  believes  that it is the only  supplier in its industry to develop,
engineer,  assemble, and install its own systems, in contrast to other companies
which provide some, but not all, of the systems and services that the Company is
able to  provide as a  one-stop  shop.  In-house  personnel  implement  turn-key
solutions  that have  yielded  to clients  the  immediate  benefit of  increased
operating efficiencies, an improved competitive edge and have offered a platform
for future growth.

The Company has documented that its  light-directed  products  achieve  dramatic
improvements in operating efficiency for clients.  Typically, after introduction
of the Company's  light-directed  order fulfillment system,  clients eliminate a
portion of the staff they previously  required to fill warehouse orders. This is
achieved by automating and optimizing  the  scheduling,  method and the order of
picking items without any paper. The system thus, among other things, eliminates
the multiple steps associated with paper handling and manual reconciliation.

                                       12


The software products automate the process from order receipt to final shipment.
The Company has developed standard communication interfaces with the leading ERP
vendors including SAP, JD Edwards, Oracle, Peoplesoft and Microsoft Great Plains
Resources,  and other  enterprise  level  systems.  The Company is an authorized
software  provider  for  all  the  major  shippers  in  the  US  which  includes
UPS/FedEx/RPS/USPS.  The  software  is capable  of  simultaneous  production  of
shipping bar codes when labels are generated.

Hundreds of the Company's  installations  of its WareRite  Warehouse  Management
Systems  ("WMS"),  PicRite,  TurnRite,  and  PutRite  light-prompt  systems  are
providing  results in a wide range of  industries,  including:  pharmaceuticals,
cosmetics,  publishing, mail order industries,  automotive,  electronics, direct
selling associations, retail and wholesale distribution. The above product lines
along with the  CartRite  system  have the  potential  to enhance  its  clients'
E-commerce related processes.  Customers include Merck  Pharmaceutical,  Pfizer,
Wyeth,  Estee Lauder,  OfficeMax,  Rite Aid,  Braun  Electronics (a wholly owned
subsidiary of Gillette) and Dr. Mann Pharma in Germany.

3. Integration Applications

This line of business is involved in the design,  development and implementation
of  software  that  connects  applications  on  handheld  devices  used  in  the
distribution  system to the base ERP  system  and in  particular  to the SAP R/3
operating systems.

This product family includes  proprietary,  patented  products and services that
allow  companies to leverage their  existing  investment in SAP R/3 by extending
its  functionality to the warehouse floor. To assist in  ease-of-implementation,
the Company has  developed  tools for SAP Console  implementation  including the
Universal  Starter  Transaction  Set  which  allows  transactions  to be  easily
modified by new users of ABAP, BC2SAP for rapid bar code label design, Z-Builder
which  develops  transactions  in hours.  The Company's  UMDC is  shrink-wrapped
software  that  enhances  SAP  R/3  functionality.   In  addition,   Vertex  has
professional  services  to  complete  its SAP R/3  practice  offering  including
SAPConsole technical training, ABAP coding for data collection, bar code design,
implementation,  training and on-going support.  Customers include Mercedes-Benz
U.S. International,  Colgate, Bristol Myers Squibb, Oceanspray,  Bodek & Rhodes,
Rexam, SAATI in Italy, among others.

Competition

The  industry  today is marked by  competition  in two  industry  segments:  SCM
planning and SCM execution.  Vertex competes primarily in the execution segment.
In this  segment,  the  Company  faces  competition  from  numerous  foreign and
domestic  companies  of various  sizes.  Competition  in these  areas is further
complicated by possible shifts in market share due to technological  innovation,
changes in product  emphasis  and  applications  and new  entrants  with greater
capabilities or better prospects.

                                       13


Order Management

The order management  market is becoming a center of focus for every business in
the world whether or not they run distribution  centers. As a result this market
segment could become the largest part of the  Company's  business in the future.
The  importance of this emerging  opportunity is highlighted by the recent entry
of JD Edwards,  PeopleSoft, i2 and Manugistics into this market. The competition
for the Company's  eOrder product is believed to be as follows:  PeopleSoft,  an
ERP vendor with revenues of $2 billion. The Company believes that PeopleSoft has
a Java-based product offering which is very competitive with that offered by the
Company.

JD Edwards & Co Inc, an ERP vendor with revenues of  approximately  $900 million
with a presence in the order management segment.

i2  Technologies,  the largest  planning  supply chain vendor in the US based on
revenues, with sales of approximately $500 million.

Execution Management

In the execution management segment in the United States there are approximately
275  companies  offering a WMS product,  of which only a small number have a top
tier  product  (defined as able to handle  warehouse  space in excess of 250,000
square feet and at least 100  simultaneous  users of wireless devices at any one
time) and revenues in excess of $10 million. The Company believes that it is one
of few suppliers with a complete JAVA based  cross-platform  solution for Supply
Chain  Management.   In  this  segment  of  the  industry  the  Company's  major
competitors  for the  warehouse  and  inventory  management  components  and the
transportation and logistics components of its e Suite product are:

EXE  Technologies,  with revenues of  approximately  $70 million,  competes most
directly with the Company in warehouse management in the Company's main vertical
markets.

Manhattan  Associates,  the largest warehouse  management software vendor in the
world with annual revenues of approximately $170 million. They focus principally
on the AS/400 market in retail distribution and fast moving consumer goods.

Catalyst International,  with revenues of $33 million, provides principally UNIX
solution solutions in the Company's vertical markets.

                                       14


Light-Directed Systems

In the  "Pick-to-light"  business,  the Company  believes that there are some 25
competitors,  of which the largest are Real Time Solutions,  Rapistan,  Kingsway
and Haupt of Austria, all privately held companies. These companies compete with
aggressive pricing and turn key solutions.  However,  the Company's  competitive
advantage centers around its product's flexibility and software capabilities.

The Company  believes  that it has a strong  market share in the  pharmaceutical
vertical market.

Research and Development

The Company's research and development  ("R&D") initiatives focused on enhancing
the  product  set with  additional  functionality  aimed at the  Company's  core
vertical markets.  For the years ended September 30, 2004 and 2003, there was no
R&D  spending as the Company  suspended  R&D to focus its  resources on customer
support.  For the year ended  September  30,  2002,  R&D expense was  $4,180,000
(representing 11.6% of revenues).

The Company's  research and development  timetable,  over the next 24 months for
the eWMS product includes a number of features and enhancements which will begin
development  in  mid-2005.  However  the  extent  and  timing of  resuming  this
development is dependent upon the Company's ability to raise the required funds

INTELLECTUAL PROPERTY

      We have  seven  trademarks  registered  with the  United  States  Patent &
Trademark  Office.   The  marks  that  we  have  filed  and  received  trademark
registration for are as follows:

                Application or         Registration or
 Trademark      Registration No.       Filing Date
 ---------      ----------------       -----------

 CARTRITE       Reg. No. 2,274,410     August 31, 1999
 WARERITE       Reg. No. 2,054,680     April 22, 1997 (renewed Mar, 2003)
 TURNRITE       Reg. No. 2,060,888     May 13, 1997 (renewed Mar, 2003)
 SHIPRITE       Reg. No. 2,052,389     April 15, 1997 (renewed Mar, 2003)
 SCALERITE      Reg. No. 2,050,615     April 8, 1997 (renewed Mar, 2003)
 PUTRITE        Reg. No. 2,054,679     April 22, 1997 (renewed Mar, 2003)
 PICRITE        Reg. No. 1,659,547     October 8, 1991(renewed June 4, 2001)

Employees

At September 30, 2004, we had approximately 17 employees, with approximately 70%
in Installation and Implementation,  10% in Sales and Marketing (including sales
support) and the balance in Executive/Administrative.

Designing and implementing the Company's software solutions requires substantial
technical  capabilities  in  many  disparate  disciplines,  from  mechanics  and
computer science to electronics and mathematics. While the Company believes that
the capability and experience of its technical  employees compare favorably with
other  similar  companies,  there is no  guarantee  that it can retain  existing
employees  or attract and hire  capable  technical  employees it may need in the
future,  or if it is  successful,  that such  personnel  can be secured on terms
deemed favorable to the Company.

                                       15


ITEM 2. PROPERTIES

Vertex and its subsidiaries occupy  approximately 15,000 square feet of office &
warehouse  space in a building  in South  Plainfield,  New Jersey  under a lease
expiring in April 2008.  The monthly rent is $10,500.  In addition,  the Company
leases  approximately  2,000 square feet of office space in Paramus,  New Jersey
which has been  subleased.  The lease  expires in May 2008,  and we pay $4,100 a
month and receive  $3,100 per month from the  sub-leasee.  The Company  believes
that its current  office space and facilities are sufficient to meet its present
needs and does not anticipate any difficulty securing  alternative or additional
space, as needed, on terms acceptable to the Company.


ITEM 3. LEGAL PROCEEDINGS

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

Pending Litigation

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

a)    On or about March 22, 2004, an action  against  Vertex and its  subsidiary
      Renaissance Software,  Inc. was commenced in New York State Supreme Court,
      Nassau County,  captioned Great Oak LLC vs. Vertex  Interactive,  Inc. et.
      al., Index no.  03-7270 The action,  which demands  $327,676,  alleges two
      months rent totaling  $23,737 and an early  termination fee of $303,929 to
      be due Great Oak LLC,  the  landlord  of  premises  leased to  Renaissance
      Software LLC. Vertex is vigorously defending the action.

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

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


                                       16


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

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

Settled Litigation

a)    On June 25, 2003, an action was  commenced in the United  States  District
      Court, District of New Jersey, entitled CPG International, N.V. vs. Vertex
      Interactive,   Inc.  The  action,  which  demands  $406,342,  alleges  the
      Company's breach of an Asset Sale and Purchase Agreement pursuant to which
      the Company acquired various assets related to CPG International's Service
      business. On March 3, 2004, the action was settled for the sum of $125,000
      which was paid on April 30, 2004.  The gain on  settlement  is included in
      the 2004 consolidated statement of operations.

b)    On or about  October 29, 2004, an action  against  Vertex was commenced in
      New York State Supreme Court,  New York County,  captioned  NautaDutilh vs
      Vertex  Interactive,  Inc., Index no. 04-603577 The action,  which demands
      $434,189,  alleges  nonpayment  by  Vertex  of  attorneys  fees  allegedly
      incurred by Vertex in connection with a potential acquisition  transaction
      and the  reorganization  of Vertex's  foreign  business  operations.  This
      action has been  settled in  December,  2004,  for  $300,000.  The gain on
      settlement would be included in the  consolidated  statement of operations
      for the three months ended December 31, 2004.

PAYROLL OBLIGATIONS

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


                                       17


In addition,  a number of former  employees of a  California  based  division of
Vertex had filed claims with the California  Department of Labor for non payment
of wages  for the  second  half of July  2002;  the final  payroll  prior to the
closing of the division.  The Company had disputed the claims,  primarily on the
basis of the lack of documentation  for hours worked during the period.  However
in July 2003,  these  claims  were heard by the  California  DOL and the amounts
claimed, together with interest and penalties aggregating approximately $100,000
which  remain  unpaid as of  September  30,  2004,  were granted to these former
employees. As of the date of this filing, the judgment has not been paid.

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

Pursuant to a written consent of a majority of stockholders dated June 30, 2004,
in lieu of a special meeting of the  stockholders,  the majority of stockholders
approved the following actions:

      1.  Amending  the  Company's  Articles of  Incorporation,  as amended,  to
increase the number of authorized  shares of common  stock,  par value $.005 per
share of the Company from 75,000,000 shares to 400,000,000 shares;

      2.  Ratifying  the selection of J.H.  Cohn LLP as  Independent  Registered
Public  Accounting  Firm of the Company for the year ending  September 30, 2004;
and

      3. Adopting the Company's 2004 Stock Incentive Plan.


                                       18



                          PART II


ITEM 5. MARKET FOR COMPANY'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Market for Company's Common Equity

Until August 20, 2002, the principal  market for the Company's  shares of Common
Stock, par value $.005 per share was the NASDAQ National Market System under the
symbol VETX.  From August 21, 2002 until February 17, 2003 the Company's  Common
Stock was traded on the NASDAQ  Bulletin  Board.  From February 18, 2003 through
March 28, 2004 the  Company's  Common  Stock traded on the Pink Sheets under the
symbol  "VETXE".  On March 29, 2004 the Company's  Common Stock once again began
trading on the NASDAQ Bulletin Board and currently  remains the principal market
for the  Company's  shares of Common Stock under the VETX symbol.  (See Note 1 -
Recent Developments to the Consolidated Financial Statements).

The following  table sets forth,  for the periods  shown,  the high and low sale
prices concerning such shares of Common Stock for the last two years:

                               High      Low
    2003
  First Quarter                $0.10      0.04
  Second Quarter                0.06      0.02
  Third Quarter                 0.07      0.01
  Fourth Quarter                0.15      0.04

  2004
  First Quarter                 0.09      0.04
  Second Quarter                0.16      0.04
  Third Quarter                 0.25      0.10
  Fourth Quarter                0.20      0.08

The  approximate  number of holders of record of the Company's  shares of Common
Stock as of December 2, 2004 was 429. This number  includes  numerous  brokerage
firms that hold such shares in street name. The Company estimates that there are
more than 3,000  beneficial  shareholders  as of December 2, 2004. The Company's
shares of  Series A  Preferred  Stock  par value  $.01 per share are held by one
holder of record.  The  Company's  shares of Series B Preferred  Stock par value
$.01 per share are held by one holder of record.  The Company's shares of Series
C-1 Preferred  Stock par value $.01 per share are held by six holders of record.
The  Company's  shares of Series D Preferred  Stock par value $.01 per share are
held by one holder of record.

The Company  has not paid any cash  dividends  on its Common  Stock and does not
intend to do so in the foreseeable future.


                                       19

Securities authorized for issuance under equity compensation plans.




                    Number of securities to be
                     issued upon exercise of     Weighted average exercise     Number of securities
                      outstanding options,     price of outstanding options, remaining available for
Plan category          warrants and rights         warrants and rights           future issuance
- --------------        ------------------------ -----------------------------   ---------------------
                                (a)                          (b)                        (c)
                      ------------------------ -----------------------------   --------------------
                                                                                
 Equity compensation
 plans approved by
 security holders              1,828,000                      $3.37                      3,835,032

 Equity compensation
 plans not approved
 by security holders                   0                         0                               0
                              ----------                    --------                    ----------
 Total                         1,828,000                      $3.37                      3,835,032
                              ----------                    --------                    ----------



Recent Sales of Unregistered Securities

We have issued unregistered securities to (a) employees and (b)other individuals
and  institutional  investors.  Each such issuance was made in reliance upon the
exemptions  from  registration  requirements  of the  Securities  Act  of  1933,
contained in Section 4(2) and/or  Regulation D promulgated  there under, or Rule
701 promulgated  there under on the basis that such transactions did not involve
a public  offering.  When  appropriate,  we  determined  that the  purchasers of
securities  described below were  sophisticated  investors who had the financial
ability to assume the risk of their  investment in our  securities  and acquired
such  securities  for their own account and not with a view to any  distribution
thereof to the public. At the time of issuance, the certificates  evidencing the
securities  contained legends stating that the securities are not to be offered,
sold or transferred other than pursuant to an effective  registration  statement
under  the  Securities  Act of  1933  or an  exemption  from  such  registration
requirements.  The following is a summary of transactions which were made during
the quarter ended September 30, 2004 involving sales and issuances of securities
that were not  registered  under the  Securities Act of 1933 at the time of such
issuance or transfer.

Recent Issuances of Unregistered Securities

On June 25, 2004, as part of an Investment Restructuring Agreement, we exchanged
class C  preferred  stock  for class C-1  convertible  preferred  stock on a 1:1
basis. Each share of Series C-1 convertible  preferred stock is convertible into
$1,000 worth of our common stock, at the selling  stockholders'  option,  at the
lower of (i)  $0.30 or (ii) 60% of the  average  of the  three  lowest  intraday
trading  prices for the common  stock on a  principal  market for the 20 trading
days before but not including the conversion date.

On September 27, 2004,  we issued 7,615 shares of class D convertible  preferred
stock to MidMark  Capital,  L.P. in exchange for  $7,614,708 of debt owed by our
subsidiaries  and us to MidMark  Capital II, L.P. In addition,  on September 27,
2004, we issued 5,569,980  shares of common stock to MidMark Capital,  L.P. upon
exercise  of  warrants  by MidMark  Capital,  L.P.  The  exercise  price for the
warrants  was  exchanged  for the  retirement  of $315,309 in debt owed by us to
MidMark  Capital,  L.P. As well, on September 27, 2004, we issued 240,000 shares
of common stock to MidMark Capital II, L.P. upon exercise of warrants by MidMark
Capital II, L.P. The  exercise  price for the  warrants  was  exchanged  for the
retirement  of $2,400 in debt owed by us to MidMark  Capital II, L.P. Each share
of the class D convertible  preferred stock is convertible  into $1,000 worth of
our common stock, at MidMark Capital's option, at the lower of (i) $0.30 or (ii)
60% of the average of the three lowest  intraday  trading  prices for the common
stock on a principal market for the 20 trading days before but not including the
conversion date.

                                       20


ITEM 6.  SELECTED FINANCIAL DATA

The  following  selected  financial  data  of the  Company  should  be  read  in
conjunction  with the  Company's  Consolidated  Financial  Statements  and notes
thereto  appearing on pages  beginning on F-1.  Also, as discussed in Item 7 and
Note 2 to the  Consolidated  Financial  Statements,  the Company  has  completed
various  acquisitions and disposals between 2000 and 2002, however there were no
acquisitions  in 2003 or 2004.  Consequently,  the  amounts  shown  in  selected
financial data are not directly comparable.




                              SUMMARY OF SELECTED FINANCIAL DATA

                                    2004          2003           2002         2001           2000
OPERATIONS FOR THE YEAR:

                                                                          
Revenues                         $2,566,520    $4,226,187   $36,135,217   $59,087,470    $47,769,311

Loss before amortization,
impairment of goodwill and
other intangible assets
and in-process research and
development write-off           (2,069,236)    (3,534,596)  (25,383,385)  (21,568,546)      (198,157)

Amortization of intangible assets  115,756        115,757       417,162    14,571,510      1,063,775
Impairment of goodwill and
other intangible assets(2)               -              -    18,973,832    78,364,560              -
In-process research and
development write-off(1)                 -              -             -     3,600,000      7,500,000
Net loss                       $(2,184,992)   $(3,650,353) $(44,774,379)$(122,952,102)   $(9,412,424)
Basic Net Loss Per Share          $   (.12)      $   (.09)     $  (1.26)     $  (3.95)       $ (0.46)

FINANCIAL POSITION
AT END OF YEAR:
Total Assets                     $1,748,054    $1,519,191    $2,800,431   $53,439,283   $110,219,476
Long-Term Debt                   $2,549,724             -             -    $7,129,260     $1,927,943
Stockholders' Equity
(Deficiency)                  $(23,656,480)  $(31,661,190) $(26,835,525)  $11,950,527   $ 84,407,725



(1) For fiscal years 2001 and 2000,  the  in-process  research  and  development
write-off is associated with the  acquisitions  of Transcape  assets from Pitney
Bowes in February 2001 and the enterprise  software  applications of Renaissance
Software, Inc., effective September 30, 2000, respectively.

(2) In fiscal  years 2002 and 2001,  the Company  wrote down  intangible  assets
(primarily  goodwill)  to  their  estimated  fair  value  (See  Note  4  to  the
Consolidated Financial Statements).

                                       21


ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL CONDITION
       AND RESULTS OF OPERATION

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

This  discussion and analysis  should be read in  conjunction  with the Selected
Financial  Data and the audited  consolidated  financial  statements and related
notes of the Company contained elsewhere in this report. In this discussion, the
years "2004",  "2003" and "2002" refer to fiscal years ended September 30, 2004,
2003 and 2002, respectively.

Overview

Purchase Acquisitions:

As  discussed  in  Note  2 to  the  Consolidated  Financial  Statements,  we had
completed a number of acquisitions through October 2001, which had substantially
expanded our portfolio of products and services, as well as our geographic reach
throughout  North  America and into Europe.  The  following  summary of the more
significant  purchase  acquisitions  closed  during  fiscal 2002  ("Fiscal  2002
Acquisitions"). There were no acquisitions in fiscal 2003 or 2004.

Fiscal 2002 Acquisitions:

Effective  September  30,  2001,  we acquired  all of the  outstanding  stock of
DynaSys,   a  software  developer  of  enterprise  level  advance  planning  and
scheduling applications.

In October 2001,  Vertex  acquired  Euronet  Consulting  S.r.l  ("Euronet"),  an
Italian  software  applications  consulting firm that expanded our  professional
services capabilities in Europe.

Vertex has accounted for each of these acquisitions using the purchase method of
accounting in accordance  with Statement of Financial  Accounting  Standards 141
for DynaSys and  Euronet.  Accordingly,  the  financial  statements  include the
results  of  operations  from  October  1,  2001 for both  DynaSys  and  Euronet
(collectively, the "Purchase Acquisitions").

Critical Accounting Policies and Estimates

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


                                       22


Those  estimates and judgments that were most critical to the preparation of the
financial  statements  involved the allowance for doubtful  accounts,  inventory
reserves,  recoverability  of  intangible  assets and the  estimation of the net
liabilities associated with subsidiaries in liquidation.

a) We estimate  the  collectibility  of our trade  receivables.  A  considerable
amount of judgment is required in assessing  the ultimate  realization  of these
receivables  including  analysis of historical  collection rates and the current
credit-worthiness  of  significant  customers.  Significant  changes in required
reserves have been recorded in recent periods and may occur in the future due to
the current market and economic conditions.

                                       23


b) We establish reserves for estimated excess or obsolete inventory equal to the
difference between the cost of inventory and the estimated fair value based upon
assumptions about future demand and market  conditions.  Inventory reserves have
increased as a result of the decision to  discontinue  or  significantly  reduce
certain non-core  product lines. If actual market  conditions are less favorable
than those  projected by management,  additional  inventory  write-downs  may be
required.

c) During 2002 we have recorded  significant  impairment  charges related to the
carrying   value  of  goodwill  and  other   intangibles.   In   assessing   the
recoverability of our goodwill and other  intangibles,  we have made assumptions
regarding  estimated  future cash flows and  considered  various  other  factors
impacting the fair value of these assets,  as more fully  described below in the
discussions of the results of operations-  provision for impairment of goodwill.
However, as of September 30, 2003, our only remaining intangible asset, software
development costs, became fully amortized in fiscal 2004.

d) We  regularly  evaluate  our  ability to recover the  reported  amount of our
deferred income taxes considering several factors, including our estimate of the
likelihood  that we will generate  sufficient  taxable income in future years in
which temporary  differences reverse. Due to the uncertainties related to, among
other things,  the extent and timing of future income and the potential  changes
in the  ownership of the Company,  which could  subject our net  operating  loss
carry forwards to substantial annual limitations, we offset our net deferred tax
assets by an equivalent valuation allowance as of September 30, 2004.

e) As described in the Sales or Divestitures of Non-Core  Businesses  section of
Note 2 to the Consolidated Financial Statements we have sought the protection of
the respective courts in three European countries,  which have agreed to orderly
liquidations  of five of our European  subsidiaries.  We have used a liquidation
accounting  model in the  establishment  of the net liabilities  associated with
these entities at September 30, 2004 and 2003.  This  accounting  model required
the estimation of the fair value of the assets of these entities. A considerable
amount of judgment  was used in  determining  the amount of cash to be recovered
through the  collection of receivables or the sale of inventory and equipment in
a  liquidation  environment,  that will  then be  available  for the  respective
creditors.  If actual market  conditions are less favorable than those projected
by  management,  the  net  assets  available  for  creditors  may be  less  than
estimated.  However,  since  the  liabilities  of these  entities  remain on our
balance  sheet at  historical  values  (and  exceed  the fair value of their net
assets  by  approximately  $7,715,000  at  September  30,  2004),  we  expect to
recognize  a gain upon  legal  resolution  of the  liquidations.  The amount and
timing of such gain is totally  dependent upon the decisions to be issued by the
respective court appointed liquidators.  We received notice that the liquidation
of the UK companies,  which were under  liquidation as of September 30, 2003 and
2002, has been approved and finalized by the UK creditors as of January 5, 2004.
Based  on  such  notice,   management  reduced  the  Company's  net  liabilities
associated  with  subsidiaries  in  liquidation  by  approximately   $1,400,000,
reclassed  approximately  $1,073,000 of translation loss from accumulated  other
comprehensive loss to the consolidated statement of operations, and recognized a
gain of approximately $320,000 in fiscal 2004.

                                       24


f) Revenue related to software license sales is recorded at the time of shipment
provided that (i) no significant  vendor  obligations  remain outstanding at the
time of sale;  (ii) the collection of the related  receivable is deemed probable
by management; and (iii) vendor specific objective evidence ("V.S.O.E.") of fair
value exists for all  significant  elements,  including  post-contract  customer
support ("PCS") in multiple element arrangements.

g) Where the services relate to arrangements  requiring significant  production,
modification or customization of software, and the service element does not meet
the criteria for separate  accounting,  the entire  arrangement,  including  the
software  element,  revenue  is  accounted  for in  conformity  with  either the
percentage-of-completion    or    completed    contract    accounting    method.
Percentage-of-completion  generally uses input measures,  primarily labor costs,
where such  measures  indicate  progress to date and provide a basis to estimate
completion.

