As filed with the Securities and Exchange Commission on April 21, 2006
                                      An Exhibit List can be found on page II-4.
                                                     Registration No. 333-124325

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON D.C. 20549
- --------------------------------------------------------------------------------
                                 AMENDMENT NO. 3
                                       TO
                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                          -----------------------------



                            CAPE SYSTEMS GROUP, INC.
                 (Name of small business issuer in its charter)

         NEW JERSEY                        7372                  22-2050350
(State or other Jurisdiction   (Primary Standard Industrial   (I.R.S. Employer
    of Incorporation or         Classification Code Number)  Identification No.)
       Organization)

                                3619 KENNEDY ROAD
                       SOUTH PLAINFIELD, NEW JERSEY 07080
                                 (908) 756-2000
          (Address and telephone number of principal executive offices
                        and principal place of business)

                    NICHOLAS R. TOMS, CHIEF EXECUTIVE OFFICER
                            CAPE SYSTEMS GROUP, INC.
                                3619 KENNEDY ROAD
                       SOUTH PLAINFIELD, NEW JERSEY 07080
                                 (908) 756-2000
            (Name, address and telephone number of agent for service)

                                   Copies to:
                             GREGORY SICHENZIA, ESQ.
                       SICHENZIA ROSS FRIEDMAN FERENCE LLP
                     1065 AVENUE OF THE AMERICAS, 21ST FLR.
                            NEW YORK, NEW YORK 10018
                                 (212) 930-9700
                              (212) 930-9725 (FAX)

                APPROXIMATE DATE OF PROPOSED SALE TO THE PUBLIC:
     From time to time after this Registration Statement becomes effective.

If any securities  being  registered on this Form are to be offered on a delayed
or continuous basis pursuant to Rule 415 under the Securities Act of 1933, other
than   securities   offered  only  in  connection   with  dividend  or  interest
reinvestment plans, check the following box: |X|



If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the  Securities  Act,  check the following box and list the
Securities  Act  registration   statement   number  of  the  earlier   effective
registration statement for the same offering. |_| ________

If this Form is a  post-effective  amendment filed pursuant to Rule 462(c) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering. |_| ________

If this Form is a  post-effective  amendment filed pursuant to Rule 462(d) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering. |_| ________

If delivery  of the  prospectus  is  expected  to be made  pursuant to Rule 434,
please check the following box. |_| ________



                         CALCULATION OF REGISTRATION FEE




- ------------------------------------------------ --------------------- ------------------ -------------------- --------------
                                                                           PROPOSED
                                                                           MAXIMUM         PROPOSED MAXIMUM     AMOUNT OF
   TITLE OF EACH CLASS OF SECURITIES TO BE          AMOUNT TO BE        OFFERING PRICE        AGGREGATE        REGISTRATION
                  REGISTERED                       REGISTERED (1)       PER SHARE (2)       OFFERING PRICE         FEE
- ------------------------------------------------ --------------------- ------------------ -------------------- --------------
                                                                                                   
Common stock, $.005 par value issuable upon          370,000,000 (3)        $.085                $31,450,000      $3,701.67
conversion of the secured convertible notes (7)
- ------------------------------------------------ --------------------- ------------------ -------------------- --------------
Common stock, $.005 par value issuable upon           55,400,000 (4)        $.085                $ 4,709,000      $  554.25
conversion of the class C-1 convertible
preferred stock
- ------------------------------------------------ --------------------- ------------------ -------------------- --------------
Common stock, $.005 par value issuable upon          423,100,000 (4)        $.085                $35,963,500      $4,232.90
conversion of the class D convertible
preferred stock
- ------------------------------------------------ --------------------- ------------------ -------------------- --------------
Common stock, $.005 par value issuable upon            6,000,000 (5)        $ .11                $   660,000      $   77.68
exercise of warrants
- ------------------------------------------------ --------------------- ------------------ -------------------- --------------
Common stock, $.005 par value issuable upon            3,700,000 (6)        $ .09                $   333,000      $   39.19
exercise of warrants
- ------------------------------------------------ --------------------- ------------------ -------------------- --------------
                                         Total           858,200,000                             $73,115,500      $8,605.69
- ------------------------------------------------ --------------------- ------------------ -------------------- --------------




(1) Includes shares of our common stock,  par value $0.005 per share,  which may
be offered pursuant to this  registration  statement,  which shares are issuable
upon conversion of secured  convertible  notes and the exercise of warrants held
by the selling  stockholders.  In addition to the shares set forth in the table,
the amount to be registered includes an indeterminate  number of shares issuable
upon conversion of the secured  convertible  notes and exercise of the warrants,
as such number may be adjusted as a result of stock splits,  stock dividends and
similar transactions in accordance with Rule 416. The number of shares of common
stock registered  hereunder represents a good faith estimate by us of the number
of shares of common stock  issuable upon  conversion of the secured  convertible
notes and upon exercise of the warrants.  For purposes of estimating  the number
of shares of common  stock to be included  in this  registration  statement,  we
calculated  a good faith  estimate  of the number of shares of our common  stock
that we believe  will be issuable  upon  conversion  of the secured  convertible
notes and upon exercise of the warrants to account for market fluctuations,  and
antidilution  and  price  protection  adjustments,   respectively.   Should  the
conversion ratio result in our having insufficient shares, we will not rely upon
Rule 416, but will file a new registration statement to cover the resale of such
additional shares should that become necessary.  In addition,  should a decrease
in the  exercise  price as a result of an issuance  or sale of shares  below the
then current market price, result in our having insufficient shares, we will not
rely upon Rule 416,  but will  file a new  registration  statement  to cover the
resale of such additional shares should that become necessary.

(2)  Estimated  solely for  purposes  of  calculating  the  registration  fee in
accordance  with Rule 457(c) and Rule 457(g) under the  Securities  Act of 1933,
using the average of the high and low price as reported on the  Over-The-Counter
Bulletin Board on April 22, 2005, which was $.085 per share.

(3) Includes a good faith estimate of the shares underlying secured  convertible
notes to account for market fluctuations.

(4) Includes a good faith estimate of the shares  underlying class C-1 and class
D convertible preferred stock to account for market fluctuations.

(5) Includes a good faith estimate of the shares underlying warrants exercisable
at $.11 per share to account for antidilution and price protection adjustments.

(6) Includes a good faith estimate of the shares underlying warrants exercisable
at $.09 per share to account for antidilution and price protection adjustments.


(7) Issuable pursuant to the securities purchase agreements dated April 28, 2004
and January 11, 2005, as amended.


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



      THE REGISTRANT HEREBY AMENDS THIS  REGISTRATION  STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER  AMENDMENT  WHICH  SPECIFICALLY  STATES  THAT  THIS  REGISTRATION
STATEMENT SHALL  THEREAFTER  BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE  SECURITIES  ACT OF 1933 OR UNTIL THE  REGISTRATION  STATEMENT  SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION,  ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.

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



THE INFORMATION CONTAINED IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED.
WE MAY NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO  SELL  THESE  SECURITIES  AND IT IS NOT  SOLICITING  AN  OFFER  TO BUY  THESE
SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.



       PRELIMINARY PROSPECTUS SUBJECT TO COMPLETION, DATED APRIL 21, 2006



                            CAPE SYSTEMS GROUP, INC.
                              858,200,000 SHARES OF
                                  COMMON STOCK


      This prospectus relates to the resale by the selling stockholders of up to
858,200,000  shares of our common stock,  including up to 370,000,000  shares of
common  stock  underlying  secured  convertible  notes in a principal  amount of
$4,387,526,  up to  55,400,000  shares  of  common  stock  underlying  class C-1
convertible preferred stock, up to 423,100,000 shares of common stock underlying
class D  convertible  preferred  stock  and up to  9,700,000  issuable  upon the
exercise of common stock purchase warrants.  The class C-1 convertible preferred
stock and the class D  convertible  preferred  stock  are  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.  $2,537,526 of the
secured  convertible notes are convertible into our common stock at the lower of
$0.30 or 40% 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.  The  remaining   $1,850,000  of  the  secured
convertible notes are convertible into our common stock at the lower of $0.09 or
40% 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.  The selling  stockholders  may sell common stock from time to
time in the  principal  market on which  the  stock is traded at the  prevailing
market price or in  negotiated  transactions.  The selling  stockholders  may be
deemed  underwriters of the shares of common stock, which they are offering.  We
will pay the expenses of registering these shares.


      Our common  stock is  registered  under  Section  12(g) of the  Securities
Exchange Act of 1934 and is listed on the Over-The-Counter  Bulletin Board under
the symbol  "CYSG".  The last reported sales price per share of our common stock
as reported by the Over-The-Counter Bulletin Board on April 19, 2006, was $.03.



      INVESTING  IN THESE  SECURITIES  INVOLVES  SIGNIFICANT  RISKS.  SEE  "RISK
FACTORS" BEGINNING ON PAGE 7.

      Neither the  Securities and Exchange  Commission nor any state  securities
commission has approved or disapproved of these securities or determined if this
Prospectus  is truthful or  complete.  Any  representation  to the contrary is a
criminal offense.


                 The date of this prospectus is ________, 2006.


      The  information  in this  Prospectus  is not complete and may be changed.
This Prospectus is included in the Registration Statement that was filed by Cape
Systems Group,  Inc. with the Securities  and Exchange  Commission.  The selling
stockholders  may not sell these  securities  until the  registration  statement
becomes effective.  This Prospectus is not an offer to sell these securities and
is not  soliciting an offer to buy these  securities in any state where the sale
is not permitted.

                                       1


                                TABLE OF CONTENTS

Cautionary Note Regarding Forward-Looking Statements                           3
Prospectus Summary                                                             4
Risk Factors                                                                   7
Use Of Proceeds                                                               14
Market For Common Equity And Related Stockholder Matters                      21
Management's Discussion And Analysis Of Financial Condition And
  Results Of Operations                                                       22
Description Of Business                                                       31
Description Of Properties                                                     38
Legal Proceedings                                                             39
Management                                                                    41
Executive Compensation                                                        42
Certain Relationships And Related Transactions                                44
Security Ownership Of Certain Beneficial Owners And Management                45
Description Of Securities                                                     47
Commission's Position On Indemnification For Securities Act
  Liabilities                                                                 49
Plan Of Distribution                                                          50
Selling Stockholders                                                          52
Legal Matters                                                                 59
Experts                                                                       59
Available Information                                                         59
Index to Consolidated Financial Statements                                    60

                                       2


              CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

      This  prospectus and any  prospectus  supplement  contain  forward-looking
statements.  We have  based  these  forward-looking  statements  on our  current
expectations and projections about future events.

      In some cases, you can identify  forward-looking  statements by words such
as  "may,"  "should,"   "expect,"  "plan,"  "could,"   "anticipate,"   "intend,"
"believe," "estimate," "predict,"  "potential," "goal," or "continue" or similar
terminology. These statements are only predictions and involve known and unknown
risks, uncertainties and other factors, including the risks outlined under "Risk
Factors,"  that may  cause  our or our  industry's  actual  results,  levels  of
activity, performance or achievements to be materially different from any future
results, levels of activity, performance or achievements expressed or implied by
such forward-looking statements.

      Unless we are  required  to do so under U.S.  federal  securities  laws or
other applicable laws, we do not intend to update or revise any  forward-looking
statements.

                                       3


                               PROSPECTUS SUMMARY

      The following summary highlights  selected  information  contained in this
prospectus.  This  summary  does not  contain  all the  information  you  should
consider  before  investing  in the  securities.  Before  making  an  investment
decision,  you should read the entire prospectus carefully,  including the "risk
factors"  section,  the  financial  statements  and the  notes to the  financial
statements.

                            CAPE SYSTEMS GROUP, INC.

      We are 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.


      For the years ended September 30, 2005 and 2004, we generated  revenues in
the  amount  of  approximately  $3,779,000  and  $2,566,000  and net  losses  of
approximately $6,795,000 and $2,185,000,  respectively. As a result of recurring
losses  from   operations  and  a  net  deficit  in  both  working  capital  and
stockholders'  equity,  our Independent  Registered  Public  Accounting Firm, in
their report dated January 13, 2006, have expressed  substantial doubt about our
ability to continue as going concern.  Based upon our current capital resources,
we believe we can only  continue to operate at our current  level of  operations
until  September  2006. We anticipate that we will need an additional $2 million
to fund our continued  operations for the next 12 months,  depending on revenues
from our  operations.  Additionally,  as of December  31,  2005,  we had current
assets  of  approximately   $1.5  million  and  a  working  capital  deficit  of
approximately  $26  million.  Although  a  significant  portion  of our  current
liabilities relate to accruals for potential  litigation,  European subsidiaries
in  liquidation  and  outstanding  debt owned by the selling  stockholders,  the
remaining  current  liabilities still exceed our current assets. As a result, we
may not have adaquate  funds to pay our  liabilities on a timely basis or we may
be unable to provide enough capital to grow our operations. In addition, we have
granted a first priority security interest in substantially all of our assets in
connection  with the issuance of secured  convertible  notes to certain  selling
stockholders.  See "Risk Factors" and  "Management's  Discussion and Analysis of
Financial Condition and Results of Operations" herein for more information.


      We are  currently  in default  under the terms of the secured  convertible
notes  outstanding.  The investors have waived in writing all default provisions
and  liquidated  damages as of December 31, 2005.  The investors  have indicated
that they do not intend to  exercise  their  rights  under the  various  default
provisions in our transaction  documents,  however, they have not committed that
to writing for any period  after  December  31, 2005 nor have they waived  their
right to do so.

      Our principal  offices are located at 3619 Kennedy Road, South Plainfield,
New Jersey  07080,  and our  telephone  number is (908)  756-2000.  We are a New
Jersey  corporation.   We  maintain  a  website  at   www.capesystems.com.   The
information  contained  on  that  website  is not  deemed  to be a part  of this
prospectus.


The Offering


Common stock offered by selling       Up to 858,200,000 shares,  including up to
stockholders........................  370,000,000   shares   of   common   stock
                                      underlying  secured  convertible  notes in
                                      the   principal   amount  of   $4,387,526,
                                      up to  55,400,000  shares of common  stock
                                      underlying class C-1 convertible preferred
                                      stock, up to 423,100,000  shares of common
                                      stock   underlying   class  D  convertible
                                      preferred stock and up to 9,700,000 shares
                                      of common stock issuable upon the exercise
                                      of common stock  purchase  warrants,  with
                                      6,000,000 at an exercise price of $.11 per
                                      share and  3,700,000 at an exercise  price
                                      of $.09 per share, based on current market
                                      prices and assuming full conversion of the
                                      secured  convertible  notes  and the  full
                                      exercise of the warrants  (includes a good
                                      faith  estimate  of the shares  underlying
                                      secured   convertible   notes  and  shares
                                      underlying  warrants to account for market
                                      fluctuations,  and  antidilution and price
                                      protection adjustments, respectively).


                                       4



                                      This  number  represents   89.07%  of  our
                                      current outstanding common stock.

Common stock to be outstanding
after the offering..................  Up to 963,494,456 shares


Use of                                We will not receive any proceeds from the
proceeds............................  sale of the common stock. However, we will
                                      receive the sale price of any common stock
                                      we sell to the selling  stockholders  upon
                                      exercise of the warrants. We expect to use
                                      the proceeds received from the exercise of
                                      the warrants,  if any, for general working
                                      capital  purposes.  However,  the  selling
                                      stockholders  will be entitled to exercise
                                      the  warrants  on a cashless  basis if the
                                      shares  of  common  stock  underlying  the
                                      warrants are not then registered  pursuant
                                      to an effective registration statement. In
                                      the  event  that the  selling  stockholder
                                      exercises   the  warrants  on  a  cashless
                                      basis,   then  we  will  not  receive  any
                                      proceeds.

Over-The-Counter Bulletin Board
Symbol..............................  CYSG



      The above  information  regarding common stock to be outstanding after the
offering is based on 105,294,456  shares of common stock outstanding as of April
20, 2006 and assumes the subsequent conversion of our issued secured convertible
notes,  with interest and our series C-1 and D convertible  preferred  stock and
exercise of warrants by our selling stockholders.



APRIL 2004 SECURITIES PURCHASE AGREEMENT



      To obtain funding for our ongoing operations, we entered into a Securities
Purchase Agreement with four accredited investors on April 28, 2004, and amended
on December  30, 2004,  for the sale of (i)  $3,000,000  in secured  convertible
notes and (ii) warrants to buy 3,000,000 shares of our common stock. Pursuant to
a registration  statement on Form S-1 (333-116714)  declared  effective with the
SEC on August 9, 2004,  we  previously  registered  10,000,000  shares of common
stock underlying the convertible debentures and 3,000,000 shares of common stock
underlying the warrants. We are registering  130,000,000 shares in this offering
underlying the convertible  debentures and we are registering  6,000,000  shares
underlying  the  warrants.  As of April 20,  2006,  $462,474 of the  convertible
debentures has been converted and $2,537,526 remains outstanding.



      This prospectus relates to the resale of the common stock underlying these
secured  convertible  notes and  warrants.  The  investors  provided  us with an
aggregate of $3,000,000 as follows:

      o     $1,500,000 was disbursed on April 28, 2004;

      o     $750,000 was disbursed on May 28, 2004; and

      o     $750,000 was disbursed on August 12, 2004.



      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 selling
stockholders'  option,  at the lower of (i) $0.30 or (ii) 40% of the  average of
the three  lowest  intraday  trading  prices for the common stock on a principal
market for the 20 trading days before but not  including  the  conversion  date.
Accordingly,  there is in fact no limit on the  number of shares  into which the
notes may be  converted.  As of April 20, 2006,  the average of the three lowest
intraday  trading  prices for our common stock  during the  preceding 20 trading
days as reported on the Over-The-Counter Bulletin Board was $.02 and, therefore,
the conversion price for the secured  convertible notes was $.008. Based on this
conversion  price, the $2,537,526  remaining of the secured  convertible  notes,
excluding interest, are convertible into 317,190,625 shares of our common stock.



                                       5


      The selling  stockholders  have  contractually  agreed to  restrict  their
ability to convert or exercise  their  warrants and receive shares of our common
stock  such that the  number of  shares of common  stock  held by them and their
affiliates  after such  conversion  or exercise does not exceed 4.9% of the then
issued and outstanding  shares of common stock.  See the "Selling  Stockholders"
and  "Risk  Factors"  sections  for  a  complete   description  of  the  secured
convertible notes.

INVESTMENT RESTRUCTURING AGREEMENT



      On May 26, 2004,  we entered into an  Investment  Restructuring  Agreement
with six accredited  investors,  MidMark Capital L.P., MidMark Capital II, L.P.,
Paine Webber  Custodian  F/B/O Wayne  Clevenger,  Joseph  Robinson,  O'Brien Ltd
Partnership  and  Matthew  Finlay and  Teresa  Finlay  JTWROS,  who are also our
principal  stockholders.  On  September  27, 2004,  we  completed  the terms and
conditions of an Investment  Restructuring  Agreement. On June 25, 2004, as part
of the Investment  Restructuring Agreement, we exchanged class C preferred stock
for class C-1 convertible preferred stock on a 1:1 basis. On September 27, 2004,
we  issued  7,615  shares  of class D  convertible  preferred  stock to  MidMark
Capital, L.P. in exchange for $7,614,708 of debt owed by our subsidiaries and us
to MidMark  Capital II, L.P. Each share of the class C-1  convertible  preferred
stock and class D convertible  preferred stock is convertible  into $1,000 worth
of our common stock, at the selling  stockholders'  option,  at the lower of (i)
$0.30 or (ii) 60% of the average of the three lowest intraday trading prices for
the common  stock on a principal  market for the 20 trading  days before but not
including the  conversion  date.  Accordingly,  there is in fact no limit on the
number of shares into which the preferred  stock may be  converted.  As of April
20, 2006, the average of the three lowest intraday trading prices for our common
stock during the  preceding 20 trading days as reported on the  Over-The-Counter
Bulletin Board was $.02 and,  therefore,  the conversion price for the class C-1
and D convertible preferred stock was $.012. Based on this conversion price, the
997  shares of class C-1  convertible  preferred  stock  were  convertible  into
83,083,334  shares  of our  common  stock  and  the  7,615  shares  of  class  D
convertible  preferred stock were  convertible  into  634,583,334  shares of our
common stock.



JANUARY 2005 SECURITIES PURCHASE AGREEMENT

      To obtain funding for our ongoing operations, we entered into a Securities
Purchase  Agreement with four  accredited  investors on January 11, 2005 for the
sale of (i)  $1,850,000  in secured  convertible  notes and (ii) warrants to buy
1,850,000 shares of our common stock.

      This prospectus relates to the resale of the common stock underlying these
secured convertible notes and warrants.  The investors purchased all the secured
convertible notes on January 11, 2005.



      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 selling
stockholders'  option,  at the lower of (i) $0.09 or (ii) 40% of the  average of
the three  lowest  intraday  trading  prices for the common stock on a principal
market for the 20 trading days before but not  including  the  conversion  date.
Accordingly,  there is in fact no limit on the  number of shares  into which the
notes may be  converted.  As of April 20, 2006,  the average of the three lowest
intraday  trading  prices for our common stock  during the  preceding 20 trading
days as reported on the Over-The-Counter Bulletin Board was $.02 and, therefore,
the conversion price for the secured  convertible notes was $.008. Based on this
conversion price, the $1,850,000 secured convertible notes,  excluding interest,
is convertible into 231,250,000 shares of our common stock.



      The selling  stockholders  have  contractually  agreed to  restrict  their
ability to convert or exercise  their  warrants and receive shares of our common
stock  such that the  number of  shares of common  stock  held by them and their
affiliates  after such  conversion  or exercise does not exceed 4.9% of the then
issued and outstanding  shares of common stock.  See the "Selling  Stockholders"
and  "Risk  Factors"  sections  for  a  complete   description  of  the  secured
convertible notes.


                                       6


                                  RISK FACTORS

      This  investment  has a high degree of risk.  Before you invest you should
carefully  consider the risks and  uncertainties  described  below and the other
information in this  prospectus.  If any of the following  risks actually occur,
our business,  operating results and financial condition could be harmed and the
value of our stock  could go down.  This  means you could  lose all or a part of
your investment.

RISKS RELATING TO OUR BUSINESS:

WE HAVE A HISTORY OF LOSSES WHICH MAY CONTINUE,  AND MAY  NEGATIVELY  IMPACT OUR
ABILITY TO ACHIEVE OUR BUSINESS OBJECTIVES.



      We incurred net losses of approximately  $6,795,000 and $2,185,000 for the
years ended  September  30, 2005 and 2004,  respectively.  For the three  months
ended December 31, 2005, we incurred a net loss of  approximately  $374,000.  We
cannot assure you that we can achieve or sustain profitability on a quarterly or
annual  basis in the  future.  Our  operations  are  subject  to the  risks  and
competition inherent in the establishment of a business enterprise. There can be
no assurance that future operations will be profitable. Revenues and profits, if
any,  will depend upon  various  factors,  including  whether we will be able to
continue  expansion of our revenue.  We may not achieve our business  objectives
and the failure to achieve such goals would have an adverse impact on us.



IF WE ARE UNABLE TO OBTAIN ADDITIONAL  FUNDING,  OUR BUSINESS OPERATIONS WILL BE
HARMED AND IF WE DO OBTAIN ADDITIONAL FINANCING,  OUR THEN EXISTING SHAREHOLDERS
MAY SUFFER SUBSTANTIAL DILUTION.

      We will  require  additional  funds to  sustain  and  expand our sales and
marketing  activities.  We anticipate  that we will require up to  approximately
$2,000,000 to fund our continued  operations for the next twelve months from the
date of this  prospectus,  depending  on revenues  from  operations.  Additional
capital will be required to effectively  support the operations and to otherwise
implement  our  overall  business  strategy.  There  can  be no  assurance  that
financing will be available in amounts or on terms  acceptable to us, if at all.
The inability to obtain additional capital will restrict our ability to grow and
may reduce our  ability to continue to conduct  business  operations.  If we are
unable to obtain additional financing, we will likely be required to curtail our
marketing  and  development  plans  and  possibly  cease  our  operations.   Any
additional  equity  financing  may  involve  substantial  dilution  to our  then
existing shareholders.

OUR  INDEPENDENT   REGISTERED   PUBLIC  ACCOUNTING  FIRM  HAS  STATED  THERE  IS
SUBSTANTIAL  DOUBT ABOUT OUR ABILITY TO CONTINUE AS A GOING  CONCERN,  WHICH MAY
HINDER OUR ABILITY TO OBTAIN FUTURE FINANCING.


      In their  report  dated  January  13, 2006 on our  consolidated  financial
statements  as of and for the year ended  September  30, 2005,  our  independent
registered  public  accounting  firm  stated that our  recurring  losses and our
working capital and  stockholders'  deficiencies as of September 30, 2005 raised
substantial  doubt about the Company's  ability to continue as a going  concern.
Since September 30, 2005, we have continued to experience net operating  losses.
Our ability to continue as a going concern is subject to our ability to generate
a profit  and/or  obtain  necessary  funding  from  outside  sources,  including
obtaining  additional funding from the sale of our securities,  increasing sales
or  obtaining  loans  and  grants  from  various  financial  institutions  where
possible.  Our  continued  net  operating  losses and  stockholders'  deficiency
increase the  difficulty  in meeting  such goals and there can be no  assurances
that such methods will prove successful.


IF WE ARE UNABLE TO RETAIN THE  SERVICES OF MESSRS.  TOMS AND  BIERMANN OR IF WE
ARE UNABLE TO  SUCCESSFULLY  RECRUIT  QUALIFIED  MANAGERIAL AND SALES  PERSONNEL
HAVING EXPERIENCE IN BUSINESS, WE MAY NOT BE ABLE TO CONTINUE OUR OPERATIONS.

      Our success depends to a significant  extent upon the continued service of
Mr. Nicholas Toms, our Chief Executive  Officer and Chief Financial  Officer and
Mr. Hugo Biermann,  our Executive Chairman of the Board. Loss of the services of
Messrs.  Toms or Biermann  could have a material  adverse  effect on our growth,
revenues,  and prospective business. We do not maintain key-man insurance on the
life of Mr. Biermann. In addition, in order to successfully implement and manage
our business plan, we will be dependent upon,  among other things,  successfully
recruiting  qualified  managerial  and  sales  personnel  having  experience  in
business.  Competition  for qualified  individuals  is intense.  There can be no
assurance that we will be able to find, attract and retain existing employees or
that we will  be  able to  find,  attract  and  retain  qualified  personnel  on
acceptable terms.

                                       7


MANY OF OUR  COMPETITORS  ARE  LARGER  AND  HAVE  GREATER  FINANCIAL  AND  OTHER
RESOURCES  THAN WE DO AND THOSE  ADVANTAGES  COULD MAKE IT  DIFFICULT  FOR US TO
COMPETE WITH THEM.

      The supply chain management industry is extremely competitive and includes
several companies that have achieved substantially greater market shares than we
have, and have longer operating histories,  have larger customer bases, and have
substantially greater financial, development and marketing resources than we do.
If overall demand for our products should  decrease,  it could have a materially
adverse affect on our operating results.

OUR  TRADEMARK  AND OTHER  INTELLECTUAL  PROPERTY  RIGHTS MAY NOT BE  ADEQUATELY
PROTECTED OUTSIDE THE UNITED STATES, RESULTING IN LOSS OF REVENUE.

