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

                                   FORM 10-QSB

                                   (Mark One)

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

                For the Quarterly Period Ended December 31, 2005

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

              For the Transition Period from _________ to _________

                        Commission file number: 000-15066

                            CAPE SYSTEMS GROUP, INC.
             (Exact name of registrant as specified on its charter)

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

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

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

Indicate by check mark whether the issuer (1) has filed all reports  required to
be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

Yes   [ x ]   No  [   ]

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).

Yes [ ] No [ x ]

Common stock,  par value $.005 per share:  99,235,053  shares  outstanding as of
January 31, 2006.

Preferred  stock,  Series  "A",  par  value  $.01 per  share:  1,356,852  shares
outstanding as of January 31, 2006.

Preferred stock,  Series "B", par value $.01 per share: 1,000 shares outstanding
as of January 31, 2006.

Preferred stock,  Series "C-1", par value $.01 per share: 997 shares outstanding
as of January 31, 2006.

Preferred stock,  Series "D", par value $.01 per share: 7,615 shares outstanding
as of January 31, 2006.





                                      INDEX



PART I    FINANCIAL INFORMATION

                                                                                                 
          ITEM 1       Condensed Consolidated Financial Statements

                       Condensed Consolidated Balance Sheet as of  December 31, 2005 (Unaudited)       3-4

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

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

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

                       Notes to Condensed Consolidated Financial Statements (Unaudited)                9-17

          ITEM 2       Management's  Discussion and Analysis of Financial Condition and Results of
                       Operations                                                                     18-22

          ITEM 3       Controls and Procedures                                                          23

PART II   OTHER INFORMATION

          ITEM 1       Legal proceedings                                                              23-24
          ITEM 2       Unregistered sales of equity securities and use of proceeds                      24
          ITEM 3       Defaults upon senior securities                                                  24
          ITEM 4       Submission of matters to a vote of security holders                              24
          ITEM 5       Other information                                                                25
          ITEM 6       Exhibits                                                                         25

          SIGNATURES                                                                                    25



                                       2



                         PART 1 - FINANCIAL INFORMATION

         ITEM 1 - CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEET
                          December 31, 2005 (Unaudited)
                 (In thousands except share and per share data)

                                     ASSETS

                                                       December 31, 2005
                                                       ----------------
CURRENT ASSETS:
Cash                                                         $  321
Accounts receivable, less
allowance for doubtful accounts of $5                           602
Inventories, net of valuation allowance                         161
Prepaid expenses and other current assets                       381
                                                             ------
Total current assets                                          1,465

Equipment and improvements, net of
accumulated depreciation and
amortization of $665                                             42

Deferred financing costs,
net of accumulated amortization of $217                         159
Goodwill                                                        342
Other intangible assets, net of accumulated
amortization of $500                                          1,044
Other assets                                                    194
                                                             ------
Total assets                                                 $3,246
                                                             ======

      See notes to unaudited condensed consolidated financial statements.


                                       3



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEET
                          December 31, 2005 (Unaudited)
                 (In thousands except share and per share data)
                    LIABILITIES AND STOCKHOLDERS' DEFICIENCY



                                                                              December 31, 2005
                                                                             --------------------
                                                                                
  CURRENT LIABILITIES:
Notes payable                                                                      $   1,227
Mandatory redeemable Series D preferred stock -
  504 shares at redemption value                                                         505
Accounts payable                                                                       4,152
Payroll and related benefits accruals                                                  1,474
Litigation related accruals                                                            3,655
Other accrued expenses and liabilities                                                 3,729
Deferred revenue                                                                         566
Long-term convertible notes payable                                                    4,949
Estimated remaining net liabilities associated
  with subsidiaries in liquidation                                                     7,166
                                                                                   ---------
Total current liabilities                                                             27,423
                                                                                   ---------
COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' DEFICIENCY:
Series A preferred stock, par value
  $.01 per share; 2,000,000 shares authorized,
  1,356,852 shares issued and outstanding
  ($10,000,000 aggregate liquidation preference)                                          14

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

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

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

Common stock, par value $.005 per share; 1,000,000,000 shares authorized;
  96,685,053 shares issued                                                               483
Additional paid-in capital                                                           170,594
Subscriptions receivable                                                                 (66)
Accumulated deficit                                                                 (193,686)
Accumulated other comprehensive loss                                                  (1,449)
Less: Treasury stock, 87,712 shares of
  common stock (at cost)                                                                 (67)
                                                                                   ---------
Total stockholders' deficiency                                                       (24,177)
                                                                                   ---------

Total liabilities and stockholders' deficiency                                     $   3,246
                                                                                   =========


       See notes to unaudited condensed consolidated financial statements.


                                       4


                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                 (In thousands except share and per share data)


                                                     For the Three Months
                                                       Ended December 31,
                                                 -----------------------------
                                                     2005            2004
                                                 ------------    ------------

Revenues                                         $        901    $        665

Cost of sales                                             427             249
                                                 ------------    ------------
Gross profit                                              474             416
                                                 ------------    ------------
Operating expenses:

Selling and administrative                                956             706
Depreciation and amortization                             133               3
                                                 ------------    ------------
Total operating expenses                                1,089             709
                                                 ------------    ------------
Operating loss                                           (615)           (293)
                                                 ------------    ------------
Other income(expense):
Interest expense - including beneficial
conversion charge of $200 in 2005                        (465)           (283)

Gain on settlements of
  liabilities                                             300              29
Other                                                       5              13
                                                 ------------    ------------
Net other expense                                        (160)           (241)
                                                 ------------    ------------

Loss before credit for income taxes                      (775)           (534)

Credit for sale of state tax benefits                    (401)           (457)
                                                 ------------    ------------

Net loss                                         $       (374)   $        (77)
                                                 ============    ============

Net loss per share of common stock:

          Basic and Diluted                             ($.00)          ($.00)
                                                 ============    ============
Weighted Average number of shares outstanding:

          Basic and Diluted                        94,519,559      65,385,517
                                                 ============    ============

       See notes to unaudited condensed consolidated financial statements.