Results of Operations

Year ended September 30,  2004("2004")compared  to year ended September 30, 2003
("2003").

Operating Revenues:

Operating  revenues   decreased  by  approximately   $1,660,000  (or  39.3%)  to
approximately $2,567,000 in 2004.

Revenues  were  negatively  impacted  by the  continued  weak  demand in its key
markets and exacerbated by the Company's lack of financial condition.

      Products and Services

      Sales  to  customers  by the two  significant  product  and  service  line
groupings for the years ended  September 30, 2004 and 2003 (in thousands) are as
follows:

                                         September 30
                                   ---------------------------
                                      2004              2003
                                   ----------        ---------
  Enterprise Solutions              $     84          $   889
  Service, Maintenance and Other       2,483            3,337
                                    --------          -------
                                    $  2,567          $ 4,226
                                    ========          =======

Enterprise  solutions  revenues  decreased  to $84,000 in 2004 from  $889,000 in
2003. The decrease was a result of our strategy of  de-emphasizing  lower margin
product  sales,  together  with  the  impact  of the  downturn  in the  economy,
especially  post-September  11,  in  North  America  and our  lack of  financial
condition.

                                       25


Service,  maintenance and other revenues have decreased  approximately  $854,000
from 2003.  The decrease was a result of our  strategy of  de-emphasizing  lower
margin product  sales,  together with the impact of the downturn in the economy,
especially  post-September  11,  in  North  America  and our  lack of  financial
condition.

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

Gross Profit:

Gross profit  decreased by  approximately  $808,000 (or 38.7%) to  $1,279,085 in
2004.  As a percent of  operating  revenues,  gross  profit was 49.8% in 2004 as
compared to 49.4% in 2003. The gross profit percentage was flat when compared to
last year.

Operating Expenses:

Selling and administrative expenses decreased approximately  $1,717,000 (or 37%)
to $2,925,000 in 2004. During 2004 we continued various cost reduction measures,
including reduction in the number of our employees,  facilities  consolidations,
as well as reductions in other expenses  deemed  redundant such as marketing and
advertising  and other  headcount-related  expenses.  We expect our  selling and
administrative expenses to remain at these levels until which time our financial
condition improves.

There were no research and development ("R&D") expenses in 2004 or in 2003. As a
result of the slow  economy and our cost  cutting  efforts,  we  suspended  R&D,
focusing our  technical  resources  on  maintenance  services,  until which time
additional  financing  is received.  It is  anticipated  that R&D spending  will
recommence in 2005.

The  decrease in the  depreciation  and  amortization  to  $154,694 in 2004,  as
compared  to  $235,363  in 2003,  is the direct  result of certain of our assets
becoming fully depreciated and or amortized during the period.

As a result of the aforementioned, our operating loss decreased by approximately
$989,000  to  approximately  $1,801,000  for fiscal  2004 as  compared  to our
operating loss of approximately $2,790,000 for fiscal 2003.

Interest expense  increased by  approximately  $1,117,000 to $1,969,000 in 2004.
This increase is due to a non-cash charge for the beneficial  conversion feature
for  long-term  convertible  debt.  [See Note 11 of our  consolidated  financial
statements.]

During  2004 we settled  certain of our  liabilities  and  recognized  a gain of
$1,072,000,  mainly  due to our  ability  to  settle  $1,564,500  in  debts  and
obligations for $492,500.

                                       26


Gain on  liquidation of foreign  subsidiaries  increased due to $320,000 gain on
liquidation of the UK operations.

The income tax provision is negligible in both years due primarily to operating
losses.

Year ended September 30, 2003("2003")  compared to year ended September 30, 2002
("2002").

Operating Revenues:

Operating  revenues  decreased  by  approximately   $31,909,000  (or  88.3%)  to
approximately $4,226,000 in 2003.

Revenues were negatively  impacted by the asset sales or disposals of all of the
Company's European businesses and certain of its non-core US operations, as well
as continued  weak demand in its key markets and  exacerbated  by the  Company's
lack of financial condition.

Products and Services

Sales to external  customers by the three  significant  product and service line
groupings for the years ended  September 30, 2003 and 2002 (in thousands) are as
follows:

                                         September 30
                                   ---------------------------
                                      2003              2002
                                   ----------       ----------
  Point Solutions                   $      0           $15,022
  Enterprise Solutions                   889             6,926
  Service, Maintenance And Other       3,337            14,187
                                    --------          --------
                                    $  4,226           $36,135
                                    ========          ========

There were no Point Solutions  products and services revenues as a result of our
decision to sell and/or liquidate all of our European operations  effective June
30,  2002,  and our  strategy of  de-emphasizing  lower  margin  product  sales,
together   with  the  impact  of  the  downturn  in  the   economy,   especially
post-September 11, in North America.

Enterprise  solutions  revenues decreased to $889,000 in 2003 from $6,926,000 in
2002.  The decrease  was also a result of our decision to sell and/or  liquidate
all of our  European  operations  effective  June  30,  2002,  our  strategy  of
de-emphasizing  lower  margin  product  sales,  together  with the impact of the
downturn in the economy, especially post-September 11, in North America.


                                       27


Service, maintenance and other revenues have decreased approximately $10,850,000
from 2002.  The decrease  was a result of our decision to sell and/or  liquidate
all of our  European  operations  effective  June  30,  2002,  our  strategy  of
de-emphasizing  lower  margin  product  sales,  together  with the impact of the
downturn in the economy, especially post-September 11, in North America.

Gross Profit:

Gross profit decreased by approximately  $10,153,000 (or 82.9%) to $2,087,000 in
2003.  As a percent of  operating  revenues,  gross  profit was 49.4% in 2003 as
compared to 33.9% in 2002. The gross profit percentage was favorably impacted by
our emphasis on higher margin service and maintenance revenues.

Operating Expenses:

Selling and  administrative  expenses  decreased  approximately  $17,861,000 (or
79.4%) to $4,642,000 in 2003.  During 2003 we continued  various cost  reduction
measures,  including  reduction  in  the  number  of our  employees,  facilities
consolidations, as well as reductions in other expenses deemed redundant such as
marketing and advertising and other headcount-related expenses.

Research and development ("R&D") expenses decreased approximately $4,180,000 (or
100%) from 2002.  As a result of the slow economy and our cost cutting  efforts,
we suspended  R&D,  focusing our technical  resources on  maintenance  services,
until which time additional financing is received.

The decrease in the  depreciation and amortization of intangibles to $235,000 in
2003, as compared to  approximately  $1,237,000 in 2002, is the direct result of
the disposal of these assets in 2002.  These  intangibles  were being  amortized
over their  estimated  lives ranging from 2 to 25 years. In 2002, we recorded an
impairment charge of approximately $18,974,000.

In 2002,  we also made a  provision  of  approximately  $1,103,000  relating  to
various leases we terminated.

As a result of the aforementioned, our operating loss decreased by approximately
$32,966,000  to  approximately   $2,790,000  for  fiscal  2003  as  compared  to
approximately $35,756,000 for fiscal 2002.

Interest expense decreased by approximately $2,023,000 to $852,000 in 2003. This
decrease is due to decreased  working  capital  borrowings  at the end of fiscal
2001,  carrying through in fiscal 2002 and liquidating our foreign operations in
fiscal 2002. In fiscal 2002, we also recorded a loss on sale or  liquidation  of
our  non-core  assets  of  approximately  $3,081,000  and  an  increase  in  our
litigation  reserve  of  approximately   $2,654,000   relating  to  our  ongoing
litigation (Refer to Item 3 - Legal Proceedings).

                                       28


The income tax provision (credit) is negligible in both years due primarily to
operating losses and a valuation allowance established against the related
deferred tax assets.

Liquidity and Capital Resources

Based  upon  our  substantial  working  capital  deficiency   ($21,663,000)  and
stockholders' deficiency  ($23,656,000),  at September 30, 2004 our current rate
of cash consumption,  the uncertainty of liquidity related initiatives described
in detail below, and the reasonable  possibility of on-going negative impacts on
our  operations  from the overall  economic  environment  for a further  unknown
period of time,  there is  substantial  doubt as to our ability to continue as a
going concern.

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

Fiscal 2004

In fiscal 2004, the continued softness in the enterprise  applications  software
and  telecommunications  industries  continued  to have a  substantial  negative
impact on our results of  operations.  These factors,  in  combination  with our
continuing  negative operating cash flows,  placed significant  pressures on our
financial  condition  and  liquidity  and  negatively  impacted our  operations.

                                       29


Operating  activities resulted in cash consumption of $2,352,000 in 2004. During
fiscal 2004 we raised approximately  $3,100,000,  before cash transaction costs.
At September 30, 2004,  the above  activities  resulted in a net cash balance of
$101,000 (an increase of $76,000).

Outlook

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

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

The  following  initiatives  have been  completed or are in process to raise the
required funds, settle liabilities and/or reduce expenses:

(i) To obtain funding for our ongoing  operations,  we entered into a Securities
Purchase Agreement with four accredited investors on April 28, 2004 for the sale
of (i)  $3,000,000  in  secured  convertible  notes  and  (ii)  warrants  to buy
3,000,000 shares of our common stock.

(ii) On  September  27,  2004,  we  completed  the  terms and  conditions  of an
Investment Restructuring Agreement that we entered into on May 26, 2004 with six
accredited  investors:  MidMark Capital L.P.,  MidMark  Capital II, L.P.,  Paine
Webber   Custodian  F/B/O  Wayne  Clevenger,   Joseph  Robinson,   O'Brien  Ltd.
Partnership  and  Matthew  Finlay and  Teresa  Finlay  JTWROS,  who are also our
principal stockholders.

      On June 25, 2004, as part of the Investment  Restructuring  Agreement,  we
exchanged series C preferred stock for newly  authorized  series C-1 convertible
preferred stock on a 1:1 basis. On September 27, 2004, we issued 7,615 shares of
newly authorized  series D nonredeemable  and mandatory  redeemable  convertible
preferred  stock to MidMark  Capital,  L.P. in exchange for  $7,614,708 of debt,
including accrued  interest,  owed by our subsidiaries and us to MidMark Capital
II, L.P. In addition,  on  September  27, 2004,  we issued  5,569,980  shares of
common  stock to MidMark  Capital,  L.P.  upon  exercise  of warrants by MidMark
Capital,  L.P.  The  exercise  price  for the  warrants  was  exchanged  for the
retirement of $315,309 in debt owed by us to MidMark  Capital,  L.P. As well, on
September 27, 2004, we issued 240,000 shares of common stock to MidMark  Capital
II, L.P.  upon  exercise of warrants by MidMark  Capital II, L.P.  The  exercise
price for the warrants was exchanged  for the  retirement of $2,400 in debt owed
by us to MidMark Capital II, L.P.

(iii) The  Company  completed  the sale of certain  entities  and assets  during
fiscal 2002.  After being  unsuccessful in attempting to sell its five remaining
European  operations  (Vertex UK, Vertex Service and Maintenance  Italy,  Vertex
Italy,  Euronet and Vertex France),  and based on the continuing cash drain from
these  operations,  during  fiscal  2002  the  respective  boards  of  directors
determined that in the best interest of their  shareholders that they would seek
the protection of the respective courts in each country, which have agreed to an
orderly  liquidation  of these  companies  for the  benefit of their  respective
creditors.  Upon legal resolution of approximately $7,715,000 of net liabilities
of these  remaining  European  entities  recorded as of September  30, 2004,  we
expect to recognize a non-cash gain (and no  significant  cash outlay);  however
the amount and timing of such gain and cash outlay, if any, is totally dependent
upon the decisions to be issued by the respective  court appointed  liquidators.
We received  notice that the  liquidation of the UK companies,  which were under
liquidation  as of September 30, 2003 and 2002,  has been approved and finalized
by the UK  creditors  as of January 5, 2004.  Based on such  notice,  management
reduced  the  Company's  net  liabilities   associated   with   subsidiaries  in
liquidation by approximately  $1,400,000,  reclassed approximately $1,073,000 of
translation loss from accumulated other  comprehensive  loss to the consolidated
statement of  operations,  and  recognized a gain of  approximately  $320,000 in
fiscal 2004

                                       30


(iv) We have continued to reduce headcount (to approximately 17 employees in our
continuing North American business at September 30, 2004 of whom 3 are currently
furloughed  until  additional  funds are raised),  consolidate  facilities,  and
generally reduce costs.

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

(vi)  During  the year  ended  September  30,  2004,  we  realized  net gains of
$1,072,000 from settlements of liabilities  totaling $1,564,500 through payments
of $492,500 in cash.

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

Basis of Presentation:

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

                                       31


Contractual Obligations

The table below summarizes our known contractual obligations, consisting of our
debt agreements, our operating lease commitments and our employment agreements,
as of September 30, 2004:

                                        Payments due by period
                                  ----------------------------------
                                      Less than    1-3       3-5
                         Total        one year    Years     Years
                         -------------------------------------------
Debt(A)                  $3,777,224  $1,227,500 $2,549,724

Operating lease             782,332     176,000    541,125  $ 65,207

Employment agreements       495,000     495,000
                         -------------------------------------------

Total                    $5,054,556  $1,898,500 $3,090,849  $ 65,207
                         ===========================================

(A)   Of this amount, $1,227,500 currently in default or due on demand.

New Accounting Pronouncements

For information as to the effects of new accounting  pronouncements,  see Note 3
to the consolidated financial statements.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risk represents the risk of loss that may impact the financial  position,
results of  operations  or cash flows of the Company  due to adverse  changes in
market prices and rates.

The  Company is exposed to market  risk  because of changes in foreign  currency
exchange  rates as  measured  against  the U.S.  dollar  and  currencies  of the
Company's subsidiaries in Europe which are currently in liquidation. The Company
does not  anticipate  that  near-term  changes  in  exchange  rates  will have a
material  impact on future  earnings,  fair values or cash flow of the  Company,
especially  now that all of the  European  operations  have been  either sold or
placed into  liquidation.  However,  there can be no assurance that a sudden and
significant change in the value of European currencies would not have a material
adverse effect on the Company's financial condition and results of operations.

The Company's short-term debt bears interest at variable rates;  therefore,  the
Company's  results of operations would only be affected by interest rate changes
to the short-term debt  outstanding.  An immediate 10 percent change in interest
rates would not have a material  effect on the  Company's  results of operations
over the next fiscal year.

ITEM 8.FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The information  called for by this "Item 8" is included following the "Index to
Financial Statements and Schedules" appearing at the end of this Form 10-K.

                                       32


ITEM 9.CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE

None.

ITEM 9A. CONTROLS AND PROCEDURES

a) Evaluation of Disclosure  Controls and Procedures:  As of September 30, 2004,
our  management  carried out an evaluation,  under the  supervision of our Chief
Executive Officer and Chief Financial Officer of the effectiveness of the design
and operation of our system of disclosure  controls and  procedures  pursuant to
the Securities and Exchange Act, Rule 13a-15(e) and 15d-15(e) under the Exchange
Act). Based on that evaluation,  our chief executive officer and chief financial
officer concluded that our disclosure  controls and procedures are not effective
to ensure that information  required to be disclosed in the repots we file under
the  Exchange Act is recorded,  processed,  summarized  and reported on a timely
basis.  Please  see  the  subsection  "Significant  Deficiencies  In  Disclosure
Controls And Procedures Or Internal Controls" below.

b) Except for  changes in  controls  described  below,  there were no changes in
internal  controls over  financial  reporting  that  occurred  during the period
covered by this report that have materially  affected,  or are reasonably likely
to  materially  effect,  our  internal  control  over  financial  reporting.  As
described  below,  as a result of our evaluation of our disclosure  controls and
procedures  as of  September  30,  2004,  we  determined  that our  controls and
procedures are not effective and subsequent to the period of this report,  began
to implement changes to our internal controls.

Significant  Deficiencies  In  Disclosure  Controls And  Procedures  Or Internal
Controls

      During our  preparation of our Form 10-K for the year ended  September 30,
2004, we identified certain material  weaknesses.  These material weaknesses did
not result in the restatement of any previously reported financial statements or
any other  related  financial  disclosure.  As  defined  by the  Public  Company
Accounting  Oversight  Board Auditing  Standard  No.2, a material  weakness is a
significant   control  deficiency  or  a  combination  of  significant   control
deficiencies  that  result in there being more than a remote  likelihood  that a
material  misstatement in the annual or interim financial statements will not be
prevented or detected. These deficiencies and issues include:

      o     Failure to timely consider  certain  issuances of equity  securities
            and  the  beneficial   conversion   features   imbedded  within  the
            convertible  debt  instruments  and  preferred  stock  issued in the
            fourth quarter; and

      o     Inadaquate  staffing in our accounting  department and the lack of a
            full-time senior accounting person.

      In order to remediate these issues, we hired a full-time  controller after
our year end and we have instituted a policy  requiring the controller to review
all new convertible debt instruments to determine  whether there is a beneficial
conversion charge and record it in the proper period.

ITEM 9B. OTHER INFORMATION

None.

                                       33


                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY

Certain  information about directors and officers of the Company is contained in
the following table as of September 30, 2004.

                                                             Director
Name of Director       Age      Position                      Since
- -----------------     ----     ----------------------       --------
Hugo H. Biermann       55      Executive Chairman             1999


Nicholas R. H. Toms    56      Chief Executive Officer and    1999
                               Chief Financial Officer


Otto Leistner          60                                     2000


Barbara H. Martorano   47      Secretary

There is no  family  relationship  between  any of the  foregoing  directors  or
between any of such directors and any of the Company's executive  officers.  The
Company's executive officers serve at the discretion of the Board of Directors.

Hugo H.  Biermann  has served as  Executive  Chairman of the Board of  Directors
since July 2001 and served as Joint Chairman and Joint Chief  Executive  Officer
and a Director  of the  Company  from  September  1999  through  June 2001.  Mr.
Biermann  has  been  a  principal  in   Edwardstone   &  Company,   Incorporated
("Edwardstone"), an investment management company, since 1986 as well as serving
as President of Edwardstone since 1989. From 1988 to 1995 Mr. Biermann served as
Director  and Vice  Chairman of Peak  Technologies  Group,  Incorporated  ("Peak
Technologies"), a company involved in automated data capture technologies.

Nicholas R. H. Toms has served as Chief Executive  Officer since July,  2001, as
Chief Financial Officer since August,  2003, and served as Joint Chairman of the
Board of Directors,  Joint Chief Executive Officer and a Director of the Company
from  September  1999  through  June  2001.  Mr.  Toms has been a  principal  of
Edwardstone, an investment management company, since 1986 and Chairman and Chief
Executive  Officer of Edwardstone since 1989. From 1988 to 1997, Mr. Toms served
as Chairman, President and Chief Executive Officer of Peak Technologies.

Otto Leistner has been a Director  since April 2000. He has been a Partner since
1995 in Leistner Pokoj  Schnedler,  a midsize  accounting and consulting firm in
Frankfurt, Germany with a staff of approximately 100.

Barbara H. Martorano joined the Company in June 1990 and has served in a variety
of   positions,   including   Sales   Order   Processing   Coordinator,   Office
Administrator,  Executive  Assistant to the  President,  CEO and Chairman of the
Board, as well as Corporate Secretary as of January 17, 1996.


                                       34


Operation of Board of Directors and Committees

The Board of Directors  met 18 times during the fiscal year ended  September 30,
2004.  Standing  committees of the Board include an Audit  Committee and a Stock
Option/Compensation Committee. The Company does not have a Nominating Committee.
During the time in which they were members,  all directors attended in excess of
75% of the meetings.

During  the year 2004 , the  Audit  Committee  was  solely  comprised  of Messr.
Leistner, a non-employee director.  Pursuant to the Audit Committee Charter, the
Committee's  primary  duties  and   responsibilities  are  to  1)  serve  as  an
independent and objective party to monitor the Corporation's financial reporting
process and internal control system; 2) review and appraise the audit efforts of
the Corporation's independent registered public accounting firms; and 3) provide
an  open  avenue  of  communication  among  the  independent  registered  public
accounting  firms,  financial and senior  management and the Board of Directors.
Audit Committee Meetings primarily were combined with regular Board Meetings and
included full Board participation. There were no meetings during the 2004 fiscal
year during which Audit Committee agenda items were addressed.

As of September 30, 2004 the Stock  Option/Compensation  Committee was comprised
solely of Messr.  Leistner.  The Committee's  primary functions are to determine
remuneration  policies  applicable  to the Company's  executive  officers and to
determine  the  bases  of the  compensation  of  the  Chief  Executive  Officer,
including  the factors and criteria on which such  compensation  is to be based.
The  Committee  also   administers  the  Company's  Stock  Option  Plan.   Stock
Option/Compensation  Committee  Meetings  primarily  were  combined with regular
Board Meetings and included full Board participation.

Compensation of Directors

During  fiscal year 2004,  no  compensation  was  received  by its  non-employee
Director,  Otto Leistner for services provided due to the financial condition of
the Company.  No options  were  granted to  directors  in fiscal year 2004.  The
Company reimburses  directors for their reasonable  out-of-pocket  expenses with
respect to board meetings and other Company business.

                                       35


ITEM 11. EXECUTIVE COMPENSATION

The following table sets forth  information  concerning the annual and long-term
compensation  for services in all capacities to the Company for the fiscal years
ended  September  30,  2004,  2003,  and 2002 of the five  highest  compensation
persons who were, at September 30, 2004,  executive  officers of the Company and
earned $100,000 or more in any of the respective fiscal years:



                           SUMMARY COMPENSATION TABLE

                               ANNUAL COMPENSATION

                                                             Other
                                                             Annual      Restricted     Options      LTIP
   Name & Principal                Salary        Bonus       Compen-       Stock         SARs       Payouts
All Other
       Position           Year       ($)          ($)        sation ($)   Awards($)       (#)         ($)
Compensation
- ------------------------ ------- ------------ ------------ ------------ ------------- ----------- ------------
- --------------
                                                                      
Hugo H. Biermann          2004          0          0            0            -            -
- -             -
  Executive Chairman of   2003          0          0            0            -            -
- -             -
  the Board of Directors  2002    300,000          0            0            -            -
- -             -
- ------------------------ ------- ------------ ------------ ------------ ------------- ----------- ------------
- --------------

Nicholas R. H. Toms       2004     50,000          0            0            -            -
- -             -
  Chief Executive Officer 2003     91,667          0            0            -            -
- -             -
  Chief Financial Officer 2002    300,000          0            0            -            -
- -             -
- ------------------------ ------- ------------ ------------ ------------ ------------- ----------- ------------
- --------------
Mark A. Flint             2004          0          0            0            -            -
- -             -
  Chief Financial Officer 2003    218,589 (1)      0            0            -            -
- -             -
                          2002    275,000    100,000 (2)        0            -            -
- -             -
- ------------------------ ------- ------------ ------------ ------------ ------------- ----------- ------------
- --------------
Donald W. Rowley          2004          0          0            0            -            -
- -             -
  Executive VP -          2003    101,667 (3)      0            0            -            -
- -             -
  Strategic Development   2002    225,000          0            0            -            -
- -             -
- ------------------------ ------- ------------ ------------ ------------ ------------- ----------- ------------
- --------------
Robert Schilt             2004    100,000          0            0            -            -
- -             -
  Chief Technology Officer2003    214,475          0            0            -            -
- -             -
  XeQute Solutions, Inc.  2002    235,828    105,000            0            -            -
- -             -
- ------------------------ ------- ------------ ------------ ------------ ------------- ----------- ------------
- --------------
Timothy Callahan          2004     50,000          0            0            -            -
- -             -
  Vice President          2003    198,750          0            0            -            -
- -             -
  Sales and Marketing     2002    170,625          0            0            -            -
- -             -


(1)   Mr. Flint was laid off in August, 2003.
(2)   Such amount is accrued however unpaid as of June 16, 2004.
(3)   Mr. Rowley  resigned as an officer in February,  2003, and was laid off in
      June, 2003.

                                       36


Employment Agreements

The  Company  has  employment  agreements  with  certain  key  employees,  which
automatically  renew on an annual basis,  unless otherwise  terminated by either
party. Such agreements provide for salary levels  (approximately  $495,000 as of
September 30, 2004) as well as for incentive bonuses.  As of September 30, 2004,
two employees who have employment agreements,  are on furlough from the Company,
and are not receiving  salaries  while on furlough,  but are  receiving  company
benefits,  with the  expectation  that they can return  when the company has the
financial  capability  for them to do so. One employee  has  verbally  agreed to
accept a lower  salary  until  such  time  that the  company  has the  financial
capability to increase their salary.

Stock Option Grants in Last Fiscal Year

The  following  table  describes  certain  information  regarding  stock options
granted  to each of the  named  executive  officers  in the  fiscal  year  ended
September 30, 2004,  including the potential  realizable value over the ten-year
term of the options, based on assumed rates of stock appreciation of 5% and 10%,
compounded  annually.  These assumed rates of appreciation comply with the rules
of the Securities and Exchange Commission and do not represent Vertex's estimate
of future stock price.  Actual gains, if any, on stock option  exercises will be
dependent on the timing of such exercises and the future performance of Vertex's
common stock.