      We believe that our trademarks, whether licensed or owned by us, and other
proprietary rights are important to our success and our competitive position. In
the course of our international expansion, we may, however,  experience conflict
with  various  third  parties who acquire or claim  ownership  rights in certain
trademarks.  We cannot  assure that the actions we have taken to  establish  and
protect  these  trademarks  and other  proprietary  rights  will be  adequate to
prevent imitation of our products by others or to prevent others from seeking to
block sales of our products as a violation  of the  trademarks  and  proprietary
rights of others.  Also, we cannot assure you that others will not assert rights
in, or ownership of, trademarks and other proprietary  rights of ours or that we
will  be  able  to  successfully   resolve  these  types  of  conflicts  to  our
satisfaction. In addition, the laws of certain foreign countries may not protect
proprietary rights to the same extent as do the laws of the United States.


WE HAVE IDENTIFIED MATERIAL WEAKNESSES IN OUR DISCLOSURE CONTROLS AND PROCEDURES
AND INTERNAL  CONTROL OVER  FINANCIAL  REPORTING  THAT MAY PREVENT US FROM BEING
ABLE TO REPORT  ACCURATELY OUR FINANCIAL  RESULTS OR PREVENT FRAUD,  WHICH COULD
HARM OUR BUSINESS AND OPERATING RESULTS AND THE TRADING PRICE OF OUR STOCK.


      Effective  disclosure  controls and procedures  and internal  controls are
necessary for us to provide reliable and accurate  financial reports and prevent
fraud. If we cannot provide reliable and accurate  financial reports and prevent
fraud,  our business and operating  results could be harmed.  In connection with
our  evaluation of our disclosure  controls and procedures and internal  control
over  financial  reporting,  we have  identified  material  weakness in for each
period  starting with the fiscal year ended  September 30, 2004.  See "Liquidity
and Capital  Resources - Internal  Controls and Procedures" We may in the future
discover  additional  areas of our disclosure  controls or internal control over
financial reporting that need improvement. Any remedial measures we take may not
succeed in designing,  implementing and maintaining  adequate  controls over our
financial  processes  and  reporting in the future and may not be  sufficient to
address and eliminate  the material  weakness.  Remedying the material  weakness
that has been  identified,  or material  weaknesses  that we or our  independent
registered public  accounting firm may identify in the future,  could require us
to incur additional costs or divert management  resources which could reduce our
profitability.


      We have not yet fully  remediated  the  material  weaknesses  that we have
identified. If we do not remedy these material weaknesses, we may be required to
report in  subsequent  reports  that we file with the  Securities  and  Exchange
Commission  that a material  weakness in our disclosure  controls and procedures
and internal controls over financial  reporting continues to exist. Any delay or
failure  to design and  implement  new or  improved  controls,  or  difficulties
encountered  in their  implementation  or  operation,  could harm our  operating
results,  cause  us to fail to meet  our  financial  reporting  obligations,  or
prevent us from providing reliable and accurate financial reports or avoiding or
detecting  fraud.  Disclosure of material  weaknesses,  any failure to remediate
such  material   weaknesses  in  a  timely  fashion  or  having  or  maintaining
ineffective  internal  controls could cause  investors to lose confidence in our
reported  financial  information,  which  could  have a  negative  effect on the
trading price of our stock and our access to capital.

                                       8


WE HAVE ENTERED INTO A CONSENT  ORDER AND AGREEMENT  RELATED TO OVERDUE  PAYROLL
OBLIGATIONS.



      We have outstanding payroll obligation under a Consent Order and Agreement
with the New Jersey Department of Labor of $282,000. We believe,  although there
can be no assurances,  that the payroll obligations  including penalties will be
satisfied by the calendar year ending December 31, 2006. If, however, sufficient
cash is not  available to meet this  obligation,  the New Jersey  Department  of
Labor  pursuant to Title 34, Chapter 11, of the New Jersey  Statutes  Annotated,
through the  Commissioner  of Labor,  is  authorized to supervise the payment of
amounts due employees by requiring that the payments be paid to the Commissioner
to be paid over by the  Commissioner  to the  employees.  The Consent  Order and
Agreement  provided  for  precisely  that,  including  administrative  fees  and
penalties,  to be paid  over a  period  of time.  Under  Title  34,  each of the
individuals  named  in  the  Consent  Order  and  Agreement  are  deemed  to  be
"Employers".  Pursuant to the Consent  Order and  Agreement,  the  Department of
Labor  agreed  not to pursue  the  individuals  as long as we made the  required
payments,  and  agreed  not to  pursue  us  further  for  failure  to  make  the
installment  payments without  providing notice and a 15 day period to cure such
failure. We have not received such a notice.

      In the event such notice is received and we fail to cure, the Commissioner
can  pursue  all  available  remedies  under  Title 34.  This  would be  further
administrative   fees  of  25%  of  the  unpaid  wages  and   penalties  of  5%.
Additionally,  failure  to  pay  wages  due  is  a  disorderly  persons  offense
providing, at a court's discretion, the option of imprisonment for not less than
10 days nor more than 100 days.


RISKS RELATING TO OUR CURRENT FINANCING ARRANGEMENT:

THERE ARE A LARGE NUMBER OF SHARES  UNDERLYING  OUR SECURED  CONVERTIBLE  NOTES,
CLASS C-1 CONVERTIBLE  PREFERRED STOCK, CLASS D CONVERTIBLE  PREFERRED STOCK AND
WARRANTS  THAT MAY BE AVAILABLE FOR FUTURE SALE AND THE SALE OF THESE SHARES MAY
DEPRESS THE MARKET PRICE OF OUR COMMON STOCK.



      As of April 20, 2006, we had 105,294,456 shares of common stock issued and
outstanding, secured convertible notes outstanding that may be converted into an
estimated 548,440,625 shares of common stock at current market prices, class C-1
convertible  preferred stock outstanding that may be converted into an estimated
83,083,334 shares of common stock at current market prices,  class D convertible
preferred stock outstanding that may be converted into an estimated  634,583,334
shares of common  stock at current  market  prices and  outstanding  warrants to
purchase 4,850,000 shares of common stock. In addition,  the number of shares of
common stock issuable upon  conversion of the  outstanding  secured  convertible
notes, class C-1 convertible  preferred stock and class D convertible  preferred
stock may increase if the market price of our stock declines. All of the shares,
including  all of the shares  issuable upon  conversion of the notes,  class C-1
convertible  preferred  stock or class D  convertible  preferred  stock and upon
exercise of our  warrants,  may be sold without  restriction.  The sale of these
shares may adversely affect the market price of our common stock.



THE CONTINUOUSLY  ADJUSTABLE CONVERSION PRICE FEATURE OF OUR SECURED CONVERTIBLE
NOTES, CLASS C-1 CONVERTIBLE  PREFERRED STOCK AND CLASS D CONVERTIBLE  PREFERRED
STOCK COULD REQUIRE US TO ISSUE A SUBSTANTIALLY  GREATER NUMBER OF SHARES, WHICH
WILL CAUSE DILUTION TO OUR EXISTING STOCKHOLDERS.



      Our obligation to issue shares upon conversion of our secured  convertible
notes, class C-1 convertible  preferred stock and class D convertible  preferred
stock is  essentially  limitless.  The  following is an example of the amount of
shares of our common stock that are  issuable,  upon  conversion  of our secured
convertible notes (excluding accrued interest),  class C-1 convertible preferred
stock and class D convertible  preferred stock,  based on market prices 25%, 50%
and 75% below the market price as of April 19, 2006 of $0.03 per share.



                                       9





Secured Convertible Notes
                                                                          Number                          % of
% Below             Price Per                  With Discount             of Shares                        Outstanding
Market                 Share                     at 60%                  Issuable                         Stock
- ------                 -----                     ------                  --------                         -----
                                                                                              
25%                   $.0225                     $.009                   487,502,778                      82.24%
50%                    $.015                     $.006                   731,254,167                      87.41%
75%                   $.0075                     $.003                 1,462,508,334                      93.28%

Class C-1 Convertible Preferred Stock
                                                                          Number                          % of
% Below             Price Per                  With Discount             of Shares                        Outstanding
Market                 Share                     at 40%                  Issuable                         Stock
- ------                 -----                     ------                  --------                         -----

25%                   $.0225                     $.0135                   73,851,852                      41.22%
50%                    $.015                      $.009                  110,777,778                      51.27%
75%                   $.0075                     $.0045                  221,555,556                      67.79%

Class D Convertible Preferred Stock
                                                                          Number                          % of
% Below             Price Per                  With Discount             of Shares                        Outstanding
Market                 Share                     at 40%                  Issuable                         Stock
- ------                 -----                     ------                  --------                         -----

25%                    $.025                     $.0135                  564,074,075                      84.27%
50%                    $.015                      $.009                  846,111,112                      88.93%
75%                   $.0075                     $.0045                1,692,222,223                      94.14%




      As  illustrated,  the  number  of shares of  common  stock  issuable  upon
conversion of our secured  convertible  notes,  class C-1 convertible  preferred
stock and class D convertible  preferred stock will increase if the market price
of our stock declines, which will cause dilution to our existing stockholders.

THE CONTINUOUSLY  ADJUSTABLE CONVERSION PRICE FEATURE OF OUR SECURED CONVERTIBLE
NOTES, CLASS C-1 CONVERTIBLE  PREFERRED STOCK AND CLASS D CONVERTIBLE  PREFERRED
STOCK MAY  ENCOURAGE  INVESTORS TO MAKE SHORT SALES IN OUR COMMON  STOCK,  WHICH
COULD HAVE A DEPRESSIVE EFFECT ON THE PRICE OF OUR COMMON STOCK.

      The secured  convertible  notes are convertible  into shares of our common
stock at a 60%  discount to the trading  price of the common  stock prior to the
conversion.  The classes C-1 and D convertible  preferred  stock are convertible
into shares of our common  stock at a 40%  discount to the trading  price of the
common stock prior to the conversion.  The significant  downward pressure on the
price of the common stock as the selling stockholders convert and sells material
amounts of common stock could  encourage  short sales by  investors.  This could
place further  downward  pressure on the price of the common stock.  The selling
stockholders could sell common stock into the market in anticipation of covering
the short sale by  converting  their  securities,  which could cause the further
downward  pressure on the stock price. In addition,  not only the sale of shares
issued upon conversion or exercise of secured  convertible  notes, class C-1 and
class D convertible  preferred stock and warrants,  but also the mere perception
that these sales  could  occur,  may  adversely  affect the market  price of the
common stock.

THE  ISSUANCE  OF SHARES  UPON  CONVERSION  OF THE  SECURED  CONVERTIBLE  NOTES,
CONVERSION OF THE CLASS C-1 CONVERTIBLE PREFERRED STOCK, CONVERSION OF THE CLASS
D CONVERTIBLE  PREFERRED  STOCK AND EXERCISE OF  OUTSTANDING  WARRANTS MAY CAUSE
IMMEDIATE AND SUBSTANTIAL DILUTION TO OUR EXISTING STOCKHOLDERS.

      The issuance of shares upon conversion of the secured  convertible  notes,
conversion of the class C-1 convertible preferred stock, conversion of the class
D convertible preferred stock and exercise of warrants may result in substantial
dilution to the interests of other stockholders  since the selling  stockholders
may ultimately convert and sell the full amount issuable on conversion. Although
the  selling  stockholders  may not convert  their  secured  convertible  notes,
convert the classes C-1 or D convertible  preferred  stock and/or exercise their
warrants if such  conversion or exercise  would cause them to own more than 4.9%
of our outstanding  common stock,  this restriction does not prevent the selling
stockholders  from converting  and/or exercising some of their holdings and then
converting  the rest of their  holdings.  In this way, the selling  stockholders
could sell more than this limit while never holding more than this limit.  There
is no upper limit on the number of shares that may be issued which will have the
effect of further diluting the proportionate equity interest and voting power of
holders of our common stock, including investors in this offering.

                                       10


IN THE EVENT THAT OUR STOCK PRICE DECLINES, THE SHARES OF COMMON STOCK ALLOCATED
FOR CONVERSION OF THE SECURED CONVERTIBLE NOTES, CLASS C-1 CONVERTIBLE PREFERRED
STOCK AND CLASS D CONVERTIBLE  PREFERRED  STOCK AND REGISTERED  PURSUANT TO THIS
PROSPECTUS  MAY NOT BE  ADEQUATE  AND WE MAY BE  REQUIRED  TO FILE A  SUBSEQUENT
REGISTRATION  STATEMENT  COVERING  ADDITIONAL  SHARES.  IF THE  SHARES  WE  HAVE
ALLOCATED AND ARE  REGISTERING  HEREWITH ARE NOT ADEQUATE AND WE ARE REQUIRED TO
FILE AN ADDITIONAL  REGISTRATION  STATEMENT,  WE MAY INCUR  SUBSTANTIAL COSTS IN
CONNECTION THEREWITH.

      Based on our current market price and the potential decrease in our market
price as a result of the  issuance  of shares  upon  conversion  of the  secured
convertible notes, class C-1 convertible preferred stock and class D convertible
preferred  stock,  we have made a good faith estimate as to the amount of shares
of common stock that we are required to register and allocate for  conversion of
the secured  convertible  notes.  Accordingly,  we have allocated and registered
370,000,000  shares to cover the  conversion of the secured  convertible  notes,
55,400,000 shares to cover the conversion of the class C-1 convertible preferred
stock and 423,100,000  shares to cover the conversion of the class D convertible
preferred  stock.  In the event that our stock  price  decreases,  the shares of
common stock we have allocated for conversion of the secured  convertible  notes
and classes C-1 and D convertible  preferred stock and are registering hereunder
may not be  adequate.  If the  shares  we  have  allocated  to the  registration
statement   are  not  adequate  and  we  are  required  to  file  an  additional
registration  statement,  we may incur  substantial costs in connection with the
preparation and filing of such registration statement.

IF WE ARE REQUIRED FOR ANY REASON TO REPAY OUR OUTSTANDING  SECURED  CONVERTIBLE
NOTES,  WE WOULD BE REQUIRED TO DEPLETE OUR WORKING  CAPITAL,  IF AVAILABLE,  OR
RAISE ADDITIONAL FUNDS. OUR FAILURE TO REPAY THE SECURED  CONVERTIBLE  NOTES, IF
REQUIRED,  COULD RESULT IN LEGAL ACTION AGAINST US, WHICH COULD REQUIRE THE SALE
OF SUBSTANTIAL ASSETS.

      In April 2004,  we entered into a Securities  Purchase  Agreement  for the
sale of an  aggregate  of  $3,000,000  principal  amount of secured  convertible
notes. The secured convertible notes are due and payable, with 10% interest, two
years from the date of  issuance,  unless  sooner  converted  into shares of our
common  stock.  In January  2005,  we entered into another  Securities  Purchase
Agreement for the sale of an aggregate of $1,850,000 principal amount of secured
convertible notes. The secured  convertible notes are due and payable,  with 10%
interest,  two years from the date of issuance,  unless  sooner  converted  into
shares of our  common  stock.  In  addition,  any event of  default  such as our
failure to repay the principal or interest when due, our failure to issue shares
of common  stock upon  conversion  by the  holder,  our failure to timely file a
registration  statement or have such registration  statement declared effective,
breach of any covenant,  representation  or warranty in the Securities  Purchase
Agreement or related  convertible  note,  the  assignment  or  appointment  of a
receiver to control a substantial  part of our property or business,  the filing
of a money  judgment,  writ or similar  process against our company in excess of
$50,000,  the  commencement  of  a  bankruptcy,  insolvency,  reorganization  or
liquidation proceeding against our company and the delisting of our common stock
could require the early repayment of the secured convertible notes,  including a
default interest rate of 15% on the outstanding  principal  balance of the notes
if the default is not cured with the specified grace period.  We anticipate that
the full amount of the secured  convertible  notes will be converted into shares
of our common  stock,  in accordance  with the terms of the secured  convertible
notes.  If we are required to repay the secured  convertible  notes, we would be
required to use our limited  working capital and raise  additional  funds. If we
were unable to repay the notes when  required,  the note holders could  commence
legal  action  against us and  foreclose  on all of our  assets to  recover  the
amounts due. Any such action would require us to curtail or cease operations.


WE ARE CURRENTLY IN DEFAULT UNDER THE SECURITIES PURCHASE AGREEMENTS AND SECURED
CONVERTIBLE NOTES AND THE INVESTORS HAVE THE RIGHT TO TAKE POSSESSION OF ALL OUR
GOODS,  INVENTORY,  CONTRACTUAL  RIGHTS AND  GENERAL  INTANGIBLES,  RECEIVABLES,
DOCUMENTS, INSTRUMENTS, CHATTEL PAPER, AND INTELLECTUAL PROPERTY.


                                       11



      In connection with the Securities  Purchase  Agreements we entered into in
April 2004, January 2005 and August 2005, we granted in favor of the investors a
first priority  security  interest in all of our goods,  inventory,  contractual
rights and general intangibles,  receivables,  documents,  instruments,  chattel
paper,  and  intellectual  property.  Pursuant  to the  terms of the  Securities
Purchase  Agreements,  an event of default has occurred.  We currently  owed the
investors  $4,937,526 in face amount of secured convertible notes, plus interest
and default payments. As a result of the events of a default, the Investors have
the right to take  possession of the  collateral,  to operate our business using
the collateral,  and have the right to assign,  sell, lease or otherwise dispose
of and deliver all or any part of the  collateral,  at public or private sale or
otherwise to satisfy our obligations under these  agreements.  As of the date of
this filing, the Investors have not declared a default by the Company,  although
there can be no assurance that they will not declare a default in the future. If
the investors  declare an event of default and take  possession of our property,
we will lose all of our assets and may have to file for bankruptcy protection.


RISKS RELATING TO OUR COMMON STOCK:

IF WE FAIL TO REMAIN CURRENT ON OUR REPORTING REQUIREMENTS,  WE COULD BE REMOVED
FROM THE OTC BULLETIN BOARD WHICH WOULD LIMIT THE ABILITY OF  BROKER-DEALERS  TO
SELL OUR SECURITIES AND THE ABILITY OF STOCKHOLDERS TO SELL THEIR  SECURITIES IN
THE SECONDARY MARKET.

      Companies trading on the OTC Bulletin Board, such as us, must be reporting
issuers under Section 12 of the Securities Exchange Act of 1934, as amended, and
must be current in their reports  under  Section 13, in order to maintain  price
quotation  privileges on the OTC Bulletin Board. If we fail to remain current on
our reporting requirements,  we could be removed from the OTC Bulletin Board. As
a result,  the market liquidity for our securities  could be severely  adversely
affected by limiting the ability of  broker-dealers  to sell our  securities and
the ability of stockholders to sell their securities in the secondary market.

OUR  COMMON  STOCK IS  SUBJECT  TO THE  "PENNY  STOCK"  RULES OF THE SEC AND THE
TRADING MARKET IN OUR  SECURITIES IS LIMITED,  WHICH MAKES  TRANSACTIONS  IN OUR
STOCK CUMBERSOME AND MAY REDUCE THE VALUE OF AN INVESTMENT IN OUR STOCK.

      The  Securities  and  Exchange  Commission  has  adopted  Rule 15g-9 which
establishes the definition of a "penny stock," for the purposes  relevant to us,
as any equity  security  that has a market price of less than $5.00 per share or
with an  exercise  price of less  than  $5.00  per  share,  subject  to  certain
exceptions.  For any  transaction  involving a penny stock,  unless exempt,  the
rules require:

      o     that a broker or dealer approve a person's  account for transactions
            in penny stocks; and
      o     the broker or dealer  receive from the investor a written  agreement
            to the  transaction,  setting forth the identity and quantity of the
            penny stock to be purchased.

In order to approve a person's  account for  transactions  in penny stocks,  the
broker or dealer must:

      o     obtain financial information and investment experience objectives of
            the person; and
      o     make a  reasonable  determination  that  the  transactions  in penny
            stocks are  suitable  for that person and the person has  sufficient
            knowledge  and  experience  in  financial  matters  to be capable of
            evaluating the risks of transactions in penny stocks.

The broker or dealer  must also  deliver,  prior to any  transaction  in a penny
stock, a disclosure  schedule prescribed by the Commission relating to the penny
stock market, which, in highlight form:

      o     sets  forth  the  basis on  which  the  broker  or  dealer  made the
            suitability determination; and
      o     that the broker or dealer received a signed,  written agreement from
            the investor prior to the transaction.

Generally,  brokers may be less willing to execute  transactions  in  securities
subject  to the  "penny  stock"  rules.  This  may  make it more  difficult  for
investors to dispose of our common stock and cause a decline in the market value
of our stock.

                                       12


         Disclosure  also has to be made about the risks of  investing  in penny
stocks  in  both  public  offerings  and in  secondary  trading  and  about  the
commissions payable to both the broker-dealer and the registered representative,
current  quotations for the securities and the rights and remedies  available to
an  investor  in cases of fraud in penny stock  transactions.  Finally,  monthly
statements  have to be sent  disclosing  recent price  information for the penny
stock held in the account and information on the limited market in penny stocks.

                                       13


                                 USE OF PROCEEDS

      This prospectus  relates to shares of our common stock that may be offered
and sold from time to time by the selling stockholders.  We will not receive any
proceeds from the sale of shares of common stock in this offering.  However,  we
will  receive  the  sale  price  of any  common  stock  we sell  to the  selling
stockholder  upon  exercise  of the  warrants.  We  expect  to use the  proceeds
received from the exercise of the warrants,  if any, for general working capital
purposes.  However,  the selling  stockholders  will be entitled to exercise the
warrants  on a  cashless  basis if the  shares of common  stock  underlying  the
warrants  are  not  then  registered  pursuant  to  an  effective   registration
statement. In the event that the selling stockholder exercises the warrants on a
cashless basis, then we will not receive any proceeds.

APRIL 2004 SECURITIES PURCHASE AGREEMENT

      To obtain funding for our ongoing operations, we entered into a Securities
Purchase Agreement with four accredited investors on April 28, 2004, and amended
on December  30, 2004,  for the sale of (i)  $3,000,000  in secured  convertible
notes and (ii) a warrants to buy 3,000,000 shares of our common stock.

      The investors provided us with the funds as follows:

      o     $1,500,000 was disbursed on April 28, 2004;

      o     $750,000 was disbursed on May 28, 2004; and

      o     $750,000 was disbursed on August 12, 2004.

      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:

      o     $0.30; or
      o     40% 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.

      The full  principal  amount of the secured  convertible  notes is due upon
default  under the terms of secured  convertible  notes.  In  addition,  we have
granted the investors a security interest in substantially all of our assets and
intellectual  property and registration  rights. We are liable for breach of any
covenant,  representation  or  warranty  contained  in the  Securities  Purchase
Agreement for a period of two years from the date that the investors distributed
the final $750,000.  In the event that we breach any  representation or warranty
regarding the condition of our company as set forth in the  Securities  Purchase
Agreement,  we are liable to pay  liquidated  damages in shares or cash,  at the
election of the investors,  equal to three percent of the outstanding  amount of
the secured convertible notes per month plus accrued and unpaid interest. In the
event  that we  breach  any  covenant  as set forth in the  Securities  Purchase
Agreement,  including the failure to comply with blue sky laws,  timely file all
public reports,  use the proceeds from the sale of the secured convertible notes
in the  agreed  upon  manner,  obtain  written  consent  from the  investors  to
negotiate or contract with a party to for additional financing, reserve and have
authorized the required  number of shares of common stock or the  maintenance of
our shares of common stock on an exchange or automated quotation system, then we
are liable to pay  liquidated  damages in shares or cash, at the election of the
investors,  equal to three  percent  of the  outstanding  amount of the  secured
convertible notes per month plus accrued and unpaid interest.

      In  connection  with the  Securities  Purchase  Agreement,  we  executed a
Security  Agreement and an Intellectual  Property Security Agreement in favor of
the investors  granting them a first  priority  security  interest in all of our
goods,  inventory,  contractual  rights and  general  intangibles,  receivables,
documents,  instruments,  chattel paper,  and intellectual  property.  Under the
Security  Agreement and  Intellectual  Property  Security  Agreement,  events of
default occur upon:

      o     The  occurrence  of an event of default  (as  defined in the secured
            convertible notes) under the secured convertible notes;

                                       14


      o     Any  representation or warranty we made in the Security Agreement or
            in the Intellectual  Property Security Agreement shall prove to have
            been incorrect in any material respect when made;
      o     The failure by us to observe or perform any of our obligations under
            the Security  Agreement  or in the  Intellectual  Property  Security
            Agreement  for ten (10) days after receipt of notice of such failure
            from the investors; and
      o     Any breach of, or default under, the Warrants.

      An event of default under the secured convertible notes occurs if we:

      o     Fail to pay the principal or interest when due;
      o     Do not issue  shares of common  stock upon  receipt of a  conversion
            notice;
      o     Fail to file a registration statement within 60 days after April 28,
            2004 or fail to have the registration statement effective within 115
            days after April 28, 2004;
      o     Breach any material  covenant or other material term or condition in
            the secured convertible notes or the Securities Purchase Agreement;
      o     Breach  any  representation  or  warranty  made  in  the  Securities
            Purchase   Agreement  or  other  document   executed  in  connection
            therewith;
      o     Apply for or consent to the appointment of a receiver or trustee for
            us or any of our  subsidiaries  or for a substantial  part of our of
            our  subsidiaries'  property  or  business,  or such a  receiver  or
            trustee shall otherwise be appointed;
      o     Have any money judgment, writ or similar process shall be entered or
            filed against us or any of our  subsidiaries  or any of our property
            or other assets for more than $50,000,  and shall remain  unvacated,
            unbonded  or  unstayed  for a period  of  twenty  (20)  days  unless
            otherwise consented to by the investors;
      o     Institute or have instituted  against us or any of our  subsidiaries
            any   bankruptcy,   insolvency,    reorganization   or   liquidation
            proceedings or other proceedings for relief under any bankruptcy law
            or any law for the relief of debtors;
      o     Fail to maintain the listing of our common stock on one of the OTCBB
            or an equivalent  replacement exchange,  the Nasdaq National Market,
            the Nasdaq  SmallCap  Market,  the New York Stock  Exchange,  or the
            American Stock Exchange; or
      o     Default under any other secured  convertible note issued pursuant to
            the Securities Purchase Agreement.