                                       5



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
     CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIENCY
                  FOR THE THREE MONTHS ENDED DECEMBER 31, 2005
                                   (UNAUDITED)
                 (In thousands except share and per share data)



                                                    Preferred Stock            Common Stock         Additional
                                                -----------------------   -----------------------    Paid-In
                                                  Shares       Amount       Shares       Amount      Capital
                                                ----------   ----------   ----------   ----------   ----------
                                                                                     
Balance September 30, 2005                       1,365,960   $       14   92,273,778   $      461   $  170,222
Conversion of notes payable -
  into common stock                                                          911,275            5           11
Common stock issued for accrued
liabilities                                                                  500,000            2           18
Common stock issued in
  exchange for services                                                    3,000,000           15          105
Stock options issued in exchange for services                                                               38
Beneficial conversion feature
  related to convertible notes                                                                             200
Net loss
Change in unrealized foreign
  exchange translation gains (A)                                                               --           --
                                                ----------   ----------   ----------   ----------   ----------
Balance December 31, 2005                        1,365,960   $       14   96,685,053   $      483   $  170,594
                                                ==========   ==========   ==========   ==========   ==========


(A)   Comprehensive loss for the three months ended December 31, 2005 and 2004
      was $261 and $759, respectively.

       See notes to unaudited condensed consolidated financial statements.


                                       6



                    CAPE SYSTEMS GROUP INC. AND SUBSIDIARIES
     CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIENCY
                  FOR THE THREE MONTHS ENDED DECEMBER 31, 2005
                                   (UNAUDITED)
                                   (CONTINUED)
                 (In thousands except share and per share data)



                                                                            Accumulated
                                                                               Other
                                                Accumulated  Subscriptions  Comprehensive  Treasury
                                                   Deficit     Receivable       Loss         Stock     Total
                                                -----------  -------------  -------------  --------  ---------
                                                                                      
Balance September 30, 2005                      $  (193,312) $         (66) $   (1,562)    $    (67) $ (24,310)
Conversion of notes payable -
  into common stock                                                                                         16
Common stock issued for accrued
  liabilities                                                                                               20
Common stock issued in exchange
  for services                                                                                             120
Stock options issued in exchange for services                                                               38
Beneficial conversion feature
  related to convertible notes                                                                             200
Net Loss                                               (374)                                              (374)
Change in unrealized foreign
  exchange translation
  gains (A)                                                                           113                  113
                                                -----------  -------------  -------------  --------  ---------
Balance December 31, 2005                       $  (193,686) $         (66) $     ( 1,449) $    (67) $ (24,177)
                                                ===========  =============  =============  ========  =========



(A)   Comprehensive loss for the three months ended December 31, 2005 and 2004
      was $261 and $759, respectively.

      See notes to unaudited condensed consolidated financial statements.


                                       7



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
                 (In thousands except share and per share data)

                                                    For the Three Months Ended
                                                            December 31,
                                                    --------------------------
                                                     2005                2004
                                                    ------              ------
Cash Flows from Operating Activities:
- ------------------------------------

Net loss                                            ($374)              ($ 77)
Adjustments to reconcile net loss to
net cash used in operating activities:
Depreciation and amortization                         133                   4
Common stock issued in exchange for services          120                 100
Amortization of deferred financing costs and
  debt discount                                        42                 168
Variable stock option charge                           41                  --
Charges to interest expense for beneficial
conversion features of note  payables                 200                  --
Gain on settlements of liabilities                   (300)                 --
Changes in operating assets and liabilities:
Accounts receivable                                   (30)                (55)
Inventories                                            24                 (18)
Prepaid expenses and other current assets              96                  27
Restricted cash and other assets                       --                  31
Accounts payable                                     (163)               (136)
Accrued expenses and other liabilities                 97                 (81)
Deferred revenue                                       17                 (13)
                                                    -----               -----
Net cash used in operating activities                 (97)                (50)

Cash Flows from Investing Activities:
Additions to equipment and improvements                --                  (1)
                                                    -----               -----
Cash Flows from Financing Activities:
Proceeds from notes and convertible notes payable     200                  --
Deferred financing costs                              (21)                 --
                                                    -----               -----
Net cash flows from financing activities              179                  --
                                                    -----               -----

Net increase (decrease) in cash                        82                 (51)

Cash at beginning of period                           239                 101
                                                    -----               -----
Cash at end of period                               $ 321               $  50
                                                    =====               =====

Noncash investing and financing activities:
Long-term convertible notes payable -
 converted into common stock                        $  16               $ 313

Common stock issued for payment of liabilities      $  20               $ 317

      See notes to unaudited condensed consolidated financial statements.


                                       8


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

1. NATURE OF BUSINESS AND BASIS FOR PRESENTATION
(In thousands except share and per share data)

Background and Description of Business

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

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

Going Concern Matters

Based  upon  our   substantial   working   capital   deficiency   ($25,958)  and
stockholders'  deficiency  ($24,177) at December 31, 2005, our recurring losses,
our historic rate of cash consumption,  the uncertainty arising from our default
on  one  of  our  notes  payable,  the  uncertainty  of  our   liquidity-related
initiatives  described  in  detail  below,  and the  reasonable  possibility  of
on-going   negative   impacts  on  our  operations  from  the  overall  economic
environment for a further unknown period of time, there is substantial  doubt as
to our ability to continue as a going concern.