                                                   Potential
               Percent                             realizable
               of total                            value at assumed
                options                            annual rates of
  Number of   granted to                           stock price
  Securities   employees                           appreciation for
  Underlying      in       Exercise                options terms
   Options      fiscal       Price    Expiration  ---------------
   Granted       year      ($/share)     Date      5%       10%
  ----------  ----------  ----------  ----------  -----    ------
   None in 2004

Aggregate Option Exercises in Last Fiscal Year and Fiscal Year-End Option Values

The following table describes for the named executive officers,  the exercisable
and  unexercised  options held by them as of September 30, 2004. No options were
exercised  by the  named  executive  officers  in  fiscal  2004.  The  "Value of
Unexercised In-the-Money Options at Fiscal Year End" is based on a value of $.09
per share,  the  closing  price of  Vertex's  common  stock on The Nasdaq  Stock
Market's  National  Market,  on September 30, 2004,  less the per share exercise
price,  multiplied  by the number of shares to be issued  upon  exercise  of the
options.

                Number of Securities          Value of unexercised
                Underlying unexercised         in-the-money options
               Options at fiscal year end       at fiscal year end
               ---------------------------   --------------------------
Name            Exercisable  Unexercisable   Exercisable  Unexercisable
- ----            -----------  -------------   -----------  -------------
Hugo Biermann     475,000            -            n/a        n/a
Nicholas Toms     475,000            -            n/a        n/a
Mark Flint        280,000        120,000          n/a        n/a


                                       37


401(k) Savings And Retirement Plan

Vertex  maintains a 401(k)  savings plan (the "401(k)  Plan") for the benefit of
all U.S.  based  employees  age 18 or over who have  worked  for at least  three
months and who are not covered by a collective bargaining agreement.  The 401(k)
Plan is qualified  under  Section  401(a) of the Code and is intended to qualify
under Section 401(k) of the Code. The assets  accumulated by the 401(k) Plan are
held in a trust.

Under the current  terms of the 401(k) Plan,  employees  may elect to defer from
Federal  income  tax up to 17%  of  their  annual  compensation,  not to  exceed
Internal Revenue Code limits and have it contributed to the 401(k) Plan on their
behalf.  Beginning January 1, 2001, the Company contributed 50% of an employee's
salary  deferral up to 6% or a 3% match.  The Company's  contribution  is funded
after each calendar  year end,  with either cash or Vertex common stock,  at the
Company's  option.  The salary  deferrals are fully vested,  while the Company's
contributions  vest 20% upon the completion of the first year of service and 20%
each successive year  thereafter,  until completion of the fifth year of service
or, if earlier,  upon the death,  disability or  retirement of the  participant.
Benefits under the 401(k)Plan are generally  distributed in a lump sum following
the participant's retirement, death, disability or termination of employment, or
in a case of hardship, prior to the termination of the participant's employment.

The Company  contributions  for the years ended  September  30 were  $59,000 for
2004, $80,000 for 2003 and $202,000 for 2002.

Section 16(a) Beneficial Ownership Reporting Compliance

Section  16(a) of the  Securities  Exchange  Act of 1934  (the  "Exchange  Act")
requires the Company's  directors and  executive  officers,  and holders of more
than 10% of the Company's Common Stock, to file with the Securities and Exchange
Commission  (the "SEC")  initial  reports of ownership and reports of changes in
ownership  of Common  Stock and other equity  securities  of the  Company.  Such
executive  officers,   directors  and  10%  stockholders  are  required  by  SEC
regulation  to furnish the Company  with copies of all Section  16(a) forms they
file.

Based on its review of such forms that it received,  or written  representations
from  reporting  persons that no Forms 5s were  required for such  persons,  the
Company believes that, during fiscal 2004, all Section 16(a) filing requirements
have not been  satisfied on a timely basis for members of the Board of Directors
and Executive Officers.

      COMPENSATION COMMITTEE REPORT ON EXECUTIVE COMPENSATION

General

Notwithstanding  any statement to the contrary in any of the Company's  previous
or future filings with the Securities and Exchange Commission, this Report shall
not be incorporated by reference into any such filings.

                                       38


The Stock Option/Compensation Committee of the Company's Board of Directors (the
"Committee")  has furnished the following  report on Executive  Compensation  in
accordance  with the  rules  and  regulations  of the  Securities  and  Exchange
Commission.  This report  outlines the duties of the  Committee  with respect to
executive  compensation,  the various  components of the Company's  compensation
program for executive  officers and other key employees,  and the basis on which
the 2004 compensation was determined for the executive  officers of the Company,
with  particular  detail  given  to the  compensation  for the  Company's  Chief
Executive Officer.

Compensation of Executive Officers Generally

The  Committee  is  responsible  for  establishing  compensation  levels for the
executive officers of the Company, including the annual bonus plan for executive
officers and for administering the Company's Stock Option Plan. The Committee is
comprised of one non-employee director: Mr. Leistner.

The  Committee's  overall  objective is to establish a compensation  policy that
will (i) attract,  retain and reward  executives who contribute to achieving the
Company's  business  objectives;   (ii)  motivate  executives  to  obtain  these
objectives;  and (iii)  align the  interests  of  executives  with  those of the
Company's long-term investors. The Company compensates executive officers with a
combination  of  salary  and  incentives  designed  to focus  their  efforts  on
maximizing  both  the  near-term  and  long-term  financial  performance  of the
Company.  In addition,  the Company's  compensation  program rewards  individual
performance that furthers Company goals.

The executive compensation program includes the following: (i) base salary; (ii)
incentive bonuses;  (iii) long-term equity incentive awards in the form of stock
option grants; and (iv) other benefits.  Each executive  officer's  compensation
package is designed to provide an appropriately  weighted mix of these elements,
which  cumulatively  provide a level of compensation  roughly equivalent to that
paid by companies of similar size and complexity  engaged in the same or similar
business.

Base Salary.  Base Salary levels for each of the Company's  executive  officers,
including the Executive Chairman and the Chief Executive Officer,  are generally
set within a range of base  salaries  that the  Committee  believes  are paid to
similar  executive   officers  at  companies  deemed  comparable  based  on  the
similarity in revenue level, industry segment and competitive  employment market
to the Company.  In addition,  the  Committee  generally  takes into account the
Company's past financial  performance  and future  expectations,  as well as the
performance of the executives and changes in the  executives'  responsibilities.
There were no increases in the base salary for any of the Executive  Officers of
the  Company  during  fiscal  2004,  2003  or  2002,  reflecting  the  Company's
objectives of cash preservation.

                                       39


Incentive Bonuses. The Committee recommends the payment of bonuses to provide an
incentive to executive  officers to be productive over the course of each fiscal
year.  These bonuses are awarded only if the Company achieves or exceeds certain
corporate performance objectives.  The incentive bonus to each executive officer
is  based  on  the  individual  executive's  performance  as it  relates  to the
Company's performance. With the exception of the Chief Financial Officer and the
Chief Operating Officer - Europe (which bonuses were guaranteed bonuses),  there
were no  incentive  bonuses  granted  to any of the  executive  officers  of the
Company in 2004, 2003 or 2002, reflective of the operating losses and the desire
to preserve cash.

Equity  Incentives.  Stock  options  are  used by the  Company  for  payment  of
long-term  compensation  to  provide a  stock-based  incentive  to  improve  the
Company's financial performance and to assist in the recruitment,  retention and
motivation of  professional,  managerial and other personnel.  Generally,  stock
options are granted to executive  officers upon  commencement of employment with
the  Company  and  from  time to  time  thereafter,  based  primarily  upon  the
individual's  actual  and/or  potential  contributions  to the  Company  and the
Company's  financial  performance.  Stock  options  are  designed  to align  the
interests of the Company's  executive officers with those of its shareholders by
encouraging executive officers to enhance the value of the Company, the price of
the Common Stock, and hence, the shareholder's return. In addition,  the vesting
of stock  options over a period of time is designed to create an  incentive  for
the  individual to remain with the Company.  The Company has granted  options to
the  executives  on an ongoing  basis to provide  continuing  incentives  to the
executives to meet future  performance goals and to remain with the Company.  No
options were granted in 2004.

Other  Benefits.  Benefits  offered  to the  Company's  executive  officers  are
provided  to  serve  as  a  safety  net  of  protection  against  the  financial
catastrophes  that can  result  from  illness,  disability,  or death.  Benefits
offered to the Company's  executive officers are substantially the same as those
offered to all of the Company's regular employees.  The Company also maintains a
tax-qualified  deferred compensation 401(k) Savings and Retirement Plan covering
all of the Company's eligible U.S. based employees.

Compensation of the Chief Executive Officer

The Committee  annually  reviews the performance  and  compensation of the Chief
Executive  Officer  based  on the  assessment  of his past  performance  and its
expectation of his future contributions to the Company's  performance.  Mr. Toms
compensation for 2004 was $50,000

Policy with Respect to Qualifying  Compensation for Deductibility Section 162(m)
of the  Internal  Revenue  Code  imposes a limit on tax  deductions  for  annual
compensation  (other  than  performance-based  compensation)  in  excess  of one
million  dollars paid by a corporation  to its Chief  Executive  Officer and the
other four most highly  compensated  executive  officers of a  corporation.  The
Company has not  established a policy with regard to Section 162(m) of the Code,
since  the  Company  has not and  does  not  currently  anticipate  paying  cash
compensation in excess of one million dollars per annum to any employee. None of
the  compensation  paid by the Company in 39 2003 was subject to the limitations
on  deductibility.  The Board of Directors will continue to assess the impact of
Section 162(m) on its compensation  practices and determine what further action,
if any, is appropriate.


                                       40


                       Stock Option/Compensation Committee
                                  Otto Leistner

                             STOCK PERFORMANCE GRAPH

The  following   line-graph  provides  a  comparison  of  the  cumulative  total
shareholder return on our Common Stock for the period September 30, 2000 through
September 30, 2004, against the cumulative shareholder return during such period
achieved by The Nasdaq Stock Market (U.S.  Companies) ("Nasdaq US") and the "RDG
Software  Composite  Index").  The  graph  assumes  that  $100 was  invested  on
September  30, 1998 in our Common Stock and in each of the  comparison  indices,
and assumes reinvestment of dividends.

                                       NASDAQ Stock     RDG Software
  Measurement Period    Vertex         Market (U.S.     Composite
 (Fiscal Year Covered)  Interactive    Companies)       Index
- ----------------------  -----------   ---------------   ------------
 September 30, 2000       636.97        159.85           131.11
 September 30, 2001        35.83         56.32            57.79
 September 30, 2002         2.43         49.18            44.75
 September 30, 2003         2.47         58.43            58.88
 September 30, 2004         4.52         65.29            63.79

      The Stock Performance Graph shall not be deemed  incorporated by reference
by any general  statement  incorporating  by reference this proxy statement into
any filing  under the  Securities  Act of 1933,  as amended,  or the  Securities
Exchange  Act of 1934,  as amended  (collectively,  the  "Acts"),  except to the
extent that the Company specifically incorporates this information by reference,
and shall not otherwise be deemed filed under such Acts.

                  COMPARISON OF 5 YEAR CUMULATIVE TOTAL RETURN*
                         AMONG VERTEX INTERACTIVE, INC.,
                      THE NASDAQ STOCK MARKET (U.S.) INDEX,
                      AND THE RDG SOFTWARE COMPOSITE INDEX

                    PERFORMANCE GRAPH AVAILABLE UPON REQUEST

*     $100  invested  on 9/30/99  in stock or  index-including  reinvestment  of
      dividends.

                                       41


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table sets forth the amount and percent of shares of each class of
stock that, as of December 10, 2004 are deemed under the rules of the Securities
and Exchange  Commission (the  "Commission") to be "beneficially  owned" by each
member of the Board of Directors of the Company, by each Named Executive Officer
of the Company,  by all  Directors  and  Executive  Officers of the Company as a
group,  and by any person or "group" (as that term is used in the Securities Act
of 1934,  as amended)  known to the Company as of that date to be a  "beneficial
owner" of more than 5% of the  outstanding  shares  of the  respective  class of
stock.

                                                    NUMBER OF
                                                     SHARES
NAME AND ADDRESS                                  BENEFICIALLY    PERCENTAGE OF
OF OWNER                        TITLE OF CLASS      OWNED(1)          CLASS (2)
- --------------------------------------------------------------------------------

Hugo H. Biermann                Common Stock      1,863,010 (3)       2.54%
3619 Kennedy Road
South Plainfield, NJ 07080

Nicholas R. H. Toms             Common Stock      2,563,418 (4)       3.49%
3619 Kennedy Road
South Plainfield, NJ 07080

Otto Leistner                   Common Stock      1,672,875 (5)       2.29%
3619 Kennedy Road
South Plainfield, NJ 07080

Barbara Martorano               Common Stock         19,000 (6)         *
3619 Kennedy Road
South Plainfield, NJ 07080

All Officers and Directors      Common Stock      6,118,303 (7)       8.38%
As a Group (4 persons)

- ----------------------------
American Marketing Complex      Common Stock      9,455,000          12.96%
330 East 33rd Street, Suite 15M
New York, NY 10016

MidMark Capital II L.P.         Common Stock    293,234,996 (8)      80.07%
177 Madison Avenue
Morristown, NJ 07960

================================================================================

Pitney Bowes, Inc.              Preferred A       1,356,852            100%
One Elmcroft Road
Stamford, CT 06926

================================================================================

Pitney Bowes, Inc.              Preferred B           1,000            100%
One Elmcroft Road
Stamford, CT 06926

================================================================================


                                       42



MidMark Capital II L.P.         Preferred C-1           805          80.74%
177 Madison Avenue
Morristown, NJ 07960

Paine Webber Custodian          Preferred C-1            50           5.02%
F/B/O Wayne Clevenger
177 Madison Avenue
Morristown, NJ 07960

Joseph Robinson                 Preferred C-1            50           5.02%
177 Madison Avenue
Morristown, NJ 07960

O'Brien Ltd Partnership         Preferred C-1            50           5.02%
177 Madison Avenue
Morristown, NJ 07960

================================================================================

MidMark Capital II, L.P.         Preferred D             7,615              100%
177 Madison Avenue
Morristown, NJ 07960

(1)  Beneficial  Ownership is  determined  in  accordance  with the rules of the
Securities and Exchange  Commission and generally  includes voting or investment
power with respect to  securities.  Shares of common stock subject to options or
warrants  currently  exercisable or  convertible,  or exercisable or convertible
within  60 days of July 30,  2004  are  deemed  outstanding  for  computing  the
percentage  of the person  holding  such  option or  warrant  but are not deemed
outstanding for computing the percentage of any other person.

(2) For purposes of calculating the percentage beneficially owned, the number of
shares of each  class of stock  deemed  outstanding  include  54,121,958  common
shares;  1,356,852  Preferred  "A"  Shares;  1,000  Preferred  "B"  Shares;  997
Preferred "C" Shares and 7,391  Preferred "D" Shares  outstanding as of July 30,
2004.

(3) Includes 475,000 shares issuable pursuant to presently  exercisable  options
and 388,010 shares held in the name of Bunter BVI Limited of which Mr.  Biermann
may be  deemed  to be a  beneficiary.  Mr.  Biermann,  however,  disclaims  such
beneficial ownership.

(4) Includes 475,000 shares issuable pursuant to presently  exercisable options,
7,000 shares held by his wife,  Caroline Toms, and 75,000 shares held in a trust
for the  benefit  of his  daughter,  Catherine  Toms,  of which Mr.  Toms is the
trustee.  Mr. Toms, however,  disclaims such beneficial  ownership of the shares
owned by his wife and in the trust.

(5) Includes 50,000 shares issuable pursuant to presently  exercisable  options,
and 1,100,000  shares held in the name of Partas AG of which Mr. Leistner may be
deemed to be a beneficiary.  Mr.  Leistner,  however,  disclaims such beneficial
ownership.

(6) Includes 19,000 shares issuable pursuant to presently exercisable options.

(7) Includes 1,019,000 shares issuable pursuant to presently exercisable options
and  388,010  shares  held by a  company  for  which by Mr.  Biermann  disclaims
beneficial ownership.

(8) Includes  253,833,333 shares issuable upon conversion of class D convertible
preferred  stock,  and 33,233,333  shares  issuable upon conversion of class C-1
convertible  preferred  stock.

                                       43


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

On June 25, 2004,  as part of an  Investment  Restructuring  Agreement  with six
shareholders,  who are also our  principal  shareholders,  we exchanged  class C
preferred stock for class C-1 convertible  preferred stock on a 1:1 basis.  Each
share of Series C-1 convertible preferred stock is convertible into $1,000 worth
of our common stock, at the selling  stockholders'  option,  at the lower of (i)
$0.30 or (ii) 60% of the average of the three lowest intraday trading prices for
the common  stock on a principal  market for the 20 trading  days before but not
including the conversion date.

On September 27, 2004,  we issued 7,615 shares of class D convertible  preferred
stock to MidMark  Capital,  L.P. in exchange for  $7,614,708 of debt,  including
accrued interest, owed by our subsidiaries and us to MidMark Capital II, L.P. In
addition,  on September 27, 2004, we issued  5,569,980 shares of common stock to
MidMark  Capital,  L.P. upon exercise of warrants by MidMark  Capital,  L.P. The
exercise  price for the warrants was exchanged for the retirement of $315,309 in
debt owed by us to MidMark  Capital,  L.P. As well,  on September  27, 2004,  we
issued 240,000 shares of common stock to MidMark  Capital II, L.P. upon exercise
of warrants by MidMark  Capital II, L.P. The exercise price for the warrants was
exchanged for the retirement of $2,400 in debt owed by us to MidMark Capital II,
L.P. Each share of the class D convertible  preferred stock is convertible  into
$1,000 worth of our common stock, at MidMark  Capital's  option, at the lower of
(i) $0.30 or (ii) 60% of the average of the three lowest intraday trading prices
for the common  stock on a principal  market for the 20 trading  days before but
not including the conversion date.

ITEM 14. Principal Accounting Fees and Services

Selection of the Independent  Registered  Public Accounting Firm for the Company
is made by the Audit Committee. J.H. Cohn LLP has been selected as the Company's
Independent  Registered  Public Accounting Firm for the current fiscal year. All
audit and non-audit  services  provided by J.H. Cohn LLP are pre-approved by the
Audit  Committee  which  gives  due  consideration  to the  potential  impact of
non-audit services on auditor independence.

In accordance  with  Independent  Standard Board  Standards No. 1  (Independence
Discussion  with Audit  Committees),  the  Company  received a letter and verbal
communication  from J.H. Cohn LLP that it knows of no state of facts which would
impair its status as the Company's  independent  public  accountants.  The Audit
Committee has considered  whether the non-audit  services  provided by J.H. Cohn
LLP are compatible with maintaining its independence and has determined that the
nature and  substance of the limited  non-audit  services have not impaired J.H.
Cohn LLP's status as the  Company's  Independent  Registered  Public  Accounting
Firm.

                                       44


AUDIT FEES

The aggregate fees billed by our auditors,  for professional  services  rendered
for the audit of the Company's annual financial statements during the year ended
September 30, 2004, and for the reviews of the financial  statements included in
the  Company's  Quarterly  Reports on Form 10-Q and the  registration  statement
during the fiscal year then ended was approximately  $267,000. No such fees were
billed for the year ended 2003.

TAX FEES

J.H.  Cohn LLP billed the Company  approximately  $30,000  for tax related  work
during fiscal years 2004 and none for 2003.

ALL OTHER FEES

J.H.  Cohn LLP did not bill the Company  for any other  services  during  fiscal
years 2004 and 2003.


                                       45


                          PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES

(a) The following documents are filed at the end of this report:

1. and 2. Financial Statements and Financial Statement Schedules:

1. Consolidated Financial Statements and Supplementary Data:

      Index to Consolidated Financial Statements:

         Reports of Independent Registered Public Accounting Firms  F-1, F-2

         Consolidated Balance Sheets
         September 30, 2004 and 2003                                F-3, F-4

         Consolidated Statements of Operations
         Years ended September 30, 2004, 2003 and 2002              F-5

         Consolidated Statements of Changes in
         Stockholders' Equity (Deficiency)
         Years ended September 30, 2004, 2003 and 2002              F-6, F-7

         Consolidated Statements of Cash Flows
         Years ended September 30, 2004, 2003 and 2002              F-8


         Notes to Consolidated Financial Statements                 F-9

2. Financial Statement Schedules:

Schedules for the years ended September 30, 2004, 2003 and 2002:

      Schedule II - Valuation Qualifying Accounts                   F-44

      Schedules other than those listed above have been omitted because they are
      not applicable or the required information is shown in the financial
      statements or notes thereto.


                                       46


3. Exhibits:

Exhibit No.       Description
- -----------       -----------

2.1               Form of Common Stock Certificate (incorporated by reference to
                  the  Registration  Statement  on Form  S-18  filed  under  the
                  Securities  Act of 1933, as amended and effective June 2, 1986
                  (File No. 33-897-NY).

3.1               Certificate of Amendment to the  Certificate of  Incorporation
                  of Vertex Interactive, Inc. filed with the Secretary of State,
                  State of New Jersey on February  7, 2001,  on October 18, 2001
                  and  November 2, 2001  (incorporated  by reference to the Form
                  10-Q filed May 20, 2002).

3.2               Amended By-laws, amended as of August 9, 2001 (incorporated by
                  reference to the Form 10-K filed January 25, 2002).

4.1               Common Stock Purchase  Warrant with AJW Offshore,  Ltd., dated
                  April 28, 2004  (incorporated by reference to the registration
                  statement on Form S-1 filed June 22, 2004).

4.2               Common Stock  Purchase  Warrant with AJW Partners,  LLC, dated
                  April 28, 2004  (incorporated by reference to the registration
                  statement on Form S-1 filed June 22, 2004).

4.3               Common Stock  Purchase  Warrant with AJW  Qualified  Partners,
                  LLC,  dated April 28, 2004  (incorporated  by reference to the
                  registration statement on Form S-1 filed June 22, 2004).

4.4               Common  Stock  Purchase  Warrant with New  Millennium  Capital
                  Partners  II,  LLC,  dated  April 28,  2004  (incorporated  by
                  reference to the registration statement on Form S-1 filed June
                  22, 2004).

4.5               Convertible Note with AJW Offshore, Ltd., dated April 28, 2004
                  (incorporated  by reference to the  registration  statement on
                  Form S-1 filed June 22, 2004).

4.6               Convertible Note with AJW Partners,  LLC, dated April 28, 2004
                  (incorporated  by reference to the  registration  statement on
                  Form S-1 filed June 22, 2004).

4.7               Convertible Note with AJW Qualified Partners, LLC, dated April
                  28,  2004  (incorporated  by  reference  to  the  registration
                  statement on Form S-1 filed June 22, 2004).

4.8               Convertible Note with New Millennium Capital Partners II, LLC,
                  dated  April  28,  2004  (incorporated  by  reference  to  the
                  registration statement on Form S-1 filed June 22, 2004).

4.9               Securities Purchase Agreement,  dated as of April 28, 2004, by
                  and among Vertex  Interactive,  Inc.,  AJW Partners,  LLC, AJW
                  Qualified Partners, LLC, AJW Offshore, Ltd. and New Millennium
                  Capital  Partners  II, LLC  (incorporated  by reference to the
                  registration statement on Form S-1 filed June 22, 2004).

4.10              Security  Agreement,  dated as of April 28, 2004, by and among
                  Vertex  Interactive,  Inc.,  AJW Partners,  LLC, AJW Qualified
                  Partners,  LLC, AJW Offshore,  Ltd. and New Millennium Capital
                  Partners   II,  LLC   (incorporated   by   reference   to  the
                  registration statement on Form S-1 filed June 22, 2004).

4.11              Intellectual  Property Security  Agreement,  dated as of April
                  28, 2004, by and among Vertex Interactive, Inc., AJW Partners,
                  LLC, AJW Qualified Partners,  LLC, AJW Offshore,  Ltd. and New
                  Millennium Capital Partners II, LLC (incorporated by reference
                  to the  registration  statement  on Form  S-1  filed  June 22,
                  2004).

4.12              Registration Rights Agreement,  dated as of April 28, 2004, by
                  and among Vertex  Interactive,  Inc.,  AJW Partners,  LLC, AJW
                  Qualified Partners, LLC, AJW Offshore, Ltd. and New Millennium
                  Capital  Partners  II, LLC  (incorporated  by reference to the
                  registration statement on Form S-1 filed June 22, 2004).

4.13              Escrow  Agreement,  dated as of April 28,  2004,  by and among
                  Vertex  Interactive,  Inc.,  AJW Partners,  LLC, AJW Qualified
                  Partners,  LLC, AJW Offshore,  Ltd.,  New  Millennium  Capital
                  Partners II, LLC and Owen Naccarato (incorporated by reference
                  to the  registration  statement  on Form  S-1  filed  June 22,
                  2004).

4.14              Guaranty and Pledge Agreement,  dated as of April 28, 2004, by
                  and among Vertex  Interactive,  Inc.,  AJW Partners,  LLC, AJW
                  Qualified  Partners,  LLC, AJW Offshore,  Ltd., New Millennium
                  Capital  Partners II, LLC and Nicholas Toms  (incorporated  by
                  reference to the registration statement on Form S-1 filed June
                  22, 2004).