      Upon  occurrence  of any  event  of  default  under  either  the  Security
Agreement or the Intellectual  Property Security Agreement,  the investors shall
have the right to exercise  all of the  remedies  conferred  under the  Security
Agreement,  the Intellectual  Property and under the secured  convertible notes,
and the  investors  shall have all the rights and  remedies  of a secured  party
under the Uniform Commercial Code and/or any other applicable law (including the
Uniform  Commercial  Code of any  jurisdiction  in which any  collateral is then
located). The investors shall have the following rights and powers:

      o     To take possession of the collateral  and, for that purpose,  enter,
            with the aid and  assistance of any person,  any premises  where the
            collateral,  or any part thereof, is or may be placed and remove the
            same,  and we shall assemble the collateral and make it available to
            the investors at places which the investors shall reasonably select,
            whether at our  premises or  elsewhere,  and make  available  to the
            investors,   without  rent,  all  of  our  respective  premises  and
            facilities  for the purpose of the investors  taking  possession of,
            removing or putting the  collateral in saleable or disposable  form;
            and
      o     To operate  our  business  using the  collateral  and shall have the
            right to assign, sell, lease or otherwise dispose of and deliver all
            or any  part  of the  collateral,  at  public  or  private  sale  or
            otherwise,   either   with  or   without   special   conditions   or
            stipulations,  for cash or on credit or for future delivery, in such
            parcel or  parcels  and at such  time or times and at such  place or
            places, and upon such terms and conditions as the investors may deem
            commercially reasonable, all without (except as shall be required by
            applicable  statute  and cannot be waived)  advertisement  or demand
            upon or notice to us or our right of redemption,  which we expressly
            waived. Upon each such sale, lease,  assignment or other transfer of
            collateral,  the investors may, unless  prohibited by applicable law
            which cannot be waived,  purchase all or any part of the  collateral
            being sold, free from and discharged of all trusts, claims, right of
            redemption and equities by us, which we waived and released.

                                       15


      The warrants are exercisable until five years from the date of issuance at
a purchase price of $0.11 per share. The selling  stockholders  will be entitled
to  exercise  the  warrants  on a cashless  basis if the shares of common  stock
underlying  the  warrants  are not  then  registered  pursuant  to an  effective
registration  statement. In the event that the selling stockholder exercises the
warrants  on a  cashless  basis,  then we will  not  receive  any  proceeds.  In
addition,  the exercise  price of the warrants  will be adjusted in the event we
issue common stock at a price below market, with the exception of any securities
issued as of the date of this warrant or issued in  connection  with the secured
convertible notes issued pursuant to the Securities  Purchase  Agreement,  dated
April 28, 2004.

      Upon the  issuance of shares of common stock below the market  price,  the
exercise price of the warrants will be reduced accordingly.  The market price is
determined  by averaging  the last reported sale prices for our shares of common
stock for the five trading days immediately preceding such issuance as set forth
on our  principal  trading  market.  The exercise  price shall be  determined by
multiplying  the  exercise  price in effect  immediately  prior to the  dilutive
issuance by a fraction. The numerator of the fraction is equal to the sum of the
number of shares outstanding immediately prior to the offering plus the quotient
of the amount of  consideration  received by us in connection  with the issuance
divided by the market price in effect  immediately  prior to the  issuance.  The
denominator of such issuance shall be equal to the number of shares  outstanding
after the dilutive issuance.

      The  conversion  price of the secured  convertible  notes and the exercise
price of the warrants may be adjusted in certain circumstances such as if we pay
a stock dividend, subdivide or combine outstanding shares of common stock into a
greater  or  lesser  number  of  shares,  or take such  other  actions  as would
otherwise result in dilution of the selling stockholder's position.

      The selling  stockholders  have  contractually  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 and their  affiliates in the aggregate  after such conversion
or exercise  does not exceed 4.9% of the then issued and  outstanding  shares of
common stock.

JANUARY 2005 SECURITIES PURCHASE AGREEMENT

      To obtain funding for our ongoing operations, we entered into a Securities
Purchase  Agreement with four  accredited  investors on January 11, 2005 for the
sale of (i) $1,850,000 in secured  convertible  notes and (ii) a warrants to buy
1,850,000 shares of our common stock. The investors  provided us with $1,850,000
on January 11, 2005.

      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:

      o     $0.09; or
      o     40% 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.

      The full  principal  amount of the secured  convertible  notes is due upon
default  under the terms of secured  convertible  notes.  In  addition,  we have
granted the investors a security interest in substantially all of our assets and
intellectual  property and registration  rights. We are liable for breach of any
covenant,  representation  or  warranty  contained  in the  Securities  Purchase
Agreement  for a period of two years from January 11, 2005. In the event that we
breach any  representation or warranty regarding the condition of our company as
set forth in the Securities Purchase Agreement,  we are liable to pay liquidated
damages in shares or cash,  at the  election  of the  investors,  equal to three
percent of the  outstanding  amount of the secured  convertible  notes per month
plus  accrued and unpaid  interest.  In the event that we breach any covenant as
set forth in the Securities Purchase Agreement,  including the failure to comply
with blue sky laws,  timely file all public  reports,  use the proceeds from the
sale of the secured convertible notes in the agreed upon manner,  obtain written
consent  from  the  investors  to  negotiate  or  contract  with a party  to for
additional financing,  reserve and have authorized the required number of shares
of common stock or the  maintenance of our shares of common stock on an exchange
or automated  quotation system,  then we are liable to pay liquidated damages in
shares or cash, at the election of the investors,  equal to three percent of the
outstanding  amount of the secured  convertible notes per month plus accrued and
unpaid interest.

                                       16


      In  connection  with the  Securities  Purchase  Agreement,  we  executed a
Security  Agreement and an Intellectual  Property Security Agreement in favor of
the investors  granting them a first  priority  security  interest in all of our
goods,  inventory,  contractual  rights and  general  intangibles,  receivables,
documents,  instruments,  chattel paper,  and intellectual  property.  Under the
Security  Agreement and  Intellectual  Property  Security  Agreement,  events of
default occur upon:

      o     The  occurrence  of an event of default  (as  defined in the secured
            convertible notes) under the secured convertible notes;
      o     Any  representation or warranty we made in the Security Agreement or
            in the Intellectual  Property Security Agreement shall prove to have
            been incorrect in any material respect when made;
      o     The failure by us to observe or perform any of our obligations under
            the Security  Agreement  or in the  Intellectual  Property  Security
            Agreement  for ten (10) days after receipt of notice of such failure
            from the investors; and
      o     Any breach of, or default under, the Warrants.

      An event of default under the secured convertible notes occurs if we:

      o     Fail to pay the principal or interest when due;
      o     Do not issue  shares of common  stock upon  receipt of a  conversion
            notice;
      o     Fail to file a registration  statement  within 30 days after January
            11, 2005 or fail to have the registration statement effective within
            60 days after January 11, 2005;
      o     Breach any material  covenant or other material term or condition in
            the secured convertible notes or the Securities Purchase Agreement;
      o     Breach  any  representation  or  warranty  made  in  the  Securities
            Purchase   Agreement  or  other  document   executed  in  connection
            therewith;
      o     Apply for or consent to the appointment of a receiver or trustee for
            us or any of our  subsidiaries  or for a substantial  part of our of
            our  subsidiaries'  property  or  business,  or such a  receiver  or
            trustee shall otherwise be appointed;
      o     Have any money judgment, writ or similar process shall be entered or
            filed against us or any of our  subsidiaries  or any of our property
            or other assets for more than $50,000,  and shall remain  unvacated,
            unbonded  or  unstayed  for a period  of  twenty  (20)  days  unless
            otherwise consented to by the investors;
      o     Institute or have instituted  against us or any of our  subsidiaries
            any   bankruptcy,   insolvency,    reorganization   or   liquidation
            proceedings or other proceedings for relief under any bankruptcy law
            or any law for the relief of debtors;
      o     Fail to maintain the listing of our common stock on one of the OTCBB
            or an equivalent  replacement exchange,  the Nasdaq National Market,
            the Nasdaq  SmallCap  Market,  the New York Stock  Exchange,  or the
            American  Stock  Exchange;  or

      o     Default under any other secured  convertible note issued pursuant to
            the Securities Purchase Agreement.

      Upon  occurrence  of any  event  of  default  under  either  the  Security
Agreement or the Intellectual  Property Security Agreement,  the investors shall
have the right to exercise  all of the  remedies  conferred  under the  Security
Agreement,  the Intellectual  Property and under the secured  convertible notes,
and the  investors  shall have all the rights and  remedies  of a secured  party
under the Uniform Commercial Code and/or any other applicable law (including the
Uniform  Commercial  Code of any  jurisdiction  in which any  collateral is then
located). The investors shall have the following rights and powers:

      o     To take possession of the collateral  and, for that purpose,  enter,
            with the aid and  assistance of any person,  any premises  where the
            collateral,  or any part thereof, is or may be placed and remove the
            same,  and we shall assemble the collateral and make it available to
            the investors at places which the investors shall reasonably select,
            whether at our  premises or  elsewhere,  and make  available  to the
            investors,   without  rent,  all  of  our  respective  premises  and
            facilities  for the purpose of the investors  taking  possession of,
            removing or putting the  collateral in saleable or disposable  form;
            and

                                       17


      o     To operate  our  business  using the  collateral  and shall have the
            right to assign, sell, lease or otherwise dispose of and deliver all
            or any  part  of the  collateral,  at  public  or  private  sale  or
            otherwise,   either   with  or   without   special   conditions   or
            stipulations,  for cash or on credit or for future delivery, in such
            parcel or  parcels  and at such  time or times and at such  place or
            places, and upon such terms and conditions as the investors may deem
            commercially reasonable, all without (except as shall be required by
            applicable  statute  and cannot be waived)  advertisement  or demand
            upon or notice to us or our right of redemption,  which we expressly
            waived. Upon each such sale, lease,  assignment or other transfer of
            collateral,  the investors may, unless  prohibited by applicable law
            which cannot be waived,  purchase all or any part of the  collateral
            being sold, free from and discharged of all trusts, claims, right of
            redemption and equities by us, which we waived and released.

      The warrants are exercisable until five years from the date of issuance at
a purchase price of $0.09 per share. The selling  stockholders  will be entitled
to  exercise  the  warrants  on a cashless  basis if the shares of common  stock
underlying  the  warrants  are not  then  registered  pursuant  to an  effective
registration  statement. In the event that the selling stockholder exercises the
warrants  on a  cashless  basis,  then we will  not  receive  any  proceeds.  In
addition,  the exercise  price of the warrants  will be adjusted in the event we
issue common stock at a price below market, with the exception of any securities
issued as of the date of this warrant or issued in  connection  with the secured
convertible notes issued pursuant to the Securities  Purchase  Agreement,  dated
January 11, 2005.

      Upon the  issuance of shares of common stock below the market  price,  the
exercise price of the warrants will be reduced accordingly.  The market price is
determined  by averaging  the last reported sale prices for our shares of common
stock for the five trading days immediately preceding such issuance as set forth
on our  principal  trading  market.  The exercise  price shall be  determined by
multiplying  the  exercise  price in effect  immediately  prior to the  dilutive
issuance by a fraction. The numerator of the fraction is equal to the sum of the
number of shares outstanding immediately prior to the offering plus the quotient
of the amount of  consideration  received by us in connection  with the issuance
divided by the market price in effect  immediately  prior to the  issuance.  The
denominator of such issuance shall be equal to the number of shares  outstanding
after the dilutive issuance.

      The  conversion  price of the secured  convertible  notes and the exercise
price of the warrants may be adjusted in certain circumstances such as if we pay
a stock dividend, subdivide or combine outstanding shares of common stock into a
greater  or  lesser  number  of  shares,  or take such  other  actions  as would
otherwise result in dilution of the selling stockholder's position.

      The selling  stockholders  have  contractually  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 and their  affiliates in the aggregate  after such conversion
or exercise  does not exceed 4.9% of the then issued and  outstanding  shares of
common stock.

      A complete  copy of the April 2004 and January  2005  Securities  Purchase
Agreements and related  documents are  incorporated  by reference as exhibits to
our amended Form SB-2 registration statement relating to this prospectus.

SAMPLE CONVERSION CALCULATION



      The  number of shares of common  stock  issuable  upon  conversion  of the
secured  convertible  notes  is  determined  by  dividing  that  portion  of the
principal of the notes to be converted and interest,  if any, by the  conversion
price. For example, assuming conversion of the $4,387,526 of secured convertible
notes issued and outstanding on April 20, 2006, at a conversion price of $0.008,
the number of shares issuable upon conversion would be:

$4,387,526/$0.008 = 548,440,625 shares

      The  following  is an example of the amount of shares of our common  stock
that are  issuable,  upon  conversion  of the  principal  amount of our  secured
convertible  notes,  based on market  prices  25%,  50% and 75% below the market
price as of April 19, 2006 of $0.03.



                                       18





Secured Convertible Notes
                                                                          Number                          % of
% Below             Price Per                  With Discount             of Shares                        Outstanding
Market                 Share                     at 60%                  Issuable                         Stock
- ------                 -----                     ------                  --------                         -----
                                                                                              
25%                   $.0225                     $.009                   487,502,778                      82.24%
50%                    $.015                     $.006                   731,254,167                      87.41%
75%                   $.0075                     $.003                 1,462,508,334                      93.28%



INVESTMENT RESTRUCTURING AGREEMENT

      On May 26, 2004,  we entered into an  Investment  Restructuring  Agreement
with six accredited  investors,  MidMark Capital L.P., MidMark Capital II, L.P.,
Paine Webber  Custodian  F/B/O Wayne  Clevenger,  Joseph  Robinson,  O'Brien Ltd
Partnership  and  Matthew  Finlay and  Teresa  Finlay  JTWROS,  who are also our
principal  stockholders.  On  September  27, 2004,  we  completed  the terms and
conditions of an Investment  Restructuring  Agreement. On June 25, 2004, as part
of the Investment  Restructuring Agreement, we exchanged class C preferred stock
for class C-1 convertible preferred stock on a 1:1 basis. On September 27, 2004,
we  issued  7,615  shares  of class D  convertible  preferred  stock to  MidMark
Capital, L.P. in exchange for $7,614,708.38 of debt owed by our subsidiaries and
us to MidMark Capital II, L.P.

      Each  share  of  the  class  C-1  and D  convertible  preferred  stock  is
convertible  into  $1,000  worth of shares of our common  stock,  at the selling
stockholders' option, at the lower of:

      o     $0.30; or
      o     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.

      The conversion  price of the class C-1 and D convertible  preferred  stock
may be adjusted  in certain  circumstances  such as if we pay a stock  dividend,
subdivide or combine outstanding shares of common stock into a greater or lesser
number of  shares,  or take such  other  actions  as would  otherwise  result in
dilution of the selling stockholder's position.

      The selling  stockholders  have  contractually  agreed to  restrict  their
ability to convert their class C-1 and D convertible  preferred  stock such that
the number of shares of common  stock held by them and their  affiliates  in the
aggregate  after such  conversion  or exercise  does not exceed 4.9% of the then
issued and outstanding shares of common stock.

      A complete  copy of the  Investment  Restructuring  Agreement  and related
documents  are  incorporated  by  reference as exhibits to our amended Form SB-2
registration statement relating to this prospectus.

SAMPLE CONVERSION CALCULATION



      The number of shares of common stock issuable upon conversion of the class
C-1 and D convertible preferred stock is determined by multiplying the number of
class C-1 or D convertible preferred stock to be converted by 1,000 and dividing
that number by the conversion  price.  For example,  assuming  conversion of 997
shares  of class C-1  convertible  preferred  stock and 7,615  shares of class D
convertible  preferred stock on April 20, 2006, a conversion price of $0.012 per
share, the number of shares issuable upon conversion would be:

(997+7,615) * 1,000/$.012 = 717,666,667 shares

      The  following  is an example of the amount of shares of our common  stock
that are  issuable,  upon  conversion  of the  principal  amount of our  secured
convertible  notes,  based on market  prices  25%,  50% and 75% below the market
price, as of April 19, 2006 of $0.03.



                                       19





Class C-1 Convertible Preferred Stock
                                                                          Number                          % of
% Below             Price Per                  With Discount             of Shares                        Outstanding
Market                 Share                     at 40%                  Issuable                         Stock
- ------                 -----                     ------                  --------                         -----
                                                                                              
25%                   $.0225                     $.0135                   73,851,852                      41.22%
50%                    $.015                      $.009                  110,777,778                      51.27%
75%                   $.0075                     $.0045                  221,555,556                      67.79%



Class D Convertible Preferred Stock
                                                                          Number                          % of
% Below             Price Per                  With Discount             of Shares                        Outstanding
Market                 Share                     at 40%                  Issuable                         Stock
- ------                 -----                     ------                  --------                         -----
                                                                                              
25%                   $.025                      $.0135                  564,074,075                      84.27%
50%                   $.015                      $.009                   846,111,112                      88.93%
75%                   $.0075                     $.0045                1,692,222,223                      94.14%




                                       20


            MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

      Our  common  stock is quoted on the OTC  Bulletin  Board  under the symbol
"CYSG".  Prior to August 20,  2002,  our  common  stock was quoted on the Nasdaq
National  Market.  From August 21, 2002 until February 17, 2003 our Common Stock
was traded on the NASDAQ Bulletin Board.  From February 18, 2003 until March 28,
2004 our common stock traded on the Pink Sheets under the symbol VETXE. Prior to
April 8, 2005, our common stock traded under the symbol "VETX."

      For the periods indicated, the following table sets forth the high and low
bid  prices  per share of common  stock.  These  prices  represent  inter-dealer
quotations  without  retail  markup,   markdown,   or  commission  and  may  not
necessarily represent actual transactions.

                                     High($)         Low ($)
                                     -------         -------

  FISCAL YEAR 2004
  First Quarter                        0.09            0.03
  Second Quarter                       0.19            0.04
  Third Quarter                        0.28            0.09
  Fourth Quarter                       0.24            0.07

  FISCAL YEAR 2005
  First Quarter                        0.15            0.04
  Second Quarter                       0.14            0.06
  Third Quarter                        0.12            0.05
  Fourth Quarter                       0.09            0.04



  FISCAL YEAR 2006
  First Quarter                        0.05            0.03
  Second Quarter                       0.05            0.01
  Third Quarter (1)                    0.03            0.02



(1) As of April 20, 2006



HOLDERS



      As of April 20,  2006,  we had  approximately  433  holders  of our common
stock.  The number of record  holders  was  determined  from the  records of our
transfer  agent and does not  include  beneficial  owners of common  stock whose
shares  are  held  in the  names  of  various  security  brokers,  dealers,  and
registered  clearing  agencies.  The  transfer  agent  of our  common  stock  is
Continental Stock Transfer & Trust Company, 17 Battery Place, New York, New York
10004.



      We have never declared or paid any cash dividends on our common stock.  We
do not anticipate  paying any cash dividends to  stockholders in the foreseeable
future. In addition,  any future  determination to pay cash dividends will be at
the  discretion  of the  Board  of  Directors  and  will be  dependent  upon our
financial condition, results of operations, capital requirements, and such other
factors as the Board of Directors deem relevant.

                                       21


           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

      Some  of the  information  in  this  prospectus  contains  forward-looking
statements that involve  substantial risks and  uncertainties.  You can identify
these  statements  by  forward-looking  words such as "may,"  "will,"  "expect,"
"anticipate," "believe," "estimate" and "continue," or similar words. You should
read statements that contain these words carefully because they:

      o     discuss our future expectations;
      o     contain  projections  of our future  results of operations or of our
            financial condition; and
      o     state other "forward-looking" information.

      We believe it is important to communicate our expectations. However, there
may be events in the future that we are not able to  accurately  predict or over
which we have no control.  Our actual  results and the timing of certain  events
could  differ  materially  from  those  anticipated  in  these   forward-looking
statements as a result of certain factors, including those set forth under "Risk
Factors," "Business" and elsewhere in this prospectus. See "Risk Factors."

OVERVIEW


      On January 12, 2005, we acquired Cape Systems,  Inc.,  which was comprised
of two  operating  units of the same  company.  These  operating  units were the
Dallas, Texas unit and the London,  United Kingdom unit. For financial reporting
purposes,  these units are consolidated  into one financial unit. All references
to London and Dallas refer to segments of one reporting unit.


CRITICAL ACCOUNTING POLICIES AND ESTIMATES

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


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


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

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


      c) In 2005 and 2004 we have recorded no impairment  charges related to the
carrying   value  of  goodwill  and  other   intangibles.   In   assessing   the
recoverability of our goodwill and other  intangibles,  we have made assumptions
regarding  estimated  future cash flows and  considered  various  other  factors
impacting  the fair value of these  assets.  Impairment  losses are  recorded on
long-lived  assets used in operations  when indicators of impairment are present
and the  undiscounted  cash flows  estimated to be generated by those assets are
less than the net carrying  amount of the assets.  The Company has evaluated the
value of its long-lived  assets for  impairment in accordance  with Statement of
Financial  Accounting  Standards  No. 144,  "Accounting  for the  Impairment  or
Disposal of Long-Lived  Assets." As a result of its review, the Company does not
believe  that any change has  occurred.  If such  changes in  circumstances  are
present,  a loss is recognized to the extent the carrying  value of the asset is
in excess of the sum of the  discounted  cash flows  expected to result from the
use of  the  asset  and  amounts  expected  to be  realized  upon  its  eventual
disposition.


                                       22


      d) We regularly evaluate our ability to recover the reported amount of our
deferred income taxes considering several factors, including our estimate of the
likelihood  that we will generate  sufficient  taxable income in future years in
which temporary  differences reverse. Due to the uncertainties related to, among
other things,  the extent and timing of future income and the potential  changes
in the  ownership of the Company,  which could  subject our net  operating  loss
carry forwards to substantial annual limitations, we offset our net deferred tax
assets by an equivalent valuation allowance as of September 30, 2005 and 2004.


      e) As described in Note 3 to the  Consolidated  Financial  Statements,  we
have sought the protection of the respective courts in three European countries,
which have agreed to orderly liquidations of five of our European  subsidiaries.
During the year ended  September  30, 2005,  we  recognized  a non-cash  gain of
$177,000  from  the  approval  of  creditors  of  the  liquidation  of  the  net
liabilities  of  our  Ireland   subsidiaries.   Upon  legal  resolution  of  the
approximately  $7,296,000 of net liabilities of our remaining  European entities
as of September 30, 2005,  we may recognize a gain upon legal  resolution of the
liquidations.  The amount and timing of such gain is totally  dependent upon the
decisions  to be  issued  by the  respective  court  appointed  liquidators.  We
received  notice  that the  liquidation  of the UK  companies,  which were under
liquidation  as of September 30, 2003, has been approved and finalized by the UK
creditors as of January 5, 2004.  Based on such notice,  management  reduced the
Company's  net  liabilities  associated  with  subsidiaries  in  liquidation  by
approximately $1,400,000, reclassed approximately $1,073,000 of translation loss
from  accumulated  other  comprehensive  loss to the  consolidated  statement of
operations, and recognized a gain of approximately $320,000 in fiscal 2004.


      f) Revenue  related to software  license  sales is recorded at the time of
shipment provided that (i) no significant  vendor obligations remain outstanding
at the time of sale;  (ii) the  collection  of the related  receivable is deemed
probable  by  management;   and  (iii)  vendor   specific   objective   evidence
("V.S.O.E.")  of fair  value  exists  for all  significant  elements,  including
post-contract customer support ("PCS") in multiple element arrangements.  Almost
all of our revenue related to software  license sales is recorded at the time of
shipment. We do not offer our customers a right of return.


      g)  Where  the  services  relate  to  arrangements  requiring  significant
production,  modification or customization of software,  and the service element
does not meet the  criteria  for separate  accounting,  the entire  arrangement,
including the software  element,  revenue is accounted  for in  conformity  with
either the  percentage-of-completion  or completed  contract  accounting method.
Percentage-of-completion  generally uses input measures,  primarily labor costs,
where such  measures  indicate  progress to date and provide a basis to estimate
completion. None of our revenue related to software license sales is recorded by
percentage-of-completion accounting.

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 the 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.


                                       23



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


RESULTS OF OPERATIONS


YEAR ENDED SEPTEMBER 30, 2005 COMPARED TO YEAR ENDED SEPTEMBER 30, 2004.

OPERATING REVENUES:

      Operating  revenues  increased by  approximately  $1,212,000 (or 47.3%) to
approximately $3,779,000 in 2005.

PRODUCTS AND SERVICES

      Sales  to  customers  by the two  significant  product  and  service  line
groupings for the years ended  September 30, 2005 and 2004 (in thousands) are as
follows:

                                   September 30
                                 ---------------
                                  2005     2004
                                 ------   ------
Enterprise Solutions             $1,279   $   83
Service, Maintenance and Other    2,500    2,483
                                 ------   ------
                                 $3,779   $2,566
                                 ======   ======

      Enterprise solutions revenues increased to $1,279,000 in 2005 from $83,000
in 2004. The increase was a result of three warehouse expansions in our customer
base.  Service,  maintenance  and other  revenues have  increased  approximately
$17,000 from 2004. The increase was a result of the acquisition of operations in
London  ($428,000)  and  Dallas  ($612,000)  which  were not owned by us in 2004
offset by a  decrease  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  $652,000 (or 51.0%) to $1,931,000
in 2005. The addition of the London and Dallas operation accounted for virtually
the entire increase  ($692,000) as the core business remained flat year-to-year.
As a percent of operating  revenues,  gross profit was 51.1% in 2005 as compared
to 49.8% in 2004.

OPERATING EXPENSES:

      Selling and administrative expenses increased approximately $1,209,000 (or
41.3%) to $4,136,000 in 2005.  Approximately  $479,000 of the increase is due to
the  addition of the London and Dallas  operations  with the balance of $730,000
due primarily to professional  fees resulting from numerous  regulatory  filings
and contractual obligations.


                                       24



      There were no  research  and  development  ("R&D")  expenses in 2005 or in
2004. As a result of the slow economy and our cost cutting efforts, we suspended
R&D, focusing our technical resources on maintenance services,  until which time
additional  financing  is received.  It is  anticipated  that R&D spending  will
recommence in 2006.

      The $241,000  increase in  depreciation  and  amortization  to $396,000 in
2005, as compared to $155,000 in 2004, is due primarily to the  amortization  of
the  intangible  assets in  connection  with the  acquisition  of the London and
Dallas operations.

      As a  result  of the  aforementioned,  our  operating  loss  increased  by
approximately  $798,000 to approximately  $2,601,000 for fiscal 2005 as compared
to our operating loss of approximately $1,803,000 for fiscal 2004.

      Interest expense  increased by  approximately  $3,036,000 to $5,005,000 in
2005. This increase is due to new financing  obtained in 2005,  non-cash charges
for the beneficial  conversion feature for long-term convertible debt as well as
penalties,  default interest on the convertible  notes, and interest of $113,000
in connection delinquent filings of the Company's Form 5500 annual report offset
by lower amortization of deferred financing fees.

      During 2005 we settled certain of our liabilities and recognized a gain of
$164,000,  mainly due to our ability to settle $517,000 in debts and obligations
for $353,000 in cash.

      Gain on  liquidation of foreign  subsidiaries  increased due to a $177,000
gain on liquidation of the Ireland operations.

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

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.


                                       25



      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.

      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 & 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  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.


      As of December  31,  2005,  our current  liabilities  exceeded our current
assets by approximately $26 million.  As described below, a substantial  portion
of the current  liabilities  relates to reserves for convertible debt,  reserves
for pending  litigation and reserves for subsidiaries in liquidiation.  Although
there are no assurances,  we anticipate that all of our convertible debt will be
converted  into shares of common  stock.  In  addition,  we have and continue to
negotiate  pending  litigation claims for small portions of the estimated claims
in cash or for shares of our common stock. Except for an inchoate claim relating
to one subsidiary in Italy, there have been no claims and our other subsidiaries
in liquidation  are proceeding in accordance with the laws of  jurisdictions  in
which  they were  incorporated.  We  anticipate  that we will need to  address a
significant  portion less than our current  liabilities in order to continue our
operations,  however, there can be no assurances that we will not be required to
settle our  current  liabilities  for a higher,  and  potentially  substantially
higher,  amount.  We have had negotiations with creditors to settle their claims
for partial payment,  in cash and/or shares of common stock,  although we do not
have any definitive settlement agreements nor can there be any assurance that we
will be able to settle any  current  liabilities  for less than  their  carrying
value.  As a result,  we may not have adequate funds to pay our liabilities on a
timely basis or we may be unable to provide  enough  capital to grow or continue
our operations.  In addition, we have granted a first priority security interest
in  substantially  all of our assets in connection  with the issuance of secured
convertible  notes to  certain  selling  stockholders.  As a  result,  we do not
believe that our current  liabilities present a serious impact on a timing basis
in order to continue our operations.