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

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

Outlook:

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



                                       9


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

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

Initiatives Completed or in Process:

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

(i) The Company  completed the sale of certain entities and assets during fiscal
2002. After being unsuccessful in attempting to sell its five remaining European
operations  (Vertex UK,  Vertex  Service and  Maintenance  Italy,  Vertex Italy,
Euronet and Vertex  France),  and based on the continuing  cash drain from these
operations,  during fiscal 2002 the  respective  boards of directors  determined
that in the best  interest  of  their  shareholders  that  they  would  seek the
protection of the  respective  courts in each  country,  which have agreed to an
orderly  liquidation  of these  companies  for the  benefit of their  respective
creditors.  During the year ended  September  30, 2005,  we recognized a noncash
gain of $177  from the  approval  by  creditors  of the  liquidation  of the net
liabilities of the Company's Ireland subsidiaries.  Upon legal resolution of the
approximately  $7,166 of  estimated  remaining  liabilities  of these  remaining
European entities as of December 31, 2005, we may recognize a non-cash gain (and
no significant cash outlay), however the amount and timing of such gain and cash
outlay,  if any, is totally  dependent  upon the  decisions  to be issued by the
respective court appointed liquidators.

(ii) During the three months ended  December 31, 2005,  we realized net gains of
approximately  $300 from  settlements of  liabilities  totaling $310 through the
payments of approximately $10 in cash.

(iii) During the three months ended December 31, 2005, convertible notes payable
in the  principal  amount of $16 were  converted  into 911,275  shares of common
stock.

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

The full  principal  amount of the  secured  convertible  notes,  plus a default
interest  rate of 15%,  is due upon a default  under  the  terms of the  secured
convertible notes. In addition,  we granted the investors a security interest in
substantially  all of our  assets,  including  the  assets  of our  wholly-owned
subsidiaries,  and intellectual property. We are required to file a registration
statement with the Securities and Exchange  Commission which includes the common
stock  underlying  the  secured  convertible  notes  and  the  warrants.  If the
registration  statement is not filed and declared  effective within 60 days from
the date of closing, we are required to pay liquidated damages to the investors.
The Company has filed a registration  statement  which has not yet been declared
effective and, as a result,  has recorded  interest at the rate of 15% per annum
for the period from  October 1, 2005 through  December  31, 2005.  Consequently,
interest expense has been increased from $122 at the 10% rate to $182 at the 15%
rate.  In the  event  that we  breach  any  representation  or  warranty  in the
Securities  Purchase  Agreement,  we are required to pay  liquidated  damages in
shares of our common  stock or cash,  at the  election of the  investors,  in an
amount  equal  to  3%  of  the  outstanding  principal  amount  of  the  secured
convertible notes per month plus accrued and unpaid interest.

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



                                       10


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

The  warrants  are  exercisable  until five years from the date of issuance at a
purchase price of $0.09 per share. The exercise price of the warrants is subject
to anti-dilution provisions.

(v) On August 10, 2005, we entered into a Securities  Purchase Agreement for the
sale of (i) $850 in secured  convertible  notes and (ii)  warrants  to  purchase
850,000 shares of our common stock to accredited investors.

The  investors  have  provided or are  obligated to provide us with the funds as
follows:

                  Amount                             Disbursement Date
                  ------                             -----------------

                  $250                               August 10, 2005
                  $100                               September 19, 2005
                  $100                               October 19, 2005
                  $100                               November 16, 2005

The secured  convertible notes bear interest at 10%, mature three years from the
date of issuance,  and are convertible  into our common stock, at the investors'
option,  at the  lower of $0.09  per  share or 40% of the  average  of the three
lowest intraday trading prices for the common stock on the NASDAQ bulletin board
for the 20 trading days before but not including the conversion date.

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

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

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

Basis of Presentation

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

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States for interim  financial  information  and with the  instructions to
Form 10-QSB and Article 10 of Regulation S-X.  Accordingly,  they do not include
all of the information and footnotes required by accounting principles generally
accepted in the United States for complete financial statements.  In the opinion
of management,  all  adjustments  (consisting of normal  recurring  adjustments)
considered  necessary  for a fair  presentation  have been  included.  Operating
results  for the  three  months  ended  December  31,  2005 are not  necessarily
indicative  of the  results  that may be  expected  for the fiscal  year  ending
September 30, 2006.



                                       11


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

For further  information,  refer to the  consolidated  financial  statements and
notes  thereto  included in the  Company's  Annual Report on Form 10-KSB for the
year ended September 30, 2005 (the "2005 Form 10-KSB).

2. SIGNIFICANT ACCOUNTING POLICIES

Earnings /(loss) per share

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

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

As of  December  31,  2005,  there  were  906,270,767  shares  of  common  stock
potentially  issuable  upon the exercise of stock  options  (7,434,221  shares),
warrants  (5,400,000  shares)  and  the  conversion  of  convertible  securities
(893,436,546 shares). However, diluted per share amounts have not been presented
in the  accompanying  condensed  consolidated  statements of operations  for the
three months  ended  December 31, 2005 and 2004 because the Company had net loss
in each period and the assumed  effects of the exercise of all of the  Company's
outstanding  stock  options  and  warrants  and  the  conversion  of  all of its
convertible securities would have been anti-dilutive.

Pro Forma and Other Disclosures Related to Stock Options

As of December 31, 2005, the Company had granted  options to purchase a total of
7,434,221  shares of common  stock.  No options were granted and no options were
cancelled during the three months ended December 31, 2005. Approximately 636,000
options  expired  during the three  months ended  December 31, 2005.  As further
explained  in Note 4 in the 2005 Form  10-KSB,  as  permitted  by  Statement  of
Financial  Accounting  Standards  ("SFAS") No. 123,  "Accounting for Stock-Based
Compensation"  the  Company  accounts  for its  stock  option  plans  using  the
intrinsic value method under Accounting Principles Board ("APB") Opinion No. 25,
"Accounting for Stock Issued to Employees".  Accordingly,  it does not recognize
compensation cost for options with exercise prices at or above fair market value
on the date of grant  and,  instead,  it is  required  by SFAS 123 and SFAS 148,
"Accounting  for Stock- Based  Compensation - Transition and Disclosure" to make
pro forma  disclosures of net income (loss) and earnings  (loss) per share as if
the fair value based method of accounting  under SFAS 123 had been  applied.  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:


                                       12


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

                                                Three Months Ended December 31,
                                                -------------------------------
                                                  2005                  2004
                                                ---------             ---------

Net loss-as reported                            $    (374)            $     (77)
  Deduct total stock -
    based employee compensation
    expense determined under a
    fair value based method for
    all awards                                       (134)                 (240)
                                                ---------             ---------
  Net loss - pro-forma                          $    (508)            $    (317)
                                                =========             =========
  Basic and diluted
    loss per common share
    - as reported                               $    (.00)            $    (.00)
  Basic and diluted
    loss per common share
    - pro-forma                                 $    (.01)            $    (.00)

The fair value of each option  granted is  estimated  on the date of grant using
the Black-Scholes option-pricing model.

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

3. ESTIMATED REMAINING LIABILITIES  OF SUBSIDIARIES IN LIQUIDATION

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. 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 fourth  quarter of fiscal  2005,  the Company
recognized a noncash gain from the approval by creditors of the  liquidation  of
the net liabilities of the Company's Ireland  subsidiaries,  as explained below.
Accordingly,  the  remaining  estimated  liabilities  of  these  businesses  are
classified as estimated  remaining  liabilities  associated with subsidiaries in
liquidation in the accompanying  December 31, 2005  consolidated  balance sheet.
When the  liquidation  process is completed,  significant  variations  may occur
based  on the  complexity  of the  entity  and  requirements  of the  respective
country.

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

Estimated remaining net liabilities as of December 31, 2005 were $7,166.

Except for the changes in the unrealized foreign translation gain, there were no
results of operations of these  businesses  for the three months ended  December
31, 2005.

4. BUSINESS COMBINATION

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



                                       13


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


The following  table  presents  unaudited pro forma results of operations of the
Company as if the above described acquisition had occurred at October 1, 2004:

                                               Three Months Ended
                                               December 31, 2004
                                               -----------------
Revenues                                       $           1,200
Net loss                                                  (1,000)
Net loss per share                                         ($.02)

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

5. NOTES PAYABLE

Notes payable  consist of past due notes payable to Renaissance  Software,  Inc.
("Renaissance")  in the amount of $1,227 as of December  31,  2005.  The Company
issued approximately $1,500 in promissory notes payable, bearing interest at 8%,
in  connection  with the  purchase  of  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) the notes became payable as follows:  $250
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
February 14, 2006.

6. CONVERTIBLE NOTES PAYABLE

Convertible  notes  payable of $4,949  arose from loans  under (a) a  Securities
Purchase  Agreement (the "2004  Agreement")  with four  accredited  investors on
April 28, 2004 and January 11, 2005 for the private placement (the "2004 Private
Placement") of (i) $3,000 in convertible  notes (the "2004  Convertible  Notes")
and (ii) warrants  (the "2004  Warrants")  to purchase  3,000,000  shares of our
common stock; and (b) a Securities Purchase Agreement (the "2005 Agreement") for
the  private  placement  (the  "2005  Private   Placement")  of  (i)  $1,850  in
convertible  notes (the "2005  Convertible  Notes") and (ii) warrants (the "2005
Warrants")  to  purchase  1,850,000  shares  of  common  stock,  and (c) $550 in
convertible notes (the "2005 Working Capital Facility") and warrants to purchase
550,000 shares of common stock.

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

The 2004  Convertible  Notes bear  interest at 10% and mature two years from the
date of issuance.  At the investors'  option,  50% of the 2004 Convertible Notes
will be  convertible  into our common  stock at the lower of $0.30 or 60% of the
average of the three lowest  intraday  trading  prices for the common stock on a
principal market for the 20 trading days before but not including the conversion
date and the other 50% of the 2004  Convertible  Notes will be convertible  into
our common  stock at the lower of $0.30 or 55% of the same average over the same
trading period.  The full principal amount of the 2004  Convertible  Notes would
become due upon any default under the terms of the 2004  Convertible  Notes. The
2004  Warrants are  exercisable  until five years from the date of issuance at a
purchase price of $0.11 per share. In addition,  we have granted the investors a
security interest in substantially  all of our assets and intellectual  property
and  registration  rights.  The Company  allocated  proceeds of $427 to the fair
value of the  warrants  and the  remaining  $2,573 to the fair value of the 2004
Convertible  Notes. In connection with the  acquisitions  and related  financing
transactions,  the 2004 Convertible Notes were amended and became convertible at
the lower of $0.09 or 40% of the average of the three  lowest  intraday  trading
prices for the common stock on the  Over-The-Counter  Bulletin  Board for the 20
trading days before but not including the conversion  date. The  modification to
the  conversion  terms in January 2005  resulted in  additional  charges for the
beneficial conversion which the Company recorded in the year ended September 30,
2005, and an increase in additional  paid-in capital and interest expense in the
year ended September 30, 2005.



                                       14


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

On October 5, 2005, the Company issued 911,275 common shares upon the conversion
of 10%  Convertible  Notes  with an  approximate  principal  balance of $16 at a
conversion price of $0.0176 per share.

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

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

2005 Working Capital Facility
- -----------------------------

On August 10, 2005, we entered into a Securities Purchase Agreement for the sale
of (i) $850 in secured  convertible  notes and (ii) warrants to purchase 850,000
shares of our common stock to accredited investors.  The investors have provided
or are obligated to provide us with the funds as follows:

                  Amount                             Disbursement Date
                  ------                             -----------------

                  $250                               August 10, 2005
                  $100                               September 19, 2005
                  $100                               October 19, 2005
                  $100                               November 16, 2005

We believe,  although there can be no assurances  that $100 will be disbursed on
the final  business  day of each  month  beginning  March 2006 and ending in May
2006.