4.15              Common Stock Purchase  Warrant with AJW Offshore,  Ltd., dated
                  May 28, 2004  (incorporated  by reference to the  registration
                  statement on Form S-1 filed June 22, 2004).


                                       47


4.16              Common Stock  Purchase  Warrant with AJW Partners,  LLC, dated
                  May 28, 2004  (incorporated  by reference to the  registration
                  statement on Form S-1 filed June 22, 2004).

4.17              Common Stock  Purchase  Warrant with AJW  Qualified  Partners,
                  LLC,  dated May 28, 2004  (incorporated  by  reference  to the
                  registration statement on Form S-1 filed June 22, 2004).

4.18              Common  Stock  Purchase  Warrant with New  Millennium  Capital
                  Partners  II,  LLC,  dated  May  28,  2004   (incorporated  by
                  reference to the registration statement on Form S-1 filed June
                  22, 2004).

4.19              Convertible  Note with AJW Offshore,  Ltd., dated May 28, 2004
                  (incorporated  by reference to the  registration  statement on
                  Form S-1 filed June 22, 2004).

4.20              Convertible  Note with AJW Partners,  LLC,  dated May 28, 2004
                  (incorporated  by reference to the  registration  statement on
                  Form S-1 filed June 22, 2004).

4.21              Convertible Note with AJW Qualified  Partners,  LLC, dated May
                  28,  2004  (incorporated  by  reference  to  the  registration
                  statement on Form S-1 filed June 22, 2004).

4.22              Convertible Note with New Millennium Capital Partners II, LLC,
                  dated  May  28,  2004   (incorporated   by  reference  to  the
                  registration statement on Form S-1 filed June 22, 2004).

4.23              Escrow  Agreement,  dated  as of May 28,  2004,  by and  among
                  Vertex  Interactive,  Inc.,  AJW Partners,  LLC, AJW Qualified
                  Partners,  LLC, AJW Offshore,  Ltd.,  New  Millennium  Capital
                  Partners II, LLC and Owen Naccarato (incorporated by reference
                  to the  registration  statement  on Form  S-1  filed  June 22,
                  2004).

10.1              Incentive  Stock  Option  Plan dated  October  10,  1985,  and
                  amended  February 14, 2000  (incorporated  by reference to the
                  Form 10-K filed on December 18, 2000).

10.2              Share  Purchase  Agreement,  by and among  Vertex  Industries,
                  Inc., St. Georges  Trustees  Limited,  as trustee on behalf of
                  the John Kenny  Settlement  and the Godfrey Smith  Settlement,
                  John Kenny and Bryan J.  Maguire and Godfrey  Smith dated June
                  21, 1999,  as amended  September  27, 1999,  (incorporated  by
                  reference to the Form 8-K filed October 7, 1999).

10.3              Stock Purchase Agreement by and among Vertex Interactive, Data
                  Control Systems and The  Stockholders of Data Control Systems,
                  Inc.  dated March 31, 2000  (incorporated  by reference to the
                  Form 8-K filed April 12, 2000).

10.4              Agreement and Plan of Merger, dated September 18, 2000, by and
                  among  Vertex  Interactive,   Rensoft  Acquisition  Corp.  and
                  Renaissance Software,  Inc.  (incorporated by reference to the
                  Form 8-K filed October 2, 2000).

10.5              Form of Note  Purchase  Agreement  dated June 19, 2001 between
                  Vertex  Interactive,  Inc.  and  MidMark  Capital  II, LP with
                  respect to the  Convertible  Notes  Payable  (incorporated  by
                  reference to the Form 10-Q filed August 14, 2001).

10.6              Agreement and Plan of Merger, dated December 29, 2000, between
                  Vertex   Interactive  and  Applied  Tactical   Systems,   Inc.
                  (incorporated by reference to the Form 8-K filed March 2, 2001
                  and Form 8-K filed March 14, 2001.)

10.7              Asset  Purchase  Agreement  and Ancillary  Agreements  between
                  Vertex  Interactive,  Inc.  and Finmek  Holding N.  V.-Genicom
                  S.p.A.,  Genicom  Ltd.,  Genicom  S.A.  dated  October 6, 2000
                  (incorporated  by  reference to the Form 10-K filed on January
                  25, 2002).

10.8              Stock Purchase  Agreement by and between Pitney Bowes Inc. and
                  Vertex  Interactive,  Inc.  dated  October  18,  2001  for the
                  purchase  of  Series  "B"  Preferred  Stock  (incorporated  by
                  reference to the Form 10-Q filed February 20, 2002).

10.9              Note Purchase  Agreement by and among MidMark Capital II, L.P.
                  and Vertex Interactive,  Inc. dated as of November 1, 2001 for
                  the purchase of 10% Convertible Notes Payable (incorporated by
                  reference to the Form 10-Q filed February 20,2002).

10.10             Form of Conversion Agreement between Vertex Interactive,  Inc.
                  and MidMark  dated March 7, 2002 and the Amended and  Restated
                  Convertible  Promissory Note dated March 7, 2002 (incorporated
                  by reference to the Form 10-Q filed May 20, 2002).


                                       48


10.11             Asset  Purchase  Agreement  between  Vertex,  Renaissance  and
                  Pitney Bowes dated April 19, 2002  (incorporated  by reference
                  to the Form 10-Q filed May 20, 2002).

10.12             Stock and Debt Purchase  Agreement between MidMark Capital II,
                  L.P.,  MidMark  Capital,   L.P.,  DynaSys,   S.A.  and  Vertex
                  Interactive,  Inc.  dated  August  9,  2002  (incorporated  by
                  reference to the Form 10-K filed August 4, 2003).

21.1              Subsidiaries  of Vertex  Interactive,  Inc.  (incorporated  by
                  reference to the registration statement on Form S-1 filed June
                  22, 2004).

23.1              Consent of Independent  Registered  Public  Accounting Firm --
                  J.H. Cohn, LLP (filed herewith).

23.2              Consent  of  Independent  Registered  Public  Accounting  Firm
                  Withum Smith + Brown, P.C. (filed herewith).

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

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

                                       49


                                   SIGNATURES

Pursuant to the requirements of Section 13 or 15 (d) of the Securities  Exchange
Act of 1934,  the Company has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.

                                VERTEX INTERACTIVE, INC.

Date: October 7, 2005           /s/ Nicholas R. Toms
                                ---------------------------------
                                Nicholas R. Toms
                                Chief Executive Officer and
                                Chief Financial Officer

Pursuant to the requirements by the Securities Exchange Act of 1934, this report
has been signed by the following persons on behalf of the Company and in the
capacities and on the dates indicated:

October 7, 2005                 /s/ Hugo H. Biermann
                                ---------------------------------
                                Hugo H. Biermann
                                Executive Chairman and
                                Director

October 7, 2005                 /s/ Nicholas R. Toms
                                ---------------------------------
                                Nicholas R. Toms
                                Chief Executive Officer,
                                Chief Financial Officer and
                                Director

October 7, 2005                 /s/ Otto Leistner
                                ---------------------------------
                                Otto Leistner
                                Director

                                       50


         REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors and Stockholders
Vertex Interactive, Inc.:

We  have  audited  the  accompanying   consolidated  balance  sheets  of  Vertex
Interactive,  Inc. and  Subsidiaries  as of September 30, 2004 and 2003, and the
related consolidated  statements of operations,  changes in stockholders' equity
(deficiency) and cash flows for the years then ended. These financial statements
are the  responsibility of the Company's  management.  Our  responsibility is to
express an  opinion  on these  consolidated  financial  statements  based on our
audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of Vertex Interactive,
Inc. and  Subsidiaries  as of September 30, 2004 and 2003,  and their results of
operations  and cash flows for the years then ended,  in conformity  with United
States generally accepted accounting principles.

The  consolidated  financial  statements  referred  to above have been  prepared
assuming that the Company will continue as a going concern. As further discussed
in Note 1 to the  consolidated  financial  statements,  among other things,  the
Company's  operations have generated recurring losses and it had working capital
and  stockholders'  deficiencies  as of September  30, 2004.  Such matters raise
substantial  doubt about the Company's  ability to continue as a going  concern.
Management's  plans  concerning  these matters are also described in Note 1. The
accompanying  consolidated  financial  statements  as of and for the year  ended
September  30, 2004 do not include any  adjustments  that might  result from the
outcome of this uncertainty.

Our audits  referred to above also included the information in Schedule II as of
and for the years ended September 30, 2004 and 2003, which presents  fairly,  in
all material respects,  when read in conjunction with the consolidated financial
statements, the information required to be set forth therein.


/s/ J.H. Cohn LLP
Roseland, New Jersey
December 10, 2004
except for Notes 16 and 17
as to which the date is
December 21, 2004

                                      F-1


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of Vertex Interactive, Inc.:

We  have  audited  the  accompanying   consolidated  statements  of  operations,
stockholders' equity (deficiency) and cash flows of Vertex Interactive, Inc. and
Subsidiaries  for the year ended September 30, 2002. Our audit also included the
financial statement schedule for the year ended September 30, 2002 listed in the
index  at Item  15(a).  These  financial  statements  and the  schedule  are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements and schedule based on our audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audit  provides  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the consolidated  results of operations and
cash  flows of Vertex  Interactive,  Inc.  and  Subsidiaries  for the year ended
September 30, 2002 in conformity with accounting  principles  generally accepted
in the United  States of America.  Also, in our opinion,  the related  financial
statement  schedule for the year ended  September 30, 2002,  when  considered in
relation to the basic financial statements taken as a whole,  presents fairly in
all material respects, the information set forth therein.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company  will  continue  as a  going  concern.  As  discussed  in  Note 1 to the
financial statements, the Company has incurred significant operating losses and,
at September  30, 2002 has a working  capital  deficiency of $27.4 million and a
Stockholders' Deficiency of $26.8 million. These factors raise substantial doubt
about the Company's ability to continue as a going concern.  Management's  plans
in  regard  to  these  matters  are  also  described  in Note 1.  The  financial
statements do not include any  adjustments  relating to the  recoverability  and
classification  of asset carrying  amounts or the amount and  classification  of
liabilities  that might  result  should the  Company be unable to  continue as a
going concern.

As discussed in Notes 3 and 4 to the financial  statements,  the Company changed
its method of accounting for goodwill and other intangible  assets in accordance
with  Statement of Financial  Accounting  Standards  No. 142 "Goodwill and Other
Intangible Assets" effective October 1, 2001.

/s/ WithumSmith+Brown P.C.
Livingston, New Jersey
April 30, 2003 (July 31, 2003 as to Notes 1 and 19 of the September 30, 2002
financial statements)

                                      F-2


                     VERTEX INTERACTIVE, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           September 30, 2004 and 2003

                                     ASSETS                2004          2003
                                                        ----------    ----------
CURRENT ASSETS:
Cash                                                    $  101,390    $   25,265
Restricted cash - short term                               300,000
Accounts receivable, less allowance for
doubtful accounts of $456,358                              350,935       639,208
Inventories, net of valuation allowances                   368,086       537,337
Prepaid expenses and other current assets                   71,696        20,103
                                                        ----------    ----------
Total current assets                                     1,192,107     1,221,913

Equipment and improvements, net of accumulated
depreciation and amortization of $1,359,090
and $1,320,152                                              33,748        70,249

Capitalized software costs, net of accumulated
amortization of $347,269 and $231,513                           --       115,756
Restricted cash - long-term                                150,000            --
Deferred financing costs, net of accumulated
amortization of $54,189                                    260,926            --
Other assets                                               111,273       111,273
                                                        ----------    ----------
Total assets                                            $1,748,054    $1,519,191
                                                        ==========    ==========

See notes to consolidated financial statements.

                                      F-3





                    VERTEX INTERACTIVE, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           September 30, 2004 and 2003


           LIABILITIES AND STOCKHOLDERS' DEFICIENCY                 2004         2003
                                                                -----------  ------------
                                                                        
CURRENT LIABILITIES:
Notes payable - unrelated parties                               $1,227,500    $ 1,869,236
Notes payable - related parties                                          -      4,095,848
Convertible notes payable - related parties                              -      2,294,324
Mandatory redeemable Series D preferred stock -
504 shares at redemption value                                     504,713              -
Accounts payable                                                 3,653,751      4,533,875
Net liabilities associated with subsidiaries in
liquidation                                                      7,714,783      8,511,077
Payroll and related benefits accrual                             1,994,852      2,622,354
Litigation related accruals                                      3,655,323      4,077,665
Other accrued expenses and liabilities                           3,749,685      4,870,759
Deferred revenue                                                   354,203        305,243
                                                                -----------  ------------
Total current liabilities                                       22,854,810     33,180,381

Long-term convertible notes payable - unrelated parties,
net of unamortized debt discount                                 2,549,724              -
                                                                ----------   ------------
Total Liabilities                                               25,404,534     33,180,381
                                                                ----------   ------------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' DEFICIENCY:
Series A preferred stock, par value $0.01 per share; 2,000,000 shares
 authorized, 1,356,852 issued and outstanding
 ($10,000,000 aggregate liquidation preference)                     13,569        13,569
Series B preferred stock, par value $0.01 per share;
 1,000 shares authorized, 1,000 issued and outstanding
 ($1,000,000 aggregate liquidation preference)                          10            10
Series C preferred stock, par value $0.01 per share;
 10,000 shares authorized, 997 issued and outstanding at
 September 30, 2003 ($997,000 aggregate liquidation preference)                       10
Series C-1 preferred stock, par value $0.01 per share;
 10,000 shares authorized, 997 issued and outstanding at
 September 30, 2004 ($997,000 aggregate liquidation preference)         10             -
Series D preferred stock, par value $0.01 per share;
 10,000 shares authorized, 7,111 issued and outstanding
($7,109,995 aggregate liquidation preferences)                          71             -
Common stock, par value $0.005 per share; 400,000,000 shares
 authorized and 56,116,342 shares issued at
 September 30, 2004; 75,000,000 shares authorized and
 48,201,978  shares issued at  September 30,  2003                 280,583       241,011
Additional paid-in capital                                     164,442,227   155,364,295
Unearned income                                                                 (400,000)
Accumulated deficit                                           (186,517,047) (184,332,055)
Accumulated other comprehensive loss                            (1,808,663)   (2,480,790)
Less: Treasury stock, 87,712 shares of common stock (at cost)      (67,240)      (67,240)
                                                               ------------- ------------
Total stockholders' deficiency                                 (23,656,480)  (31,661,190)
                                                               ------------- ------------
Total liabilities and stockholders' deficiency                 $ 1,748,054   $  1,519,191
                                                               ============= ============


See notes to consolidated financial statements.

                                      F-4


                     VERTEX INTERACTIVE, INC. AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF OPERATIONS
               For the Years Ended September 30, 2004, 2003 and 2002

                                       2004            2003            2002
                                   ------------    ------------    ------------
REVENUES                           $  2,566,520    $  4,226,187    $ 36,135,217
COST OF SALES                         1,287,435       2,138,883      23,894,594
                                   ------------    ------------    ------------

GROSS PROFIT                          1,279,085       2,087,304      12,240,623
                                   ------------    ------------    ------------

OPERATING EXPENSES:

Selling and administrative            2,925,051       4,642,123      22,503,288
Research and development                     --              --       4,179,553
Depreciation of equipment
  and improvements                       38,938         119,606         820,000
Amortization of intangible assets       115,756         115,757         417,162
Provision for termination of leases          --              --       1,102,984
Impairment of goodwill and
  other intangible assets                    --              --      18,973,832
                                   ------------    ------------    ------------
Total operating expenses              3,079,745       4,877,486      47,996,819
                                   ------------    ------------    ------------

OPERATING LOSS                       (1,800,660)     (2,790,182)    (35,756,196)
                                   ------------    ------------    ------------
OTHER INCOME (EXPENSES):
Interest income                              --           2,703          93,967
Interest expense                     (1,969,074)       (851,933)     (2,875,396)
Provision for litigation claims              --              --      (2,653,891)
Loss on sale or liquidation of
  non-core assets                            --              --      (3,080,656)
Gain on liquidation of
foreign subsidiaries                    320,951              --              --
Gain on settlements of liabilities    1,072,247              --              --
Other                                   193,279         (10,941)       (367,364)
                                   ------------    ------------    ------------
Net other income (expense)             (382,597)       (860,171)     (8,883,340)
                                   ------------    ------------    ------------

LOSS BEFORE PROVISION FOR
INCOME TAXES                         (2,183,257)     (3,650,353)    (44,639,536)

Provision for income taxes                1,735              --         134,843
                                   ------------    ------------    ------------

NET LOSS                             (2,184,992)     (3,650,353)    (44,774,379)

Charge for preferred stock
beneficial conversion feature         3,444,683              --              --
                                   ------------    ------------    ------------

NET LOSS ATTRIBUTABLE TO COMMON
  STOCKHOLDERS                      ($5,629,675)    ($3,650,353)   ($44,774,379)
                                   ============    ============    ============
Net loss per common share:

Basic and diluted                  $      (0.12)   $      (0.09)   $      (1.26)
                                   ============    ============    ============
Weighted average number
 of shares outstanding:

Basic and diluted                    48,469,039      39,671,923      35,649,274
                                   ============    ============    ============

See notes to consolidated financial statements.

                                      F-5







                            VERTEX INTERACTIVE, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIENCY)
                        For the Years ended September 30, 2004, 2003 and 2002

                                      Preferred Stock        Common Stock
                                     -----------------     ----------------    Additional    Deferred
                                                                                 Paid-In    Compensation/
                                     Shares     Amount     Shares    Amount      Capital   Unearned Income
                                    --------    ------     ------    ------    ----------   --------------
                                                                         
Balance September 30, 2001         1,356,852    $13,569  34,909,506  $174,548  $149,321,766 $(180,557)

Issuance of common stock                                     34,404       172        68,844
Issuance of Series B
  preferred stock, net of expenses     1,000         10                             960,990
Issuance of stock in connection
  with acquisitions                                       1,676,168     8,381       930,667
Issuance of stock and stock
  options in connection with
  retirement of debt and other
  obligations                                               581,900     2,910     2,031,153
Purchase of treasury
  stock (47,657 shares)
Conversion of notes payable
 into Series C preferred stock           997         10                             996,990
Amortization of deferred
  compensation                                                                                180,557
Cancellation of common stock                             (1,676,168)   (8,381)     (930,667)
Exercise of stock options                                 1,676,168     8,381       930,667
Settlement of acquisition
  related escrow                                                                   (500,000)
Non cash interest expense                                                         1,168,885
  Comprehensive loss:
    Net loss
    Change in unrealized foreign
      exchange translation
      gains/losses
Comprehensive loss
                                   ---------   --------  ----------  --------  ------------  --------
Balance September 30, 2002         1,358,849     13,589  37,201,978   186,011   154,979,295         -

Common stock issued in exchange
for services                                              1,000,000     5,000        35,000
Common stock issued for trade credits                    10,000,000    50,000       350,000  (400,000)
Other comprehensive income
(loss), net of tax:
Comprehensive loss:
    Net loss
    Change in unrealized foreign
      exchange translation
      gains/losses
Comprehensive loss
                                   ---------   --------  ----------  --------  ------------  ---------
Balance September 30, 2003         1,358,849     13,589  48,201,978   241,011   155,364,295  (400,000)

Effects of issuance of
  warrants with notes payable:
  Related parties                                                                    54,000
  Unrelated parties                                                                 427,500
Conversion of notes payable -
  related parties into non-redeemable
  Series D preferred stock             7,111         71                           7,109,924
Exercise  of warrants                                     5,809,980    29,050       288,659
Conversion of long-term
  notes payable - unrelated parties                       1,754,384     8,772        89,474
Common stock issued in exchange
  for services                                              350,000     1,750        12,250
Issuance of Series C-1 preferred
  stock for Series C                       -          -
Write off of unearned income                                                                  400,000
Beneficial conversion feature related to
  Long-term convertible debt                                                      1,096,125
Comprehensive loss:
    Net loss
    Change in unrealized foreign
      exchange translation
      gains/losses
Reclassification into
  current period earnings
Comprehensive loss

                                   ---------   --------  ----------  --------  ------------  --------
Balance September 30, 2004         1,365,960   $ 13,660  56,116,342  $280,583  $164,442,227  $      -
                                   =========   ========  ==========  ========  ============  ========



                                      F-6





                    VERTEX INTERACTIVE, INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS'
                               EQUITY (DEFICIENCY)
             For the Years Ended September 30, 2004, 2003 and 2002
                                   (continued)

                                                                         Accumulated
                                                                            Other
                                            Accumulated   Comprehensive Comprehensive Treasury
                                              Deficit         Loss      Income/(Loss)  Stock     Total
                                            -----------   ------------- ------------- --------  -------
                                                                               
Balance September 30, 2001                $(135,907,323)               $(1,426,307) $(45,169) $11,950,527

Issuance of common stock                                                                           69,016
Issuance of Series B
  preferred stock, net of expenses                                                                961,000
Issuance of stock in connection
  with acquisitions                                                                               939,048
Issuance of stock and stock options
  in connection with
  retirement of debt and other
  obligations                                                                                   2,034,063
Purchase of treasury stock
(47,657 shares)                                                                      (22,071)    (22,071)
Conversion of notes payable
  into Series C preferred stock                                                                   997,000
Amortization of deferred
  compensation                                                                                    180,557
Cancellation of common stock                                                                     (939,048)
Exercise of stock options                                                                         939,048
Settlement of acquisition
  related escrow                                                                                 (500,000)
Non cash interest expense                                                                       1,168,885
  Comprehensive loss:
    Net loss                                (44,774,379) $(44,774,379)                        (44,774,379)
    Change in unrealized foreign
      exchange translation
      gains/losses                                            160,829      160,829                160,829
                                                         ------------
Comprehensive loss                                       $(44,613,550)
                                            -----------  ============    ---------   -------  ------------
Balance September 30, 2002                 (180,681,702)                (1,265,478)  (67,240) (26,835,525)

Common stock issued in exchange
for services                                                                                       40,000
Common stock issued for trade credits
Other comprehensive income (loss),
 net of tax:
Comprehensive loss:
    Net loss                                 (3,650,353) $ (3,650,353)                         (3,650,353)
    Change in unrealized foreign
      exchange translation
      gains/losses                                         (1,215,312)  (1,215,312)            (1,215,312)
                                                         ------------
Comprehensive loss                                        $(4,865,665)
                                            -----------  ============    ---------  --------  ------------
Balance September 30, 2003                 (184,332,055)                (2,480,790)  (67,240) (31,661,190)

Effects of issuance of
 warrants with notes payable:
  Related parties                                                                                  54,000
  Unrelated parties                                                                               427,500
Conversion of notes payable
  related parties into non-redeemable
  Series D preferred stock                                                                      7,109,995
Exercise of warrants                                                                              317,709
Conversion of long-term notes payable -
  unrelated parties                                                                                98,246
Common stock issued in exchange
  for services                                                                                     14,000
Issuance of Series C-1 Preferred
  Stock for Series C
Write off of unearned income                                                                      400,000
Beneficial conversion feature related to
  Long-term convertible debt                                                                    1,096,125
Comprehensive loss:
    Net loss                               (2,184,992) $(2,184,992)                            (2,184,992)
    Change in unrealized foreign
    exchange translation
      gains/losses                                        (401,081)      (401,081)               (401,081)
Reclassification into current                         --------
  period earnings                                                       1,073,208               1,073,208
Comprehensive loss                                     $(2,586,073)
                                       ------------- ===============   -----------  -------- ------------
Balance September 30, 2004             $(186,517,047)                 $(1,808,663)  $(67,240)$(23,656,480)
                                       =============                  ===========   ======== ============



See notes to consolidated financial statements.