                                       26



      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, us
to raise  substantial  funds to  finance  (i)  continuing  operations,  (ii) the
further  development  of  our  enterprise  software   technologies,   (iii)  the
settlement of exist ing  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 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.


      Due to our working capital  deficiency,  and if we do not receive adequate
financing, we will be unable to pay our vendors,  lenders and other creditors if
we cease our  operations,  since  the net  realizable  value of our  non-current
assets will not generate adequate cash. We currently do not have any commitments
for  financing.  There is no guarantee that we will be successful in raising the
funds required.


      Until such time, if at all, as we receive adequate  funding,  we intend to
continue to defer payment of all of our  obligations  which are capable of being
deferred, which actions have resulted in some vendors demanding cash payment for
their goods and services in advance,  and other vendors  refusing to continue to
do  business  with  us.  In the  event  that  we  are  successful  in  obtaining
third-party  funding, we do not expect to generate a positive cash flow from our
operations  for  at  least  several  years,   if  at  all,  due  to  anticipated
expenditures  for  research  and  development  activities,   administrative  and
marketing activities, and working capital requirements and expect to continue to
attempt to raise further capital through one or more further private placements.


      Depending  on  revenues   from   operations   and  our  cash  on  hand  of
approximately  $400,000  as of March 31,  2006,  we  should be able to  continue
operations at the current level through September 30, 2006 at a minimum. We will
require  additional funds of approximately  $2,000,000 to sustain and expand our
sales and marketing activities and to fund our continued operations for the next
twelve months.  Additional  capital will be required to effectively  support the
operations and to otherwise  implement our overall business strategy.  There can
be no  assurance  that  financing  will be  available  in  amounts  or on  terms
acceptable  to us, if at all. The  inability to obtain  additional  capital will
restrict  our  ability to grow and may reduce our ability to continue to conduct
business operations.  If we are unable to obtain additional  financing,  we will
likely be required to curtail our marketing and  development  plans and possibly
cease our operations.  Any additional  equity financing may involve  substantial
dilution to our then existing shareholders.


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.

      As reported  elsewhere,  we have  outstanding  payroll  obligation under a
Consent Order and Agreement with the New Jersey Department of Labor of $282,000.
We believe,  although there can be no assurances,  that the payroll  obligations
including  penalties will be satisfied by the calendar year ending  December 31,
2006. If, however, sufficient cash is not available to meet this obligation, the
New Jersey  Department  of Labor  pursuant  to Title 34,  Chapter 11, of the New
Jersey Statutes  Annotated,  through the Commissioner of Labor, is authorized to
supervise the payment of amounts due employees by requiring that the payments be
paid to the  Commissioner to be paid over by the  Commissioner to the employees.
The  Consent  Order  and  Agreement  provided  for  precisely  that,   including
administrative fees and penalties, to be paid over a period of time. Under Title
34, each of the individuals  named in the Consent Order and Agreement are deemed
to be "Employers".  Pursuant to the Consent Order and Agreement,  the Department
of Labor  agreed not to pursue the  individuals  as long as we made the required
payments,  and  agreed  not to  pursue  us  further  for  failure  to  make  the
installment  payments without  providing notice and a 15 day period to cure such
failure. We have not received such a notice.


                                       27



      In the event such notice is received and we fail to cure, the Commissioner
can  pursue  all  available  remedies  under  Title 34.  This  would be  further
administrative   fees  of  25%  of  the  unpaid  wages  and   penalties  of  5%.
Additionally,  failure  to  pay  wages  due  is  a  disorderly  persons  offense
providing, at a court's discretion, the option of imprisonment for not less than
10 days nor more than 100 days.


      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.

      (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.


                                       28



      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

      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.

                                       29


DEFAULT UNDER SECURED CONVERTIBLE NOTES



      In connection  with the  securities  purchase  agreements  entered into in
April 2004, January 2005 and August 2005, we granted the investors  registration
rights and security  interests in all of our assets.  Several  events of default
have occurred regarding all of the secured convertible notes,  including failure
to have a sufficient  number of shares  reserved for issuance upon conversion of
the secured  convertible  notes and  warrants  and failure to have an  effective
registration  statement for the shares underlying secured  convertible the notes
and warrants.  As a result of these  defaults,  we are obligated to pay the note
holders the  principal  amount of the notes  together  with interest and certain
other amounts.  We do not have the capital resources to pay the amounts required
under these  agreements.  The secured  convertible note holders have informed us
that they do not intend to take any action at this time due to the default.  The
investors have waived as of and through December 31, 2005, all events of default
and all liquidated damages under the various securities  purchase agreements and
convertible notes. However, since January 1, 2006, we are in default again under
these securities  purchase  agreements and secured  convertible notes. We do not
have any written  commitment  from the note holders  that they will  continue to
waive  events of default and  liquidated  damages  thereunder.  These  events of
default,  taken as a whole,  are reasonably  likely to have a material impact on
our short-term and long-term  liquidity.  The investors have been willing in the
past to provide us with capital as needed to sustain our  day-to-day  operations
and to forego enforcing default  provisions,  however, no assurance can be given
that they  will  provide  such  capital  in the  future  or  continue  to forego
enforcing  default  provisions,  which they are under no obligation to do so. In
the event that we need  additional  capital  in the  future  for our  day-to-day
operations,  and the  investors do not provide such funds,  we will have to seek
capital from new investors.  As a result of these events of default and that all
of our assets are secured by the current  investors,  it is highly unlikely that
we would be able to obtain  additional  capital from other investors.  If we are
unable to obtain additional  capital,  we would likely be required to curtail or
cease our operations.  As all of our assets are secured by our existing lendors,
of which we are currently in default, we do not anticipate filing for bankruptcy
protection, as all of our assets would be transferred to our lendors pursuant to
our existing security agreements.


INTERNAL CONTROLS AND PROCEDURES

      Since the  quarter  ended  September  30,  2004,  we have had  significant
deficiencies and/or material weaknesses in our internal controls and procedures.
These significant deficiencies and material weaknesses have included:

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

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

      o     Failure  to timely  consider  the  beneficial  conversation  charges
            resulting  from  modification  of  the  terms  of  convertible  debt
            instruments;

      o     Stock options that we had granted to non-employee consultants should
            have been accounted for under variable accounting;

      o     Revenue  recognized  for a  particular  contract  during one quarter
            should have been deferred to the next quarter;

      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;

      o     During the financial reporting process including footnote disclosure
            requirements,  our  independent  registered  public  accounting firm
            identified  that we were  missing  some  of the  required  generally
            accepted accounting principles disclosures; and

      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.

      We  have  implemented  numerous  changes  to  our  internal  controls  and
procedures to correct these significant deficiencies and/or material weaknesses.
Most  recently,  we have  retained  an  outside,  independent  certified  public
accountant  to oversee and assist us in our  closing  procedures.  To date,  the
costs  involved in  remediating  our  controls and  procedures  issues have been
minimal.  However,  we cannot be certain that the  corrective  measures taken to
date have corrected all deficiencies and weaknesses.

      Additionally,  we may in  the  future  discover  additional  areas  of our
disclosure  controls or internal  control  over  financial  reporting  that need
improvement.  Any  remedial  measures  we take  may not  succeed  in  designing,
implementing and maintaining  adequate controls over our financial processes and
reporting in the future and may not be  sufficient  to address and eliminate the
material weakness.  Remedying the material weakness that has been identified, or
material weaknesses that we or our independent registered public accounting firm
may identify in the future, could require us to incur additional costs or divert
management resources which could reduce our profitability.

      Any delay or failure to design and implement new or improved controls,  or
difficulties  encountered in their  implementation or operation,  could harm our
operating results, cause us to fail to meet our financial reporting obligations,
or prevent us from providing reliable and accurate financial reports or avoiding
or detecting fraud. Disclosure of material weaknesses,  any failure to remediate
such  material   weaknesses  in  a  timely  fashion  or  having  or  maintaining
ineffective  internal  controls could cause  investors to lose confidence in our
reported  financial  information,  which  could  have a  negative  effect on the
trading price of our stock and our ability to raise additional capital.


                                       30


                                    BUSINESS

OVERVIEW

      We are a provider of supply chain management (SCM) technologies, including
enterprise   software  systems  and  applications,   and  software   integration
solutions,  that enable our  customers  to manage  their  order,  inventory  and
warehouse  management needs,  consultative  services,  and software and hardware
service and  maintenance.  We serve our clients  through 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.


      We are also a provider of  palletizing  and packaging  configuration,  and
truck/container loading software that improves pallet and truck utilization, and
reduces  packaging,  storage and  transportation  costs.  Our programs  optimize
pallet patterns,  create new case sizes and product packaging,  create efficient
bundles of  corrugated  flat  packs,  build  display  pallet  loads and test the
strength of corrugated board. Our customer base, numbering  approximately 3,700,
includes, among others, some fortune 500 companies such as Wal-Mart, Sam's Club,
Nestle, Procter & Gamble, Smurfit-Stone and Coca-Cola.


      We have achieved our current  focused  product and service  portfolio as a
result of various  acquisitions  over the past four years. Our customers use our
software to reduce  procurement and  distribution  costs, and manage and control
inventory  along the  supply  chain,  thereby  increasing  sales  and  improving
customer  satisfaction  and  loyalty.  We also resell  third party  software and
hardware as part of our integrated solutions. We provide service and support for
all of our software and systems from established facilities in North America.


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

      In fiscal 2005, we had one customer,  Regis Corporation,  whose sales were
approximately 10% of total revenue. At September 30, 2005 the customer accounted
for approximately 14% of total accounts  receivable.  In fiscal 2004, we had two
customers whose sales were approximately 30% of total revenue (IBM China 20% and
Rite Aid Corp 10%).  At  September  30,  2004 the two  customers  accounted  for
approximately 30% of total accounts receivable.


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

RECENT DEVELOPMENTS

      On January 12, 2005, we entered into a stock purchase agreement with Peter
B. Ayling,  Elizabeth M. Ayling, Brad L. Leonard, Michael C. Moore, Cape Systems
and  Consulting  Services  Ltd.  and Cape  Systems,  Inc.  pursuant  to which we
purchased  all of the  issued  and  outstanding  shares of common  stock of Cape
Systems and  Consulting  Services  Ltd.  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.

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

                                       31


      In connection with the  acquisition,  we changed our name on April 8, 2005
to Cape Systems Group, Inc.

OUTLOOK

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


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

      Throughout  2005, we experienced  continued  weakness in our core markets,
continued  operating losses and a consistent  shortfall in working  capital.  In
order to survive in these  circumstances,  we continued our strategy to focus on
our core enterprise level products, while continuing to reduce costs.


THE SUPPLY CHAIN MANAGEMENT INDUSTRY

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

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

THE OPPORTUNITY


      The industry opportunity is being defined by three worldwide trends:


Two Major Catalysts: Global Competition and the Internet
- --------------------------------------------------------

                                       32


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

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

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

An Industry Evolving
- --------------------

      Despite billions of dollars of capital  investment in new software systems
in the  decade  of the  nineties,  the  benefits  of this  investment  have been
achieved more slowly than  corporate  buyers had expected.  As corporate  buyers
began to returnt 6 0 to their  technology needs during 2002 and into 2003, after
a slowdown in 2001 and early 2002,  their approach is a more modest one, seeking
affordable solutions targeted at specific problems and whose projected return on
investment can be more rigorously assessed.

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

Beyond the "Four Walls"
- -----------------------

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

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

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

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

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

      Improving real-time co-ordination among enterprise facilities;

      Extending supply chain visibility beyond the enterprise;

      Permitting  dynamic  scalability  to address  unpredictable  increases  in
transaction volumes;

      Allowing least-cost routing;

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

      Providing means to monitor activity along the supply chain; and

                                       33


      Managing  events in the supply chain in the optimum time to take advantage
of revenue opportunities and avoid costs.

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

OUR BUSINESS AND PRODUCTS


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

      The following  summary relates to the product lines  currently  offered by
us:

1. Warehouse Management Systems (WMS)

      eWMS is  designed  to fully  automate a  warehouse.  The system is a fully
integrated,  scalable  product  designed  to  address  day-to-day  "operational"
functions and inventory availability.  It operates on platforms such as Linux or
Unix utilizing industry standard Relational Database Management Systems (RDBMS).
The system includes integral RF support to facilitate product movement processes
within the warehouse. Receiving, inventory control,  replenishment,  and picking
are automated.  The system includes  comprehensive  inventory  control functions
such as receiving, system-directed,  automatic replenishment,  consolidation and
cycle counting.  The product includes a number of standard functions that can be
custom  configured  to  suit  the  physical   warehouse  and  inventory  control
requirements of the customer.  It can control and record all material  movements
including: planned and unplanned receipts, adjustments, and order processing.


2. Light-Directed Picking and Put Away Systems

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

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

      Our  light-directed  picking  solutions  interface  with a  number  of ERP
systems  and  can be  modified  to  work  with  almost  any  system.  The  order
control/fulfillment  systems  represent  an  important  facet  of  the  complete
E-commerce  system.  While  E-commerce  marketing  and order taking  engines can
generate  substantial sales, without an optimized order fulfillment process, the
promise of E-commerce will not be fully realized by companies.

      The  industry  has  recognized  our  products  and  services and they were
awarded the "Modern Materials Handling"  Productivity  Achievement Award in 1999
and the Vendor of the Year for Merck  Pharmaceuticals  in 1998. Our product line
includes a mobile cart based  system that  appeals to a broader  customer  base.
This  system,   CartRite,   utilizes   light   panels  and   advanced   wireless
communications in its warehouse management application.

                                       34


      Typically,  after  introduction of our  light-directed  order  fulfillment
system,  clients  eliminate a portion of the staff they  previously  required to
fill  warehouse  orders.  This is  achieved by  automating  and  optimizing  the
scheduling,  method and the order of picking items without any paper. The system
thus,  among other things,  eliminates the multiple steps  associated with paper
handling and manual reconciliation.

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

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


3. Packaging and Transportation Software

      We also offer a full range of software solutions for all packaging design,
palletizing  and truck or container  loading needs.  The CAPE PACK and TRUCKFILL
programs can be fully  integrated with other systems and offer simple import and
export features.  Sharing pallet  specifications  and container load diagrams is
easy with the email feature and the Web Page Publisher program.  Companies using
CAPE PACK, palletizing and packaging design software, can increase profitability
without having to sell more products, raise prices or increase market share.

      CAPE PACK  palletizing  and package design software  calculates  efficient
pallet  loads,  enables users to design custom  packages,  evaluate  alternative
product dimensions, review optional pack arrangements and test package integrity
using  the  compression  strength  testing  feature.  CAPE  PACK  also  includes
extensive  import and  exporting  capabilities,  making  integration  with other
systems,  such as SAP, much easier for  customers.  Product data can be imported
into CAPE PACK and stored in product, bundle and case size databases.

      The Pallet Group allows the  improvement  of pallet  utilization  and load
stability by entering in a product size,  basic pallet  restrictions and letting
the program calculate the most efficient pallet stacking  patterns.  The program
will  also  allow  evaluation  of the  efficiencies  of the  product  on up to 3
different sets of pallet criteria at one time.

      The  Arrange  Group takes the design  process a step  further and helps to
design improved case sizes, better product arrangements,  or bundles, within the
case and get more product on a pallet.  Beginning with a fixed product size, the
user  can set a range  of  desired  product  quantities  and the  program  would
calculate alternative bundles, secondary packaging sizes and arrangements, while
also calculating the most efficient pallet pattern.

      The Design Group is used to evaluate  alternative  product  dimensions  so
more product will fit in the case, on the store shelf,  and on the pallet.  This
group  builds on  Pallet  and  Arrange  so  beginning  with a  variable  product
dimension,  the user can specify how much each dimension can vary up or down and
in  certain  increments.   The  program  then  calculates   alternative  product
dimensions, bundles, cases and the resulting pallet load.

      CAPE  PACK's  graphics  technology  enables  users  to  view  true to life
representations  of  solutions  and the power to share the  results  with  other
people. The program generates three dimensional, color displays of full, quarter
and club-store pallet loads.

      CASEFILL,  DISPLAY  PALLET,  AND KDF are  utilities  which  can aid in the
consolidation  of cases,  automatically  calculate  mixed  product  pallets  for
club-stores,  and to generate  pallet loads using  bundles of  KDF's/flat  glued
cases.  All of these  features are includes with any of the above program groups
within CAPE PACK.


                                       35



      DISPLAY  PALLET  PROGRAM  accesses a customer's  product  database to help
manufacturers  and retailers  build  3-dimensional  displays of single and mixed
sized products for club stores.  By setting load restrictions and using the very
powerful  multiple  product  calculation  algorithms,   pallet  loads  that  are
shoppable as well as efficient.

      TRUCKFILL software specializes in the organization and priority loading of
products into trucks and containers. TRUCKFILL helps users reduce shipping costs
by planning,  creating,  editing,  printing and maintaining  multi-product  load
plans,  while  avoiding  the  shipment of empty  space or wasted  time  manually
calculating  how many  products can be loaded onto  containers  and trucks.  For
existing CAPE software users,  importing previously saved pallet loads from CAPE
PACK can be accomplished quickly and easily.

      The  customer  can enter the details for the  products,  pallet  loads and
truck/container  sizes into the  appropriate  database  then the  software  will
calculate  the load  configurations.  Sharing  the results is made easy with the
email, custom reports and exporting capabilities.  Creating export documentation
in advance and  communicating  results  via the  Internet  can improve  customer
relations, help create shipment quotes and reduce refused shipments.

4. RFID

      Apply  and  Comply  is  a  simple,   low  cost,  turnkey  Radio  Frequency
Identification  (RFID)  labeling  solution that gives users the capability to be
compliant with Wal-Mart,  Target,  Gillette,  Best Buy and Department of Defense
mandates,  among others.  Designed for companies that are facing RFID compliance
mandates on low to mid volume products,  the Apply and Comply(TM) product offers
a complete  portable  solution  containing  all of the hardware,  software,  and
equipment  necessary to provide an out-of-the-box  RFID compliance label tagging
solution.

      The RFID Tag Locator uses commercially  available RFID tags and readers to
measure  RFID  performance  at  the  case  and  pallet  level  under  real-world
conditions.  Results from these  measurements  are displayed  using  interactive
color-coded  3D  models  to  show  RF  properties.  This  unique  and  intuitive
visualization system conveys an immediate  understanding of the RF behavior of a
product. This in turn leads to optimal tag placement and significantly  improved
case and pallet reading.


COMPETITION

      The industry today is marked by competition in two industry segments:  SCM
planning and SCM execution.  We compete primarily in the execution  segment.  In
this segment,  we face competition from numerous foreign and domestic  companies
of various sizes,  most of which are larger and have greater capital  resources.
Competition in these areas is further  complicated by possible  shifts in market
share  due  to  technological  innovation,   changes  in  product  emphasis  and
applications and new entrants with greater capabilities or better prospects.

Order Management
- ----------------

      The  order  management  market  is  becoming  a center  of focus for every
business in the world whether or not they run distribution  centers. As a result
this market segment could become the largest part of our business in the future.
The  importance of this emerging  opportunity is highlighted by the recent entry
of JD Edwards,  PeopleSoft, i2 and Manugistics into this market. The competition
for our eOrder product is believed to be as follows:


      PeopleSoft,  an ERP vendor with revenues of approximately  $3 billion.  We
believe  that  PeopleSoft  has a  Java-based  product  offering  which  is  very
competitive with that offered by us. PeopleSoft recently acquiredJD Edwards & Co
Inc, an ERP vendor with a presence in the order management segment.


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

Execution Management
- --------------------

                                       36


      In the execution  management segment in the US there are approximately 275
companies  offering a WMS product,  of which only a small number have a top tier
product  (defined as able to handle  warehouse space in excess of 250,000 square
feet and at least 100  simultaneous  users of wireless  devices at any one time)
and revenues in excess of $10 million.  We believe that we are the only supplier
with a complete JAVA based cross-platform  solution for Supply Chain Management.
In this segment of the  industry,  our major  competitors  for the warehouse and
inventory management  components and the transportation and logistics components
of our eSuite product are:

      EXE Technologies, a subsidiary of SSA Technologies, with revenues believed
to be  approximately  $70 million,  competes  most directly with us in warehouse
management in our main vertical markets.

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


      Catalyst International, with revenues of $33 million, provides principally
UNIX solutions in our vertical markets.


Light-Directed Systems
- ----------------------

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


Packaging and Transportation Systems
- ------------------------------------

      Within the packaging  industry there are only a few companies that provide
packaging  design,  palletization or container  loading software in some format.
There is only one major competitor within this market segment.  CAPE Systems has
been the innovator in bringing new features and  functionality to market,  based
on customer requests and industry demands. The abilities to import / export data
and integrate with other  systems,  are some of the reasons why CAPE Systems has
been named a Top 100 IT Logistics Provider for the past two years.

      TOPS Engineering,  a privately held company,  with revenues believed to be
approximately  $2  million,   competes  most  directly  with  us  in  packaging,
palletizing and container loading software, in our main vertical markets.

RFID
- ----

      The science of best tag  placement  has usually been  conducted at private
labs and certain universities. Only over the last couple of years have companies
decided  to take this  science  and  commercialize  it. We have  identified  two
companies  that we feel come  closest to provided  competitive  solutions to our
RFID Tag Locator.  We also feel that as companies like Wal-Mart start  mandating
that not only must RFID tags be placed on pallets and individual cases, but that
the tags must be readable as well, we will see  tremendous  interest and need in
tag readability and placement software, including our RFID Tag Locator.

      ODIN Technologies,  a privately held company, based in Virginia,  competes
in the RFID tag location  business with a product called Trifecta.  Our research
indicates that the results from ODIN's  product are based on simulation  models,
while our RFID Tag Locator  product  gathers  scientific  RFID data and displays
results  in 3D and most  importantly  in  real-time.  We believe  the  real-time
aspects of RFID Tag Locator is an important competitive differentiator.

      Venture  Research,  a privately  held  company,  based in Texas,  provides
non-graphical analysis of RFID best tag placement through the use of RFID portal
and tunnels.  Because of the  real-time  3D  graphical  analysis of our RFID Tag
Locator  product,  we see Venture  Research as a  competitor  and as a potential
partner.


                                       37



      There  are  many  companies   that  are  promoting  RFID   "slap-and-ship"
compliance  software,  including Manhattan  Associates and Venture Research.  We
feel  our  differentiator  is that we can also  bundle  in  other  supply  chain
functionality  at a  modular  level to  enhance  and  speed  up RFID  compliance
mandates,  as well as bundle in best tag placement  software.  These  additional
features  combined with a quick and easy to setup  procedure and a user-friendly
touch  screen  interface   provides  us  with  the  necessary  tools  to  remain
competitive in the RFID compliance space.


RESEARCH AND DEVELOPMENT


      For the years ended September 30, 2005 and 2004, there was no research and
development  spending as we  suspended  research  and  development  to focus our
resources on customer support.

INTELLECTUAL PROPERTY

      We have 11 trademarks registered with the United States Patent & Trademark
Office. The marks that we have filed and received trademark registration for are
as follows:



                             Application or             Registration or
         Trademark           Registration No.           Filing Date
         ---------           ----------------           -----------
                                                  
         CARTRITE            Reg. No. 2,274,410         August 31, 1999
         WARERITE            Reg. No. 2,054,680         April 22, 1997 (renewed Mar, 2003)
         TURNRITE            Reg. No. 2,060,888         May 13, 1997 (renewed Mar, 2003)
         SHIPRITE            Reg. No. 2,052,389         April 15, 1997 (renewed Mar, 2003)
         SCALERITE           Reg. No. 2,050,615         April 8, 1997 (renewed Mar, 2003)
         PUTRITE             Reg. No. 2,054,679         April 22, 1997 (renewed Mar, 2003)
         PICRITE             Reg. No. 1,659,547         October 8, 1991 (renewed June 4, 2001)
         CAPE                Reg. No. 920,742           September 21, 1971 (renewed June 13, 2001)
         CAPE PACK           Reg. No. 1,948,709         January 16, 1996 (renewed September 30, 2005)
         Truckfill           Reg. No. 2,480,542         August 21, 2001
         CAPE                Reg. No. TMA 210,349       October 31, 1975 (renewed October 31, 2005)
                                                        (Canada)



EMPLOYEES



      At April 1, 2006, we had  approximately 27 employees.  20 of our employees
are in North America and seven are in the United Kingdom.  Approximately 52% are
in Installation and Implementation,  30% in Sales and Marketing (including sales
support) and the balance in Executive/Administrative.



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


                            DESCRIPTION OF PROPERTIES


      Our principal  executive  offices are located at 3619 Kennedy Road,  South
Plainfield, New Jersey 07080, and our telephone number is (908) 756-2000. We and
our subsidiaries occupy  approximately  15,000 square feet of office & warehouse
space in a building in South  Plainfield,  New Jersey under a lease  expiring in
April 2008.  The monthly  rent is $10,500.  Our Dallas  office is located at 100
Allentown  Parkway,  #218, Allen, Texas 75002, and our telephone number is (972)
359-1100.  This office occupies  approximately 3,000 square feet of office space
under a lease that expires  April 2006.  The monthly rent is $2,963.  Our London
office are located at The Perfume Factory,  140, Wales Farm Road,  London W3 6UG
and our telephone number is  020-8752-8610.  This office occupies  approximately
1,803  square feet of office space under a lease that  expires  March 2008.  The
monthly rent is approximately  3,250 GBP (approximately  $5,737 based on current
exchange rates).


                                       38



      In addition,  we lease  approximately 2,000 square feet of office space in
Paramus,  New Jersey,  which has been subleased.  The lease expires in May 2008,
and we pay and  expense  $4,100 a month and  receive an offset  $3,100 per month
from the  subleasee  against rent  expense.  We believe that our current  office
space  and  facilities  are  sufficient  to meet our  present  needs  and do not
anticipate any difficulty  securing  alternative or additional space, as needed,
on terms  acceptable  to us. We maintain a website at  www.capesystems.com.  The
information  contained  on  that  website  is not  deemed  to be a part  of this
prospectus.


                                LEGAL PROCEEDINGS


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

      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
our stockholders' deficiency. However, they could lead to involuntary bankruptcy
proceedings. Those are the following.

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

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

      c) As part of the  settlement  entered  into  between us and three  former
principals of a company we acquired in 2000,  consent judgments in the amount of
approximately  $1,000,000  each were entered against us on July 19, 2002. We are
currently  negotiating  with the former  owners to accept forms of payment other
than cash. However, there can be no assurance that a non-cash settlement will be
concluded. As of the date of this filing, the judgments have not been paid.