The secured  convertible notes bear interest at 10%, mature three years from the
date of issuance,  and are convertible  into our common stock, at the investors'
option,  at the  lower of $0.09  per  share or 40% of the  average  of the three
lowest intraday trading prices for the common stock on the NASDAQ bulletin board
for the 20 trading days before but not including the conversion date.

Based on the excess of the aggregate  fair value of the common shares that would
have  been  issued  if the 2005  Working  Capital  Facility  had been  converted
immediately  over the proceeds  allocated to the 2005 Working Capital  Facility,
the  investors  received  a  beneficial  conversion  feature  which the  Company
recorded an increase in additional paid-in capital and interest expense totaling
$200 in the three months ended  December 31, 2005.

7. STOCKHOLDERS' DEFICIENCY

Shares Issued for Services and Accrued Liabilities

During the three months ended December 31, 2005,  the Company  issued  3,000,000
shares of common stock for various consulting and professional services rendered
and  recorded  a charge of  approximately  $120  based on the fair  value of the
shares  issued,  and 500,000  shares of common  stock in  satisfaction  of other
liabilities of $20.

Subsequent to December 31, 2005, the Company issued  2,350,000  shares of common
stock for various  consulting  and  professional  services  rendered and 200,000
shares of common stock in satisfaction of other liabilities.



                                       15


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

8. INCOME TAXES

The State of New Jersey has enacted legislation  permitting certain corporations
located in New Jersey to sell state tax loss  carryforwards  and state  research
and development  credits, or tax benefits.  The Company was originally permitted
to sell tax benefits in the amount of $518.  On December  17, 2004,  the Company
received  approximately $456 from the sale of the $518 of tax benefits which was
recognized as a tax benefit in the first  quarter of fiscal 2005.  For the state
fiscal  years  through  2005  (July 1, 2004 to June 30,  2005) the  Company  had
approximately  $7,976 of total available net operating loss  carryforwards  that
were saleable,  of which New Jersey permitted the Company to sell  approximately
$6,297. On December 19, 2005, the Company received  approximately  $401 from the
sale of these  benefits which is recognized as a tax benefit in the three months
ended December 31, 2005.

If still  available  under New Jersey law,  the Company  will  attempt to obtain
approval to sell the remaining  available net operating  losses of approximately
$1,679 between July 1, 2005 and June 30, 2006. This amount, which is a carryover
of its remaining  tax benefits from state fiscal year 2004,  may increase if the
Company  incurs  additional  tax benefits  during  state  fiscal year 2006.  The
Company cannot estimate,  however,  what percentage of its saleable tax benefits
New Jersey will permit it to sell,  how much it will receive in connection  with
the  sale,  if it will be able to find a buyer for its tax  benefits  or if such
funds will be available in a timely manner.

9. COMMITMENTS AND CONTINGENCIES

Pending Litigation
- ------------------

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.

We are party to a number of claims,  which have been previously disclosed by us.
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.  However,  they could lead to involuntary  bankruptcy
proceedings.

Recently Settled Litigation
- ---------------------------

On or about  November  30,  2005,  we settled  for $10 for an action  previously
disclosed by us which was  commenced  in New York State  Supreme  Court,  Nassau
County, captioned Great Oak LLC vs. Vertex Interactive,  Inc. et. al. The action
had demanded  $328 to be due Great Oak LLC,  the landlord of premises  leased to
Renaissance Software LLC.

Payroll Obligations
- -------------------

As a result of our  severe  cash  constraints,  we had  fallen as much as two to
three  months  behind  in  meeting  our  payroll  obligations  to our  employees
subsequent to September  30, 2002. As a result,  we entered into a Consent Order
and Agreement with the New Jersey Department of Labor which provides for monthly
payments of $30 which  commenced on June 1, 2004 and payments  were made through
August 31, 2005 and we have made no  subsequent  payments.  We shall  reduce the
balance of the payroll obligations, including penalty, as cash becomes available
until the total outstanding balance of approximately $282 is paid.

We believe, although there can be no assurances, that the payroll obligations
including penalties as of December 31, 2005 will be satisfied by the calendar
year ending December 31, 2006.

Employment Agreements
- ---------------------

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



                                       16


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


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

10. RELATED PARTY TRANSACTIONS

The Company hired Mr. David Sasson as acting Chief Operating  Officer  effective
May 1, 2005. Mr. Sasson is a majority  owner of a privately  held company,  Open
Terra,  which provides  customer  service and technical  support to the Company.
During the three months ended December 31, 2005,  the Company  incurred costs of
$25 for these  services of which $2 is due and payable as of December  31, 2005.
In addition,  in connection with the  acquisition,  we entered into a consulting
agreement with IMC  Development  Group ("IMC"),  which is owned by Peter Ayling,
for which we paid $42 for these services.

11. GEOGRAPHIC AREA DATA

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

The following  geographic  information  presents total revenues and identifiable
assets as of and for the three months ended December 31, 2005:

                                                             2005
                                                             ----
Revenues
         North America                                       $702
         United Kingdom                                       199
                                                             ----
                                                             $901
                                                             ====

Identifiable assets
         North America                                       $ 26
         United Kingdom                                        16
                                                             ----
                                                             $ 42
                                                             ====


                                       17



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


This  Quarterly  Report on Form  10-QSB  contains,  in  addition  to  historical
information,  certain forward-looking  statements that involve significant risks
and  uncertainties.  Such  forward-looking  statements are based on management's
belief, as well as assumptions made by and information  currently  available to,
management  pursuant to the "safe harbor"  provisions of the Private  Securities
Litigation  Reform Act of 1995. Our actual results could differ  materially from
those  expressed  in or  implied  by the  forward-looking  statements  contained
herein.  Factors that could cause or contribute to such differences include, but
are not limited to, those discussed herein and in Item 1:  "Business",  included
in our Annual Report on Form 10-KSB for the year ended  September 30, 2005. Cape
undertakes  no  obligation  to release  publicly the result of any  revisions to
these  forward-looking  statements  that  may  be  made  to  reflect  events  or
circumstances  after  the  date of  this  Quarterly  Report  or to  reflect  the
occurrence of other unanticipated events.