                                      F-7





                            VERTEX INTERACTIVE, INC. AND SUBSIDIARIES
                              CONSOLIDATED STATEMENTS OF CASH FLOWS
                     For the Years Ended September 30, 2004, 2003 and 2002

                                                         2004            2003            2002
                                                     ------------    ------------    ------------
                                                                            
Cash Flows from Operating Activities:
Net Loss                                              $(2,184,992)   $(3,650,353)    $(44,774,379)

  Adjustments to reconcile net loss to
  net cash used in operating activities:
      Depreciation and amortization                       154,693         235,363       1,237,162
      Loss on sale or liquidation of
         non-core businesses and assets                        --              --       3,080,656
      Impairment of goodwill and other
         intangible assets                                     --              --      18,973,832
      Write-off of unearned income                        400,000              --              --
      Common stock issued in exchange for services         14,000          40,000              --
      Non cash interest expense                                --              --       1,168,885
      Amortization of deferred financing costs             54,189              --         180,557
      Charges to interest expense for beneficial
         conversion feature and warrants issued
           with notes payable:
            Related parties                                54,000              --              --
            Unrelated parties                           1,171,594              --              --
      Gain on liquidation of foreign subsidiaries        (320,951)             --              --
      Gain on settlements of liabilities               (1,072,247)             --              --

   Changes in assets and liabilities, net of
    effects of acquisitions and disposals:
      Restricted cash                                    (450,000)
      Accounts receivable, net                            288,273         297,038       4,948,464
      Inventories, net                                    169,251         404,020         933,072
      Prepaid expenses and other current assets           (51,593)        243,157         261,629
      Other assets                                             --          55,692       1,010,556
      Accounts payable                                    (57,877)        104,810         184,707
      Accrued expenses and other liabilities             (569,229)      1,472,099       5,580,371
      Advances from customers                                  --        (343,547)        (39,400)
      Deferred revenue                                     48,960      (1,012,197)     (1,075,747)
                                                     ------------    ------------    ------------
Net cash used in operating activities                  (2,351,929)     (2,153,918)     (8,329,635)
                                                     ------------    ------------    ------------

Cash Flows from Investing Activities:
  Additions to equipment and improvements                  (2,436)         (2,781)       (172,458)
  Proceeds from sale of assets, net of cash sold               --              --       1,184,231
                                                     ------------    ------------    ------------
Net cash provided by (used in) investing
activities                                                 (2,436)         (2,781)      1,011,773
                                                     ------------    ------------    ------------
Cash Flows from Financing Activities:
  Loans payable bank, net                                      --              --        (683,386)
  Deferred financing costs                               (315,114)             --              --
  Proceeds from senior credit facility and
     notes payable                                             --         250,000       3,186,000
  Payments of senior credit facility and
     notes payable                                             --        (145,736)     (2,933,645)
  Payments of mortgages                                        --              --         (49,564)
  Payments of capitalized lease obligations                    --              --        (127,656)
  Proceeds from convertible notes
     payable - unrelated parties                        3,000,000              --              --
  Proceeds from notes and convertible notes
  payable - related parties                               137,339       1,986,948       5,588,900
  Repayment of notes payable - unrelated parties         (391,735)             --              --
  Net proceeds from issuance of stock                          --              --       1,030,168
  Purchase of treasury stock                                   --              --         (22,071)
                                                     ------------    ------------    ------------
Net cash provided by financing activities               2,430,490       2,091,212       5,988,746
                                                     ------------    ------------    ------------

Effect of exchange rate changes on cash                        --          16,736          (8,090)
                                                     ------------    ------------    ------------
Net increase (decrease) in cash                            76,125         (48,751)     (1,337,206)
Cash at Beginning of year                                  25,265          74,016       1,411,222
                                                     ------------    ------------    ------------
Cash at End of year                                  $    101,390    $     25,265    $     74,016
                                                     ============    ============    ============
Cash paid for:
Interest                                             $    154,575    $     72,000    $    930,000
Income taxes                                         $         --    $         --    $    237,000

Noncash investing and financing activities:
 Notes payable and accrued interest
 - related parties converted into
 nonredeemable and mandatory redeemable
 preferred stock                                     $  7,109,995              --              --
Long-term convertible notes payable -
 unrelated parties converted into common stock       $     98,246              --              --



See notes to consolidated financial statements.



                                      F-8


                    VERTEX INTERACTIVE, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. RECENT DEVELOPMENTS AND NATURE OF PRESENTATION

Background and Description of Business

Vertex  Interactive,  Inc.  ("Vertex"  or "we" or "our" or the  "Company")  is a
global  provider of supply  chain  management  ("SCM")  technologies,  including
enterprise  software  systems and  applications,  that enable our  customers  to
manage their orders,  inventory and warehouse needs,  consultative services, and
software  and hardware  service and  maintenance.  We serve our clients  through
three general  product and service lines:  (1) enterprise  solutions;  (2) point
solutions;  and, (3) service and  maintenance  for our  products  and  services,
including  service and  maintenance of software and hardware we resell for third
parties.  Our  enterprise  solutions  include  a suite  of  Java'TM'-architected
software applications, applications devoted to the AS/400 customer base, as well
as  a  portfolio  of  "light-directed"  systems  for  inventory,  warehouse  and
distribution center management. Our point solutions provide an array of products
and services  designed to solve more  specific  customer  needs from  managing a
mobile field workforce,  mobile data  collection,  distributed bar code printing
capabilities, compliance labeling applications, automated card devices, software
development  tools and proprietary  software serving SAP R/3 users. We provide a
full range of software  and  hardware  support  services  and  maintenance  on a
24-hour,  7-days a week,  365-days a year  basis,  including  the  provision  of
wireless and wired  planning  and  implementation  services  for our  customers'
facilities.

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

In August 2002, the Company was notified that the NASDAQ Listing  Qualifications
Panel had  determined  that the  Company  had  failed  to comply  with the $1.00
minimum  closing  bid price and the minimum  stockholders'  equity or the market
value of publicly held shares requirements for continued listing and it delisted
the Company's  securities from the NASDAQ  National Stock Market  effective with
the open of business  on August 21, 2002 and listed them on the NASDAQ  Bulletin
Board.  From February 17, 2003 to March 30, 2004, the Company's  securities were
quoted on the Pink Sheets,  under the symbol "VETXE".  The Company's  securities
received  approval to return to the  bulletin  board for trading as of March 31,
2004.

Expiration of Acquisition Agreement

As  previously  reported  on Form 8-K which was filed  with the  Securities  and
Exchange  Commission  on August 12,  2003,  the  Company  entered  into an asset
purchase agreement with Jag Media Holdings, Inc. ("JAG Media") pursuant to which
it would sell all of the assets and certain liabilities of XeQute, the Company's
wholly-owned subsidiary,  to JAG Media, in exchange for approximately 54% of JAG
Media's common stock. The agreement was subject to certain terms and conditions,
one of which was closing on or before October 31, 2003 and the Company's ability
to arrange $8,000,000 of financing upon terms and conditions satisfactory to JAG
Media,  XeQute and Vertex.  On October 31, 2003,  the  agreement  expired by its
terms.

                                      F-9


Going Concern Matters

Based  upon  our  substantial   working  capital  deficiency  and  stockholders'
deficiency,  of approximately $21,663,000 and $23,656,000 at September 30, 2004,
respectively,  our recurring losses, our historic rate of cash consumption,  the
uncertainty  arising  from our  default  on a note  payable  with a  balance  of
$1,227,500  as of  September  30,  2004 (see Note 10),  the  uncertainty  of our
liquidity-related  initiatives  described in detail  below,  and the  reasonable
possibility  of on-going  negative  impacts on our  operations  from the overall
economic  environment for a further unknown period of time, there is substantial
doubt as to our ability to continue as a going concern.

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

Fiscal 2004:

In fiscal 2004, the previous decline in the enterprise applications software and
telecommunications industries continued to have a substantial negative impact on
our results of  operations.  These factors,  in combination  with our continuing
negative  operating cash flows,  placed  significant  pressures on our financial
condition  and  liquidity  and  negatively  impacted our  operations.  Operating
activities resulted in cash consumption of approximately $2,352,000 in 2004.

During fiscal 2004 we raised approximately $3,100,000 including cash transaction
costs  through the  issuance of notes  payable and notes and  convertible  notes
payable from unrelated parties,  restructured notes, converted debt into equity,
and paid a loan in default.  At September 30, 2004, we had a net cash balance of
approximately $101,000.

Outlook:

In light of current economic conditions,  we now anticipate,  but cannot assure,
reaching  the point at which we will  generate  cash in excess of our  operating
expenses  in  the  quarter  ending  June  30,  2005.  However,  we  had  current
obligations at September 30, 2004 accumulated during the past several years that
substantially  exceeded our current  assets and, to the extent we cannot  settle
existing  obligations  in stock or defer  payment  of our  obligations  until we
generate sufficient operating cash, we will require significant additional funds
to  meet  accrued  non-operating  obligations,  to  fund  operating  losses,  if
required,  short-term  debt  and  related  interest,  capital  expenditures  and
expenses  related to  cost-reduction  initiatives,  and to pay liabilities  that
could arise from litigation claims and judgments.

Our sources of ongoing  liquidity  include  the cash flows from our  operations,
potential new credit facilities and potential additional equity investments.

                                      F-10


Consequently,  Vertex continues to aggressively pursue obtaining additional debt
and equity  financing,  the  restructuring of certain existing debt obligations,
and the reduction of its operating expenses.  In addition, it has structured its
overall  operations  and resources  around high margin  enterprise  products and
services.  However,  in order to remain in  business,  the  Company  must  raise
additional cash in a timely fashion.

Initiative Completed or in Process:

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

(i) As of  September  27,  2004,  the Company had  approximately  $7,614,000  of
borrowings from and accrued interest  payable to Midmark  Capital,  L.P. and its
affiliate,  Midmark Capital II, L.P., and certain  individuals  related to these
two entities,  which are referred to  collectively  as  "Midmark".  Midmark owns
shares of Vertex's  preferred and common stock and has the ability to purchase a
majority  interest in Vertex (see Note 12). As  explained  below,  this debt was
exchanged for Series D nonredeemable and mandatory redeemable preferred stock on
that date.

(ii) The Company completed the sale of certain entities and assets during fiscal
2002. After being unsuccessful in attempting to sell its five remaining European
operations  (Vertex UK,  Vertex  Service and  Maintenance  Italy,  Vertex Italy,
Euronet and Vertex  France),  and based on the continuing  cash drain from these
operations,  during fiscal 2002 the  respective  boards of directors  determined
that in the best  interest  of  their  shareholders  that  they  would  seek the
protection of the  respective  courts in each  country,  which have agreed to an
orderly  liquidation  of these  companies  for the  benefit of their  respective
creditors.  During the year ended  September  30, 2004,  we recognized a noncash
gain of $321,000  from the approval by creditors of the  liquidation  of the net
liabilities of the Company's U.K. subsidiary (see Note 2). Upon legal resolution
of the approximately  $7,715,000 of net liabilities of these remaining  European
entities as of September  30, 2004,  we expect to recognize a non-cash gain (and
no significant cash outlay), however the amount and timing of such gain and cash
outlay,  if any, is totally  dependent  upon the  decisions  to be issued by the
respective  court  appointed  liquidators  (See Note 2 as to the approval of the
liquidation of the U.K. subsidiaries in January 2004).

(iii) We have continued to reduce  headcount (to  approximately  17 employees in
our continuing  North  American  business at September 30, 2004 and December 10,
2004, of whom 3 were furloughed until additional funds are raised),  consolidate
facilities and generally reduce costs.

(iv) To obtain funding for our ongoing operations,  we entered into a Securities
Purchase Agreement with four accredited  investors on April 28, 2004 pursuant to
which we sold (i) $3,000,000 in secured  convertible  notes and (ii) warrants to
buy 3,000,000 shares of our common stock (see Note 11).

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

(vi)  During  the year  ended  September  30,  2004,  we  realized  net gains of
$1,072,000  from  settlements of  liabilities  totaling  $1,564,500  through the
payments of $492,500 in cash.

(vii) On  September  27,  2004,  we  completed  the terms and  conditions  of an
Investment Restructuring Agreement that we entered into on May 26, 2004 with six
accredited  investors:  MidMark Capital L.P.,  MidMark  Capital II, L.P.,  Paine
Webber   Custodian  F/B/O  Wayne  Clevenger,   Joseph  Robinson,   O'Brien  Ltd.
Partnership  and  Matthew  Finlay and  Teresa  Finlay  JTWROS,  who are also our
principal  stockholders.

                                      F-11



      On June 25, 2004, as part of the Investment  Restructuring  Agreement,  we
exchanged Series C preferred stock for Series C-1 convertible preferred stock on
a 1:1 basis.  On  September  27,  2004,  we issued  7,615 shares of Series D non
redeemable  and  mandatory  redeemable  convertible  preferred  stock to MidMark
Capital, L.P. in exchange for $7,614,708 of debt owed by our subsidiaries and us
to MidMark  Capital II, L.P. In  addition,  on  September  27,  2004,  we issued
5,569,980  shares of common  stock to MidMark  Capital,  L.P.  upon  exercise of
warrants by MidMark  Capital,  L.P.  The  exercise  price for the  warrants  was
exchanged for the retirement of $315,309 in debt owed by us to MidMark  Capital,
L.P. As well, on September 27, 2004, we issued 240,000 shares of common stock to
MidMark  Capital II, L.P. upon exercise of warrants by MidMark  Capital II, L.P.
The exercise  price for the warrants was exchanged for the  retirement of $2,400
in debt owed by us to MidMark Capital II, L.P.

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

Basis of Presentation:

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

2. ACQUISITIONS AND DISPOSALS

Acquisitions

Purchase Method

In October 2001, the Company acquired Euronet Consulting S.r.l. ("Euronet"),  an
Italian software applications  consulting firm. The value of the transaction was
approximately  $940,000.  The Company acquired all of the outstanding  shares of
Euronet  for  684,620  shares  of  Vertex  common  stock,  which  at the date of
acquisition had a fair market value of  approximately  $625,000,  and additional
shares of common stock issued later in the year:  approximately  232,000  shares
with an  estimated  fair  market  value of $.44 per share in  February  2002 and
approximately 760,000 shares with a fair market value of $.27 per share in April
2002.

The  accompanying   consolidated   financial   statements   assume  the  Euronet
acquisition closed effective October 1, 2001. The Company has accounted for this
acquisition using the purchase method of accounting in accordance with Statement
of Financial Accounting Standards ("SFAS") No. 141, "Business  Combinations" for
Euronet  and,  accordingly,  the  financial  statements  include  the results of
operations from October 1, 2001 for Euronet. An allocation of the purchase price
for Euronet has been made to the assets and  liabilities  acquired as of October
1, 2001 based on their estimated fair market values as shown in the table below:


                                      F-12


                                                  September 30
                                                  -------------
                                                       2002
                                                   ------------
  Accounts receivable                             $    294,148
  Other assets                                          61,771
  Intangible assets (including in-process
   research and development of $3,600,000 in 2001)   1,078,007
  Other liabilities                                   (494,878)
                                                  -------------
  Total consideration paid, less cash acquired         939,048
  Less stock issued to sellers                         939,048
                                                  -------------
  Net cash paid                                   $          0
                                                  =============

Abandoned Merger

During the quarter  ended March 31,  2002,  the  Company  terminated  a proposed
transaction with Plus Integration Supply Chain Solutions, BV, ("Plus") a private
supply  chain  management  software  and  solutions  provider  headquartered  in
Haarlem, the Netherlands, and charged to other expense approximately $960,000 of
previously  deferred  acquisition costs (primarily  legal,  accounting and other
professional service fees) incurred with respect to the proposed transaction.

Sales or Divestitures of Non-Core Businesses

The Company  developed  and  initiated a plan in the quarter ended June 30, 2002
that would result in the sale or divestiture of assets or closings of businesses
that are not part of the Company's  current  strategic plan or have not achieved
an acceptable level of operating  results or cash flows. In connection with this
plan,  the Company has completed the sale of certain  businesses and assets (see
"Disposals").  After being unsuccessful in attempting to sell its five remaining
European  operations  (Vertex  UK-previously PSS, Vertex Service and Maintenance
Italy - previously SIS, Vertex Italy, Euronet and Vertex France - previously ICS
France)  and based on the  continuing  cash  drain from  these  operations,  the
respective  boards of directors  determined  that in the best  interest of their
shareholders  that they would seek the  protection of the  respective  courts in
each country, which have agreed to an orderly liquidation of these companies for
the benefit of their respective  creditors.  During the second quarter of fiscal
2004,  the Company  recognized a noncash  gain of $321,000  from the approval by
creditors  of the  liquidation  of the net  liabilities  of the  Company's  U.K.
subsidiary,  as  explained  below.  Accordingly,  the  remaining  net assets and
liabilities of these  businesses are  classified as net  liabilities  associated
with subsidiaries in liquidation in the accompanying September 30, 2004 and 2003
consolidated  balance sheets.  While the Company expects the liquidation process
to take through at least June 30, 2005,  significant  variations may occur based
on the complexity of the entities and requirements of the respective country. In
addition,  following  the  termination  of an agreement in principle to sell our
North American  wireless and cable  installation  division,  we closed down this
operation in July 2002. The revenues for all of these non-core  businesses (sold
and liquidated) were approximately $24,000,000 in 2002.

A net loss of  approximately  $4,400,000 was a component of the "Loss on Sale or
Liquidation  of Non-core  Assets" in 2002.  Such amount  included a provision to
reduce the carrying values of the net assets,  including any remaining goodwill,
to their estimated net realizable values and to record estimated transaction and
closing costs of this plan. Retained  liabilities are generally carried at their
contractual or historical amounts. The ultimate amounts required to settle these
retained   liabilities   will  differ  from  estimates,   based  on  contractual
negotiations,   and  the  outcome  of  certain  legal  actions  and  liquidation
proceedings.


                                      F-13


The  following  is a  summary  of net  assets  and  retained  liabilities  as of
September 30, 2004 and 2003:

                                                        2004           2003
                                                    -----------    ------------
     Cash                                           $   200,504    $   654,068
     Receivables, net                                 1,181,413        990,468
     Inventories, net                                   652,053        608,993
     Accounts payable                                (2,288,560)    (2,959,933)
     Accrued liabilities                             (5,065,009)    (5,207,546)
     Deferred revenue                                (1,245,093)    (1,186,486)
     Loans payable - banks                           (1,150,091)    (1,074,142)
     Other liabilities                                        -       (336,499)
                                                     -----------    -----------
     Net liabilities associated with
       subsidiaries in liquidation                  $(7,714,783)   $(8,511,077)
                                                     ===========    ===========

At September 30, 2001, the Company's Irish subsidiary had approximately $130,000
of  non-interest  bearing  loans  payable  to the  Irish  government  that  were
repayable  at rates  linked to future  revenues  earned.  Under the terms of the
agreement,  the loans were to be repaid at a rate of 4.2% of project  sales made
in the United  States by PSS in the period  from July 1998 to June 2001 and were
due for repayment in the period commencing in July 1999 and ending in July 2002.
If the  repayments  calculated  as a percentage  of sales are not  sufficient to
repay the loans in full, the Irish government may write-off the balance. PSS had
not made any sales in the United States through September 30, 2003 and, thus, no
repayments had been made against these  borrowings nor has the Irish  government
agreed to write off the balance.  Since the Irish  subsidiary has been placed in
liquidation, the remaining balance is included in other liabilities in the table
above.

The Company received notice that the liquidation of the UK companies, which were
under  liquidation  as of  September  30, 2003 and 2002,  has been  approved and
finalized  by the UK  creditors  as of January 5,  2004.  Based on such  notice,
management reduced the Company's net liabilities associated with subsidiaries in
liquidation by approximately  $1,400,000,  reclassed approximately $1,073,000 of
translation loss from accumulated other  comprehensive  loss to the consolidated
statement  of  operations,  and  recognize a gain of  approximately  $320,000 in
fiscal 2004.

The results of these  businesses'  operations for the years ended  September 30,
2004, 2003 and 2002 are not segregated from other businesses in the accompanying
statements  of  operations  as they were not  considered  distinct  segments  or
discontinued operations.

Except for the gain from the liquidation of the U.K. subsidiary, the results of
operations of these businesses for the years ended September 30, 2004, 2003 and
2002 were not significant.

DISPOSALS

During the year ended September 30, 2002, the Company  completed the sale of the
following product lines and business units:

      1) In April 2002 the Company sold the source code,  documentation  and all
related  rights  to the TMS  product  line  to  Pitney  Bowes  in  exchange  for
$1,650,000,  which  included the  cancellation  of the  $1,000,000  Pitney Bowes
promissory note and related  accrued  interest (See Note 10). In connection with
this sale, Vertex eliminated 34 positions.

      2) In May  2002  the  Company  sold a  portion  of  its  mobile  computing
solutions business in Ireland in exchange for approximately $200,000 of cash and
the assumption of  approximately  $200,000 of liabilities.

                                      F-14


      3) In June 2002 the Company  sold the source code,  documentation  and all
related rights to the NetWeave software product line to a company established by
former employees of the Company. The proceeds included approximately $500,000 in
cash  and  the  assumption  of   approximately   $400,000  of  deferred  revenue
liabilities.

      4) In July 2002, the Company sold the German point  solutions  business to
AG, which is owned by one of the Company's  Directors,  and a related entity, in
consideration for approximately  $400,000,  including the cancellation of the AG
note payable (See Note 11) and related accrued interest.

      5) In August  2002,  the  Company  sold  DynaSys  S.A.,  its French  based
advanced  planning  software  business to MidMark Capital in  consideration  for
$6,000,000,  including  the  cancellation  of $5,900,000  of  convertible  notes
payable and $100,000 of related accrued  interest (See Note 11). As part of this
transaction,  Vertex retained the right to repurchase,  on February 9, 2003, 20%
of the shares of  DynaSys  held by MidMark  at the  original  purchase  price of
$120,000 paid by MidMark.  The purchase  price for such shares could be paid for
in newly issued 10% senior secured notes or cash, at Vertex's option. This right
of repurchase was subject to among other things,  an initial public  offering of
DynaSys common stock in the six months  following the closing and that the total
market  capitalization  of DynaSys shall be not less than $9,000,000 at the time
of  repurchase.  Such  offering  did not occur and the right to  repurchase  has
expired.

      6) During July and August,  2002,  the Company also  completed the sale of
three  additional  components  of its  European  business:  (a) the UK  hardware
maintenance  business;  (b) the Benelux point solutions and hardware maintenance
businesses;  and  (c)  the  French  hardware  maintenance  business  for a total
consideration of approximately $300,000.

The aggregate net gain of  approximately  $1,200,000  on these  transactions  is
included in the Loss on Sale or  Liquidation  of Non-core  Assets  component  of
other income (expense)in 2002.

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Use of Estimates in the Preparation of Financial Statements

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States  requires  management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. The more significant estimates are those used by management to
measure net liabilities associated with subsidiaries in liquidation,  litigation
accruals,  the  recoverability of intangible assets, the allowances for doubtful
accounts and  inventory  reserves  and the value of shares,  options or warrants
issued for services or in connection with financing transactions. Actual results
could differ from those estimates.

Principles of Consolidation

The accompanying  consolidated  financial statements include the accounts of the
Company and its wholly-owned subsidiaries. All significant intercompany accounts
and transactions have been eliminated in consolidation.

Revenue Recognition

Equipment Sales:

Revenue  related to sales of  equipment  is  recognized  when the  products  are
delivered,  title has passed, the collection of the related receivable is deemed
probable by management and no obligations  to the customer  remain  outstanding.


                                      F-15


Software License Sales:

Revenue  related to software  license  sales is recorded at the time of shipment
provided that (i) no significant  vendor  obligations  remain outstanding at the
time of sale;  (ii) the collection of the related  receivable is deemed probable
by management; and (iii) vendor specific objective evidence ("V.S.O.E.") of fair
value exists for all  significant  elements,  including  post contract  customer
support ("PCS") in multiple element arrangements.

Where the services  relate to  arrangements  requiring  significant  production,
modification or customization of software, and the service element does not meet
the criteria for separate  accounting,  the entire  arrangement,  including  the
software   element,   is   accounted   for  in   conformity   with   either  the
percentage-of-completion    or    completed    contract    accounting    method.
Percentage-of-completion  generally uses input measures,  primarily labor costs,
where such  measures  indicate  progress to date and provide a basis to estimate
completion.

Professional Services:

The Company  provides  consulting and other services on a per-diem billing basis
and recognizes such revenues as the services are performed.

Support and Service:

The Company accounts for revenue related to service  contracts and post contract
customer  support  over the life of the  arrangements,  usually  twelve  months,
pursuant to the service and/or licensing agreement between the customers and the
Company.

Deferred Revenue

Deferred  revenue  represents the unearned portion of revenue related to PCS and
other service  arrangements  not yet  completed and revenue  related to multiple
element  arrangements  that could not be  unbundled  pursuant  to  Statement  of
Position ("SOP") 97-2 "Software Revenue Recognition" or, in the case of projects
accounted for using percentage of completion or completed contract accounting in
accordance with SOP 81-1  "Accounting for Performance of Construction - Type and
Certain Production -Type Contracts".

Inventories

Inventories  are  valued at the  lower of cost  (first-in,  first-out  basis) or
market.

Equipment and Improvements

Equipment and improvements are stated at cost, less accumulated depreciation and
amortization.  Depreciation  is  computed  on the  straight-line  basis over the
estimated useful lives of individual  assets or classes of assets.  Improvements
to leased  properties  or  fixtures  are  amortized  over the  shorter  of their
estimated useful lives or the related lease terms.

The estimated useful lives of depreciable assets are as follows:

  Category                                Years
  --------                                -----
  Office furniture and equipment           3-10
  Computer equipment                        3-7
  Other                                    3-10

                                      F-16


Software Development Costs and Other Intangible Assets

Pursuant to SFAS 86 "Accounting  for the Costs of Computer  Software to be Sold,
Leased or Otherwise  Marketed,  " the Company is required to charge the costs of
creating a computer  software  product to research  and  development  expense as
incurred   until  the   technological   feasibility  of  the  product  has  been
established;  thereafter,  all related software development and production costs
are required to be capitalized.

Commencing upon the initial release of a product, capitalized software costs and
any costs of related purchased  software are generally  required to be amortized
over  the  estimated  economic  life of the  product  or based  on  current  and
estimated future revenues.  Thereafter,  capitalized software costs and costs of
purchased  software are reported at the lower of amortized cost or estimated net
realizable  value.  Due to the  inherent  technological  changes in the software
development  industry,  estimated net  realizable  values or economic  lives may
decline and, accordingly,  the amortization period may have to be accelerated or
impaired balances may have to be written off.