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

      e)  In  connection  with  the  liquidation  of  our  European  operations,
specifically VSM Italia s.r.l. ("VSM"), our wholly owned subsidiary, on July 25,
2005 an action was  commenced  against us, the Board of  Directors  of VSM,  its
auditing  committee,  and its  auditors,  in the Civil  Court of  Milan,  Italy,
captioned Bankrupt V.S.M. Italia s.r.l. in liquidation- n. 559/02. The complaint
alleges that at the end of calendar year 2000 and beginning of 2001,  VSM lacked
liquidity",  had incurred  large  liabilities,  and was  undercapitalized.  As a
result, the complaint alleges, among other things, that liquidation  proceedings
should have started at the end of year 2000,  and continuing to run the business
until June 30, 2002 damaged VSM in the amount of Euro 2,600,000, such amount has
been  accrued  by us. We have only  recently  received  the  complaint  and have
requested  additional  information  with  respect to its contents so that we may
respond accordingly.


                                       39



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. Certain individuals who are owed payroll
obligations  have agreed in  principle  to accept  shares of our common stock in
lieu  of  cash.  We are  continuing  to  negotiate  to  reduce  the  total  cash
obligations due so that a combination of stock and cash will allow us to pay off
these obligations.


                                       40



                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS




NAMES:                      AGES   TITLES:                                                BOARD OF DIRECTORS
                                                                                 
Hugo H. Biermann             56    Executive Chairman                                     Director
Nicholas R. H. Toms          57    Chief Executive Officer and Chief Financial Officer    Director
Otto Leistner                61                                                           Director
David Sasson                 36    Chief Operating Officer and Chief Technical Officer
Peter Ayling                 61    V.P. - Worldwide Group Marketing;
                                   President, Cape Systems
Brad Leonard                 49    V.P. - Worldwide Group Sales
Barbara H. Martorano         49    Secretary



      Directors  are  elected  to  serve  until  the  next  annual   meeting  of
stockholders  and until their  successors are elected and  qualified.  Currently
there are three seats on our board of directors.

      Directors  serve  without  cash   compensation  and  without  other  fixed
remuneration.  Officers  are elected by the Board of  Directors  and serve until
their successors are appointed by the Board of Directors.  Biographical  resumes
of each officer and director are set forth below.

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

                                       40


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

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


      DAVID SASSON has served as our Chief Operating Officer and Chief Technical
Officer since October 2005. Mr. Sasson held various positions within the Company
primarily  as director  of software  operations  for the  Pick-to-Light  product
division of XeQute Solutions, Inc., our wholly-owned subsidiary, from 2002 until
2005. Mr. Sasson previously  worked for Data Control Systems,  which we acquired
in 2000.  Mr.  Sasson is a member of the board of directors of Open Terra,  Inc.
Mr. Sasson serves on the board of directors  for the  Warehousing  Education and
Research  Council  for  NJ/NY/CT  and is a member  of the NJ  Material  Handling
Society and the NJ Technology  Council.  Mr. Sasson has a Bachelor of Science in
Business Administration from Ramapo College of New Jersey.

      PETER  AYLING  has  served  as our V.P.  Worldwide  Group  Marketing,  and
Managing  Director of Cape Systems and  Consulting  Services  Ltd, in the United
Kingdom since January 2005. Prior to that, Mr. Ayling was the Managing  Director
of Cape  Systems and  Consulting  Services  Ltd.  in the United  Kingdom and the
President of Cape Systems, Inc., the U.S. subsidiary.

      BRAD LEONARD has served as our V.P. - Worldwide  Group Sales since January
2005.  Prior to the time, Mr.  Leonard served as the VP of Business  Development
with Cape Systems,  Inc.  since 1984.  Prior to joining Cape  Systems,  Inc. Mr.
Leonard was a Packaging  Engineering with General Dynamics,  Miles  Laboratories
and Frito-Lay.  Mr. Leonard has a BA from the University of Wisconsin and an MBA
from Indiana University.


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

                                       41


                             EXECUTIVE COMPENSATION

      The following tables set forth certain  information  regarding our CEO and
each of our most highly-compensated executive officers whose total annual salary
and bonus for the fiscal year ending  September 30, 2005, 2004 and 2003 exceeded
$100,000:


                           SUMMARY COMPENSATION TABLE



                                                                              Long-Term Compensation
                                                                       -------------------------------------
                                         Annual Compensation                     Awards              Payouts
                                  ----------------------------------   ---------------------------   -------
                                                            Other                      Securities
                                  Annual       Annual      Annual       Restricted     Underlying      LTIP      All Other
Name and                 Fiscal   Salary        Bonus   Compensation   Stock Awards   Options/SARs   Payouts   Compensation
Principal Position        Year      ($)          ($)         ($)            ($)           (#)          ($)          ($)
- ----------------------   ------   -------      ------   ------------   ------------   ------------   -------   ------------
                                                                                       
Nicholas R. H. Toms,      2005     62,518
CEO and CFO               2004     91,667           0              0              0              0         0              0
                          2003    300,000           0              0              0              0         0              0

Mark A. Flint, CFO        2005          0           0              0              0              0         0              0
                          2004          0           0              0              0              0         0              0
                          2003    218,589(1)        0              0              0              0         0              0

Donald W. Rowley,         2005          0           0              0              0              0         0              0
Executive VP -            2004          0           0              0              0              0         0              0
Strategic Development     2003    101,667(2)        0              0              0              0         0              0

Brad Leonard, Vice        2005    120,312           0              0              0              0         0              0
President, Worldwide      2004          0           0              0              0              0         0              0
Sales                     2003          0           0              0              0              0         0              0

Peter Ayling, Vice        2005    119,700           0              0              0              0         0              0
President, Worldwide      2004          0           0              0              0              0         0              0
Marketing                 2003          0           0              0              0              0         0              0

Robert Schilt, Chief      2005    172,134           0              0              0              0         0              0
Technology Officer        2004    100,000           0              0              0              0         0              0
XeQute Solutions, Inc.    2003    214,475           0              0              0              0         0              0

Timothy Callahan,         2005          0           0              0              0              0         0              0
Vice President Sales      2004     50,000           0              0              0              0         0              0
and Marketing             2003    198,750           0              0              0              0         0              0


(1) Mr. Flint was laid off in August, 2003.
(2) Mr.  Rowley  resigned as an officer in February,  2003,  and was laid off in
June, 2003.


OPTION/SAR GRANTS IN LAST FISCAL YEAR


      On January 12, 2005, we issued options to acquire  3,420,000 shares of our
common stock at an exercise price of $0.10 per share to principals in connection
with the acquisition of Cape Systems.


STOCK OPTION PLANS

      On October 10,  1985,  the board of directors  adopted our 1985  Incentive
Stock Option Plan which was amended on February 14, 2000. We reserved  8,000,000
shares of common stock for issuance upon  exercise of options  granted from time
to time under the 1985 plan. The 1985 stock option plan is intended to assist us
in securing and retaining key employees,  directors and  consultants by allowing
them to  participate  in our  ownership  and growth  through  the grant of stock
options.

      Under the stock  compensation  plan,  we may grant stock  options  only to
employees and consultants.  The 1985 stock option plan is administered  directly
by our board of directors.

                                       42


      Subject  to the  provisions  of the stock  option  plan,  the  board  will
determine who shall receive stock options,  the number of shares of common stock
that may be  purchased  under the  options,  the time and manner of  exercise of
options and exercise prices.



      As of April 1, 2006,  there were 4,160,500 stock options granted under the
1985 plan that were outstanding.


AGGREGATE OPTION EXERCISES IN LAST FISCAL YEAR AND FISCAL YEAR-END OPTION VALUES

      The  following  table  describes  for the named  executive  officers,  the
exercisable  and  unexercised  options held by them as of September 30, 2005. No
options were  exercised  by the named  executive  officers in fiscal  2005.  The
"Value of  Unexercised  In-the-Money  Options at Fiscal  Year End" is based on a
value of $.05 per share,  the  closing  price of  Vertex's  common  stock on The
Nasdaq Stock Market's National Market, on September 30, 2005, less the per share
exercise price, multiplied by the number of shares to be issued upon exercise of
the options.

                    Number of Securities          Value of unexercised
                   Underlying unexercised         in-the-money options
                 Options at fiscal year end        at fiscal year end
                ---------------------------   ---------------------------

Name            Exercisable   Unexercisable   Exercisable   Unexercisable
- -------------   -----------   -------------   -----------   -------------

Hugo Biermann       475,000              --       n/a            n/a
Nicholas Toms       475,000              --       n/a            n/a
Brad Leonard        200,000              --       n/a            n/a
Peter Ayling        300,000              --       n/a            n/a


                                       43


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

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

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


      We have no policy  regarding  entering into  transactions  with affiliated
parties.


                                       44


         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT



      The following table sets forth certain  information  regarding  beneficial
ownership of our common stock as of April 20, 2006



      o     by each person who is known by us to  beneficially  own more than 5%
            of our common stock;
      o     by each of our officers and directors; and
      o     by all of our officers and directors as a group.






                                                                      PERCENTAGE OF      PERCENTAGE OF
                                                                         CLASS               CLASS
NAME AND ADDRESS                                     NUMBER OF          PRIOR TO             AFTER
OF OWNER                          TITLE OF CLASS     SHARES OWNED(1)   OFFERING(2)         OFFERING(3)
- -------------------------------------------------------------------------------------------------------
                                                                                 

Hugo H. Biermann                  Common Stock      2,863,010 (4)       2.71%                   *
3619 Kennedy Road
South Plainfield, NJ 07080

Nicholas R. H. Toms               Common Stock      3,986,293 (5)       3.77%                   *
3619 Kennedy Road
South Plainfield, NJ 07080

Otto Leistner                     Common Stock      2,672,875 (6)       2.54%                   *
3619 Kennedy Road
South Plainfield, NJ 07080

Barbara Martorano                 Common Stock         27,000 (7)           *                   *
3619 Kennedy Road
South Plainfield, NJ 07080

David Sasson                      Common Stock      1,500,000               *                   *
3619 Kennedy Road
South Plainfield, NJ 07080

Peter Ayling                      Common Stock        675,000 (7)           *                   *
3619 Kennedy Road
South Plainfield, NJ 07080

Brad Leonard                      Common Stock        400,000 (7)           *                   *
3619 Kennedy Road
South Plainfield, NJ 07080

All Officers and Directors        Common Stock     11,701,303 (8)      10.90%                   *
As a Group (7 persons)

- ----------------------------
American Marketing Complex        Common Stock      9,455,000           8.98%                   *
330 East 33rd Street, Suite 15M
New York, NY 10016

MidMark Capital L.P.              Common Stock      8,761,664 (9)       8.10%                   *
177 Madison Avenue
Morristown, NJ 07960

MidMark Capital II L.P.           Common Stock    701,906,668 (10)     86.98%                   *
177 Madison Avenue
Morristown, NJ 07960

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

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

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




                                       45





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

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

MidMark Capital II L.P.           Preferred C-1           805          80.74%                   0%
177 Madison Avenue
Morristown, NJ 07960

Paine Webber Custodian            Preferred C-1            50           5.02%                   0%
F/B/O Wayne Clevenger
177 Madison Avenue
Morristown, NJ 07960

Joseph Robinson                   Preferred C-1            50           5.02%                   0%
177 Madison Avenue
Morristown, NJ 07960

O'Brien Ltd Partnership           Preferred C-1            50           5.02%                   0%
177 Madison Avenue
Morristown, NJ 07960

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

MidMark Capital II, L.P.          Preferred D           7,615            100%                   0%
177 Madison Avenue
Morristown, NJ 07960


      (1) Beneficial Ownership is determined in accordance with the rules of the
      Securities  and  Exchange  Commission  and  generally  includes  voting or
      investment  power  with  respect  to  securities.  Shares of common  stock
      subject to options or warrants  currently  exercisable or convertible,  or
      exercisable  or  convertible  within 60 days of April 20,  2006 are deemed
      outstanding for computing the percentage of the person holding such option
      or warrant but are not deemed  outstanding for computing the percentage of
      any other person.

      (2) For purposes of calculating  the percentage  beneficially  owned,  the
      number  of  shares  of each  class of  stock  deemed  outstanding  include
      105,294,456 common shares; 1,356,852 Preferred "A" Shares; 1,000 Preferred
      "B"  Shares;  997  Preferred  "C"  Shares and 7,615  Preferred  "D" Shares
      outstanding as of April 20, 2006.

      (3) Percentage based on 963,494,456 shares of common stock outstanding.

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

      (5) Includes  475,000 shares  issuable  pursuant to presently  exercisable
      options and 82,000 shares held in a trust for the benefit of his daughter,
      Catherine  Toms,  of which Mr. Toms is the  trustee.  Mr.  Toms,  however,
      disclaims such beneficial ownership of the shares owned by the trust.

      (6) Includes  50,000  shares  issuable  pursuant to presently  exercisable
      options.

      (7) Represents shares issuable pursuant to presently exercisable options.

      (8) Includes  1,519,000 shares issuable pursuant to presently  exercisable
      options  and 388,010  shares  held by a company for which by Mr.  Biermann
      disclaims beneficial ownership.

      (9)  Includes  2,833,334  shares  issuable  upon  conversion  of class C-1
      convertible preferred stock.

      (10)  Includes  634,583,334  shares  issuable  upon  conversion of class D
      convertible   preferred  stock,   and  67,083,334   shares  issuable  upon
      conversion of class C-1 convertible preferred stock.



                                       46


                            DESCRIPTION OF SECURITIES

COMMON STOCK



      We are authorized to issue up to 1,000,000,000 shares of common stock, par
value $.005. As of April 20, 2006, there were 105,294,456 shares of common stock
outstanding.  Holders of the common  stock are entitled to one vote per share on
all matters to be voted upon by the  stockholders.  Holders of common  stock are
entitled to receive  ratably such  dividends,  if any, as may be declared by the
Board  of  Directors  out  of  funds  legally  available   therefor.   Upon  the
liquidation,  dissolution,  or winding up of our company,  the holders of common
stock are  entitled  to share  ratably  in all of our assets  which are  legally
available for distribution  after payment of all debts and other liabilities and
liquidation  preference of any outstanding common stock. Holders of common stock
have  no  preemptive,   subscription,   redemption  or  conversion  rights.  The
outstanding  shares  of  common  stock  are  validly  issued,   fully  paid  and
nonassessable.



      We have engaged Continental Stock Transfer & Trust Company, located in New
York, New York, as independent transfer agent or registrar.

PREFERRED STOCK



      We are authorized to issue up to 2,000,000  shares of Preferred Stock, par
value  $.01.  As of April 20,  2006,  there  were  1,356,852  shares of Class A
Preferred   Stock   outstanding,   1,000  shares  of  Class  B  Preferred  Stock
outstanding,  997  shares of Class C-1  Preferred  Stock  outstanding  and 7,615
shares of Class D Preferred Stock  outstanding.  Each share of Class A Preferred
is convertible into 1 share of our common stock. Each share of Class B Preferred
is  convertible  into 1,190 shares of our common stock.  Each share of the Class
C-1 and Class D Convertible  Preferred is  convertible  into $1,000 worth of our
common stock, at the selling  stockholders' option, at the lower of (i) $0.30 or
(ii) 60% of the  average of the three  lowest  intraday  trading  prices for the
common  stock on a  principal  market  for the 20  trading  days  before but not
including the conversion date.



OPTIONS


      There are currently  outstanding  options to purchase  7,434,221 shares of
our common stock  consisting of the  following:  (i) 5,172,221  options  granted
under our  non-qualified  plan;  and (ii)  2,262,000  options  granted under our
qualified plan.


WARRANTS


      In connection with a Securities  Purchase  Agreement dated April 28, 2004,
we have issued 3,000,000 warrants to purchase shares of common stock exercisable
until  five  years from the date of  issuance  at a purchase  price of $0.11 per
share.  In connection  with a Securities  Purchase  Agreement  dated January 11,
2005,  we have issued  1,850,000  warrants to  purchase  shares of common  stock
exercisable  until five years from the date of issuance  at a purchase  price of
$0.09 per share. In connection with a Securities Purchase Agreement dated August
10, 2005, we have issued 550,000 warrants to purchase shares of common stock and
are obligated to issue 300,000 additional warrants. The warrants are exercisable
until  five  years from the date of  issuance  at a purchase  price of $0.09 per
share.


CONVERTIBLE SECURITIES


      Not including  approximately  12,834,221  shares of common stock  issuable
upon exercise of  outstanding  options and warrants,  approximately  365,627,167
shares of common stock are issuable upon  conversion of  outstanding  promissory
notes,  which  includes   211,460,417  shares  of  common  stock  issuable  upon
conversion of the $2,537,526 in  outstanding  secured  convertible  notes issued
pursuant  to  the  Securities  Purchase  Agreement  dated  April  28,  2004  and
154,166,667  shares of common  stock  issuable  upon  conversion  of the secured
convertible  notes issued  pursuant to the Securities  Purchase  Agreement dated
January 11, 2005.


                                       47




      To obtain funding for our ongoing operations, we entered into a Securities
Purchase Agreement with four accredited investors on April 28, 2004, and amended
on December  30, 2004,  for the sale of (i)  $3,000,000  in secured  convertible
notes and (ii) warrants to buy 3,000,000 shares of our common stock. Pursuant to
a registration  statement on Form S-1 (333-116714)  declared  effective with the
SEC on August 9, 2004,  we  previously  registered  10,000,000  shares of common
stock underlying the convertible debentures and 3,000,000 shares of common stock
underlying the warrants. We are registering  130,000,000 shares in this offering
underlying the convertibles  debentures and we are registering  6,000,000 shares
underlying  the  warrants.  As of April 20,  2006,  $462,474 of the  convertible
debentures has been converted and $2,537,526 remains outstanding.



      This prospectus relates to the resale of the common stock underlying these
secured  convertible  notes and  warrants.  The  investors  provided  us with an
aggregate of $3,000,000 as follows:

      o     $1,500,000 was disbursed on April 28, 2004;

      o     $750,000 was disbursed on May 28, 2004; and

      o     $750,000 was disbursed on August 12, 2004.

      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:

      o     $0.30; or
      o     40% 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.

      The full  principal  amount of the secured  convertible  notes is due upon
default  under  the  terms  of  secured  convertible  notes.  The  warrants  are
exercisable  until five years from the date of issuance  at a purchase  price of
$0.11 per share. In addition,  we have granted the investors a security interest
in substantially  all of our assets and  intellectual  property and registration
rights.

      To obtain funding for our ongoing operations, we entered into a Securities
Purchase  Agreement with four  accredited  investors on January 11, 2005 for the
sale of (i)  $1,850,000  in secured  convertible  notes and (ii) warrants to buy
1,850,000 shares of our common stock.

      This prospectus relates to the resale of the common stock underlying these
secured convertible notes and warrants.  The investors purchased all the secured
convertible notes on January 11, 2005.

      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:

      o     $0.09; or
      o     40% 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.

      The full  principal  amount of the secured  convertible  notes is due upon
default  under  the  terms  of  secured  convertible  notes.  The  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.

      On August 10, 2005, we entered into a Securities  Purchase  Agreement with
AJW Offshore,  Ltd.,  AJW  Qualified  Partners,  LLC, AJW Partners,  LLC and New
Millennium  Capital  Partners  II, LLC for the sale of (i)  $850,000  in secured
convertible  notes and (ii)  warrants to purchase  850,000  shares of our common
stock.


      The investors provided us with the funds as follows:



      o     $250,000 was disbursed on August 10, 2005;
      o     $100,000 was disbursed on September 19, 2005;


                                       48




      o     $100,000 was disbursed on October 19, 2005;
      o     $100,000 was disbursed on November 16, 2005; and
      o     $300,000 was disbursed on March 31, 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:

      o     $0.09; or
      o     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 full principal amount of the secured  convertible notes are due upon a
default under the terms of secured  convertible  notes. In addition,  we granted
the investors a security interest in substantially all of our assets,  including
the assets of our wholly owned subsidiaries,  and intellectual  property. We are
required to file a  registration  statement  with the  Securities  and  Exchange
Commission  within 45 days of  closing,  which will  include  the  common  stock
underlying the secured  convertible notes and the warrants.  If the registration
statement  is not  filed  within  45  days  of  closing  or if the  registration
statement is not declared effective within 90 days from the date of closing,  we
are required to pay liquidated  damages to the  investors.  In the event that we
breach any representation or warranty in the Securities Purchase  Agreement,  we
are required to pay liquidated damages in shares or cash, at the election of the
investors,  in an amount  equal to three  percent of the  outstanding  principal
amount of the  secured  convertible  notes per month  plus  accrued  and  unpaid
interest.

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

      The  conversion  price of the secured  convertible  notes and the exercise
price of the warrants may be adjusted in certain circumstances such as if we pay
a stock dividend, subdivide or combine outstanding shares of common stock into a
greater  or  lesser  number  of  shares,  or take such  other  actions  as would
otherwise result in dilution of the selling stockholder's position.

      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
4.99% of the then issued and outstanding shares of common stock.

     COMMISSION'S POSITION ON INDEMNIFICATION FOR SECURITIES ACT LIABILITIES

      Our Articles of Incorporation,  as amended,  provide to the fullest extent
permitted by New Jersey law, our  directors or officers  shall not be personally
liable to us or our  shareholders  for damages for breach of such  director's or
officer's  fiduciary  duty.  The effect of this  provision  of our  Articles  of
Incorporation,  as  amended,  is to  eliminate  our rights and our  shareholders
(through  shareholders'  derivative  suits on behalf of our  company) to recover
damages  against a director or officer for breach of the fiduciary  duty of care
as a director or officer (including breaches resulting from negligent or grossly
negligent  behavior),  except under certain  situations  defined by statute.  We
believe that the indemnification provisions in our Articles of Incorporation, as
amended,  are necessary to attract and retain qualified persons as directors and
officers.

                                       49


      Insofar as  indemnification  for liabilities  arising under the Securities
Act of 1933 (the  "Act" or  "Securities  Act") may be  permitted  to  directors,
officers or persons  controlling  us pursuant to the  foregoing  provisions,  or
otherwise,  we have been  advised  that in the  opinion  of the  Securities  and
Exchange Commission,  such indemnification is against public policy as expressed
in the Act and is, therefore, unenforceable.

                              PLAN OF DISTRIBUTION

      The selling  stockholders  and any of their respective  pledgees,  donees,
assignees and other  successors-in-interest  may, from time to time, sell any or
all of their  shares of common  stock on any stock  exchange,  market or trading
facility on which the shares are traded or in private transactions.  These sales
may be at fixed or negotiated prices.  The selling  stockholders may use any one
or more of the following methods when selling shares:

      o     ordinary  brokerage  transactions  and  transactions  in  which  the
            broker-dealer solicits the purchaser;
      o     block  trades in which the  broker-dealer  will  attempt to sell the
            shares as agent but may  position  and resell a portion of the block
            as principal to facilitate the transaction;
      o     purchases  by  a  broker-dealer  as  principal  and  resale  by  the
            broker-dealer for its account;
      o     an  exchange  distribution  in  accordance  with  the  rules  of the
            applicable exchange;
      o     privately-negotiated transactions;
      o     short sales that are not  violations of the laws and  regulations of
            any state or the United States;
      o     broker-dealers  may agree with the  selling  stockholders  to sell a
            specified number of such shares at a stipulated price per share;
      o     through the writing of options on the shares
      o     a combination of any such methods of sale; and
      o     any other method permitted pursuant to applicable law.

      The selling  stockholders  may also sell  shares  under Rule 144 under the
Securities  Act,  if  available,   or  Regulation  S,  rather  than  under  this
prospectus. The selling stockholders shall have the sole and absolute discretion
not to  accept  any  purchase  offer or make any sale of shares if they deem the
purchase price to be unsatisfactory at any particular time.

      The selling  stockholders  may also engage in short sales against the box,
puts and calls and other  transactions  in our  securities or derivatives of our
securities and may sell or deliver shares in connection with these trades.

      The selling stockholders or their respective pledgees, donees, transferees
or other  successors  in interest,  may also sell the shares  directly to market
makers  acting  as  principals  and/or   broker-dealers  acting  as  agents  for
themselves or their customers.  Such broker-dealers may receive  compensation in
the form of discounts,  concessions or commissions from the selling stockholders
and/or the purchasers of shares for whom such  broker-dealers  may act as agents
or to whom they sell as principal or both, which compensation as to a particular
broker-dealer  might be in excess of customary  commissions.  Market  makers and
block  purchasers  purchasing the shares will do so for their own account and at
their own risk. It is possible that a selling  stockholder  will attempt to sell
shares  of  common  stock  in  block  transactions  to  market  makers  or other
purchasers  at a price per share which may be below the then market  price.  The
selling stockholders cannot assure that all or any of the shares offered in this
prospectus will be issued to, or sold by, the selling stockholders.  The selling
stockholders and any brokers,  dealers or agents, upon effecting the sale of any
of the shares offered in this prospectus,  may be deemed to be "underwriters" as
that term is  defined  under the  Securities  Act of 1933,  as  amended,  or the
Securities  Exchange Act of 1934, as amended, or the rules and regulations under
such acts. In such event,  any commissions  received by such  broker-dealers  or
agents  and any  profit on the  resale of the  shares  purchased  by them may be
deemed to be underwriting commissions or discounts under the Securities Act.

      We are required to pay all fees and expenses  incident to the registration
of the  shares,  including  fees and  disbursements  of counsel  to the  selling
stockholders, but excluding brokerage commissions or underwriter discounts.

                                       50


      The selling stockholders,  alternatively,  may sell all or any part of the
shares offered in this prospectus through an underwriter. No selling stockholder
has entered into any agreement  with a prospective  underwriter  and there is no
assurance that any such agreement will be entered into.


      We are  registering  shares of common stock for resale upon  conversion of
outstanding debt pursuant to securities purchase agreements dated April 28, 2004
and January 11, 2005 among us, AJW Offshore,  Ltd., AJW Qualified Partners, LLC,
AJW Partners,  LLC and New Millennium  Capital  Partners II, LLC We have entered
into  another  securities  purchase  agreement  with  AJW  Offshore,  Ltd.,  AJW
Qualified Partners,  LLC, AJW Partners,  LLC and New Millennium Capital Partners
II, LLC in August  2005.  Shares of common stock  issuable  upon  conversion  of
secured   convertible   debentures  issuable  upon  conversion  of  the  secured
convertible  debentures  issued pursuant to the August 2005 securities  purchase
agreement are not registered  hereunder and the investors may not rely upon this
registration statement to make resales of such shares.


      The selling  stockholders  may pledge their shares to their  brokers under
the margin provisions of customer agreements. If a selling stockholders defaults
on a margin loan, the broker may, from time to time,  offer and sell the pledged
shares. The selling stockholders and any other persons participating in the sale
or  distribution  of the shares will be subject to applicable  provisions of the
Securities Exchange Act of 1934, as amended, and the rules and regulations under
such act,  including,  without  limitation,  Regulation M. These  provisions may
restrict  certain  activities of, and limit the timing of purchases and sales of
any of the shares by, the selling  stockholders or any other such person. In the
event  that  the  selling  stockholders  are  deemed  affiliated  purchasers  or
distribution  participants  within the meaning of Regulation M, then the selling
stockholders  will not be  permitted  to engage in short sales of common  stock.
Furthermore, under Regulation M, persons engaged in a distribution of securities
are prohibited from  simultaneously  engaging in market making and certain other
activities with respect to such securities for a specified  period of time prior
to the commencement of such  distributions,  subject to specified  exceptions or
exemptions.  In regards to short sales,  the selling  stockholder can only cover
its short position with the securities they receive from us upon conversion.  In
addition,  if such short sale is deemed to be a stabilizing  activity,  then the
selling  stockholder  will not be  permitted  to engage  in a short  sale of our
common  stock.  All of these  limitations  may affect the  marketability  of the
shares.