This  discussion and analysis  should be read in conjunction  with the unaudited
condensed  consolidated  financial  statements  and related notes of the Company
contained  elsewhere in this report.  In this  discussion,  the years "2006" and
"2005" refer to the three months ended December 31, 2005 and 2004, respectively.

Critical Accounting Policies and Estimates

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

Those  estimates and judgments that were most critical to the preparation of the
financial  statements  involved the allowance for doubtful  accounts,  inventory
reserves,  recoverability  of  intangible  assets and the  estimation of the net
liabilities  associated with subsidiaries in liquidation as further explained in
the Company's Form 10-KSB for the year ended September 30, 2005.

RECENT ACCOUNTING PRONOUNCEMENTS:

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


                                       18



Results of Operations

Three months ended December 31, 2005 ("2006") compared to the three months ended
December 31, 2004 ("2005").

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

Operating  revenues   increased  by  approximately   $236,000  (or  35.4%)  from
approximately $665,000 in 2005 to approximately $901,000 in 2006.

Products and Services
- ---------------------

Sales to customers by the two significant product and service line groupings for
the three months ended December 31, 2005 and 2004 are approximately as follows:

                                        2006                2005
                                    -----------         -----------

Enterprise Solutions                $   241,000         $   169,000
Service, Maintenance and Other          660,000             496,000
                                    -----------         -----------
                                    $   901,000         $   665,000
                                    ===========         ===========

Enterprise  solutions revenues increased to approximately  $241,000 in 2006 from
approximately  $169,000  in 2005.  The  increase  was a result of one  warehouse
expansion in our customer  base.  Service,  maintenance  and other revenues have
increased approximately $164,000 from $496,000 in 2005 to approximately $660,000
in 2006.  The increase was a result of the  acquisition  of operations in London
($199,000) and Dallas  ($367,000) which were not owned by us in 2005 offset by a
decrease  of  $402,000 in the  service  and  maintenance  contracts  in our core
business.

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

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

Gross profit increased by approximately $58,000 (or 13.9%) from $416,000 in 2005
to $474,000 in 2006. The addition of the London and Dallas operations  accounted
for an  increase  of  $340,000  offset by a  decrease  of  $282,000  in our core
business.

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

Selling and administrative  expenses increased approximately $250,000 (or 35.4%)
from approximately $706,000 in 2005 to $956,000 in 2006.  Approximately $290,000
of the increase is due to the London and Dallas  operations  partially offset by
reductions in  professional  fees incurred  resulting  from numerous  regulatory
filings in the prior period.

There were no research  and  development  expenses  ("R&D")  expenses in 2006 or
2005. As a result of 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 later
in 2006.

The $130,000 increase in depreciation to $133,000 in 2006, as compared to $3,000
in 2005,  is due  primarily  to the  amortization  of the  intangible  assets in
connection with the acquisition of the London and Dallas operations.

Interest expense  increased by  approximately  $182,000 from $283,000 in 2005 to
$465,000 in 2006.  This increase is due to non-cash  charges for the  beneficial
conversion  feature in  connection  with the proceeds  from the working  capital
facility.



                                       19


Gain on settlements increased  approximately  $271,000 mainly due to our ability
to settle certain debts and obligations for less than their book value.

We realized a tax credit of  approximately  $401,000 by selling New Jersey State
net  operating  loss  carryforwards  during the three months ended  December 31,
2005,  which is slightly less than the amount realized in the three months ended
December 31, 2004.

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

The net loss for the period  increased  by  approximately  $297,000 or 385.7% to
approximately $374,000 in 2006 from a loss of $77,000 in 2005, mainly due to the
factors mentioned above.

Liquidity and Capital Resources

Based  upon  our  substantial  working  capital  deficiency   ($25,958,000)  and
stockholders'  deficiency  ($24,177,000)  at December  31, 2005,  our  recurring
losses, our historic rate of cash consumption,  the uncertainty arising from our
default on one of our notes payable,  the  uncertainty of our  liquidity-related
initiatives  described  in  detail  below,  and the  reasonable  possibility  of
on-going   negative   impacts  on  our  operations  from  the  overall  economic
environment for a further unknown period of time, there is substantial  doubt as
to our ability to continue as a going concern.

The successful implementation of our business plan has required, and our ability
to continue as a going concern will require on a going forward basis, the
Company to raise substantial funds to finance (i) continuing operations, (ii)
the further development of our enterprise software technologies, (iii) the
settlement of existing liabilities including past due payroll obligations to our
employees, officers and directors, and our obligations under existing or
possible litigation settlements, 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 or integrate the recently completed
acquisition.

Outlook

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

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

Initiatives Completed or in Process:
- ------------------------------------

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

(i) After being  unsuccessful in attempting to sell our five remaining  European
operations  (Vertex UK,  Vertex  Service and  Maintenance  Italy,  Vertex Italy,
Euronet and Vertex  France),  and based on the continuing  cash drain from these
operations,  during fiscal 2002 the  respective  boards of directors  determined
that in the best  interest  of  their  shareholders  that  they  would  seek the
protection of the  respective  courts in each  country,  which have agreed to an
orderly  liquidation  of these  companies  for the  benefit of their  respective
creditors.  During the year ended  September  30, 2005,  we recognized a noncash
gain of $177,000  from the approval by creditors of the  liquidation  of the net
liabilities  of  our  Ireland   subsidiaries.   Upon  legal  resolution  of  the
approximately  $7,166,000 of estimated remaining  liabilities of these remaining
European entities as of December 31, 2005, we may 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.