The Company  had other  intangible  assets that were  written off or that became
fully amortized prior to the end of fiscal 2002 which consisted primarily of the
excess of cost over the fair  value of  identifiable  net  assets of  businesses
acquired  ("goodwill").  Until  September 30, 2001,  goodwill was amortized on a
straight-line basis over estimated useful lives which ranged from 5 to 25 years.
Effective  October 1, 2001,  the Company was required to adopt the provisions of
SFAS 142, "Goodwill and Other Intangible Assets". Pursuant to SFAS 142, goodwill
and other  intangible  assets with indefinite  lives are no longer amortized and
are subject to reduction only when their carrying amounts exceed their estimated
fair values based on  impairment  tests that are required to be made annually or
more frequently under certain circumstances. Fair values are determined based on
models that incorporate estimates of future profitability and cash flows.

Impairment of long-lived assets

Under the provisions of SFAS 144,  "Accounting  for the Impairment of Long-Lived
Assets," which became effective for the Company as of October 31, 2002, and SFAS
121,  "Accounting  for the  Impairment of Long-Lived  Assets and for  Long-Lived
Assets to be Disposed  of" which was  effective  prior to that date,  impairment
losses on long-lived  tangible and intangible assets that do not have indefinite
lives, such as equipment and software  licenses,  are generally  recognized when
events or  changes  in  circumstances,  such as the  occurrence  of  significant
adverse  changes in the  environment in which the Company's  business  operates,
indicate  that the  undiscounted  cash flows  estimated  to be generated by such
assets are less than their carrying value and, accordingly,  all or a portion of
such carrying value may not be recoverable.  Impairment losses are then measured
by  comparing  the fair  value of assets  to their  carrying  amounts.  However,
impairment losses for capitalized software costs are determined pursuant to SFAS
86  and  impairment  losses  for  goodwill  and  other  intangible  assets  with
indefinite  useful  lives are now  determined  pursuant to SFAS 142 as described
above.

As a result of its  evaluations  pursuant to SFAS 86, SFAS 121 and SFAS 142, the
Company wrote off  approximately  $19,000,000 of intangible  assets in 2002 (see
Note 4).

Net Earnings (Loss) Per Share

The Company  presents  "basic"  earnings  (loss) per share and,  if  applicable,
"diluted"  earnings per share pursuant to the provisions of SFAS 128,  "Earnings
per Share".  Basic  earnings  (loss) per shares is  calculated  by dividing  net
income or loss  applicable  to  common  stock  (which  reflects  a charge  for a
preferred beneficial  conversion feature in 2004) by the weighted average number
of common shares outstanding during each period.

                                      F-17


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

As of  September  30,  2004,  there  were  225,718,736  shares of  common  stock
potentially  issuable upon the exercise of stock options and warrants (9,959,606
shares) and the  conversion  of  convertible  securities  (215,759,130  shares).
However,  diluted per share amounts have not been presented in the  accompanying
consolidated  statements  of  operations  because  the Company had a net loss in
fiscal 2004, 2003 and 2002 and the assumed effects of the exercise of all of the
Company's  outstanding  stock options and warrants and the  conversion of all of
its convertible securities would have been anti-dilutive.

Comprehensive Income (Loss)

Comprehensive  income  (loss) is defined to include all changes in equity except
those  resulting  from   investments  by  stockholders   and   distributions  to
stockholders  and is  reported  in the  Statements  of Changes in  Stockholders'
Deficiency.  Included  in the  Company's  comprehensive  loss  are net  loss and
foreign exchange translation adjustments.

Stock-Based Compensation

SFAS 123,  "Accounting for Stock-Based  Compensation"  provides for the use of a
fair value based method of accounting for employee stock  compensation.  However
SFAS 123 also  allows an entity to  continue  to measure  compensation  cost for
stock  options  granted  to  employees  using  the  intrinsic  value  method  of
accounting  prescribed  by APB 25,  "Accounting  for Stock Issued to  Employees"
which requires charges to compensation  expense based on the excess,  if any, of
the fair  value of the  underlying  stock at the date a stock  option is granted
over the amount the  employee  must pay to acquire  the stock.  The  Company has
elected  to  continue  to  account  for  employee  stock  options  under APB 25.
Accordingly,  it  is  required  by  SFAS  123  and  SFAS  148,  "Accounting  for
Stock-Based  Compensation  -  Transition  and  Disclosure"  to  make  pro  forma
disclosures  of net income  (loss) and earnings  (loss) per share as if the fair
value based method of accounting under had been applied.

The Company did not grant any stock  options to employees and did not record any
compensation  expense in connection with employee stock options during the years
ended September 30, 2004 and 2003; however, it did grant options to employees in
prior periods.  If the Company had elected to recognize  compensation cost based
on the fair value of the options granted at the grant date and had amortized the
cost over the vesting period  pursuant to SFAS 123, net loss, loss applicable to
common stock and net loss per common share would have been  increased to the pro
forma amounts indicated in the table below:


                                    2004        2003           2002
                                -----------  -----------    ------------
  Net loss-as reported          $(2,184,992) $(3,650,353)   $(44,774,379)
  Deduct total stock - based
   employee compensation
   expense determined under
   a fair value based method
   for all awards net of
   related tax effects              985,648    1,502,005          76,601
                                -----------  -----------    ------------
  Net loss pro-forma            $(3,170,640) $(5,152,358)   $(44,850,980)
                                ===========  ===========    ============
 Loss applicable to common
  stock pro-forma               $(6,615,323) $(5,152,358)   $(44,850,980)
                                ===========  ===========    ============

  Loss per common
   share--as reported                 $(.12)      $(0.09)         $(1.26)
  Loss per common
   share--pro-forma                    (.14)       (0.13)          (1.26)


                                      F-18


The fair value of each option  granted is  estimated  on the date of grant using
the Black Scholes  option-pricing  model with the following  assumptions used in
fiscal 2002 (no options were granted in fiscal 2004 and 2003):

                                         2002
                                         ----

  Expected dividend yield                 0.00%
  Expected stock price volatility       134.88
  Risk-free interest rate                 4.00
  Expected life of options             3 years

The effects of applying SFAS 123 and the results obtained through the use of the
Black-Scholes option-pricing model used are not necessarily indicative of future
values.

In accordance with the provisions of SFAS 123 and related interpretations of the
Emerging  Issues Task Force (the "EITF") of the Financial  Accounting  Standards
Board (the "FASB"),  all other issuances of common stock, stock options or other
equity instruments to employees and non employees as the consideration for goods
or services received by the Company are accounted for based on the fair value of
the  equity  instruments  issued  (unless  the fair  value of the  consideration
received  can be more  reliably  measured).  Generally,  the  fair  value of any
options,  warrants or similar equity  instruments issued will be estimated based
on the Black-Scholes  option-pricing model. Such fair value is measured as of an
appropriate  date  pursuant to the  guidance in the  consensus  of the  Emerging
Issues Task Force ("EITF") for EITF Issue No. 96-18  (generally,  the earlier of
the date the other party  becomes  committed to provide goods or services or the
date performances by the other party is complete) and capitalized or expensed as
if the Company had paid cash for the goods or services.

The Company accounts for the intrinsic value of beneficial  conversion  features
arising  from  the  issuance  of  convertible  debt  and  preferred  stock  with
conversion  rights that are  in-the-money at the commitment date pursuant to the
consensuses  for EITF Issue No.  98-5 and EITF Issue No.  00-27.  The  resulting
charge  arising  from the issuance of  convertible  debt is recorded as interest
expense if the related debt is convertible immediately or as debt discount which
is  amortized  to interest  expense  using the  effective  yield method over the
period to the debt instrument's  earliest  conversion date. The resulting charge
arising from the issuance of preferred stock is included as an adjustment to net
income or loss in computing net income or loss applicable to common stock at the
commitment  date if the preferred  stock is convertible  immediately or over the
period to the earliest  conversion  date of the preferred  stock.  The intrinsic
value  of  a  beneficial   conversion  feature  is  determined  after  initially
allocating an appropriate  portion of the proceeds received from the sale of the
related debt instrument or preferred stock to any detachable  instruments  (such
as warrants) included in the sale or exchange based on relative fair values.

Concentration of Credit Risk

The Company's financial  instruments that are exposed to concentration of credit
risk consist  primarily of cash and accounts  receivable.  The Company maintains
its cash in bank  accounts  that,  at  times,  have  balances  that  exceed  the
federally insured limit of $100,000 (there was a balance of $61,000 in excess of
the limit at September  30,  2004).  The Company  reduces its exposure to credit
risk by  maintaining  its cash deposits with major  financial  institutions  and
monitoring their credit ratings.

                                      F-19


Concentrations  of credit risk with respect to trade receivables are limited due
to the large number of customers  comprising the Company's  customer base, their
dispersion across different geographic areas, and generally short payment terms.
In  addition,  the  Company  closely  monitors  the  extension  of credit to its
customers  while  maintaining  allowances  for  potential  credit  losses.  On a
periodic  basis,  the  Company  evaluates  its  trade  accounts  receivable  and
establishes  an  allowance  for  doubtful  accounts,  based on a history of past
write-offs and collections and current credit considerations.

In fiscal 2004, the Company had two customers whose sales were approximately 35%
of total  revenue.  At  September  30, 2004,  the two  customers  accounted  for
approximately 30% of total accounts receivable.

There were no such concentrations in fiscal 2003 and 2002.

Fair Value of Financial Instruments

The Company's material  financial  instruments for which disclosure of estimated
fair  value is  required  by certain  accounting  standards  consisted  of cash,
accounts  receivable,  notes  payable,  accounts  payable  and  net  liabilities
associated with subsidiaries in liquidation.  In the opinion of management, cash
and  accounts  receivable  were carried at values that  approximated  their fair
values because of their liquidity and/or their short-term maturities. Due to the
financial condition of the Company, management believes that the Company's notes
payable,  accounts  payable,  and net  liabilities  associated with companies in
liquidation could be settled at less than their carrying values.  However,  such
fair values cannot be reasonably estimated.

Foreign Currency Translation

Assets and  liabilities  of the Company's  foreign  affiliates are translated at
current  exchange  rates,  while revenue and expenses are  translated at average
rates  prevailing  during the respective  period.  Translation  adjustments  are
reported as a component of comprehensive income (loss).

Advertising Costs

Advertising   costs  are   expensed  as   incurred.   Advertising   expense  was
approximately  $19,000,  $26,000,  and $400,000 in fiscal  2004,  2003 and 2002,
respectively.

Research and Development

Research  and  development  expenditures  are charged to expense as incurred and
amounted  to  approximately  $4,180,000  in 2002.  No research  and  development
expenses were incurred in 2004 and 2003.

Income Taxes

The Company accounts for income taxes pursuant to the asset and liability method
which  requires  deferred  income tax assets and  liabilities to be computed for
temporary  differences  between the financial  statement and tax bases of assets
and liabilities that will result in taxable or deductible  amounts in the future
based on  enacted  tax laws and rates  applicable  to the  periods  in which the
differences  are expected to affect  taxable  income.  Valuation  allowances are
established  when necessary to reduce deferred tax assets to the amount expected
to be  realized.  The  income  tax  provision  or credit is the tax  payable  or
refundable for the period plus or minus the change during the period in deferred
tax assets and liabilities.

New Accounting Pronouncements

In November 2002,  the EITF reached a consensus on Issue No. 00-21,  "Accounting
for Revenue  Arrangements with Multiple  Deliverables."  This consensus provides
guidance on when and how to separate elements of an arrangement that may involve
the delivery or  performance  of multiple  products,  services and rights to use
assets into  separate  units of  accounting.  The  guidance in the  consensus is
effective  for revenue  arrangements  entered into in fiscal  periods  beginning
after June 15, 2003. The Company adopted this consensus in the quarter beginning
July 1, 2003. The transition provision allows either prospective  application or
a cumulative effect adjustment upon adoption. The adoption of this consensus did
not have a material effect on the Company's results of operations.

                                      F-20


In December  2002,  the FASB issued SFAS 148 which  amended  SFAS 123 to provide
alternative  methods of transition for entities that elect to switch to the fair
value  method of  accounting  for stock  options in fiscal  years  ending  after
December  15,  2002.  The Company has not made such an  election.  SFAS 148 also
requires more prominent and detailed disclosures in annual and interim financial
statements for stock-based compensation regardless of which method of accounting
is selected.  The Company has included the  additional  disclosures  required by
SFAS 148 above.

In April 2003, the FASB issued Statement of Financial  Accounting  Standards No.
149,  "Amendment  of  Statement  133  on  Derivative   Instruments  and  Hedging
Activities." The Company does not hold any material  derivative  instruments and
does not conduct any significant hedging activities.

In May  2003,  the  FASB  issued  SFAS 150  "Accounting  for  Certain  Financial
Instruments with Characteristics of both Liabilities and Equity". This statement
requires that an issuer classify financial instruments that are within its scope
as a  liability.  Many of those  instruments  were  classified  as equity  under
previous  guidance.  Most of the  guidance  in SFAS  150 was  effective  for all
financial instruments entered into or modified after May 31, 2003, and otherwise
was effective at the beginning of the first interim period  beginning after June
15, 2003.  The adoption of the  provision of SFAS 150 did not have any impact on
the Company's consolidated financial statements.

In  November  2002,  the  FASB  issued  FASB  Interpretation   ("FIN")  No.  45,
"Guarantor's  Accounting and Disclosure  Requirements for Guarantees,  Including
Indirect  Guarantees  of  Indebtedness  to  Others,  an  Interpretation  of FASB
Statements Nos. 5, 57 and 107 and a Rescission of FASB  interpretation  No. 34."
FIN 45 among other things,  clarifies that a guarantor is required to recognize,
at inception of a guarantee,  a liability  for the fair value of the  obligation
undertaken.  The adoption of the initial recognition and measurement  provisions
of FIN 45 was  required for  guarantees  issued or modified  after  December 31,
2002. Such adoption did not have a material impact on the Company's consolidated
financial statements.

In December 2003, the FASB issued revised Interpretation No. 46R, "Consolidation
of Variable Interest Entities". Interpretation No. 46R requires companies with a
variable interest in a variable interest entity to apply this guidance as of the
first  reporting  period ending after December 15, 2003. The  application of the
guidance could result in the  consolidation of a variable  interest entity.  The
adoption of the  provision  of FIN 46R did not have any impact on the  Company's
consolidated financial statements.

In December 2004, the FASB issued SFAS No. 123(R),  "Accounting  for Stock-Based
Compensation".   SFAS  123(R)  establishes  standards  for  the  accounting  for
transactions  in which an entity  exchanges its equity  instruments for goods or
services.  This Statement  focuses  primarily on accounting for  transactions in
which an entity obtains employee services in share-based  payment  transactions.
SGAS  123(R)  requires  that  the  fair  value  of such  equity  instruments  be
recognized  as expense in the  historical  financial  statements as services are
performed.  Prior to SFAS 123(R),  only certain  pro-forma  disclosures  of fair
value were  required.  SFAS 123(R) shall be effective  for the Company as of the
beginning  of the first  interim or annual  reporting  period that begins  after
December 15, 2005. The adoption of this new accounting pronouncement is expected
to have a material impact on the financial  statements of the Company commencing
with the third quarter of the year ending September 30, 2006.

                                      F-21


4. INTANGIBLE ASSETS

As of  September  30,  2004,  the  only  intangible  asset  of the  Company  was
capitalized software costs, which has been fully amortized.  Information related
to changes in the Company's  intangible  assets during the years ended September
30, 2004 and 2003 is presented  separately below for intangible  assets that are
or were subject to amortization  and intangible  assets that were not subject to
amortization.

Intangible  assets subject to  amortization as of September 30, 2004 and related
changes during fiscal 2004 and 2003 were as follows:





                           September 30,  Amortization  September 30,  Amortization September 30,
                              2002           Expense       2003           Expense       2004
                           ------------  -------------  ------------   ------------ -------------

                                                                          
Gross Cost                  $347,269       $     -        $347,269       $    -       $347,269
Accumulated amortization-
  based upon estimated life
  of 3 years                 115,756        115,757        231,513        115,756      347,269
                            --------       --------       --------       ----------   ---------
Net book value              $231,513       $115,757       $115,756       $115,756     $     -
                            ========       ========       ========       ==========   =========


Intangible  assets subject to  amortization as of September 30, 2002 and related
changes during fiscal 2002 were as follows:

                                                          Additions/
                            Estimated   September 30,    Amortization                  September 30,
                               Life          2001          Expense         Disposals        2002
                            ---------    -----------      ------------    -----------   ------------
Gross Cost
   Covenant Not To Compete     2 yrs      $   300,000          -           ($300,000)(1) $         -
   Technology                  5 yrs        2,800,000          -          (2,800,000)(2)           -
   Capitalized  Software       3 yrs          444,980          -             (97,711)(3)     347,269
   Software License            5 yrs        1,028,890          -          (1,028,890)(3)           -
                                          -------------   ----------     ------------     ----------
                                          $ 4,573,870          -         $(4,226,601)     $  347,269
                                          =============   ==========     ============     ==========
Accumulated Amortization
   Covenant Not To Compete                $   237,500      $ 62,500      $  (300,000)(1)           -
   Technology                                 466,664       349,998         (816,662)(2)           -
   Capitalized Software                        24,426       132,040          (40,710)(3)  $  115,756
   Software License                           222,924       154,332         (377,256)(3)           -
                                            ---------    ----------       -----------    -----------
                                          $   951,514      $698,870(4)   $(1,534,628)     $  115,756
                                          =============  ==========      ============     ==========
Net Book Value
   Covenant Not To Compete                $    62,500     $ (62,500)     $      -                  -
   Technology                               2,333,336      (349,998)      (1,983,338)(2)           -
   Capitalized  Software                      420,554      (132,040)         (57,001)(3)  $  231,513
   Software License                           805,966      (154,332)        (651,634)(3)           -
                                            ---------     ---------      ------------        -------
                                          $ 3,622,356    ($ 698,870)(4)  ($2,691,973)      $ 231,513
                                          ===========   ===========     =============      =========


(1)   The  covenant not to compete  became fully  amortized in February of 2002.
(2)   The technology  intangible  asset was sold in April 2002.
(3)   The software  license and certain  capitalized  software were sold in June
      2002.
(4)   Includes $281,708 of impairment charges.

                                      F-22


Intangible assets not subject to amortization as of September 30, 2002 and the
related changes during 2002 were are follows:




                              September 30,     Additions/                             September 30,
                                   2001      Foreign  Exchange      Reductions             2002
                             --------------  -----------------    -------------         -----------
                                                                                
   Cost
     Goodwill                $  27,487,656      $1,571,266(6)    $(29,058,922)(5)(7)(8)           -
     Acquired Workforce            600,000               -           (600,000)(5)                 -
                             -------------    -------------       ------------           ----------
                             $  28,087,656      $1,571,266       $(29,658,922)                    -
                             =============    =============       ============

   Accumulated Amortization
     Goodwill                $   2,859,871                       $ (2,859,871)(5)(8)              -
     Acquired Workforce             80,000                            (80,000)(5)                 -
                             -------------                        -------------          ----------
                             $   2,939,871                       $ (2,939,871)                    -
                             =============                       ==============
   Carrying Value
     Goodwill                $  24,627,785      $1,571,266(6)    $(26,199,051)(5)(7)(8)           -
     Acquired Workforce            520,000              -            (520,000)(5)                 -
                              ------------      ----------       -------------           -----------
                              $ 25,147,785      $1,571,266       $(26,719,051)           $         -
                              ============      ==========       =============           ===========



(5) Goodwill of approximately  $3,000,000 and acquired  workforce related to the
Transcape  acquisition  were  written off in  connection  with its sale in April
2002.

(6) The  additions to goodwill  during the year ended  September 30, 2002 relate
primarily  to the  acquisition  of  Euronet  (See  Note 2),  as well as  foreign
exchange translation adjustments on European goodwill.

(7) Goodwill  reductions of approximately  $4,200,000  relate to European assets
sold or written off in connection with subsidiaries placed into liquidation (See
Note 2).

(8)  Goodwill of  approximately  $19,000,000  was written off as a result of the
Company's annual SFAS 142 impairment analysis performed at September 30, 2002.

IMPAIRMENT CHARGES RELATED TO INTANGIBLE ASSETS

2002:

As  discussed in Note 3, the Company  adopted  SFAS 142 on October 1, 2001.  The
Company  had  just  completed  its  assessment  of the  carrying  values  of its
intangible  assets at September  30, 2001 (see below) and recorded a $78,400,000
write-down.  Therefore  there was no  indication of further  impairments  on the
Company's goodwill  intangible at the time of adoption.  However the Company was
required to assess the value of  goodwill  under the  provisions  of SFAS 142 at
least annually.

During  2002,  the sharp  downturn in capital  spending in the  Company's  major
markets  continued  to  negatively  impact  our core  businesses,  resulting  in
substantially  lower than expected revenues,  additional  operating losses and a
concomitant  shortfall in working  capital.  Significantly  lower valuations for
companies  within our industry  were  commonplace  and our stock price  declined
precipitously.  At September 30, 2002, our market  capitalization had dropped to
approximately $2,000,000,  while our net book value (pre goodwill write off) was
a deficit of $7,000,000.

Based upon these  indications,  the belief that the decline in market conditions
within our industry was significant and permanent,  and the consideration of all
other available evidence,  the Company determined that an impairment of goodwill
existed at September  30, 2002 and we recorded a  $19,000,000  write-down of the
remaining goodwill.

                                      F-23


5. INVENTORIES
Inventories consist of the following:
                                            September 30,
                                          2004          2003
                                       ----------    ----------
  Raw materials                         $308,844      $537,337
  Work in process                         59,242             0
                                        --------     ----------
  Totals                                $368,086      $537,337
                                        ========     ==========

Total inventories were net of valuation  allowances of $50,504 at both September
30, 2004 and 2003.

At  September  30, 2004 and 2003,  inventories  of the  European  operations  in
liquidation  amounted to  approximately  $652,053 and $609,000 at September  30,
2004 and 2003,  respectively,  and are  presented  on the  balance  sheet in net
liabilities associated with subsidiaries in liquidation.

6. EQUIPMENT AND IMPROVEMENTS

                                                     September 30,
                                                   2004       2003
                                                ---------   ---------
     Office furniture and equipment              $728,568   $ 728,568
     Computer equipment                           540,785     538,349
     Other equipment                              123,484     123,484
                                                ---------   ---------
     Totals                                     1,392,837   1,390,401

     Accumulated depreciation and amortization (1,359,089) (1,320,152)
                                                ---------   ---------

     Net equipment and improvements               $33,748   $  70,249
                                                =========   =========
7. OTHER ASSETS

Other assets consist of the following:

                                    September 30,
                                2004             2003
                              --------         --------
Security deposits             $111,273         $111,273
                              --------          -------
                      Totals  $111,273         $111,273
                              ========          =======
8. BANK LINES OF CREDIT

The Company had several  foreign lines of credit,  which allowed it to borrow in
the  applicable  local  currency.  These  lines of credit were  concentrated  in
Germany,  Italy and the United Kingdom.  The Company's lines of credit generally
were collateralized by the accounts receivable of the borrowing subsidiary. None
of these  lines  of  credit  were  available  as of  September  30,  2003 as the
subsidiaries  have  either  been  sold or placed  in  liquidation  (See Note 2).
Amounts  outstanding  at September 30, 2004 are  classified  in net  liabilities
associated with subsidiaries in liquidation.

                                      F-24


9. SENIOR CREDIT FACILITY

In November  2001,  the Company  closed on a  $2,000,000,  7%  convertible  note
payable with Laurus Master Fund, Ltd ("Laurus"), collateralized by certain North
American  accounts  receivable,  with an original  maturity date of November 30,
2003. The Note was convertible into Vertex common shares,  which the Company was
required to register,  at the lower of (i) $0.85 per share (2,352,941 shares) or
(ii) 88% of the eight lowest  closing prices during the thirty days prior to the
conversion date.  These  conversion  rates were subject to certain  antidilution
provisions.

In February 2002,  the Company and Laurus  amended and restated the  convertible
note payable and entered into a Senior Credit Facility with a maximum  borrowing
availability  of  $2,405,000  and a maturity  date of  November  30,  2003.  The
borrowings under this facility were  collateralized by all of the North American
accounts  receivable  of the Company and by all of the tangible  and  intangible
assets of the Company and its North  American  subsidiaries  and a  subordinated
lien on certain operating assets. Interest accrued on the outstanding balance at
1.67% per  month  and the  Company  paid a  management  fee equal to 1.5% of all
purchased  invoices  under the Accounts  Receivable  Purchase  Agreement.  As of
September  30,  2002,  there was an  outstanding  balance of $145,736  under the
Laurus  Senior  Credit  Facility.  In  December  2002,  the  Company  repaid the
remaining balance and terminated the agreement.

In connection  with the original  agreement,  the Company also issued options to
purchase 180,000 of the Company's Common Stock at $1.284 per share to the lender
valued at  $162,000  (See Note 14).  Due to an  imbedded  beneficial  conversion
feature,  the  Company  incurred a  non-cash  interest  charge of  approximately
$1,200,000 in November 2001,  which included the value of the options.  The cash
transaction costs of $219,000  associated with the closing of these transactions
were  included  in other  assets as  deferred  financing  costs,  and were being
amortized to interest expense over the original term of the facility. However as
a result of the agreement to terminate the  facility,  the remaining  balance of
the  deferred  financing  costs was charged to expense in the fourth  quarter of
fiscal 2002.