      We have agreed to indemnify the selling stockholders, or their transferees
or assignees,  against  certain  liabilities,  including  liabilities  under the
Securities  Act of 1933,  as amended,  or to  contribute to payments the selling
stockholders  or  their  respective  pledgees,   donees,  transferees  or  other
successors in interest, may be required to make in respect of such liabilities.

      If  the  selling   stockholders  notify  us  that  they  have  a  material
arrangement  with a  broker-dealer  for the resale of the common stock,  then we
would be required to amend the  registration  statement of which this prospectus
is a part, and file a prospectus  supplement to describe the agreements  between
the selling stockholders and the broker-dealer.

PENNY STOCK

      The  Securities  and  Exchange  Commission  has  adopted  Rule 15g-9 which
establishes the definition of a "penny stock," for the purposes  relevant to us,
as any equity  security  that has a market price of less than $5.00 per share or
with an  exercise  price of less  than  $5.00  per  share,  subject  to  certain
exceptions.  For any  transaction  involving a penny stock,  unless exempt,  the
rules require:

      o     that a broker or dealer approve a person's  account for transactions
            in penny stocks; and
      o     the broker or dealer  receive from the investor a written  agreement
            to the  transaction,  setting forth the identity and quantity of the
            penny stock to be purchased.

      In order to approve a person's  account for  transactions in penny stocks,
the broker or dealer must

      o     obtain financial information and investment experience objectives of
            the person; and
      o     make a  reasonable  determination  that  the  transactions  in penny
            stocks are  suitable  for that person and the person has  sufficient
            knowledge  and  experience  in  financial  matters  to be capable of
            evaluating the risks of transactions in penny stocks.

      The broker or dealer  must also  deliver,  prior to any  transaction  in a
penny stock, a disclosure  schedule prescribed by the Commission relating to the
penny stock market, which, in highlight form:

      o     sets  forth  the  basis on  which  the  broker  or  dealer  made the
            suitability determination; and
      o     that the broker or dealer received a signed,  written agreement from
            the investor prior to the transaction.

      Disclosure  also has to be made  about  the  risks of  investing  in penny
stocks  in  both  public  offerings  and in  secondary  trading  and  about  the
commissions payable to both the broker-dealer and the registered representative,
current  quotations for the securities and the rights and remedies  available to
an  investor  in cases of fraud in penny stock  transactions.  Finally,  monthly
statements  have to be sent  disclosing  recent price  information for the penny
stock held in the account and information on the limited market in penny stocks.

                                       51


                              SELLING STOCKHOLDERS

      The table below sets forth information concerning the resale of the shares
of common  stock by the selling  stockholders.  We will not receive any proceeds
from the resale of the common stock by the selling stockholders. We will receive
proceeds from the exercise of the warrants.  Assuming all the shares  registered
below are sold by the selling  stockholders,  none of the  selling  stockholders
will continue to own any shares of our common stock.

      The  following  table  also  sets  forth  the name of each  person  who is
offering the resale of shares of common stock by this prospectus,  the number of
shares of common stock  beneficially  owned by each person, the number of shares
of common  stock that may be sold in this  offering  and the number of shares of
common stock each person will own after the offering,  assuming they sell all of
the shares offered.




- ------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
                      Total Shares of     Total
                       Common Stock     Percentage                                                           Percentage
                       Issuable Upon    of Common     Shares of                                 Beneficial   of Common
                       Conversion of      Stock,     Common Stock   Beneficial  Percentage of   Ownership   Stock Owned
                     Notes, Preferred    Assuming     Included in   Ownership   Common Stock    After the      After
                      Stock and/or        Full       Prospectus    Before the  Owned Before      Offering     Offering
       Name              Warrants*     Conversion        (1)        Offering**   Offering**        (3)           (3)
- ------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
                                                                                          
AJW Offshore, Ltd.   218,389,025       67.47%        Up to          5,425,266      4.90%           --            --
(2)                                                  149,749,640
                                                     shares of
                                                     common stock
- ------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
AJW Qualified        217,098,600       67.34%        Up to          5,425,266      4.90%           --            --
Partners, LLC (2)                                    149,720,100
                                                     shares of
                                                     common stock
- ------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
AJW Partners, LLC     99,003,125       48.46%        Up to          5,425,266      4.90%           --            --
(2)                                                  68,045,000
                                                     shares of
                                                     common stock
- ------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
New Millennium        18,799,875       15.15%        Up to          5,425,266      4.90%           --            --
Capital Partners                                     12,185,260
II, LLC (2)                                          shares of
                                                     common stock
- ------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
MidMark Capital,       2,833,334        2.62%        Up to          5,425,266      4.90%        5,928,330      0.62%
L.P. (4)                                             1,889,268
                                                     shares of
                                                     common stock
- ------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
MidMark Capital II,  701,666,667       86.95%        Up to          5,425,266      4.90%           --            --
L.P. (4)                                             467,831,193
                                                     shares of
                                                     common stock
- ------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
Paine Webber           4,166,667        3.81%        Up to          4,166,667      3.81%           --            --
Custodian F/B/O                                      2,778,335
Wayne Clevenger                                      shares of
                                                     common stock
- ------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
Joseph Robinson        4,166,667        3.81%        Up to          4,166,667      3.81%           --            --
                                                     2,778,335
                                                     shares of
                                                     common stock
- ------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
O'Brien Ltd            4,166,667        3.81%        Up to          4,166,667      3.81%           --            --
Partnership (5)                                      2,778,335
                                                     shares of
                                                     common stock
- ------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
Matthew Finlay &         666,667        0.63%        Up to            666,667      0.63%           --            --
Teresa Finlay                                        444,534
JTWROS                                               shares of
                                                     common stock
- ------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------




                                       52




* This column  represents an estimated number based on conversion prices as of a
recent date of April 20,  2006 of $.008 and $.012,  divided  into the  principal
amounts of the convertible notes and preferred stock, respectively.



** These columns represent the aggregate maximum number and percentage of shares
that the  selling  stockholders  can own at one time (and  therefore,  offer for
resale at any one time) due to their 4.9% limitation.

The  number  and  percentage  of  shares  beneficially  owned is  determined  in
accordance  with Rule  13d-3 of the  Securities  Exchange  Act of 1934,  and the
information is not necessarily  indicative of beneficial ownership for any other
purpose.  Under such rule,  beneficial ownership includes any shares as to which
the selling stockholders has sole or shared voting power or investment power and
also any shares,  which the selling stockholders has the right to acquire within
60 days.  The  actual  number  of  shares  of  common  stock  issuable  upon the
conversion of the secured  convertible notes is subject to adjustment  depending
on, among other factors,  the future market price of the common stock, and could
be materially less or more than the number estimated in the table.



 (1) Includes a good faith  estimate of the shares  issuable upon  conversion of
the secured convertible notes and exercise of warrants,  based on current market
prices. Because the number of shares of common stock issuable upon conversion of
the secured  convertible notes is dependent in part upon the market price of the
common stock prior to a conversion,  the actual number of shares of common stock
that  will be  issued  upon  conversion  will  fluctuate  daily  and  cannot  be
determined at this time.  Under the terms of the secured  convertible  notes, if
the secured convertible notes had actually been converted on April 20, 2006, the
secured convertible notes would have had a conversion price of $.008. The actual
number of shares of common stock offered in this prospectus, and included in the
registration  statement  of  which  this  prospectus  is a part,  includes  such
additional  number of shares of common  stock as may be issued or issuable  upon
conversion of the secured convertible notes and exercise of the related warrants
by reason of any stock split,  stock dividend or similar  transaction  involving
the common stock,  in accordance with Rule 416 under the Securities Act of 1933.
However the selling  stockholders  have  contractually  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
common stock as determined in accordance with Section 13(d) of the Exchange Act.
Accordingly, the number of shares of common stock set forth in the table for the
selling  stockholders  exceeds  the  number of shares of common  stock  that the
selling  stockholders  could own  beneficially  at any given time through  their
ownership of the secured convertible notes and the warrants. In that regard, the
beneficial ownership of the common stock by the selling stockholder set forth in
the table is not  determined in accordance  with Rule 13d-3 under the Securities
Exchange Act of 1934, as amended.



(2) The selling stockholders are affiliates of each other because they are under
common control. AJW Partners,  LLC is a private investment fund that is owned by
its investors and managed by SMS Group,  LLC. SMS Group, LLC, of which Mr. Corey
S.  Ribotsky is the fund  manager,  has voting and  investment  control over the
shares listed below owned by AJW Partners,  LLC. AJW  Offshore,  Ltd.,  formerly
known as AJW/New Millennium Offshore, Ltd., is a private investment fund that is
owned by its investors and managed by First Street Manager II, LLC. First Street
Manager II, LLC, of which Corey S. Ribotsky is the fund manager,  has voting and
investment  control over the shares owned by AJW  Offshore,  Ltd. AJW  Qualified
Partners,  LLC,  formerly known as Pegasus Capital  Partners,  LLC, is a private
investment fund that is owned by its investors and managed by AJW Manager,  LLC,
of which Corey S.  Ribotsky and Lloyd A.  Groveman are the fund  managers,  have
voting  and  investment  control  over  the  shares  listed  below  owned by AJW
Qualified  Partners,  LLC. New Millennium Capital Partners II, LLC, is a private
investment  fund that is owned by its  investors  and  managed  by First  Street
Manager II, LLC. First Street Manager II, LLC, of which Corey S. Ribotsky is the
fund  manager,  has voting and  investment  control over the shares owned by New
Millennium  Capital  Partners  II,  LLC.  We have been  notified  by the selling
stockholders  that they are not  broker-dealers  or affiliates of broker-dealers
and that they believe they are not required to be broker-dealers.

                                       53


(3) Assumes that all securities registered will be sold.

(4) The selling stockholders are affiliates of each other because they are under
common  control.  MidMark  Capital,  L.P., is a private  investment fund that is
owned by its partners  and managed by its General  Partner,  MidMark  Associates
Inc. MidMark Associates Inc., of which Messrs. Wayne Clevenger,  Joseph Robinson
and Denis Newman are the owners,  have equal voting and investment  control over
the shares listed below owned by MidMark Capital, L.P. MidMark Capital II, L.P.,
is a private  investment  fund that is owned by its  partners and managed by its
General Partner,  MidMark Associates II LLC. MidMark Associates II LLC, of which
Messrs.  Wayne Clevenger,  Joseph Robinson and Denis Newman are the owners, have
equal  voting and  investment  control  over the shares  listed  below  owned by
MidMark  Capital,  L.P. We have been notified by the selling  stockholders  that
they are not  broker-dealers  or  affiliates  of  broker-dealers  and that  they
believe they are not required to be broker-dealers.

(5) O'Brien Ltd  Partnership  is controlled by its two General  Partners,  Denis
Newman and Mary Newman.

TERMS OF SECURED CONVERTIBLE NOTES

APRIL 2004 SECURITIES PURCHASE AGREEMENT

      To obtain funding for our ongoing operations, we entered into a Securities
Purchase Agreement with four accredited investors on April 28, 2004, and amended
on December  30, 2004,  for the sale of (i)  $3,000,000  in secured  convertible
notes and (ii) a warrants to buy 3,000,000 shares of our common stock.

      The investors provided us with the funds as follows:

      o     $1,500,000 was disbursed on April 28, 2004;

      o     $750,000 was disbursed on May 28, 2004; and

      o     $750,000 was disbursed on August 12, 2004.

      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:

      o     $0.30; or
      o     40% 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.

      The full  principal  amount of the secured  convertible  notes is due upon
default  under the terms of secured  convertible  notes.  In  addition,  we have
granted the investors a security interest in substantially all of our assets and
intellectual  property and registration  rights. We are liable for breach of any
covenant,  representation  or  warranty  contained  in the  Securities  Purchase
Agreement for a period of two years from the date that the investors  distribute
the final $750,000.  In the event that we breach any  representation or warranty
regarding the condition of our company as set forth in the  Securities  Purchase
Agreement,  we are liable to pay  liquidated  damages in shares or cash,  at the
election of the investors,  equal to three percent of the outstanding  amount of
the secured convertible notes per month plus accrued and unpaid interest. In the
event  that we  breach  any  covenant  as set forth in the  Securities  Purchase
Agreement,  including the failure to comply with blue sky laws,  timely file all
public reports,  use the proceeds from the sale of the secured convertible notes
in the  agreed  upon  manner,  obtain  written  consent  from the  investors  to
negotiate or contract with a party to for additional financing, reserve and have
authorized the required  number of shares of common stock or the  maintenance of
our shares of common stock on an exchange or automated quotation system, then we
are liable to pay  liquidated  damages in shares or cash, at the election of the
investors,  equal to three  percent  of the  outstanding  amount of the  secured
convertible notes per month plus accrued and unpaid interest.

      In  connection  with the  Securities  Purchase  Agreement,  we  executed a
Security  Agreement and an Intellectual  Property Security Agreement in favor of
the investors  granting them a first  priority  security  interest in all of our
goods,  inventory,  contractual  rights and  general  intangibles,  receivables,
documents,  instruments,  chattel paper,  and intellectual  property.  Under the
Security  Agreement and  Intellectual  Property  Security  Agreement,  events of
default occur upon:

                                       54


      o     The  occurrence  of an event of default  (as  defined in the secured
            convertible notes) under the secured convertible notes;
      o     Any  representation or warranty we made in the Security Agreement or
            in the Intellectual  Property Security Agreement shall prove to have
            been incorrect in any material respect when made;
      o     The failure by us to observe or perform any of our obligations under
            the Security  Agreement  or in the  Intellectual  Property  Security
            Agreement  for ten (10) days after receipt of notice of such failure
            from the investors; and
      o     Any breach of, or default under, the Warrants.

      An event of default under the secured convertible notes occurs if we:

      o     Fail to pay the principal or interest when due;
      o     Do not issue  shares of common  stock upon  receipt of a  conversion
            notice;
      o     Fail to file a registration statement within 60 days after April 28,
            2004 or fail to have the registration statement effective within 115
            days after April 28, 2004;
      o     Breach any material  covenant or other material term or condition in
            the secured convertible notes or the Securities Purchase Agreement;
      o     Breach  any  representation  or  warranty  made  in  the  Securities
            Purchase   Agreement  or  other  document   executed  in  connection
            therewith;
      o     Apply for or consent to the appointment of a receiver or trustee for
            us or any of our  subsidiaries  or for a substantial  part of our of
            our  subsidiaries'  property  or  business,  or such a  receiver  or
            trustee shall otherwise be appointed;
      o     Have any money judgment, writ or similar process shall be entered or
            filed against us or any of our  subsidiaries  or any of our property
            or other assets for more than $50,000,  and shall remain  unvacated,
            unbonded  or  unstayed  for a period  of  twenty  (20)  days  unless
            otherwise consented to by the investors;
      o     Institute or have instituted  against us or any of our  subsidiaries
            any   bankruptcy,   insolvency,    reorganization   or   liquidation
            proceedings or other proceedings for relief under any bankruptcy law
            or any law for the relief of debtors;
      o     Fail to maintain the listing of our common stock on one of the OTCBB
            or an equivalent  replacement exchange,  the Nasdaq National Market,
            the Nasdaq  SmallCap  Market,  the New York Stock  Exchange,  or the
            American  Stock  Exchange;  or

      o     Default under any other secured  convertible note issued pursuant to
            the Securities Purchase Agreement.

      Upon  occurrence  of any  event  of  default  under  either  the  Security
Agreement or the Intellectual  Property Security Agreement,  the investors shall
have the right to exercise  all of the  remedies  conferred  under the  Security
Agreement,  the Intellectual  Property and under the secured  convertible notes,
and the  investors  shall have all the rights and  remedies  of a secured  party
under the Uniform Commercial Code and/or any other applicable law (including the
Uniform  Commercial  Code of any  jurisdiction  in which any  collateral is then
located). The investors shall have the following rights and powers:

      o     To take possession of the collateral  and, for that purpose,  enter,
            with the aid and  assistance of any person,  any premises  where the
            collateral,  or any part thereof, is or may be placed and remove the
            same,  and we shall assemble the collateral and make it available to
            the investors at places which the investors shall reasonably select,
            whether at our  premises or  elsewhere,  and make  available  to the
            investors,   without  rent,  all  of  our  respective  premises  and
            facilities  for the purpose of the investors  taking  possession of,
            removing or putting the  collateral in saleable or disposable  form;
            and
      o     To operate  our  business  using the  collateral  and shall have the
            right to assign, sell, lease or otherwise dispose of and deliver all
            or any  part  of the  collateral,  at  public  or  private  sale  or
            otherwise,   either   with  or   without   special   conditions   or
            stipulations,  for cash or on credit or for future delivery, in such
            parcel or  parcels  and at such  time or times and at such  place or
            places, and upon such terms and conditions as the investors may deem
            commercially reasonable, all without (except as shall be required by
            applicable  statute  and cannot be waived)  advertisement  or demand
            upon or notice to us or our right of redemption,  which we expressly
            waived. Upon each such sale, lease,  assignment or other transfer of
            collateral,  the investors may, unless  prohibited by applicable law
            which cannot be waived,  purchase all or any part of the  collateral
            being sold, free from and discharged of all trusts, claims, right of
            redemption and equities by us, which we waived and released.

                                       55


      The warrants are exercisable until five years from the date of issuance at
a purchase price of $0.11 per share. The selling  stockholders  will be entitled
to  exercise  the  warrants  on a cashless  basis if the shares of common  stock
underlying  the  warrants  are not  then  registered  pursuant  to an  effective
registration  statement. In the event that the selling stockholder exercises the
warrants  on a  cashless  basis,  then we will  not  receive  any  proceeds.  In
addition,  the exercise  price of the warrants  will be adjusted in the event we
issue common stock at a price below market, with the exception of any securities
issued as of the date of this warrant or issued in  connection  with the secured
convertible notes issued pursuant to the Securities  Purchase  Agreement,  dated
April 28, 2004.

      Upon the  issuance of shares of common stock below the market  price,  the
exercise price of the warrants will be reduced accordingly.  The market price is
determined  by averaging  the last reported sale prices for our shares of common
stock for the five trading days immediately preceding such issuance as set forth
on our  principal  trading  market.  The exercise  price shall be  determined by
multiplying  the  exercise  price in effect  immediately  prior to the  dilutive
issuance by a fraction. The numerator of the fraction is equal to the sum of the
number of shares outstanding immediately prior to the offering plus the quotient
of the amount of  consideration  received by us in connection  with the issuance
divided by the market price in effect  immediately  prior to the  issuance.  The
denominator of such issuance shall be equal to the number of shares  outstanding
after the dilutive issuance.

      The  conversion  price of the secured  convertible  notes and the exercise
price of the warrants may be adjusted in certain circumstances such as if we pay
a stock dividend, subdivide or combine outstanding shares of common stock into a
greater  or  lesser  number  of  shares,  or take such  other  actions  as would
otherwise result in dilution of the selling stockholder's position.

      The selling  stockholders  have  contractually  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 and their  affiliates in the aggregate  after such conversion
or exercise  does not exceed 4.9% of the then issued and  outstanding  shares of
common stock.

JANUARY 2005 SECURITIES PURCHASE AGREEMENT

      To obtain funding for our ongoing operations, we entered into a Securities
Purchase  Agreement with four  accredited  investors on January 11, 2005 for the
sale of (i) $1,850,000 in secured  convertible  notes and (ii) a warrants to buy
1,850,000 shares of our common stock. The investors  provided us with $1,850,000
on January 11, 2005.

      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:

      o     $0.09; or
      o     40% 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.

      The full  principal  amount of the secured  convertible  notes is due upon
default  under the terms of secured  convertible  notes.  In  addition,  we have
granted the investors a security interest in substantially all of our assets and
intellectual  property and registration  rights. We are liable for breach of any
covenant,  representation  or  warranty  contained  in the  Securities  Purchase
Agreement  for a period of two years from January 11, 2005. In the event that we
breach any  representation or warranty regarding the condition of our company as
set forth in the Securities Purchase Agreement,  we are liable to pay liquidated
damages in shares or cash,  at the  election  of the  investors,  equal to three
percent of the  outstanding  amount of the secured  convertible  notes per month
plus  accrued and unpaid  interest.  In the event that we breach any covenant as
set forth in the Securities Purchase Agreement,  including the failure to comply
with blue sky laws,  timely file all public  reports,  use the proceeds from the
sale of the secured convertible notes in the agreed upon manner,  obtain written
consent  from  the  investors  to  negotiate  or  contract  with a party  to for
additional financing,  reserve and have authorized the required number of shares
of common stock or the  maintenance of our shares of common stock on an exchange
or automated  quotation system,  then we are liable to pay liquidated damages in
shares or cash, at the election of the investors,  equal to three percent of the
outstanding  amount of the secured  convertible notes per month plus accrued and
unpaid interest.

                                       56


         In connection  with the Securities  Purchase  Agreement,  we executed a
Security  Agreement and an Intellectual  Property Security Agreement in favor of
the investors  granting them a first  priority  security  interest in all of our
goods,  inventory,  contractual  rights and  general  intangibles,  receivables,
documents,  instruments,  chattel paper,  and intellectual  property.  Under the
Security  Agreement and  Intellectual  Property  Security  Agreement,  events of
default occur upon:

      o     The  occurrence  of an event of default  (as  defined in the secured
            convertible notes) under the secured convertible notes;
      o     Any  representation or warranty we made in the Security Agreement or
            in the Intellectual  Property Security Agreement shall prove to have
            been incorrect in any material respect when made;
      o     The failure by us to observe or perform any of our obligations under
            the Security  Agreement  or in the  Intellectual  Property  Security
            Agreement  for ten (10) days after receipt of notice of such failure
            from the investors; and
      o     Any breach of, or default under, the Warrants.

      An event of default under the secured convertible notes occurs if we:

      o     Fail to pay the principal or interest when due;
      o     Do not issue  shares of common  stock upon  receipt of a  conversion
            notice;
      o     Fail to file a registration  statement  within 30 days after January
            11, 2005 or fail to have the registration statement effective within
            60 days after January 11, 2005;
      o     Breach any material  covenant or other material term or condition in
            the secured convertible notes or the Securities Purchase Agreement;
      o     Breach  any  representation  or  warranty  made  in  the  Securities
            Purchase   Agreement  or  other  document   executed  in  connection
            therewith;
      o     Apply for or consent to the appointment of a receiver or trustee for
            us or any of our  subsidiaries  or for a substantial  part of our of
            our  subsidiaries'  property  or  business,  or such a  receiver  or
            trustee shall otherwise be appointed;
      o     Have any money judgment, writ or similar process shall be entered or
            filed against us or any of our  subsidiaries  or any of our property
            or other assets for more than $50,000,  and shall remain  unvacated,
            unbonded  or  unstayed  for a period  of  twenty  (20)  days  unless
            otherwise consented to by the investors;
      o     Institute or have instituted  against us or any of our  subsidiaries
            any   bankruptcy,   insolvency,    reorganization   or   liquidation
            proceedings or other proceedings for relief under any bankruptcy law
            or any law for the relief of debtors;
      o     Fail to maintain the listing of our common stock on one of the OTCBB
            or an equivalent  replacement exchange,  the Nasdaq National Market,
            the Nasdaq  SmallCap  Market,  the New York Stock  Exchange,  or the
            American Stock Exchange; or
      o     Default under any other secured  convertible note issued pursuant to
            the Securities Purchase Agreement.

      Upon  occurrence  of any  event  of  default  under  either  the  Security
Agreement or the Intellectual  Property Security Agreement,  the investors shall
have the right to exercise  all of the  remedies  conferred  under the  Security
Agreement,  the Intellectual  Property and under the secured  convertible notes,
and the  investors  shall have all the rights and  remedies  of a secured  party
under the Uniform Commercial Code and/or any other applicable law (including the
Uniform  Commercial  Code of any  jurisdiction  in which any  collateral is then
located). The investors shall have the following rights and powers:

                                       57


      o     To take possession of the collateral  and, for that purpose,  enter,
            with the aid and  assistance of any person,  any premises  where the
            collateral,  or any part thereof, is or may be placed and remove the
            same,  and we shall assemble the collateral and make it available to
            the investors at places which the investors shall reasonably select,
            whether at our  premises or  elsewhere,  and make  available  to the
            investors,   without  rent,  all  of  our  respective  premises  and
            facilities  for the purpose of the investors  taking  possession of,
            removing or putting the  collateral in saleable or disposable  form;
            and
      o     To operate  our  business  using the  collateral  and shall have the
            right to assign, sell, lease or otherwise dispose of and deliver all
            or any  part  of the  collateral,  at  public  or  private  sale  or
            otherwise,   either   with  or   without   special   conditions   or
            stipulations,  for cash or on credit or for future delivery, in such
            parcel or  parcels  and at such  time or times and at such  place or
            places, and upon such terms and conditions as the investors may deem
            commercially reasonable, all without (except as shall be required by
            applicable  statute  and cannot be waived)  advertisement  or demand
            upon or notice to us or our right of redemption,  which we expressly
            waived. Upon each such sale, lease,  assignment or other transfer of
            collateral,  the investors may, unless  prohibited by applicable law
            which cannot be waived,  purchase all or any part of the  collateral
            being sold, free from and discharged of all trusts, claims, right of
            redemption and equities by us, which we waived and released.

      The warrants are exercisable until five years from the date of issuance at
a purchase price of $0.09 per share. The selling  stockholders  will be entitled
to  exercise  the  warrants  on a cashless  basis if the shares of common  stock
underlying  the  warrants  are not  then  registered  pursuant  to an  effective
registration  statement. In the event that the selling stockholder exercises the
warrants  on a  cashless  basis,  then we will  not  receive  any  proceeds.  In
addition,  the exercise  price of the warrants  will be adjusted in the event we
issue common stock at a price below market, with the exception of any securities
issued as of the date of this warrant or issued in  connection  with the secured
convertible notes issued pursuant to the Securities  Purchase  Agreement,  dated
January 11, 2005.

      Upon the  issuance of shares of common stock below the market  price,  the
exercise price of the warrants will be reduced accordingly.  The market price is
determined  by averaging  the last reported sale prices for our shares of common
stock for the five trading days immediately preceding such issuance as set forth
on our  principal  trading  market.  The exercise  price shall be  determined by
multiplying  the  exercise  price in effect  immediately  prior to the  dilutive
issuance by a fraction. The numerator of the fraction is equal to the sum of the
number of shares outstanding immediately prior to the offering plus the quotient
of the amount of  consideration  received by us in connection  with the issuance
divided by the market price in effect  immediately  prior to the  issuance.  The
denominator of such issuance shall be equal to the number of shares  outstanding
after the dilutive issuance.