                                       20


(ii) During the three months ended  December 31, 2005,  we realized net gains of
approximately $300,000 from settlements of liabilities totaling $310,000 through
the payments of approximately $10,000 in cash.

(iii) During the three months ended December 31, 2005 convertible  notes payable
in the principal  amount of $16,000 were converted into 911,275 shares of common
stock.

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

The full  principal  amount of the  secured  convertible  notes,  plus a default
interest  rate of 15%,  is due upon a default  under  the  terms of the  secured
convertible notes. In addition,  we granted the investors a security interest in
substantially  all of our  assets,  including  the  assets  of our  wholly-owned
subsidiaries,  and intellectual property. We are required to file a registration
statement with the Securities and Exchange  Commission which includes the common
stock  underlying  the  secured  convertible  notes  and  the  warrants.  If the
registration  statement is not filed and declared  effective within 60 days from
the date of closing, we are required to pay liquidated damages to the investors.
The Company has filed a registration  statement  which has not yet been declared
effective and, as a result,  has recorded  interest at the rate of 15% per annum
for the period from  October 1, 2005 through  December  31, 2005.  Consequently,
interest expense has been increased from $122,000 at the 10% rate to $182,000 at
the 15% rate. In the event that we breach any  representation or warranty in the
Securities  Purchase  Agreement,  we are required to pay  liquidated  damages in
shares of our common  stock or cash,  at the  election of the  investors,  in an
amount  equal  to  3%  of  the  outstanding  principal  amount  of  the  secured
convertible notes per month plus accrued and unpaid interest.

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

The  warrants  are  exercisable  until five years from the date of issuance at a
purchase price of $0.09 per share. The exercise price of the warrants is subject
to anti-dilution provisions.

(v) On August 10, 2005, we entered into a Securities  Purchase Agreement for the
sale of (i) $850,000 in secured  convertible notes and (ii) warrants to purchase
850,000 shares of our common stock to accredited investors.

The  investors  have  provided or are  obligated to provide us with the funds as
follows:

                   Amount                            Disbursement Date
                   ------                            -----------------

                  $250,000                           August 10, 2005
                  $100,000                           September 19, 2005
                  $100,000                           October 19, 2005
                  $100,000                           November 16, 2005



                                       21


The secured  convertible notes bear interest at 10%, mature three years from the
date of issuance,  and are convertible  into our common stock, at the investors'
option,  at the  lower of $0.09  per  share or 40% of the  average  of the three
lowest intraday trading prices for the common stock on the NASDAQ bulletin board
for the 20 trading days before but not including the conversion date.

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

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

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


                                       22



ITEM 3. CONTROLS AND PROCEDURES
- -------------------------------

      a)    Evaluation of Disclosure Controls and Procedures: As of December 31,
            2005,   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 provide  reasonable  assurance
            that information we are required to disclose in reports that we file
            or submit under the Exchange Act is recorded, processed,  summarized
            and reported  within the time periods  specified in  Securities  and
            Exchange  Commission  rules and forms,  and that such information is
            accumulated and communicated to our management,  including our chief
            executive officer and chief financial  officer,  as appropriate,  to
            allow timely decisions regarding required disclosure.

      b)    Changes in internal controls:  Except as 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.

SIGNIFICANT DEFICIENCIES IN DISCLOSURE CONTROLS AND PROCEDURES OR INTERNAL
CONTROLS

During our preparation of our Form 10-KSB for the year ended September 30, 2005,
which did not occur until the quarter  ended  December 31, 2005,  we  identified
certain  material  weaknesses.  These  material  weaknesses  did  result  in the
restatement  of  previously  reported  financial  statements.  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     Revenue  recognized  for  certain  contracts  during  the year ended
            September  30,  2005 were  initially  not  recognized  properly  per
            Statement of Position  (SOP) 97-2  "Software  Revenue  Recognition".
            Under SOP 97-2,  in  certain  circumstances,  all  revenues  from an
            entire  contract  should be deferred  until all the  elements of the
            contracts have been delivered.  In these cases,  all the elements of
            the  contracts  were  not  delivered  as of the  end  of  respective
            quarters  and  hence,  revenue  should  be  deferred  until  all the
            elements of the contracts have been delivered.  Our internal control
            over reviewing and recording revenue recognition did not detect this
            matter, and therefore,  was not effective at preventing or detecting
            misstatements of the financial statements.

      o     During the financial reporting process including footnote disclosure
            requirements,  our  independent  registered  public  accounting firm
            identified  that our Form  10-KSB was missing  some of the  required
            generally  accepted   accounting   principles   disclosures.   These
            deficiencies  could impact the  timeliness and accuracy of financial
            reporting.  These deficiencies were corrected by management prior to
            the  issuance  of the  Form  10-KSB.  Our  disclosure  control  over
            financial  reporting  did not detect these matters and therefore was
            not  effective at detecting  these  disclosure  deficiencies  in the
            financial statements.

      o     Our closing  process did not identify  all the journal  entries that
            needed to be recorded as part of the closing process. As part of the
            audit,  our auditors  proposed certain entries that should have been
            recorded as part of the normal closing process. Our internal control
            over  reviewing  the closing  process did not detect this matter and
            therefore  was  not  effective  in  detecting  misstatements  of the
            financial statements.



                                       23


      o     Failure to properly  calculate  the  beneficial  conversion  charges
            resulting from issuance and modification of terms of its convertible
            debt  instruments  during the  quarter  ended March 31,  2005.  Such
            weakness   resulted  in  restatement  to  the  Company's   financial
            statements  for the  quarter  ended  March 31,  2005 to  increase by
            $1,200,000 the amount of beneficial  conversion  charges recorded in
            the statement of operations.