 10. NOTES PAYABLE TO UNRELATED PARTIES

Notes  payable to  unrelated  parties  consist of past due notes  payable to the
following:

                                              September 30,
                                          2004          2003
                                       ---------    -----------
  Renaissance  Software, Inc.         $1,227,500     $1,227,500
  Divisions of Genicom International           -        375,000
  Aryeh Trust                                  -        266,736
                                        --------     ----------
                                      $1,227,500     $1,869,236
                                       =========     ==========

The Company issued approximately $1,500,000 in promissory notes payable, bearing
interest at 8%, in connection  with the purchase of Renaissance  Software,  Inc.
("Renaissance")  in fiscal 2000 which were  originally  due on June 30, 2001. On
August 9, 2001, the Company renegotiated the terms of these notes and, in return
for 147,000 shares of stock (with a fair market value of approximately $162,000)
the notes became  payable as follows:  $250,000 was due on August 15, 2001,  and
the remaining  balance,  plus accrued  interest  from June 30, 2001,  was due on
September 30, 2001.  The Company paid the August 15, 2001  installment  and, has
not paid the remaining past due balance as of December 10, 2004.

In  connection  with the  purchase of the assets and  business  of three  former
European service and maintenance  divisions of Genicom  International in October
2000, the Company paid approximately $2,000,000 in cash at closing and agreed to
make a deferred cash payment of $500,000 that was due on September 1, 2001.  The
Company paid $125,000 in December  2001 and had not paid the remaining  $375,000
balance as of September 30, 2003.  On March 3, 2004,  the action was settled for
the sum of $125,000  which was paid on April 30,  2004.  The gain of $250,000 is
included in other income in fiscal 2004.


                                      F-25


In December  2002,  Vertex,  through XeQute PLC,  closed a $500,000  Bridge Loan
arranged by CSS whereby it borrowed $250,000 from both Aryeh Trust, an unrelated
party, and Midmark,  a related party. The terms of the Bridge Loan are described
in Note 11. This Bridge Loan had been repaid in full in May, 2004.

In connection with an acquisition in September 2001, the Company assumed certain
notes payable to banks and other entities.  These notes payable had an aggregate
balance of $435,000 at September 30, 2001.  Approximately $90,000 of these notes
were settled  through the issuance of 68,933  shares of Vertex  common stock and
the balance was paid in cash in fiscal 2001.

On February 1, 2002,  the Company  closed on a $1,000,000  promissory  note with
Pitney Bowes, which was payable on demand after February 15, 2002, with interest
at 12%. This note was  collateralized  by first or subordinated  liens on all of
the tangible and intangible  property of the Company.  In April 2002,  this note
was   cancelled  in  connection   with  the  Company's   sale  of  source  code,
documentation and all related rights to the TMS product line to Pitney Bowes.

11. CONVERTIBLE NOTES PAYABLE - UNRELATED PARTIES

Non-current  convertible notes payable to unrelated parties,  net of unamortized
debt  discount  of  $2,549,724  at  September  30, 2004 arose from loans under a
Securities  Purchase Agreement with four accredited  investors on April 28, 2004
for the  private  placement  (the  "Private  Placement")  of (i)  $3,000,000  in
convertible notes (the  "Convertible  Notes") and (ii) warrants (the "Warrants")
to purchase  3,000,000  shares of our common stock. The investors were obligated
to provide us with an aggregate of $3,000,000 as follows:  $1,500,000  which was
provided to us on April 28, 2004;  $750,000  which was provided to us on May 28,
2004 ; and $750,000 was provided to us on August 12, 2004.

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

A portion of the proceeds of the Private Placement was used to repay the balance
of the $294,400 note payable to Aryeh Trust.

                                      F-26


During August and September  2004,  the Company issued  1,754,384  common shares
upon the  conversion  of 10%  Convertible  Notes with an  approximate  principal
balance  of  $98,000 at  conversion  prices of $0.054  and $0.055 per share.  In
addition,  during the period from  October 1, 2004 to  December  10,  2004,  the
Company issued  10,368,424  common shares upon the conversion of 10% Convertible
Notes with an  approximate  principal  balance of $313,000 at conversion  prices
ranging from $0.02 to $0.04 per share.

12. RELATED PARTY TRANSACTIONS

NOTES AND CONVERTIBLE NOTES PAYABLE

Notes and  convertible  notes  payable to related  parties at September 30, 2003
consisted of past due or demand notes payable to Midmark as follows:

                                        September 30,
                                     2004           2003
                                     ----           ----
10% convertible notes            $       -      $ 1,814,324
Convertible loan note                    -          480,000
Demand notes                             -        3,701,900
Grid note                                -          143,948
Bridge loan                              -          250,000
                                 -----------  -------------
                                 $       -      $ 6,390,172
                                 ===========  =============

Midmark is a  shareholder  of the  Company  and has the  ability  to  purchase a
majority interest in the Company through the conversion of convertible preferred
stock and the  exercise  of warrants  (see Note 14).  Certain  Midmark  Managing
Directors have served as directors of the Company.  In June 2001,  November 2001
and again in January 2002,  the Company  issued in the  aggregate  $5,500,000 of
convertible notes payable to Midmark.  These notes were to automatically convert
into  shares of Vertex  common  stock on the day that the Company  obtained  the
requisite  shareholder  approval for the issuance of shares upon  conversion  to
Midmark.  In the event that  shareholder  approval was not obtained by September
30, 2003,  the  principal  amount plus any accrued  interest (at the prime rate)
would become immediately due and payable. The notes were to convert,  subject to
future  events,  into (i) Vertex common stock at a future market price no higher
than $1.31 per share or (ii) 5,500 shares of Series "C" Preferred  Stock,  which
were  convertible  into 6,545,000  common shares at $0.84 per share. The Company
was  required  to  register  the  underlying  common  shares.  In the event of a
shareholder rejection, or prepayment prior to shareholder approval, the interest
rate on the notes would have increased retroactively to 14%.

In March  2002,  the  Company  agreed  to amend  the  agreement  related  to the
$5,500,000  of  convertible  notes  payable  issued in June 2001.  The amendment
removed  both  the  requirement  for  shareholder  approval  and  the  automatic
conversion feature, and set the maturity date for September 30, 2003. Concurrent
with the  amendment of these  notes,  Midmark  elected to convert  approximately
$782,000 of principal and $218,000 of accrued interest into 997 shares of Series
"C" preferred stock. The remaining  principal  balance of the convertible  notes
payable of $4,718,717 and accrued interest at prime were convertible into Series
"C" preferred  shares at a conversion  price of $1,000 per share. The Series "C"
preferred  shares in turn were  convertible into shares of common stock at $0.84
per share.

In November  2001,  the  Company  issued  $3,000,000  of 10%  convertible  notes
payable,  with an original  maturity date of September 30, 2003, to Midmark that
would have been  convertible  into 3,000 shares of Vertex  Series "C"  Preferred
Stock  at the  option  of  Midmark  on the day  that the  Company  obtained  the
requisite  shareholder  approval for the issuance of Series "C" Preferred  Stock
upon  conversion  to  Midmark.  Midmark  could  have  converted  the  Series "C"
Preferred  Shares  into  3,570,026  shares of Vertex  common  stock at $0.84 per
share. The Company was required to register the underlying common shares. In the
event of a shareholder  rejection,  or prepayment prior to shareholder approval,
the interest  rate on the notes would have  increased  retroactively  to 14%. On
August 9, 2002, the remaining principal balance of $4,718,717 of the convertible
notes and  $1,185,176  of the  $3,000,000  of 10%  convertible  notes were fully
settled in  connection  with the sale of the  Company's  French  based  advanced
planning software business to Midmark.  The remaining $1,814,324 of past due 10%
convertible notes payable at September 30, 2003 and 2002 were  collateralized by
all tangible and intangible property of the Company, except that the holders had
executed in favor of certain  senior lenders a  subordination  of their right of
payment  under the  convertible  notes and the  priority of any liens on certain
assets, primarily accounts receivable.


                                      F-27


In December 2002,  XeQute  received an additional  $480,000 from Midmark under a
Convertible  Loan Note with terms  similar to the 10%  convertible  note payable
described above. The Convertible  Loan Note would have  automatically  converted
into  Non-Voting  Shares  of  XeQute  PLC at  $0.672  per  share  when a minimum
subscription  of $480,000 of a proposed but now aborted  Private  Placement  had
been reached.

The  conversion  rates of all of the above Midmark notes were subject to certain
antidilution provisions.

The Company  borrowed an additional  $2,588,900  during the year ended September
30, 2002, and an additional  $1,113,000 (including $425,000 restricted for usage
on XeQute  obligations)  during the year ended  September 30, 2003, from Midmark
under nonconvertible notes that were payable on demand, bore interest at 10% per
annum and were secured by the same  collateral  in which the Company  previously
granted a  security  interest  to  Midmark  under the  agreement  related to the
convertible notes payable described above.

During October,  2002, Vertex also executed a Grid Note which provided for up to
$1,000,000  of  availability  from  Midmark,  This  note was to be funded by the
proceeds,  if any,  from the sale of any shares of Vertex  common  stock held by
Midmark.  This note was payable on demand,  carried  interest at the rate of 10%
per annum and was secured by the same collateral in which the Company previously
granted a  security  interest  to  Midmark  under an  agreement  related  to the
convertible notes payable described above. In consideration of Midmark providing
this  facility,  the  Company  agreed to issue  warrants to purchase a number of
unregistered  shares  equal to 120% of the number of  tradeable  shares  sold by
Midmark to fund such note,  at a  purchase  price per share  equal to 80% of the
price per share  realized  in the sale of  shares to fund the Grid  Note.  As of
September 1, 2004, the Company had borrowed $281,287 under this arrangement,  of
which $143,900 had been borrowed as of September 30, 2003.

As a result of the  borrowings  through  September  1,  2004,  the  Company  was
obligated to issue to Midmark  warrants to purchase  5,569,980  shares of common
stock at an exercise  price of $0.05 per share.  The  aggregate  estimated  fair
value of the warrants at the respective dates of issuance was $54,000, which was
determined using the Black-Scholes option pricing model and recorded as a charge
to interest expense with an offsetting  increase in additional  paid-in capital,
during the year ended September 30, 2004. In applying the  Black-Scholes  option
pricing model,  the Company used the following  assumptions:  expected  dividend
yield - 0%;  expected stock price  volatility - 142%;  risk free interest rate -
3.50%; and expected life of the warrants - three months.

In December  2002,  Vertex,  through XeQute PLC,  closed a $500,000  Bridge Loan
arranged by CSS whereby it borrowed  $250,000 from both Midmark and Aryeh Trust,
an  unrelated  party.  The Bridge Loans were to be repaid with  proceeds  from a
proposed private  placement  funding.  The Bridge Loans matured on June 9, 2003.
The Company  agreed to continue  paying  interest at the original rate of 3% per
month, with the principal to be repaid when funds became  available.  The Bridge
Loans were secured by a first security  interest in all of the assets of XeQute.
The lenders were each granted  warrants to purchase shares of XeQute PLC as part
of the  consideration  for this loan. The interest  charge  relating to the fair
value of these  warrants was not material and was  recognized  over the original
term of the Loan.  Upon the  receipt of the  minimum  subscription  amount for a
private  placement by XeQute PLC,  Midmark had agreed to relinquish its security
interest in the assets of XeQute,  in exchange for warrants to purchase  250,000
common shares of XeQute PLC which were then owned by Vertex.  Midmark had agreed
that it would vote any shares  which it  acquired  through  the  exercise of the
warrant in accordance with the directions of Vertex.  However,  it was to retain
its security  interest in the shares of XeQute PLC owned by Vertex and in all of
the  assets of Vertex.  The loan from Areyh  Trust was repaid in April 2004 (see
Note 10).


                                      F-28


On September 27, 2004,  we completed  the terms and  conditions of an Investment
Restructuring Agreement that we entered into on May 26, 2004 with six accredited
investors:  MidMark  Capital  L.P.,  MidMark  Capital  II,  L.P.,  Paine  Webber
Custodian F/B/O Wayne Clevenger,  Joseph Robinson,  O'Brien Ltd. Partnership and
Matthew   Finlay  and  Teresa  Finlay   JTWROS,   who  are  also  our  principal
stockholders.

As further  explained  in Note 14, on June 25, 2004,  as part of the  Investment
Restructuring  Agreement,  we  exchanged  Series C  preferred  stock  for  newly
authorized  Series C-1 convertible  preferred stock on a 1:1 basis. On September
27,  2004,  we issued  7,615  shares of newly  authorized  Series D  convertible
preferred  stock to MidMark  Capital,  L.P. in exchange for  $7,614,708 of debt,
including accrued  interest,  owed by our subsidiaries and us to MidMark Capital
II, L.P. In addition,  on  September  27, 2004,  we issued  5,569,980  shares of
common  stock to MidMark  Capital,  L.P.  upon  exercise  of warrants by MidMark
Capital,  L.P.  The  exercise  price  for the  warrants  was  exchanged  for the
retirement of $315,309 in debt owed by us to MidMark  Capital,  L.P. As well, on
September 27, 2004, we issued 240,000 shares of common stock to MidMark  Capital
II, L.P.  upon  exercise of warrants by MidMark  Capital II, L.P.  The  exercise
price for the warrants was exchanged  for the  retirement of $2,400 in debt owed
by us to MidMark Capital II, L.P.

Vertex provided  registration rights to MidMark with respect to any unregistered
shares of common stock of Vertex. In furtherance of this, MidMark has, under the
terms of a customary lock-up agreement,  agreed not to sell any shares of common
stock  until the  earlier of (x)  August 9, 2005 or (y) the sale by the  Private
Placement  investors of common stock which in the  aggregate  exceeds two thirds
(as determined by value) of the common stock  received by the Private  Placement
investors in connection with the exercise of their  conversion  rights under the
Convertible Notes (see Note 11).

In July 2001, the Company issued a $359,375  convertible  note payable to PARTAS
AG,  which was  owned by one of its  Directors.  This note was to  automatically
convert into 250,000  shares of Vertex  common stock on the day that the Company
obtained the requisite shareholder approval for the issuance of shares to PARTAS
AG. Since  shareholder  approval  was not  obtained by February  22,  2002,  the
principal  amount plus the accrued  interest (at prime rate) became  immediately
due and  payable.  On July 31,  2002 this  convertible  note  payable  was fully
settled with the sale of the German point solutions business to PARTAS AG.

                                      F-29


OTHER RELATED PARTY TRANSACTIONS

In March 2003,  the  Company's  subsidiary  XeQute  entered into an  "Authorized
Marketing  Program  Partnership  Agreement"  with Core  eBusiness  Solutions LLC
("Core"),  a company that employs certain former employees of the Company.  This
agreement  provided Core with the exclusive rights to market and sell certain of
XeQute's warehouse management software in the United States and Canada.

However, in June 2003, XeQute and Core mutually agreed to rescind this agreement
and  renegotiate  a  non-exclusive  marketing  agreement,  which  had  not  been
finalized as of December 10, 2004.

13. OTHER ACCRUED EXPENSES AND LIABILITIES

The  components  of  other  accrued  expenses  and  liabilities  consist  of the
following:

                                                   September 30,
                                                 2004         2003
                                              ----------   ----------
  Professional fees                           $  382,631   $1,088,055
  Remaining obligations on terminated leases   1,436,676    1,402,984
  Sales and other taxes, excluding income
   and payroll                                    53,582       57,379
  Income taxes                                   270,863      270,863
  Accrued interest                               336,506    1,238,936
  Other                                        1,269,427      812,542
                                              ----------   ----------
                                              $3,749,685   $4,870,759
                                              ==========   ==========

14. STOCKHOLDERS' DEFICIENCY

In November  2001,  the Company  granted  options to Laurus,  the senior  credit
facility lender, to purchase an aggregate of 180,000 common shares at $1.284 per
share.  The fair value of these  options  was  approximately  $162,000,  and was
determined in  accordance  with the  Black-Scholes  option-pricing  model.  This
amount was recorded as additional  paid-in capital,  as well as interest expense
with the beneficial conversion feature (see Note 9).

In January 2002,  the Company  issued 102,663 shares with a fair market value of
$122,000 to an employee to settle an obligation for deferred compensation.

Also in January  2002,  the Company  granted  options to  purchase an  aggregate
1,800,000  shares of common  stock at $0.80  per  share in  connection  with the
settlement of certain litigation. Such options had a fair value of approximately
$1,440,000.  The Company also placed an equivalent  number of common shares into
escrow to be available upon exercise of these options.  Of the 1,800,000  shares
placed into escrow, 1,500,000 were unregistered shares. The settlement agreement
also  required the Company to register  these  shares by April 30,  2002,  or an
additional  monthly  cash  payment  would  be  required  until  the  shares  are
registered.  The  Company  has not  registered  these  shares  and has not  made
additional monthly cash payments and, as part of the settlement agreement, three
consent  judgments  have  been  entered  against  Vertex  (see Note 17 - Settled
Litigation).

In April 2002, the Company sold 34,404 shares to its Chief Executive  Officer at
a price of $2.18 per share.

During  the  year  ended  September  30,  2002,  the  Company  issued  1,676,168
unregistered  shares of common stock to the selling  shareholders  of Euronet in
consideration  for the  purchase  of  Euronet  (see Note 2).  Subsequent  to the
issuance of these shares,  stock  options for  1,676,168  shares of common stock
were granted and exercised in return for the  previously  issued  shares,  which
were then cancelled.

                                      F-30


In July 2002, the Company issued 410,304 shares to its 401k Retirement Plan (see
Note 15) in satisfaction of its calendar 2001 matching  contribution  obligation
of  approximately  $380,000.  In  addition,  to enable the Plan to fund  certain
withdrawal requests, the Company purchased 47,657 shares from the Plan at a cost
of $22,071 and put them into treasury.

In May 2003 the Company issued 1,000,000 common shares,  which had a fair market
value of  approximately  $40,000,  to an  investment  advisor  to  assist in the
Company's fund raising efforts.

Effective July 31, 2003, the Company  completed the sale of 10,000,000 shares of
its common  stock,  which had a fair market value at that time of  approximately
$400,000, to American Marketing Complex, Inc. ("AMC"). Payment for this purchase
by AMC was in the form of cash  equivalent  trade  credits  with a face value of
$4,000,000,  which the  Company  can use or sell to others for the  purchase  of
merchandise and services.  The face value is not  necessarily  indicative of the
ultimate fair value or settlement value of the trade credits.  Any trade credits
not  utilized by June 30, 2008 shall  expire,  unless the Company  exercises  an
option to extend the  agreement  for one year.  The trade credits were valued at
the fair  market  value of the  shares  issued by the  Company of  $400,000  and
classified as unearned  income,  which is a separate  component of stockholders'
deficiency in the accompanying  consolidated  balance sheets as of September 30,
2003. The unearned credits were to be offset as the trade credits were used.

In  addition,  the  Company  agreed to loan AMC  $150,000  of which  $10,000 was
delivered at closing;  $40,000 was  delivered in August 2003;  $50,000 was to be
delivered by  September  10, 2003 and $50,000 was to be delivered by October 10,
2003. The Company did not make the September or October payments. This loan will
be repaid exclusively from funds received from the sale by AMC of its 10,000,000
shares of the Company's  Common Stock. The Company was required to, but did not,
register  these shares within six months of the closing.  In 2004,  AMC declared
that  the  Company  is in  default.  The  Company  is in  negotiations  for  the
termination of this agreement  with AMC.  Hence,  during 2004, the Company wrote
off the  balance of  unearned  income and  recorded a charge of  $400,000 in the
statement of operations.

In addition,  the Company  issued  5,809,980  shares of common stock on June 25,
2004 upon  exercise of  warrants  (see Note 12) and  1,754,384  shares of common
stock in August and September 2004 upon the conversion of 10% Convertible  Notes
(see Note 11).

On September 21, 2004, the Company  increased the common shares  authorized from
75,000,000 to 400,000,000.

Shares Issued for Services

In July,  2004,  the Company  issued  350,000 shares of common stock with a fair
value of $14,000 for consulting services rendered.

Preferred Stock

Series "A"

In  connection  with the Transcape  acquisition  in February  2001,  the Company
issued 1,356,852 shares of Series "A" Preferred Stock. Each outstanding share of
Series "A"  Preferred  Stock is  convertible  at any time,  at the option of the
holder,  into  common  stock on a one for one basis.  All of the  common  shares
issuable on conversion  of the Series "A" Preferred  Stock must be registered by
the Company.

Series "B"

In October 2001, the Company raised  $1,000,000 in cash through the issuance and
sale of 1,000 shares of Series "B" Convertible  Preferred Stock to Pitney Bowes,
with each share of Series "B" Preferred being convertible at any time into 1,190
shares of common stock at a price of $0.84 per share.  The Company must register
all of the common  shares  issuable on  conversion  of the Series "B"  Preferred
Stock. In connection with this  transaction  Pitney Bowes had nominated  Michael
Monahan to Vertex's  Board of  Directors.  He served as a Director from November
15, 2001 until his resignation on February 21, 2002.


                                      F-31


Series "C", Series "C-1" and Series "D"

In March 2002, the Company issued 997 shares of Series "C" Convertible Preferred
Stock to Midmark upon conversion of approximately  $997,000 of convertible notes
payable and accrued interest (See Note 12). Each outstanding share of Series "C"
Preferred  was  convertible  at any time into 1,190  shares of common stock at a
price of $0.84 per share. The Company was required to register all of the common
shares issuable on conversion of the Series "C" Preferred Stock.

On June 25, 2004, in connection with the Investment Restructuring Agreement, the
holders  of  Series C  convertible  preferred  stock  exchanged  their  Series C
convertible  preferred stock for Series C-1 convertible preferred stock on a 1:1
basis.  The Series C-1  preferred  stock was recorded at $997,000  which was the
carrying  value of the Series C preferred  stock and the  aggregate  liquidation
value of the Series C-1 preferred stock.

In September  2004,  the Company  issued 7,615 shares of Series "D"  convertible
preferred  stock to Midmark  upon  conversion  of  approximately  $7,615,000  of
convertible  and demand notes  payable and accrued  interest  (See Note 12). The
Series D preferred stock was recorded at approximately  $7,615,000 which was the
carrying  value of the notes and  accrued  interest  payable  and the  aggregate
liquidation value of the Series D preferred stock.

Vertex and Midmark also entered into a Redemption  Agreement  providing  for the
redemption  of a number of shares of Series D  preferred  stock  with a value of
$504,713  based on the per share  liquidation  value of the  Series D  preferred
stock upon the earlier of (x) December 31, 2004, or (y) the receipt by Vertex of
a tax refund  which was  expected in the fourth  quarter of calendar  year 2004.
Accordingly, a total of 504 shares of Series D preferred stock with an aggregate
liquidation  value of $504,713 was included in current  liabilities as mandatory
redeemable  Series D preferred stock in the  accompanying  consolidated  balance
sheet as of September 30, 2004. As of December 10, 2004, Vertex had not made the
payment.

Each share of Series C-1 and Series D preferred stock is convertible into $1,000
worth of our common stock, at the selling  stockholders' option, at the lower of
(i) $0.30 or (ii) 60% of the average of the three lowest intraday trading prices
for the common  stock on a principal  market for the 20 trading  days before but
not including the conversion date. Accordingly, there is in fact no limit on the
number of shares into which the Series C-1 and Series D  preferred  stock may be
converted.  As of September 27, 2004,  the average of the three lowest  intraday
trading  prices for our common  stock  during the  preceding  20 trading days as
reported on the  Over-The-Counter  Bulletin Board was $.07 and,  therefore,  the
conversion  price for the  Series C-1 and  Series D  preferred  stock was $.042.
Based on this  conversion  price,  997 shares of Series C-1 preferred  stock and
7,615 shares of Series D preferred stock (including the 504 shares classified as
subject to mandatory  redemption) were  convertible  into 205,040,666  shares of
common stock.

Based on the excess of the aggregate  fair value of the common shares that would
have  been  issued  if the  Series  C-1 and  Series D  preferred  stock had been
converted  immediately  over the aggregate  carrying value of the Series C-1 and
Series D preferred stock the investors received a beneficial  conversion feature
that had an aggregate  intrinsic  value of  approximately  $3,445,000  as of the
commitment  date.  Accordingly,  the Company recorded a charge for the preferred
stock  beneficial  conversion  feature  in the  accompanying  2004  consolidated
statement  of  operations  resulting  in an increase in the loss  applicable  to
common stock.

Voting Rights and Dividends

All of the  preferred  stockholders  are entitled to vote their shares as though
such conversion had taken place.  In addition,  preferred  stockholders  are not
entitled to  preferred  dividends,  but are  entitled to their pro rata share of
dividends,  if any,  declared  on  common  stock  under  the  assumption  that a
conversion to common stock had occurred.