      The  conversion  price of the secured  convertible  notes and the exercise
price of the warrants may be adjusted in certain circumstances such as if we pay
a stock dividend, subdivide or combine outstanding shares of common stock into a
greater  or  lesser  number  of  shares,  or take such  other  actions  as would
otherwise result in dilution of the selling stockholder's position.

      The selling  stockholders  have  contractually  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 and their  affiliates in the aggregate  after such conversion
or exercise  does not exceed 4.9% of the then issued and  outstanding  shares of
common stock.

      A complete  copy of the April 2004 and January  2005  Securities  Purchase
Agreements and related  documents are  incorporated  by reference as exhibits to
our amended Form SB-2 registration statement relating to this prospectus.

SAMPLE CONVERSION CALCULATION



      The  number of shares of common  stock  issuable  upon  conversion  of the
secured  convertible  notes  is  determined  by  dividing  that  portion  of the
principal of the notes to be converted and interest,  if any, by the  conversion
price. For example, assuming conversion of the $4,387,526 of secured convertible
notes issued and outstanding on April 20, 2006, at a conversion price of $0.008,
the number of shares issuable upon conversion would be:

$4,387,526/$0.008 = 548,440,750 shares



                                       58




      The  following  is an example of the amount of shares of our common  stock
that are  issuable,  upon  conversion  of the  principal  amount of our  secured
convertible  notes,  based on market  prices  25%,  50% and 75% below the market
price as of April 19, 2006 of $0.03.




% Below             Price Per                  With Discount             of Shares                        Outstanding
Market                 Share                     at 60%                  Issuable                         Stock
- ------                 -----                     ------                  --------                         -----
                                                                                              
25%                   $.0225                     $.009                   487,502,778                      82.24%
50%                    $.015                     $.006                   731,254,167                      87.41%
75%                   $.0075                     $.003                 1,462,508,334                      93.28%



                                  LEGAL MATTERS

      Sichenzia  Ross  Friedman  Ference LLP,  New York,  New York will issue an
opinion with respect to the validity of the shares of common stock being offered
hereby.

                                     EXPERTS


      The  consolidated   financial  statements  of  Cape  Systems  Group,  Inc.
(formerly  Vertex  Interactive,  Inc.) and  subsidiaries as of and for the years
ended  September 30, 2005 and 2004 included in this prospectus have been audited
by J.H. Cohn LLP,  independent  registered  public accounting firm, as stated in
their  report  dated  January 13, 2006,  which  report  includes an  explanatory
paragraph  relating  to  our  ability  to  continue  as a  going  concern.  Such
consolidated  financial  statements  have been so included in reliance upon such
report  given  on the  authority  of such  firm as  experts  in  accounting  and
auditing.

      The  financial  statements  of Cape  Systems,  Inc. as of and for the year
ended  December 31, 2003 included in this  prospectus  have been audited by J.H.
Cohn LLP,  independent  registered  public  accounting  firm, as stated in their
report dated March 24, 2005. Such financial  statements have been so included in
reliance  upon such  report  given on the  authority  of such firm as experts in
accounting and auditing.


                              AVAILABLE INFORMATION

      We have filed a  registration  statement on Form SB-2 under the Securities
Act of 1933, as amended, relating to the shares of common stock being offered by
this  prospectus,  and reference is made to such  registration  statement.  This
prospectus constitutes the prospectus of Cape Systems Group, Inc., filed as part
of the  registration  statement,  and it does not contain all information in the
registration statement, as certain portions have been omitted in accordance with
the rules and regulations of the Securities and Exchange Commission.

      We  are  subject  to the  informational  requirements  of  the  Securities
Exchange Act of 1934 which  requires us to file reports,  proxy  statements  and
other  information  with the Securities and Exchange  Commission.  Such reports,
proxy  statements  and other  information  may be inspected at public  reference
facilities of the SEC at 100 F Street,  N.E.,  Washington D.C. 20549.  Copies of
such  material can be obtained from the Public  Reference  Section of the SEC at
100 F Street, N.E., Washington,  D.C. 20549 at prescribed rates. Because we file
documents  electronically  with the SEC, you may also obtain this information by
visiting the SEC's Internet website at http://www.sec.gov.

                                       59


                          INDEX TO FINANCIAL STATEMENTS

          CAPE SYSTEMS GROUP, INC. (FORMERLY VERTEX INTERACTIVE, INC.)
                                AND SUBSIDIARIES

                          INDEX TO FINANCIAL STATEMENTS


Report of Independent Registered Public Accounting Firm                      F-1
Consolidated Balance Sheets as of September 30, 2005 and 2004                F-2
Consolidated Statements of Operations for the years ended September 30,
  2005 and 2004                                                              F-5
Consolidated Statements of Changes in Stockholders' Deficiency
  for the years ended September 30, 2005 and 2004                            F-6
Consolidated Statements of Cash Flows for the years ended September 30,
  2005 and 2004                                                              F-9
Notes to Consolidated Financial Statements                               F-11 to
                                                                            F-37

Condensed Consolidated Balance Sheets as of December 31, 2005 (Unaudited)   F-38
Condensed Consolidated Statements of Operations for the three
  months ended December 31, 2005 and 2004 (Unaudited)                       F-40
Condensed Consolidated Statement of Changes in Stockholders' Deficiency
  for the three months ended December 31, 2005 (Unaudited)                  F-41
Condensed Consolidated Statements of Cash Flows for the three months
  ended December 31, 2005 and 2004 (Unaudited)                              F-43
Notes to the Condensed Consolidated Financial Statements (Unaudited)     F-45 to
                                                                            F-54

Audited Financial Statements of Cape Systems and Consulting Services Ltd.
  for the year ended December 31, 2003                                      F-55

Audited Financial Statements of Cape Systems, Inc, for the year ended
  December 31, 2003                                                         F-74






REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders
Cape Systems Group, Inc.

We have audited the  accompanying  consolidated  balance  sheets of Cape Systems
Group, Inc. (formerly Vertex Interactive, Inc.) and Subsidiaries as of September
30,  2005 and 2004,  and the  related  consolidated  statements  of  operations,
changes in  stockholders'  deficiency  and cash flows for the years then  ended.
These financial  statements are the responsibility of the Company's  management.
Our  responsibility  is to express an  opinion on these  consolidated  financial
statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of Cape Systems Group,
Inc. and  Subsidiaries  as of September 30, 2005 and 2004,  and their results of
operations  and  cash  flows  for the  years  then  ended,  in  conformity  with
accounting principles generally accepted in the United States of America.

The  consolidated  financial  statements  referred  to above have been  prepared
assuming that the Company will continue as a going concern. As further discussed
in Note 1 to the  consolidated  financial  statements,  among other things,  the
Company's  operations have generated recurring losses and it had working capital
and  stockholders'  deficiencies  as of September  30, 2005.  Such matters raise
substantial  doubt about the Company's  ability to continue as a going  concern.
Management's  plans  concerning  these matters are also described in Note 1. The
accompanying  consolidated  financial  statements  as of and for the year  ended
September  30, 2005 do not include any  adjustments  that might  result from the
outcome of this uncertainty.

/s/ J. H. COHN LLP
- ------------------
Roseland, New Jersey
January 13, 2006


                                      F-1



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           SEPTEMBER 30, 2005 AND 2004
                 (in thousands except share and per share data)

                                     ASSETS

                                                      September 30,

                                                     2005     2004
                                                    ------   ------

CURRENT ASSETS:
Cash                                                $  239   $  101
Restricted cash - short-term                            --      300
Accounts receivable, less
allowance for doubtful accounts of $9 and $456         572      351
Inventories, net of valuation allowance                185      369
Prepaid expenses and other current assets              480       71
                                                    ------   ------
Total current assets                                 1,476    1,192
Equipment and improvements, net of
  accumulated depreciation and
  amortization of $670 and $1,359                       45       34
Restricted cash - long-term                             --      150
Deferred financing costs,
  net of accumulated amortization of $175 and $54      180      261
Goodwill                                               342       --
Other intangible assets, net of accumulated
  amortization of $370                               1,175       --
Other assets                                           194      111
                                                    ------   ------
Total assets                                        $3,412   $1,748
                                                    ======   ======

See notes to consolidated financial statements.

                                      F-2




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           SEPTEMBER 30, 2005 AND 2004
                 (in thousands except share and per share data)

                                                            2005         2004
                                                         ---------    ---------

CURRENT LIABILITIES:
Notes payable                                            $   1,227    $   1,227
Mandatory redeemable Series D preferred stock -
  504 shares at redemption value                               505          505
Accounts payable                                             4,315        3,654
Payroll and related benefits accrual                         1,576        1,995
Litigation related accruals                                  3,655        3,655
Other accrued expenses and liabilities                       3,834        3,750
Deferred revenue                                               549          354
Long-term convertible notes payable                          4,765           --
Estimated remaining net liabilities associated
  with subsidiaries in liquidation                           7,296        7,715

                                                         ---------    ---------
Total current liabilities                                   27,722       22,855

Long-term convertible notes payable                             --        2,549
                                                         ---------    ---------

Total Liabilities                                           27,722       25,404
                                                         ---------    ---------

                                      F-3




                                                            2005         2004
                                                         ---------    ---------
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 aggregate liquidation preference)                    14           14

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

Series C-1 preferred stock, par value
  $0.01 per share; 10,000 shares authorized,
  997 shares issued and outstanding ($997
  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)($7,110 aggregate
  liquidated preference)                                        --           --

Common stock, par value $.005 per share;
  1,000,000,000 shares authorized;
  92,273,778 and 56,116,342 shares issued                      461          281
Additional paid-in capital                                 170,222      164,442
Subscription receivable                                        (66)          --
Accumulated deficit                                       (193,312)    (186,517)
Accumulated other comprehensive loss                        (1,562)      (1,809)
Less: Treasury stock, 87,712 shares of
  common stock (at cost)                                       (67)         (67)
                                                         ---------    ---------
Total stockholders' deficiency                             (24,310)     (23,656)
                                                         ---------    ---------

Total liabilities and stockholders' deficiency           $   3,412    $   1,748
                                                         =========    =========

See notes to consolidated financial statements.

                                      F-4




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                 For the Years Ended September 30, 2005 and 2004
                 (in thousands except share and per share data)

                                                     2005            2004
                                                 ------------    ------------

REVENUES                                         $      3,779    $      2,566

COST OF SALES                                           1,848           1,287
                                                 ------------    ------------
GROSS PROFIT                                            1,931           1,279
                                                 ------------    ------------
OPERATING EXPENSES:

Selling and administrative                              4,136           2,927
Depreciation and amortization                             396             155
                                                 ------------    ------------
Total operating expenses                                4,532           3,082
                                                 ------------    ------------
OPERATING LOSS                                         (2,601)         (1,803)
                                                 ------------    ------------
OTHER INCOME (EXPENSE):
Interest expense (includes beneficial
 conversion charge of $3,540 and $1,096
 in 2005 and 2004, respectively)                       (5,005)         (1,969)

Gain on settlements of liabilities                        164           1,072
Gain on liquidation of foreign subsidiaries               177             321
Other                                                      13             194
                                                 ------------    ------------
Net other expense                                      (4,651)           (382)
                                                 ------------    ------------

LOSS BEFORE(CREDIT) FOR INCOME TAXES                   (7,252)         (2,185)

Credit for sale of state tax benefits                    (457)             --
                                                 ------------    ------------
NET LOSS                                               (6,795)         (2,185)

Charge for preferred stock
  beneficial conversion feature                            --           3,445
                                                 ------------    ------------
NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS     $     (6,795)   $     (5,630)
                                                 ============    ============

Net loss per share of common stock:

          Basic and Diluted                      $       (.09)   $      (0.12)

Weighted average number of shares outstanding:

          Basic and Diluted                        77,305,980      48,469,039

See notes to consolidated financial statements.

                                      F-5




                    CAPE SYSTEMS GROUP INC. AND SUBSIDIARIES
         CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIENCY
                FOR THE YEARS ENDED SEPTEMBER 30, 2005 AND 2004
                 (In thousands except share and per share data)



                                             Preferred Stock           Common Stock       Additional       Deferred
                                           --------------------   ---------------------    Paid-In       Compensation
                                            Shares      Amount      Shares      Amount     Capital     Unearned Income
                                           ---------   --------   ----------   --------   ----------   ----------------
                                                                                     
Balance September 30, 2003                 1,358,849   $     13   48,201,978   $    241   $  155,364   $           (400)

Effects of issuance of
  warrants with notes payable:
  Related parties                                                                                 54
  Unrelated parties                                                                              428
Conversion of notes payable -
  related parties into non-redeemable
  Series D preferred stock                     7,111          1                                7,110
Exercise  of warrants                                              5,809,980         29          289
Conversion of long-term
  notes payable - unrelated parties                                1,754,384          9           89
Common stock issued in exchange
  for services                                                       350,000          2           12
Issuance of Series C-1 preferred
  stock for Series C                              --         --
Write off of unearned income                                                                                        400
Beneficial conversion feature related to
  long-term convertible debt                                                                   1,096
Comprehensive loss:
    Net loss
    Change in unrealized foreign
      exchange translation
      gains/losses
Reclassification into
  current period earnings
Comprehensive loss
                                           ---------   --------   ----------   --------   ----------   ----------------
Balance September 30, 2004                 1,365,960         14   56,116,342        281      164,442                 --

Conversion of notes payable -
  into common stock                                               12,031,915         61          275
Common stock issued for accrued
  401(k) plan contribution and
  other liabilities                                               13,252,899         66          854
Common stock issued in
  exchange for services                                            9,622,622         47          761
Beneficial conversion feature
 related to long-term convertible debt                                                         3,540
Common stock issued related to
 subscription agreement                                            1,250,000          6           94
Effects of issuance of warrants
 with notes payable                                                                              136
Stock options issued in exchange
 for services                                                                                    120
Net loss
Change in unrealized foreign
 exchange translation gains/
 (losses)
                                           ---------   --------   ----------   --------   ----------   ----------------
Balance September 30, 2005                 1,365,960   $     14   92,273,778   $    461   $  170,222   $             --
                                           =========   ========   ==========   ========   ==========   ================


See notes to consolidated financial statements.

                                      F-6




                    CAPE SYSTEMS GROUP INC. AND SUBSIDIARIES
         CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIENCY
                 FOR THE YEARS ENDED SEPTEMBER 30, 2005 AND 2004
                 (In thousands except share and per share data)
                                   (CONTINUED)



                                                                              Accumulated
                                                                                 Other
                                              Accumulated    Subscription    Comprehensive    Treasury
                                                Deficit       Receivable         Loss          Stock       Total
                                              -----------    ------------    -------------    --------    --------
                                                                                           
Balance September 30, 2003                    $  (184,332)   $         --    $      (2,481)   $    (67)   $(31,662)

Effects of issuance of
  warrants with notes payable:
    Related parties                                                                                             54
    Unrelated parties                                                                                          428
Conversion of notes payable
  related parties into non-redeemable
  Series D preferred stock                                                                                   7,111
Exercise of warrants                                                                                           318
Conversion of long-term notes payable -
  unrelated parties                                                                                             98
Common stock issued in exchange
  for services                                                                                                  14
Issuance of Series C-1 Preferred
  Stock for Series C
Write off of unearned income                                                                                   400
Beneficial conversion feature related to
  long-term convertible debt                                                                                 1,096
Comprehensive loss:
    Net loss                                       (2,185)                                                  (2,185)
    Change in unrealized foreign
      exchange translation gains/losses                                                672                     672
                                              -----------    ------------    -------------    --------    --------

Balance September 30, 2004                       (186,517)             --           (1,809)        (67)    (23,656)
Conversion of notes payable -
  into common stock                                                                                            336
Common stock issued for accrued
  401(k) Plan contribution
  and other liabilities                                                                                        920
Common stock issued in exchange
  for services                                                                                                 808
Beneficial conversion feature
  related to additional long-term
  convertible debt                                                                                           3,540
Common stock issued related to
  subscription agreement -425,000 purchased
  as of September 30, 2005                                            (66)                                      34

Effects of issuance of warrants
  with notes payable                                                                                           136

Stock options issued in exchange
  for services                                                                                                 120

Net loss                                           (6,795)                                                  (6,795)
Change in unrealized foreign
 exchange translation gains/(losses)                                                   247                     247
                                              -----------    ------------    -------------    --------    --------
Balance September 30, 2005                    $  (193,312)   $        (66)   $      (1,562)   $    (67)   $(24,310)
                                              ===========    ============    =============    ========    ========


                                      F-7




(a) Comprehensive (loss) for the years ended September 30, 2005 and 2004 totaled
$(6,571) and $(2,586) respectively. The Company reclassified $23 and $1,073 from
other  comprehensive  loss into current year loss for the years ended  September
30, 2005 and 2004 respectively.

See notes to consolidated financial statements.

                                      F-8




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)

                                                             For the Years Ended
                                                                September 30,
                                                             ------------------
                                                               2005       2004
                                                             -------    -------
Cash Flows from Operating Activities:

Net loss                                                     $(6,795)   $(2,185)
Adjustments to reconcile net loss to
  net cash used in operating activities:
Depreciation and amortization                                    396        155
Write-off unearned income                                         --        400
Common stock issued in exchange for services                     808         14
Amortization of deferred financing costs and
  debt discount                                                  579         54
Variable stock option charge                                      43         --
Charges to interest expense for warrants
  issued with note  payable - related parties                     --         54
Charges to interest expense for beneficial
  conversion features of notes payable - unrelated parties     3,540      1,172
Gain on liquidation of foreign subsidiaries:                    (177)      (321)
Gain on settlement of liabilities                               (164)    (1,072)
Changes in operating assets and liabilities:
  net of effects of acquisitions
Restricted cash                                                   --       (450)
Accounts receivable, net                                          (6)       288
Inventory                                                        219        169
Prepaid expenses and other current assets                       (225)       (52)
Other assets                                                     399         --
Accounts payable                                                 800        (58)
Accrued expenses and other liabilities                           591       (569)
Deferred revenue                                                 (20)        49
                                                             -------    -------
Net cash used in operating activities                            (12)    (2,352)
                                                             -------    -------

Cash Flows from Investing Activities:

Additions to equipment and improvements                           --         (2)
Acquisition of business - net of cash acquired                (1,990)        --
                                                             -------    -------
Net cash used in investing activities                         (1,990)        (2)
                                                             -------    -------

                                      F-9





                                                             For the Years Ended
                                                                September 30,
                                                             ------------------
                                                               2005       2004
                                                             -------    -------
Cash Flows from Financing Activities:
Proceeds from notes and convertible notes payable:
  Related parties                                                 --        137
  Unrelated parties                                            2,200      3,000
Repayment of notes payable - unrelated parties                    --       (392)
Deferred financing costs                                         (94)      (315)
Cash received - common stock issuance                             34         --
                                                             -------    -------
Net cash provided by Financing Activities                      2,140      2,430
                                                             -------    -------
Net increase in cash                                             138         76

Cash at beginning of year                                        101         25
                                                             -------    -------
Cash at end of year                                          $   239    $   101
                                                             =======    =======
Cash paid for interest                                            --        155
Noncash investing and financing activities:
Long-term convertible notes payable -
  converted into common stock                                $   336         98
Notes payable and accrued interest -
  related parties converted into nonredeemable
  and mandatory redeemable preferred stock                        --      7,110
Common stock issued for payment of liabilities               $   920         --
Stock options issued for future services                     $   120         --

See notes to consolidated financial statements.

                                      F-10




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. NATURE OF BUSINESS AND BASIS OF 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.

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

GOING CONCERN MATTERS

Based  upon  our   substantial   working   capital   deficiency   ($26,246)  and
stockholders'  deficiency ($24,310) at September 30, 2005, our recurring losses,
our historic rate of cash consumption,  the uncertainty arising from our default
on 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 accompanying 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.

                                      F-11




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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 September 30, 2005  accumulated  during the past
several years that substantially  exceeded our current assets and, to the extent
we  cannot  settle  existing  obligations  in  stock  or  defer  payment  of our
obligations  until  we  generate  sufficient  operating  cash,  we will  require
significant additional funds to meet accrued non-operating obligations,  to fund
operating  losses, if required,  short-term debt and related  interest,  capital
expenditures  and expenses  related to  cost-reduction  initiatives,  and to pay
liabilities that could arise from litigation claims and judgments.

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

INITIATIVES COMPLETED OR IN PROCESS:

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

(i) The Company  completed the sale of certain entities and assets during fiscal
2002. After being unsuccessful in attempting to sell its five remaining European
operations  (Vertex UK,  Vertex  Service and  Maintenance  Italy,  Vertex Italy,
Euronet and Vertex  France),  and based on the continuing  cash drain from these
operations,  during fiscal 2002 the  respective  boards of directors  determined
that in the best  interest  of  their  shareholders  that  they  would  seek the
protection of the  respective  courts in each  country,  which have agreed to an
orderly  liquidation  of these  companies  for the  benefit of their  respective
creditors.  During the year ended  September  30, 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  $7,296 of  estimated  remaining  liabilities  of these  remaining
European  entities as of September  30, 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 year ended  September  30,  2005,  we  realized  net gains of
approximately  $164 from  settlements of  liabilities  totaling $517 through the
payments of approximately $353 in cash.

(iii) During the year ended  September  30, 2005  convertible  notes  payable to
unrelated parties in the principal amount of $336 were converted into 12,031,915
shares of common stock.

                                      F-12




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 (iv) On January 11, 2005, we entered into a Securities  Purchase Agreement (the
"SPA") 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 default rate
of 15% per annum for the period from March 12, 2005 through  September 30, 2005.
Interest expense has been increased from $360 at the 10% rate to $482 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 2005 and 2004 (the "SPA"). 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 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

$100 will be disbursed on the final business day of each month beginning January
2006 and ending in March 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.

                                      F-13




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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.

2. 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 (see Note 10). The acquisition was completed in order to expand our
customer base.

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

The  acquisition  was  accounted  for  as  a  purchase  pursuant  to  SFAS  141.
Accordingly,  the assets and liabilities of the Acquired Companies were recorded
based on their  fair  values as of the  acquisition  date with the excess of the
acquisition  costs over the fair value of the net assets  acquired  allocated to
goodwill.  The cost of the acquisition of $2,198 allocated to the estimated fair
values of the assets and liabilities of the Acquired Companies as follows:

      Cash                                $   208
      Accounts receivable                     214
      Inventories                              35
      Prepaid expenses and other assets        95
      Equipment, furniture and fixtures        42
      Accrued expenses                        (42)
      Deferred revenue                       (214)
      Notes payable                            (6)
      Accounts payable                        (24)
      Other intangible assets               1,548
      Goodwill                                342
                                          -------

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

                                      F-14




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The acquisition closed effective January 12, 2005 and, accordingly, included the
results of operations of the Acquired Companies from January 12, 2005.

Purchased goodwill is normally deductible for tax purposes.  However, since this
acquisition was a stock puchase goodwill is not deductible for tax purposes.

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

                      (in thousands except per share data)

                          Years Ended
                         September 30,

                        2005       2004
                      -------    -------
Revenues              $ 4,100    $ 3,900
Net loss               (6,825)    (2,300)
Net loss per share*      (.09)      (.05)

* Includes a  nonrecurring  charge of $1,850 ($.02 per share) for the year ended
September 30, 2005 for the beneficial  conversion feature given to the investors
that provided financing for the acquisition.

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.

3. ESTIMATED REMAINING LIABILITIES ASSOCIATED WITH 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 September 30, 2005 and 2004 consolidated balance
sheets.  While the Company  expects the  liquidation  process to take through at
least June 30, 2006, 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 September 30, 2005 and 2004 was $7,296
and $7,715, respectively:

                                      F-15




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The Company received notice that the liquidation of Vertex Ireland  subsidiaries
had been  approved and  finalized by the Ireland  creditors as of September  30,
2005. Based on such notice, management reduced the Company's estimated remaining
liabilities  associated with subsidiaries in liquidation by approximately  $200,
reclassed   approximately   $23  of  translation  loss  from  accumulated  other
comprehensive loss to the consolidated  statement of operations and recognized a
gain of approximately $177 in the fourth quarter of fiscal 2005.

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

Except for the gain from the liquidation of the Ireland subsidiaries and changes
in the unrealized foreign  translation loss, there were no results of operations
of these businesses for the years ended September 30, 2005 and 2004.

4. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS

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

PRINCIPLES OF CONSOLIDATION

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

REVENUE RECOGNITION

EQUIPMENT SALES:

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

SOFTWARE LICENSE SALES:

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

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

                                      F-16




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

PROFESSIONAL SERVICES:

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

SUPPORT AND SERVICE:

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

DEFERRED REVENUE

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

INVENTORIES

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

EQUIPMENT AND IMPROVEMENTS

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

The estimated useful lives of depreciable assets are as follows:

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

SOFTWARE DEVELOPMENT COSTS AND OTHER INTANGIBLE ASSETS

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

Commencing upon the initial release of a product, capitalized software costs and
any costs of related purchased  software are generally  required to be amortized
over  the  estimated  economic  life of the  product  or based  on  current  and
estimated future revenues.  Thereafter,  capitalized software costs and costs of
purchased  software are reported at the lower of amortized cost or estimated net
realizable  value.  Due to the  inherent  technological  changes in the software
development  industry,  estimated net  realizable  values or economic  lives may
decline and, accordingly,  the amortization period may have to be accelerated or
impaired  balances may have to be written off. The  capitalized  software  costs
were fully amortized as of September 30, 2004.

                                      F-17




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Pursuant to SFAS 142,  "Goodwill  and Other  Intangible  Assets"  ("SFAS  142"),
goodwill  and  other  intangible  assets  with  indefinite  lives  are no longer
amortized and are subject to reduction only when their  carrying  amounts exceed
their  estimated  fair values based on impairment  tests that are required to be
made annually or more frequently  under certain  circumstances.  Fair values are
determined  based on models that incorporate  estimates of future  profitability
and cash flows.

IMPAIRMENT OF LONG-LIVED ASSETS

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

NET EARNINGS (LOSS) PER SHARE

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

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

As of September 30, 2005 and 2004, there were 540,963,700 and 225,718,736 shares
of common stock  respectively  potentially  issuable  upon the exercise of stock
options (7,890,815 and 6,959,606 shares), warrants (5,200,000 and 3,000,000) and
the conversion of convertible  securities  (527,872,885 and 215,759,130 shares).
However,  diluted per share amounts have not been presented in the  accompanying
consolidated statements of operations for the years ended September 30, 2005 and
2004  because the Company had a 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.

COMPREHENSIVE INCOME (LOSS)

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

                                      F-18




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

STOCK-BASED COMPENSATION

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

If the  Company  had elected to  recognize  compensation  cost based on the fair
value of the options  granted at the grant date in all periods and had amortized
the cost over the vesting period pursuant to SFAS 123, net loss, loss applicable
to common stock and net loss per common  share would have been  increased to the
pro forma amounts indicated in the table below:

                                                      Year Ended
                                                     September 30,
                                                  ------------------
                                                    2005       2004
                                                  -------    -------

Net loss-as reported                              $(6,795)   $(2,185)
  Deduct total stock - based employee
    compensation expense determined under a
    fair value based method for all awards,
    net of related tax effects                        663        986
                                                  -------    -------
  Net loss - pro-forma                            $(7,458)   $(3,171)
                                                  =======    =======
  Net loss applicable to common stock pro-forma   $(7,458)    (6,616)
                                                  =======    =======
Basic and diluted
  loss per common share - as reported             $  (.09)   $  (.12)
Basic and diluted
  loss per common share - pro-forma               $  (.10)   $  (.14)

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

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

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

                                      F-19




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

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

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

CONCENTRATION OF CREDIT RISK

The Company's financial  instruments that are exposed to concentration of credit
risk consist  primarily of cash and accounts  receivable.  The Company maintains
its cash in bank  accounts  that,  at  times,  have  balances  that  exceed  the
federally  insured  limit of $100  (there was a balance of $157 in excess of the
limit at September 30, 2005). The Company reduces its exposure to credit risk by
maintaining its cash deposits with major financial  institutions  and monitoring
their credit ratings.