Management is aware that there is a lack of segregation of duties at the Company
due to the small number of employees  dealing  with general  administrative  and
financial matters. However, at this time management has decided that considering
the employees involved and the control procedures in place, the risks associated
with such lack of segregation are  insignificant  and the potential  benefits of
adding  employees  to  clearly  segregate  duties do not  justify  the  expenses
associated with such increases.  Management  will  periodically  reevaluate this
situation.

In order to remediate the revenue recognition issue, we have instituted a policy
requiring  at least two  accounting  personnel,  one of which  must be the Chief
Financial Officer, to review all contracts and provide independent assessment of
how  revenue  should be  accounted  for. In the event that such  personnel  have
conflicting  opinions  on the  recognition  of  revenue,  we will seek  outside,
independent  advice  to  determine  the  method  of  revenue  recognition  to be
utilized.  In addition,  we have  modified  our  accounting  software  system to
automatically  classify  contract revenue as deferred revenue until all elements
of the contract have been delivered.

In  order to  remediate  the  weakness  in our  closing  process  and  financial
reporting  process and  recording  of  beneficial  conversion  charges,  we have
retained an outside,  independent  Certified Public Accountant,  who will review
the closing procedures, financial statement preparation and identify all entries
and  disclosures  in  order  to  mitigate  any  misstatements  in our  financial
statements.

As these  changes to our internal  controls and  procedures  did not occur until
after  December 31, 2005,  we believe  these  changes will be effective  for the
quarter ended March 31, 2006,  however,  we will be unsure until they are tested
at that time.


                                       24



                           PART II - OTHER INFORMATION

ITEM 1   LEGAL PROCEEDINGS

      From time to time,  we may become  involved in various  lawsuits and legal
proceedings, which arise in the ordinary course of business. However, litigation
is subject to inherent  uncertainties,  and an adverse  result in these or other
matters  may  arise  from  time to time  that  may harm  our  business.  We have
previously  disclosed in our annual and quarterly  filings all legal proceedings
or claims, of which we are aware, that we believe will have,  individually or in
the aggregate, a material adverse affect on our business, financial condition or
operating results.  There have been no material  developments  during the period
covered by this report.

Recently Settled Litigation
- ---------------------------

      On or about November 30, 2005, we settled for $10,000 an action previously
disclosed by us which was  commenced  in New York State  Supreme  Court,  Nassau
County, captioned Great Oak LLC vs. Vertex Interactive,  Inc. et. al. The action
had  demanded  approximately  $328,000 to be due Great Oak LLC,  the landlord of
premises leased to Renaissance Software LLC.

Payroll Obligations
- -------------------

      As a result of our severe cash  constraints,  we had fallen as much as two
to three  months  behind in meeting our  payroll  obligations  to our  employees
subsequent to September  30, 2002. As a result,  we entered into a Consent Order
and Agreement with the New Jersey Department of Labor which provides for monthly
payments  of $30,000  which  commenced  on June 1, 2004 and  payments  were made
through August 31, 2005 and we have made no subsequent payments. We shall reduce
the balance of the  payroll  obligations,  including  penalty,  as cash  becomes
available until the total outstanding balance of approximately $282,000 is paid.

      We  believe,  although  there  can  be no  assurances,  that  the  payroll
obligations including penalties as of December 31, 2005 will be satisfied by the
calendar year ending December 31, 2006.

ITEM 2   UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

      During the quarter ended  December 31, 2005, we issued  500,000  shares of
our common stock to one  consultant  for  services  provided.  This  issuance is
considered  exempt under Regulation D of the Securities Act of 1933 and Rule 506
promulgated thereunder.

      During the quarter ended December 31, 2005, we issued  1,500,000 shares of
our common stock to Jeffrey Marks for legal services rendered.  This issuance is
considered  exempt under Regulation D of the Securities Act of 1933 and Rule 506
promulgated thereunder.

      During the quarter ended December 31, 2005, we issued  1,500,000 shares of
our common  stock to David  Sasson  for  services  rendered.  This  issuance  is
considered  exempt under Regulation D of the Securities Act of 1933 and Rule 506
promulgated thereunder.


                                       25



ITEM 3   DEFAULTS UPON SENIOR SECURITIES

      We are currently in default pursuant to secured  convertible  notes issued
pursuant  to a  securities  purchase  agreement  dated April 28, 2004 (the "2004
SPA").  Pursuant to the 2004 SPA, we are  obligated to have two times the number
of shares that the secured  convertible  notes are  convertible  into registered
pursuant  to an  effective  registration  statement.  We  filed  a  registration
statement on Form S-1, as amended, that was declared effective by the Securities
and  Exchange  Commission  on August 9, 2004.  All of the shares of common stock
underlying the secured  convertible  notes that were  registered on the S-1 have
been issued.

      On January 11, 2005, we entered into a securities  purchase agreement (the
"2005 SPA") pursuant to which we issued secured  convertible notes and warrants.
The  terms  of  the  2005  SPA  required  us to  have a  registration  statement
registering  the shares  underlying the secured  convertible  notes and warrants
effective within 60 days of closing.  We are currently in default under the 2005
SPA and the 2005  Working  Capital  Facility.  On  April  26,  2005,  we filed a
registration  statement  on Form  SB-2  registering  shares  to be  issued  upon
conversion of the secured  convertible  notes  pursuant to the 2005 SPA however,
the SB-2  registration  statement  is  currently  being  review and has not been
declared effective.

ITEM 4   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      None.

ITEM 5   OTHER INFORMATION

      None.

ITEM 6   EXHIBITS

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

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

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

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


                                       26




                                   SIGNATURES

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

                                        CAPE SYSTEMS GROUP, INC.

Date: February 16, 2006                 By: /s/ NICHOLAS R. TOMS
                                           ---------------------
                                        Nicholas R. Toms
                                        Chief Executive Officer
                                        (Principal Executive Officer)
                                        and Chief Financial Officer
                                        (Principal Financial Officer
                                        and Principal Accounting Officer)


                                       27