Stock Option Plan

The Company has an Incentive  Stock  Option Plan (the "Plan") that  provides for
the granting of options to employees,  directors,  and  consultants  to purchase
shares of the Company's common stock. During fiscal 2001, the Company's Board of
Directors  approved an increase in the number of shares  available  for issuance
from 4,000,000 to 8,000,000.  The Company is required to register the additional
4,000,000 shares issuable pursuant to options exercised.  The Company intends to
register  the  shares  as soon as  possible.  Options  granted  under  the  Plan
generally  vest over five years and expire after ten years.  The exercise  price
per share may not be less  than the fair  market  value of the stock on the date
the option is granted.  Options  granted to persons  owning more than 10% of the
voting shares of the Company may not have a term of more than five years and may
not be granted at less than 110% of fair market value.


                                      F-32


The following table summarizes the common stock options granted, cancelled or
exercised under the Plan:



                              2004                 2003                 2002
                       ------------------   -------------------   ------------------
                       Common   Weighted    Common    Weighted    Common    Weighted
                       Stock     Average     Stock    Average      Stock    Average
                      Options   Exercise    Options   Exercise    Options   Exercise
                                  Price                Price                 Price
                      --------  --------    -------   --------    -------   --------
                                                           
  Outstanding at
   beginning of year  1,828,000   $3.14    3,269,000    $3.72    4,691,100   $4.81
  Granted                                          -             2,141,168     .66
  Exercised                                        -            (1,676,168)   (.60)
  Cancelled            (637,500)   5.59   (1,441,000)    4.04   (1,887,100)  (5.73)
                     -----------           ---------             ---------
  Outstanding at
   end of year        1,190,500    2.49    1,828,000     3.37    3,269,000   $3.72
                      =========            =========             =========

  Exercisable at
   end of year        1,008,500    2.5     1,359,500     3.14    1,645,200   $3.59
                      =========            =========             =========
  Weighted average
   fair value of
   options granted
   during the year                 $ -                   $ -                 $ .58

The following table summarizes  information on stock options  outstanding  under
the Plan at September 30, 2004:

                           Options Outstanding                Options Exercisable
                     ---------------------------------       ----------------------
                       Options                Weighted
                     Outstanding  Weighted    Average       Options        Weighted
                         at       Average     Remaining     Exercisable    Average
  Range of Exercise  September    Exercise    Contractual  at September   Exercise
      Prices         30, 2004      Price      Life          30, 2004       Price
- ------------------   ---------    --------    ----------    -----------    -------
  $.27 to $1.50       740,000    $  .97         6.79        620,000        $ .94
  1.51 to 2.25         43,500      1.77         3.39         37,500         1.81
  2.26 to 3.40         90,000      2.42         6.61         54,000         2.42
  3.41 to 5.00        212,000      3.85         4.44        210,000         3.85
  5.01 to 7.65            -          -            -             -             -
  7.66 to 11.50        50,000      8.70         6.27         43,000         8.69
  11.51 to 15.88       55,000     12.69         5.51         44,000        12.69
                      -------                              --------
                    1,190,500      2.49                   1,008,500         2.50
                    =========                             =========


In September  2004, the Board approved the 2004 Incentive Stock Option Plan (the
"2004 Plan")  pending  stockholders'  approval that provides for the granting of
options to  employees,  directors  and  consultants  to  purchase  shares of the
Company's  common stock.  The number of shares  available for issuance under the
2004 Plan is 10,000,000. Options granted under the Plan generally vest over five
years and expire after ten years.  The exercise  price per share may not be less
than the fair  market  value of the  stock on the date the  option  is  granted.
Options  granted to  persons  owning  more than 10% of the voting  shares of the
Company  may not have a term of more than five  years and may not be  granted at
less than 110% of fair market  value.  As of September  30, 2004, no shares were
issued from the 2004 Plan.

                                      F-33


Other Stock Options

In addition to the stock options granted under the "Plan"  discussed  above, the
Company  periodically grants stock options to non-employees in consideration for
services  rendered,  as well as for services to be rendered.  Options issued for
services rendered were accounted for under SFAS 123 and EITF Issue 96-18,  using
the Black-Scholes option pricing model to determine their fair value.

In fiscal 2001, options for 467,561 shares were granted to non-employees,  which
resulted in an increase in additional paid-in capital of approximately  $665,000
and non-cash  expenses of approximately  $474,000 and non cash acquisition costs
of $191,000.  In certain  instances,  options issued for services to be rendered
are contingent upon specific performance by the grantee, and will be valued when
performance is completed.

In  connection  with the purchase of  Renaissance  in fiscal  2000,  the Company
assumed 535,644  outstanding  stock options of Renaissance  employees.  The fair
value of the vested  portion of these  options  amounted to  $6,217,472  and was
included as part of the consideration paid for Renaissance. The unvested portion
of these  options was  $461,000  and was  included as deferred  compensation  in
stockholders'  equity  and  was  amortized  as  compensation  expense  over  the
remaining vesting period.

In connection  with the purchase of ATS in December  2000,  the Company  assumed
153,600 outstanding stock options of ATS employees. The fair market value of the
vested portion of these options amounted to $620,000 and was included as part of
the  consideration  paid for ATS.  The  unvested  portion of these  options  was
$44,000 and was included as deferred  compensation in  stockholders'  equity and
was amortized as compensation expense over the remaining vesting period.

The  following  table  summarizes  common stock options  granted,  cancelled and
exercised in addition to those in the Plan:



                                2004                  2003                 2002
                         -------------------  --------------------  -------------------
                                  Weighted              Weighted             Weighted
                        Common    Average     Common    Average     Common   Average
                        Stock     Exercise    Stock     Exercise    Stock    Exercise
                        Options   Price       Options   Price       Options  Price
                        -------   --------    -------   --------    -------  ---------
                                                               
  Outstanding at
   beginning of year   5,890,556    $3.45    6,130,673    $3.37     4,572,392    $4.31
  Granted                                          -                1,680,000      .85
  Cancelled             (272,542)    7.67     (240,117)    1.32      (148,719)   (3.63)
                       ----------            ----------             ----------
  Outstanding at
   end of year         5,618,014     3.24    5,890,556     3.45     6,103,673    $3.37
                       =========             ==========             ==========

  Options exercisable  5,616,014             5,769,106    $3.33     5,937,673    $3.21
                       ==========           ==========             ==========



Registration Requirements

The Company is obligated to register  under the  Securities  Act of 1933 certain
common  shares  issued or issuable in connection  with  acquisition  agreements,
private  placements,  the exercise of options and warrants and the conversion of
notes  payable and  preferred  stock.  At September  30,  2004,  the Company was
obligated  to but had been unable to register  approximately  12,646,000  common
shares then  outstanding.  The Company intends to register the shares as soon as
possible.


                                      F-34


Warrants Issued with Convertible Notes Payable - Unrelated Parties

As of September  30,  2004,  the Company had issued  3,000,000  warrants for the
purchase of shares of its common stock in  connection  with  raising  $3,000,000
through  convertible  notes payable (see Note 11). The warrants are  exercisable
until  five  years from the date of  issuance  at a purchase  price of $0.11 per
share. All of these warrants were outstanding as of September 30, 2004.

Warrants Issued by XeQute PLC

As of December  31,  2003,  XeQute PLC had issued  warrants  for the purchase of
shares of its common stock to Midmark,  Aryeh Trust and CSS in  connection  with
certain financing agreements. The total of the fair value of the warrants at the
respective  dates of issuance was not material.  If all of the warrants had been
exercised as of September 30, 2003, the Company's  ownership  interest in XeQute
PLC would have decreased from 100% to approximately 90%. During fiscal 2004, the
warrants issued to Midmark were converted into common shares (see Note 12).

Shares Issued Subsequent to September 30, 2004

During the period from  October 1, 2004 to  December  10,  2004,  in addition to
shares  issued  upon  conversion  of 10%  convertible  notes (see Note 11),  the
Company issued 1,500,000 shares for various consulting and professional services
rendered and 3,034,404 shares for accrued directors' fees.

15. RETIREMENT PLANS

The Company and certain of its subsidiaries  maintain a 401(k)  retirement plan,
which is a defined contribution plan covering substantially all employees in the
United States.  During fiscal 2001,  all  subsidiary  plans were merged into the
Company's  plan.   Eligible   employees  can  contribute  up  to  17%  of  their
compensation  not to exceed  Internal  Revenue Code limits.  In fiscal 2001, the
Company  amended  its  plan  to  require  matching  contributions  of 50% of the
employees'  contribution up to 3% of gross pay. The Company's  contribution will
be funded after each calendar year end in either cash or in Vertex stock, at the
Company's option.  Prior to fiscal 2001, the various plans provided for matching
contributions   based  on   management's   discretion.   The   Company   accrued
contributions  for  the  years  ended  September  30,  2004,  2003  and  2002 of
approximately $59,000, $80,000 and $202,000,  respectively. As explained in Note
14, the Company funded its required matching  contribution for the calendar year
ended December 31, 2001 through the issuance of 410,304 common shares.

During October 2004, the Company issued 1,951,452 shares to the plan to fund its
required contributions for the calendar years ended December 31, 2002 and 2003.

16. INCOME TAXES

The  components  of the  income  tax  provision  included  in  the  accompanying
consolidated  statements of operations  for the years ended  September 30, 2004,
2003 and 2002 consist of the following:

                                2004       2003      2002
                               --------   ------   --------
Current:
  Federal                      $     --   $   --   $     --
  Foreign                            --       --    134,473
  State                           1,735       --        370
                               --------   ------   --------
  Total Current                   1,735       --    134,843
                               --------   ------   --------
Deferred:
  Federal                            --       --         --
  Foreign                            --       --         --
  State                              --       --         --
                               --------   ------   --------
  Total Deferred                     --       --         --
                               --------   ------   --------
  Total income tax provision   $  1,735   $   --   $134,843
                               ========   ======   ========


                                      F-35


The net deferred tax assets in the accompanying  consolidated  balance sheets as
of September 30, 2004 and 2003 consist of temporary  differences  related to the
following:

                                            September 30,
                                    ----------------------------
                                        2004            2003
                                    ------------    ------------
Deferred tax assets:
 Allowance for doubtful accounts    $    196,234    $    196,234
 Inventory                               179,155         179,155
 Net operating loss carryforwards     22,649,800      21,695,108
 Capital loss carryforwards            1,850,296       1,850,296
 Accrued expenses                      1,059,067       1,055,638
                                    ------------    ------------
Total deferred tax assets             25,934,552      24,976,431
                                    ------------    ------------
Deferred tax liabilities:
 Depreciation                            (18,633)        (18,633)
 Capitalized software costs                   --         (49,775)
                                    ------------    ------------
Total deferred tax liabilities           (18,633)        (68,408)
                                    ------------    ------------
Valuation allowance                  (25,915,919)    (24,908,023)
                                    ------------    ------------
Net deferred tax assets             $         --    $         --
                                    ============    ============

Deferred tax assets arise from the tax benefit of net operating and capital loss
carryforwards  which are  expected to be utilized to offset  taxable  income and
from temporary  differences between the recognition in financial  statements and
tax returns of certain  inventory  costs,  bad debt  allowances on  receivables,
depreciation on fixed assets and amortization of certain intangible assets.

A valuation  allowance on the net deferred tax assets has been provided based on
the  Company's  assessment  of its ability to realize such assets in the future.
For the years ended  September 30, 2004,  2003 and 2002 the valuation  allowance
for net deferred tax assets increased by $1,007,896, $1,206,957 and $10,359,502,
respectively, as a result of net changes in temporary differences.

The Company  believes that as of September  30, 1999, an ownership  change under
Section 382 of the Internal  Revenue Code occurred.  The effect of the ownership
change  would be the  imposition  of  annual  limitations  on the use of the net
operating loss carryforwards attributable to the periods before the change.

At September 30, 2004, the net operating loss carryforwards  available to offset
future  taxable  income  consist of  approximately  $55,200,000  in Federal  net
operating  losses,  which will expire in various amounts through 2023, and state
net operating losses of approximately  $43,100,000  which will expire in various
amounts  through  2010.  These net  operating  losses also may be limited due to
ownership  changes,  the  effect  of which  has not yet been  determined  by the
Company.  Total net  operating  losses  available in foreign  jurisdictions  are
approximately  $3,800,000,  none  of  which  relate  to  periods  prior  to  the
acquisition of certain  subsidiaries by Vertex. No pre-acquisition net operating
losses were utilized during fiscal 2004,  2003 and 2002.  Based on the fact that
the remaining  European  subsidiaries  are in liquidation,  the Company does not
anticipate  utilizing  the  European  net  operating  losses.  The capital  loss
carryforward  at September 30, 2004 of $4,600,000  has no expiration  date,  but
utilization is limited to the extent of capital gains generated by the Company.

The State of New Jersey has enacted legislation  permitting certain corporations
located in New Jersey to sell state tax loss  carryforwards  and state  research
and development credits, or tax benefits.  The Company was permitted to sell tax
benefits in the amount of $518,000.  On December 17, 2004, the Company  received
approximately  $456,000 from the sale of the $518,000 of tax benefits which will
be recognized as a tax benefit in the first quarter of fiscal 2005.


                                      F-36


A reconciliation of income tax at the statutory rate to the Company's effective
rate is as follows:

                                     2004        2003         2002
                                    -------     --------    -------

  Statutory rate                     34.0%        34.0%       34.0 %
  Effect of:
   Valuation allowances             (34.0)       (34.0)      (23.2)
   Permanent differences                -            -       (10.8)
   State income taxes, net              -            -        (0.3)
                                    -------     --------    -------
  Effective income tax rate            0%           0%        (0.3%)
                                    =======     ========    ========

For  2002,  the  primary  permanent  differences  relate to the  impairment  and
amortization of goodwill and the in-process  research and development  write-off
which are not deductible for tax purposes.

There are no  undistributed  earnings of the Company's  foreign  subsidiaries at
September 30, 2004 and 2003. In the event of a distribution of foreign  earnings
in the form of dividends or otherwise, the Company would be subject to both U.S.
income taxes (subject to an adjustment for foreign tax credits) and  withholding
taxes payable to the various foreign countries.

17. COMMITMENTS AND CONTINGENT LIABILITIES

Leases

The Company and its  subsidiaries  lease office  facilities  and certain  office
equipment under operating leases that expire at various dates through 2008.

Rent  expense  for the  years  ended  September  30,  2004,  2003  and  2002 was
approximately $200,000, $275,000 and $2,300,000, respectively.

During the year ended  September  30,  2002,  the  Company  sold and closed down
various   businesses.   In  connection  with  these   dispositions  of  non-core
businesses,  the Company abandoned certain facilities and terminated leases at a
cost of approximately  $1,100,000. As a result of these sales and the accrual of
the  remaining   terminated  lease  obligations,   the  minimum  lease  payments
(including  common area  maintenance  charges) under  non-cancellable  operating
leases as of September 30, 2004,  that have initial or remaining terms in excess
of one year are as follows:


                                 2005   $176,000
                                 2006    181,625
                                 2007    183,500
                                 2008     65,208
                                        --------
                                        $606,333
                                        ========

In October 2003, the Company consolidated its offices into one building in South
Plainfield,  and  subleased a portion of its office space in Paramus  commencing
December 1, 2003. The sublease,  which requires rental payments of approximately
$37,000  per year,  expires  in May 2008.  The  Company  was able to cancel  the
remaining portion of the Paramus lease effective January 1, 2004.

                                      F-37


Pending Litigation

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

a) On or about  March 22,  2004,  an action  against  Vertex and its  subsidiary
Renaissance Software, Inc. was commenced in New York State Supreme Court, Nassau
County, captioned Great Oak LLC vs. Vertex Interactive, Inc. et. al. The action,
which demands  $327,676,  alleges two months rent totaling  $23,737 and an early
termination  fee of $303,929 to be due Great Oak LLC,  the  landlord of premises
leased to Renaissance Software LLC. Vertex is vigorously defending the action.

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

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

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

e) On February 9, 2003,  in the matter  captioned  Scansource,  Inc. vs.  Vertex
Interactive,  Inc.,  Superior Court of New Jersey,  Essex County, a judgment was
granted  against the Company in the amount of $142,155.  The action  alleged non
payment by the Company  for  computer  hardware.  However,  given the  Company's
current cash position, the judgment has not beed paid.

Settled Litigation

a) On June 25,  2003,  an action was  commenced  in the United  States  District
Court,  District of New Jersey,  entitled CPG  International,  N.V.  vs.  Vertex
Interactive,  Inc. The action,  which  demands  $406,342,  alleges the Company's
breach of an Asset Sale and  Purchase  Agreement  pursuant  to which the Company
acquired  various assets related to CPG  International's  Service  business.  On
March 3, 2004,  the action was settled for the sum of $125,000 which was paid on
April 30, 2004. The gain on settlement is included in the consolidated statement
of operations for the year ended September 30, 2004.


                                      F-38


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

PAYROLL OBLIGATIONS

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

In addition,  a number of former  employees of a  California  based  division of
Vertex had filed claims with the California  Department of Labor for non payment
of wages  for the  second  half of July  2002;  the final  payroll  prior to the
closing of the division.  The Company had disputed the claims,  primarily on the
basis of the lack of documentation  for hours worked during the period.  However
in July 2003,  these  claims  were heard by the  California  DOL and the amounts
claimed, together with interest and penalties aggregating approximately $100,000
which  remain  unpaid as of  September  30,  2004,  were granted to these former
employees.

Employment Agreements and Other Commitments

The  Company  has  employment  agreements  with  certain  key  employees,  which
automatically  renew on an annual basis,  unless otherwise  terminated by either
party. Such agreements provide for minimum salary levels (approximately $495,000
as of September 30, 2004) as well as for incentive bonuses.  As of September 30,
2004,  two employees who have  employment  agreements,  are on furlough from the
Company,  and are not receiving  salaries  while on furlough,  but are receiving
Company benefits, with the expectation that they can return when the Company has
the financial  capability for them to do so. One employee has verbally agreed to
accept a lower  salary  until  such  time  that the  Company  has the  financial
capability to increase their salary.

On September 27, 1999 the Company  entered into a five-year  investment  banking
agreement  with  MidMark,  which  requires  the  Company to pay  annual  fees of
$250,000 per annum.  Effective August 13, 2002,  concurrent with the resignation
of the two Midmark directors from the Vertex Board of Directors,  this agreement
was terminated.

Effective October 1, 1999, Edwardstone & Company ("Edwardstone") entered into an
agreement with the Company pursuant to which  Edwardstone  agreed to provide the
services of Messrs. Biermann and Toms to act as the Executive Chairman and Chief
Executive Officer of the Company.  Such agreement  provided for aggregate annual
compensation  of $600,000  and  entitled  them to  participate  in all  employee
benefit  plans  sponsored  by Vertex in which all other  executive  officers  of
Vertex participate.  The agreement had an initial five-year term. This agreement
was terminated by mutual consent effective September 30, 2002.

                                      F-39


On April 24, 2001 the Company entered into an investment  banking agreement with
Harris,  Hoover and Lewis,  LLC to provide  financial  advisory  and  consulting
services with respect to the  acquisition  of Plus  Integration.  This agreement
provided for a transaction fee of 2% of the value of the  acquisition,  together
with related options, with a minimum transaction fee of $500,000. This agreement
was  terminated on November 25, 2002 in connection  with the general  release of
all claims in the litigation settlement discussed above.

On  September  23,  2002,  the  Company  entered  into a business  advisory  and
consulting  services  agreement with Jeffrey  Firestone to assist the Company in
raising  funds.  The  Company  paid an  initial  retainer  of  $5,000.  When Mr.
Firestone  raises  $1,000,000  on behalf of  Vertex,  he will be  entitled  to a
monthly  retainer of $5,000 for an additional five months.  If Mr.  Firestone is
successful  within a three year period in raising  $1,000,000 of funds through a
private equity offering for Vertex, he is entitled to a cash fee equal to 10% of
the  proceeds  and five year  warrants to  purchase  10% of the shares and other
equity  instruments  sold through the private  equity  offering with an exercise
price  equal to the per share  price at which  shares  were sold in the  private
equity  offering.  Mr.  Firestone  is also  entitled  to a 3%  commission  if he
introduces  Vertex  to an  entity  that in turn  raises  money  for  Vertex on a
commission basis.

On September 30, 2002,  Vertex entered into an agreement  with Tarshish  Capital
Markets ("TCM"),  an Israel based corporation to provide financial  advisory and
fund raising services. An initial non-refundable retainer fee was accrued by the
Company  at  September  30,  2002  and was paid in  October  2002 in the form of
800,000 shares of Vertex  registered  common stock,  which had an aggregate fair
market value of $56,000.  The agreement provides for TCM to use its best efforts
to  raise in  excess  of  $5,000,000  in a  private  stock  offering.  If TCM is
successful within a three year period, it is entitled to a cash fee equal to 10%
of the amount  invested in Vertex and five year  warrants to purchase 10% of the
shares and other equity  instruments sold through the private  placement with an
exercise  price  equal to the per share  price at which  shares  are sold in the
private stock offering.

18. SEGMENT INFORMATION AND INTERNATIONAL OPERATIONS

The Company operates in one business segment, which is the design,  development,
marketing and support of supply chain management solutions.

Geographic Area Data

The following geographic  information presents total revenues,  gross profit and
identifiable  assets for the years ended  September 30, 2004,  2003 and 2002 (in
thousands):

                        2004        2003        2002
                      --------    --------    --------
Revenues
   North America      $  2,566    $  4,226    $ 15,495
   Europe(1)                --          --      20,640
                      --------    --------    --------
                      $  2,566    $  4,226    $ 36,135
                      ========    ========    ========
Gross Profit
   North America      $  1,279    $  2,087    $  6,813
   Europe(1)                --          --       5,428
                      --------    --------    --------
                      $  1,279    $  2,087    $ 12,241
                      ========    ========    ========
Identifiable assets
   North America      $ 17,400    $ 17,171    $ 18,436
   Europe(1)                --          --          --
   Eliminations        (15,652)    (15,652)    (15,636)
                      --------    --------    --------
                      $  1,748    $  1,519    $  2,800
                      ========    ========    ========


                                      F-40


(1) The Company had operated  throughout  Europe,  but principally in the United
Kingdom,  Germany and Italy.  All  European  operations  had either been sold or
placed  into  liquidation  (See Note 2) by  September  30,  2002.  Products  and
Services

Sales to external  customers by the three  significant  product and service line
groupings for the years ended  September 30, 2004,  2003 and 2002 (in thousands)
are as follows:


                                  2004      2003      2002
                                 -------   -------   -------
Point Solutions                  $     0   $     0   $15,022
Enterprise Solutions                  84       889     6,926
Service, Maintenance and Other     2,483     3,337    14,187
                                 -------   -------   -------
                                 $ 2,567   $ 4,226   $36,135
                                 =======   =======   =======

Major Customers

The Company had no customers that accounted for more than 10% of revenue for the
fiscal  years  2003 and  2002.  In 2004,  the  Company  had two  customers  that
accounted for 35% of revenue.

19. QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

The following is a summary of the unaudited quarterly results of operations for
the years ended September 30, 2004 and 2003:



                                Dec. 31       Mar. 31       June 30      Sept. 30
                              ------------    ------------    ------------    ------------
                                                                  
2004
Revenues                      $    832,270    $    517,816    $    706,208    $    510,226
Gross profit                  $    292,293    $    282,078    $    367,098    $    337,966

Net income (loss)             $   (658,200)   $   (186,634)   $    588,464    $ (1,928,622)
Weighted average shares
outstanding                     48,201,978      48,201,978      48,201,978      48,469,039

Net income (loss) per share   $      (0.01)   $      (0.00)   $       0.01    $      (0.04)


2003
Revenues                      $  1,282,136    $  1,174,553    $  1,007,793    $    761,705
Gross profit                       642,153         645,080         384,386         415,685

Net loss                          (960,090)       (863,755)       (840,071)       (986,437)
Weighted average shares
outstanding                     37,201,978      37,201,978      37,663,516      46,571,543

Net loss per share            $      (0.03)   $      (0.02)   $      (0.02)   $      (0.02)



                                      F-41





                    VERTEX INTERACTIVE, INC. AND SUBSIDIARIES

                 SCHEDULE II -VALUATION AND QUALIFYING ACCOUNTS

              FOR THE YEARS ENDED SEPTEMBER 30, 2004, 2003 AND 2002


                                    Balance at    Additions    Deductions   Balance
                                     Beginning   Charged to       From      at End
                                      of Year      Expense      Reserves    of Year
                                      ----------  ----------   ----------  ---------
                                                               
Year Ended September 30, 2004:
  Deducted from accounts receivable
    for doubtful accounts             $ 456,358    $       0  $        0   $456,358
  Deducted from inventory as
    valuation allowance               $  50,504    $       0  $        0   $ 50,504

Year Ended September 30, 2003:
  Deducted from accounts receivable
    for doubtful accounts              $ 929,030   $       0   $ 472,672   $456,358
  Deducted from inventory as
    valuation allowance                $ 271,267   $       0   $ 220,763   $ 50,504

Year Ended September 30, 2002:
  Deducted from accounts receivable
    for doubtful accounts              $ 380,568   $ 617,465   $  69,003   $929,030
  Deducted from inventory as
    valuation allowance                $  10,000   $ 261,267   $       0   $271,267



                                      F-42
>