Concentrations  of credit risk with respect to trade receivables are limited due
to the large number of customers  comprising the Company's  customer base, their
dispersion across different geographic areas, and generally short payment terms.
In addition,  the Company does not require  collateral and closely  monitors the
extension of credit to its customers while maintaining  allowances for potential
credit losses.  On a periodic  basis,  the Company  evaluates its trade accounts
receivable  and  establishes  an  allowance  for doubtful  accounts,  based on a
history of past write-offs and collections and current credit considerations.

In fiscal  2005,  we had one  customer,  Regis  Corporation,  whose  sales  were
approximately 10% of total revenue. At September 30, 2005 the customer accounted
for approximately 14% of total accounts  receivable.  In fiscal 2004, we had two
customers whose sales were approximately 30% of total revenue (IBM China 20% and
Rite Aid Corp 10%).  At  September  30,  2004 the two  customers  accounted  for
approximately 30% of total accounts receivable.

                                      F-20




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FAIR VALUE OF FINANCIAL INSTRUMENTS

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

FOREIGN CURRENCY TRANSLATION

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

ADVERTISING COSTS

Advertising   costs  are   expensed  as   incurred.   Advertising   expense  was
approximately $101 and $19 in fiscal 2005 and 2004, respectively.

RESEARCH AND DEVELOPMENT

There were no research and development expenses ("R&D") as we suspended all R&D,
focusing our resources on customer support services.

INCOME TAXES

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

NEW ACCOUNTING PRONOUNCEMENTS

In December 2004, 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.

                                      F-21




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

5. INTANGIBLE ASSETS

As of September 30, 2005, the only intangible asset of the Company was the value
of a customer list in connection with the acquisition of Cape Systems in January
2005.  Information related to changes in the Company's  intangible assets during
the years ended September 30, 2005 and 2004 is presented below.

Intangible  assets subject to  amortization as of September 30, 2005 and related
changes during fiscal 2005 and 2004 were as follows:



                                                                                         Additions/
                                         September 30,   Amortization   September 30,   Amortization   September 30,
                                              2003         Expense           2004         Expense           2005
                                         -------------   ------------   -------------   ------------   -------------
                                                                                        
Gross Cost                               $         347   $         --   $         347   $      1,548   $       1,548
Accumulated amortization-
  based upon estimated life of 3 years             232            115             347            370             370
                                         -------------   ------------   -------------   ------------   -------------
Net book value                           $         115   $        115   $          --   $      1,178   $       1,178
                                         =============   ============   =============   ============   =============


                                      F-22




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Intangible  assets subject to  amortization as of September 30, 2005 and related
changes during fiscal 2005 were as follows:



                                                        Additions/
                           Estimated   September 30,   Amortization                    September 30,
                             Life          2004          Expense       Disposals           2005
                           ---------   -------------   ------------    ---------       -------------
                                                                        
Gross Cost
  Capitalized  Software      3 yrs     $         347   $         --    $    (347)(1)   $          --
  Customer List              3 yrs                --          1,548           --               1,548
                                       -------------   ------------    ---------       -------------
                                       $         347   $      1,548    $    (347)      $       1,548
                                       =============   ============    =========       =============

Accumulated Amortization
  Capitalized Software                           347             --         (347)(1)   $          --
  Customer List                                   --            373           --                 373
                                       -------------   ------------    ---------       -------------

                                       $         347   $        373    $    (347)      $         373
                                       =============   ============    =========       =============
Net Book Value

   Capitalized  Software                          --             --           --
   Customer List                                  --          1,175           --               1,175
                                       -------------   ------------    ---------       -------------
                                       $          --   $      1,175    $      --       $       1,175
                                       =============   ============    =========       =============


 (1) Capitalized software became fully amortized in 2004.

Amortization expenses in each of the years subsequent to September 30, 2005 will
be approximately $516 in 2006 and 2007 and $143 in 2008.

Intangible  assets not subject to  amortization as of September 30, 2005 and the
related changes during 2005 were are follows:

             September 30,   Additions                   September 30,
                  2004                      Reductions        2005
             -------------   ---------      ----------   -------------

Cost
  Goodwill              --   $     342(1)           --   $         342
             -------------   ---------      ----------   -------------
  Total                 --   $     342              --   $         342
             =============   =========      ==========   =============

No impairment required for the year ended September 30, 2005

(1) The additions to goodwill during the year ended September 30, 2005 relate to
the acquisition of Cape Systems on January 12, 2005 .

                                      F-23




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. INVENTORIES

Inventories consist of the following:

                   September 30,
                  2005      2004
                  ----      ----
Raw materials     $185      $310
Work in process     --        59
                  ----      ----
  Totals          $185      $369
                  ====      ====

7. EQUIPMENT AND IMPROVEMENTS

                                                   September 30,
                                                  2005      2004
                                                 -----    -------
Office furniture and equipment                   $ 166    $   728
Computer equipment                                 510        541
Other equipment                                     39        124
                                                 -----    -------
Totals                                             715      1,393

Less accumulated depreciation and amortization    (670)    (1,359)
                                                 -----    -------

Net equipment and improvements                   $  45    $    34
                                                 =====    =======

8. OTHER ASSETS

Other assets consist of the following:

                              September 30,
                             2005       2004
                            -----      -----
Security deposits           $ 120      $ 111
Deferred acquisition fees      74         --
                            -----      -----
Totals                      $ 194      $ 111
                            =====      =====

9. NOTES PAYABLE

Notes  payable  classified  as  current  liabilities  consist  of past due notes
payable to Renaissance Software, Inc. ("Renaissance") in the amount of $1,227 as
of September 30, 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 January 13, 2006.

                                      F-24




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

10. CONVERTIBLE NOTES PAYABLE

Convertible  notes  payable of $4,765  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) $350 in
convertible notes (the "2005 Working Capital Facility") and warrants to purchase
350,000 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. Based on the excess of the aggregate fair value of the common
shares  that  would  have  been  issued if the 2004  Convertible  Notes had been
converted immediately over the proceeds allocated to the 2004 Convertible Notes,
the  investors  received a beneficial  conversion  feature that had an aggregate
intrinsic value of approximately $1,096 as of the commitment date.  Accordingly,
the Company recorded an increase in additional paid-in capital and debt discount
of $1,524 in connection with the issuance of the 2004 Convertible Notes and 2004
Warrants,  of which  $1,171 was  amortized to interest  expense  during the year
ended September 30, 2004 and $352 during the year ended September 30, 2005.

In connection with the 2005 acquisitions and related financing transactions, the
2004 Convertible Notes were amended and became convertible at the lower of $0.09
or 40% of the average of the three lowest intraday trading prices for the common
stock on the Over-The-Counter  Bulletin Board for the 20 trading days before but
not including the conversion  date. The  modification to the conversion terms in
January 2005  resulted in an  additional  charge for the  beneficial  conversion
feature  had an  aggregate  intrinsic  value of  approximately  $1,469 as of the
modification date.  Accordingly,  the Company recorded an increase in additional
paid-in  capital and the additional  debt discount of $1,469 which was amortized
to interest expense in 2005.

During August and September  2004,  the Company issued  1,754,384  common shares
upon the  conversion  of 10%  Convertible  Notes with an  approximate  principal
balance of $98 at  conversion  prices of $0.054  and  $0.055  per share.  During
October 2004 through December 2004, the Company issued  11,245,615 common shares
upon the  conversion  of 10%  Convertible  Notes with an  approximate  principal
balance of $313 at conversion  prices ranging from $0.02 to $0.05 per share.  In
addition,  on July 5, 2005 the Company  issued  786,300  common  shares upon the
conversion of 10% Convertible Notes with an approximate principal balance of $23
at a conversion price of $0.03 per share.

                                      F-25




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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  Over-the-Counter
bulletin  board for the 20 trading days before but not including the  conversion
date.  The 2005  Warrants  are  exercisable  until  five  years from the date of
issuance at a purchase  price of $0.09 per share.  In addition,  we have granted
the  investors  a  security  interest  in  substantially  all of our  assets and
intellectual property and registration rights.

Based on the excess of the aggregate  fair value of the common shares that would
have been issued if the 2005  Convertible  Notes had been converted  immediately
over  the  proceeds  allocated  to the 2005  Convertible  Notes,  the  investors
received a beneficial  conversion feature that had an aggregate  intrinsic value
of  approximately  $1,720 as of the commitment  date.  Accordingly,  the Company
recorded an increase  in  additional  paid-in  capital and the  additional  debt
discount of $1,720 which was amortized to interest  expense since the Company is
currently in default.  In addition  the  aggregate  intrinsic  value of the 2005
Warrants  was $129 which was  recorded as  additional  paid-in  capital and debt
discount,  $129 of which was amortized to interest expense during the year ended
September 30, 2005.

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

$100 will be disbursed on the final business day of each month beginning January
2006 and ending in March 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.

11. STOCKHOLDERS' DEFICIENCY

SHARES ISSUED FOR SERVICES AND DIRECTORS' FEES AND ACCRUED LIABILITIES

During the year ended September 30, 2005, the Company issued 9,622,622 shares of
common  stock for various  consulting  and  professional  services  rendered and
recorded  charges of  approximately  $808, based on the fair value of the shares
issued.

During the year ended September 30, 2005, the Company issued:  6,767,043  shares
of common stock to settle  various  outstanding  payroll  obligations  and other
liabilities totaling approximately $558; 1,951,452 shares to its 401K Retirement
Plan in satisfaction of its accrued calendar 2002 and 2003 matching contribution
obligation of  approximately  $137;  and  4,534,404  shares in  satisfaction  of
accrued Director's Fees of $225.

                                      F-26




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

During the year ended September 30, 2005, the Company issued 1,250,000 shares of
common stock at a price of $0.08 per share totaling  $100,000 under the terms of
a subscription  agreement dated June 8, 2005. As of September 30, 2005,  425,000
shares of common stock were purchased and the Company  received $34 and recorded
a subscription receivable of $66.

PREFERRED STOCK

Midmark  Capital L.P. and its affiliate,  Midmark  Capital II, L.P., and certain
individuals related to these two entities, which are referred to collectively as
"Midmark",  own shares of the Company's  preferred and common stock and have the
ability to purchase a majority interest in the Company.

Series "A"

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

Series "B"

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

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

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

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

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

                                      F-27




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The Company and Midmark also entered into a Redemption  Agreement  providing for
the redemption of a number of shares of Series D preferred stock with a value of
$505 based on the per share  liquidation  value of the Series D preferred  stock
upon the earlier of (x) December  31, 2004,  or (y) the receipt by Cape of a tax
refund  which  was  expected  in the  fourth  quarter  of  calendar  year  2004.
Accordingly, a total of 504 shares of Series D preferred stock with an aggregate
liquidation  value of $505 was  included  in current  liabilities  as  mandatory
redeemable  Series D preferred stock in the  accompanying  consolidated  balance
sheet. However, the payment was not made and, accordingly, a total of 504 shares
of Series D preferred stock with an aggregate  liquidation value of $505 remains
in current  liabilities as mandatory  redeemable Series D preferred stock in the
accompanying consolidated balance sheet as of September 30, 2005.

Each share of Series C-1 and Series D preferred stock is convertible into $1,000
worth of our common stock, at the selling  stockholders' option, at the lower of
(i) $0.30 or (ii) 60% of the average of the three lowest intraday trading prices
for the common  stock on a principal  market for the 20 trading  days before but
not including the conversion date. Accordingly, there is in fact no limit on the
number of shares into which the Series C-1 and Series D  preferred  stock may be
converted.  As of September 30, 2005,  the average of the three lowest  intraday
trading  prices for our common  stock  during the  preceding  20 trading days as
reported on the  Over-The-Counter  Bulletin Board was $.05 and,  therefore,  the
conversion price for the Series C-1 and Series D preferred stock was $.03. Based
on this  conversion  price,  997 shares of Series C-1 preferred  stock and 7,615
shares of Series D  preferred  stock  (including  the 504 shares  classified  as
subject to mandatory  redemption) were  convertible  into 287,056,933  shares of
common stock.

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

VOTING RIGHTS AND DIVIDENDS

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

STOCK OPTION PLAN

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

In September  2004, the Board approved the 2004 Incentive Stock Option Plan (the
"2004 Plan") that provides for the granting of options to  employees,  directors
and consultants to purchase shares of the Company's  common stock. The number of
shares available for issuance under the 2004 Plan is 10,000,000. Options granted
under the Plan  generally  vest over five years and expire after ten years.  The
exercise price per share may not be less than the fair market value of the stock
on the date the option is granted.  Options  granted to persons owning more than
10% of the voting  shares of the  Company  may not have a term of more than five
years  and may not be  granted  at less than 110% of fair  market  value.  As of
September 30, 2005,  3,420,000 shares were issued from the 2004 Plan,  1,200,000
shares  were  issued  to  employees   and   2,200,000   shares  were  issued  to
non-employees  for which an expense of $120 was recognized during the year ended
September 30, 2005.

                                      F-28




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

                                           2005                   2004
                                               Weighted               Weighted
                                     Common     Average     Common     Average
                                     Stock     Exercise     Stock     Exercise
                                    Options     Price      Options     Price
                                   ---------   --------   ---------   --------

Outstanding at beginning of year   1,190,500   $   2.49   1,828,000   $   3.14
Granted                            1,220,000        .10          --
Exercised                                                        --
Cancelled                            (90,000)      1.28    (637,500)      5.59
                                   ---------              ---------

Outstanding at end of year         2,320,500       1.20   1,190,500       2.49
                                   =========              =========

Exercisable at end of year         1,259,500       2.50   1,008,500       2.50
                                   =========              =========

Weighted average
 fair value of
 options granted
 during the year                   $     .08              $      --

The following table summarizes  information on stock options  outstanding  under
the Plan at September 30, 2005:

                   Options Outstanding                     Options Exercisable
                  ----------------------                 -----------------------
                    Options                 Weighted
                  Outstanding   Weighted     Average       Options      Weighted
                      at         Average    Remaining    Exercisable     Average
Range of           September    Exercise   Contractual   at September   Exercise
Exercise Prices    30, 2005       Price       Life         30, 2005       Price
- ---------------   -----------   --------   -----------   ------------   --------
$.27 to $1.50       1,935,000   $    .42          7.45        865,000   $   0.75
1.51 to 2.25           43,500       1.77          2.39         40,500       1.79
2.26 to 3.40           90,000       2.42          5.61         75,000       2.42
3.41 to 5.00          147,000       3.79          5.28        177,000       3.82
7.66 to 11.50          50,000       8.70          5.28         47,000       8.71
11.51 to 15.88         55,000      12.69          4.51         55,000      12.69
                  -----------                            ------------
                    2,320,500       1.20                    1,259,500       2.49
                  ===========                            ============

OTHER STOCK OPTIONS

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

                                      F-29




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

                               2005                   2004
                      ---------------------   --------------------
                                   Weighted               Weighted
                        Common     Average     Common     Average
                        Stock      Exercise     Stock     Exercise
                       Options      Price      Options     Price
                      ----------   --------   ---------   --------
Outstanding at
  beginning of year    5,618,014   $   3.24   5,890,556   $   3.45
Granted                2,200,000        .10                     --
Cancelled             (2,067,699)      2.42    (272,542)      7.67
                      ----------              ---------
Outstanding at
  end of year          5,750,315   $   1.73   5,618,014   $   3.24
                      ==========              =========
Options exercisable    4,586,513              5,616,014
                      ==========              =========

REGISTRATION REQUIREMENTS

The Company is obligated to register  under the  Securities  Act of 1933 certain
common  shares  issued or issuable in connection  with  acquisition  agreements,
private  placements,  the exercise of options and warrants and the conversion of
notes  payable and  preferred  stock.  At September  30,  2005,  the Company was
obligated  to but had been unable to register  approximately  21,703,000  common
shares then  outstanding.  The Company intends to register the shares as soon as
possible.

WARRANTS ISSUED WITH CONVERTIBLE NOTES PAYABLE

As of September  30,  2005,  the Company had issued  5,200,000  warrants for the
purchase of shares of its common stock in connection with raising $5,200 through
convertible notes payable (see Note 11). The warrants are exercisable until five
years from the date of issuance at a purchase price of $0.09 to $0.11 per share.
All of these warrants were outstanding as of September 30, 2005.

WARRANTS ISSUED BY XEQUTE PLC

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

SHARES ISSUED SUBSEQUENT TO SEPTEMBER 30, 2005

During the period from October 1, 2005 to December 31, 2005,  the Company issued
911,275  shares issued upon  conversion  of 10%  convertible  notes,  and issued
3,500,000 shares for various consulting and professional services rendered.

                                      F-30




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

12. RETIREMENT PLANS

The Company and certain of its subsidiaries  maintain a 401(k)  retirement plan,
which is a defined contribution plan covering substantially all employees in the
United States. Eligible employees can contribute up to 17% of their compensation
not to exceed Internal Revenue Code limits.  In fiscal 2001, the Company amended
its plan to require matching contributions of 50% of the employees' contribution
up to 3% of gross pay.  The  Company's  contribution  will be funded  after each
calendar year end in either cash or in Company stock, at the Company's option.

The Company  accrued  contributions  for the years ended  September 30, 2005 and
2004 of $113 and $59,  respectively.  For the year ended September 30, 2005, the
Company  recorded a charge of  approximately  $113 in penalties  and interest in
connection with deficient filings of the Company's Form 5500 annual reports.

13. INCOME TAXES

The  components  of the  income  tax  provision  included  in  the  accompanying
consolidated statements of operations for the years ended September 30, 2005 and
2004 consist of the following:

                                2005     2004
                               -----    -----
Current:
  Federal                      $  --    $  --
  Foreign                         --       --
  State                         (457)      --
                               -----    -----
  Total Current                 (457)      --
                               -----    -----
Deferred:
  Federal                         --       --
  Foreign                         --       --
  State                           --       --
                               -----    -----
  Total Deferred                  --       --
                               -----    -----
  Total income tax provision   $(457)   $  --
                               =====    =====

The net deferred tax assets in the accompanying  consolidated  balance sheets as
of September 30, 2005 and 2004 consist of temporary  differences  related to the
following:

                                      F-31




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                         September 30,
                                     --------------------
                                       2005        2004
                                     --------    --------
Deferred tax assets:
  Allowance for doubtful accounts    $      3    $    196
  Inventory                               179         179
  Net operating loss carryforwards     20,722      22,650
  Capital loss carryforwards            1,850       1,850
  Accrued expenses                        951       1,059
                                     --------    --------
Total deferred tax assets              23,705      25,934
                                     --------    --------
Deferred tax liabilities:
  Depreciation                            (15)        (19)
                                     --------    --------
Total deferred tax liabilities            (15)        (19)
                                     --------    --------
Valuation allowance                   (23,690)    (25,915)
                                     --------    --------
Net deferred tax assets              $     --    $     --
                                     ========    ========

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

A valuation  allowance on the net deferred tax assets has been provided based on
the  Company's  assessment  of its ability to realize such assets in the future.
For the years ended September 30, 2005 and 2004 the valuation  allowance for net
deferred tax assets  decreased by $2,225 and increased by $1,008,  respectively,
as a result of net changes in temporary differences.

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

At September 30, 2005, the net operating loss carryforwards  available to offset
future taxable income consist of approximately  $54,960 in Federal net operating
losses,  which  will  expire in  various  amounts  through  2024,  and state net
operating losses of  approximately  $33,927 which will expire in various amounts
through 2011.  These net  operating  losses also may be limited due to ownership
changes,  the effect of which has not yet been determined by the Company.  Total
net operating losses available in foreign jurisdictions are approximately $3,800
none of which relate to periods prior to the acquisition of certain subsidiaries
by Cape. No  pre-acquisition  net operating  losses were utilized  during fiscal
2005 and 2004. Based on the fact that the remaining European subsidiaries are in
liquidation,  the  Company  does  not  anticipate  utilizing  the  European  net
operating losses.  The capital loss carryforward at September 30, 2005 of $4,300
has no  expiration  date,  but  utilization  is limited to the extent of capital
gains generated by the Company.

                                      F-32




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The State of New Jersey has enacted legislation  permitting certain corporations
located in New Jersey to sell state tax loss  carryforwards  and state  research
and development credits, or tax benefits.  The Company was permitted to sell tax
benefits  in the amount of $518.  On December  17,  2004,  the Company  received
approximately  $457  from  the  sale of the  $518  of tax  benefits  which  were
recognized  as a tax benefit in 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 will be recognized as a tax benefit in the first quarter of fiscal 2006.

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.

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

                             2005     2004
                            -----    -----
  Statutory rate             34.0%   34.0%
Effect of:
  Valuation allowances      (34.0)   (34.0)
  Permanent differences                --
  State income taxes, net    (8.0)     --
                            -----    ----
Effective income tax rate    (8.0)      0%
                            =====    ====

There are no  undistributed  earnings of the Company's  foreign  subsidiaries at
September 30, 2005 and 2004. In the event of a distribution of foreign  earnings
in the form of dividends or otherwise, the Company would be subject to both U.S.
income taxes (subject to an adjustment for foreign tax credits) and  withholding
taxes payable to the various foreign countries.

13. COMMITMENTS AND CONTINGENT LIABILITIES

LEASES

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

Rent expense for the years ended  September 30, 2005 and 2004 was  approximately
$340 and $200, respectively.

During the year ended  September  30,  2002,  the  Company  sold and closed down
various   businesses.   In  connection  with  these   dispositions  of  non-core
businesses,  the Company abandoned certain facilities and terminated leases at a
cost of approximately  $1,100. As a result of these sales and the accrual of the
remaining  terminated lease obligations,  the minimum lease payments  (including
common area maintenance  charges) under  non-cancellable  operating leases as of
September 30, 2005,  that have initial or remaining  terms in excess of one year
are as follows:

                                      F-33




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

2006                   264
2007                   239
2008                    88
                       ---
                      $591
                      ====

In  addition,  we lease  approximately  2,000  square  feet of  office  space in
Paramus,  New Jersey,  which has been subleased.  The lease expires in May 2008,
and we pay and  expense  $4,100 a month and  receive an offset  $3,100 per month
from the subleasee against rent expense.

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.  Except as
disclosed  below,  we are currently not aware of any such legal  proceedings  or
claims that we believe will have,  individually or in the aggregate,  a material
adverse affect our business, financial condition or operating results.

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. Those are the following.

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

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

c) As part of the  settlement  entered into between the Company and three former
principals of a company  acquired by the Company in 2000,  consent  judgments in
the amount of approximately $1,000 each were entered against the Company on July
19, 2002. The Company is currently  negotiating with the former owners to accept
forms of payment  other than cash.  However,  there can be no  assurance  that a
non-cash  settlement  will be  concluded.  As of the  date of this  filing,  the
judgments have not been paid.

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

                                      F-34




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

e) In connection with the liquidation of our European  operations,  specifically
VSM Italia  s.r.l.  ("VSM"),  our wholly owned  subsidiary,  on July 25, 2005 an
action was  commenced  against  us,  the Board of  Directors  of VSM,  its audit
committee,  and its  auditors,  in the Civil  Court of Milan,  Italy,  captioned
Bankrupt V.S.M.  Italia s.r.l. in liquidation- n. 559/02.  The complaint alleges
that at the end of  calendar  year  2000  and  beginning  of  2001,  VSM  lacked
liquidity",  had incurred  large  liabilities,  and was  undercapitalized.  As a
result, the complaint alleges, among other things, that liquidation  proceedings
should have started at the end of year 2000,  and continuing to run the business
until June 30, 2002  damaged VSM in the amount of Euro 2,600 which is  accounted
for in the liabilities associated with subsidiaries in liquidation. We have only
recently received the complaint and have requested  additional  information with
respect to its contents so that we may respond accordingly.

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 is paid.

In addition, a number of former employees of a California based division of ours
had filed  claims  with the  California  Department  of Labor for non payment of
wages for the second half of July 2002;  the final  payroll prior to the closing
of the  division.  In July  2003,  these  claims  were  heard by the  California
Department of Labor,  which awarded the amounts claimed,  together with interest
and penalties  aggregating  approximately  $100,000.  This payroll obligation is
included in the New Jersey Department of Labor Consent Order and Agreement.

We believe,  although there can be no assurances,  that the payroll  obligations
including  penalties as of September  30, 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 options vest  immediately and the
balance of 800,000  options  vest over a period of five  years.  The  employment
agreement can be  terminated  by the Company upon 30 days written  notice to Mr.
Leonard and by Mr. Leonard upon written notice to the Company for just cause, as
defined therein.

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.

14. 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 year ended September 30, 2005, the Company  incurred cost of $171 for
these  services of which $50 is due and payable as of  September  30,  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 $120 for these services.

                                      F-35




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

15. 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 year ended September 30, 2005:

                        2005
                       ------
Revenues
      North America    $3,351
      United Kingdom      428
                       ------
                       $3,779
                       ======

Identifiable assets
      North America    $   30
      United Kingdom       15
                       ------
                       $   45
                       ======

RESTATEMENT OF QUARTERLY DATA (UNAUDITED)

In connection  with the  preparation  of the Annual Report on Form 10-KSB of the
Company for the year ended September 30, 2005, the Company's current independent
registered  public  accounting firm brought to the attention of the Company that
the beneficial  conversion charge previously recorded in the Company's financial
statements for the quarter ended March 31, 2005 was not appropriate. The Company
has identified certain non-cash adjustments that necessitated the restatement of
its financial  statements  for the quarter  ended March 31, 2005 and  determined
that adjustments to all other periods are insignificant.

The  following  table  shows the  effect  of the  restatement  on the  Company's
quarterly  results of  operations  for the quarter  ended March 31, 2005. In the
table that  follows,  the column  labeled  "Restatement  Adjustment"  represents
adjustments for additional interest expense.

                                      F-36




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                       CAPE SYSTEMS, INC. AND SUBSIDIARIES
                        RESTATED STATEMENT OF OPERATIONS
                      FOR THE QUARTER ENDED MARCH 31, 2005



                                                            Three Months Ended
                                      As Previously            March 31, 2005
                                         Reported          Restatement Adjustment       As Restated
                                  ----------------------   ----------------------  ----------------------
                                                                          
REVENUES                          $                1,349                           $                1,349

COST OF SALES                                        647                                              647
                                  ----------------------   ----------------------  ----------------------
GROSS PROFIT                                         702                                              702
                                  ----------------------   ----------------------  ----------------------
OPERATING EXPENSES:

Selling and administrative                         1,266                                            1,266
Depreciation and
  amortization of intangibles                        119                                              119
                                  ----------------------   ----------------------  ----------------------
Total operating expenses                           1,385                                            1,385
                                  ----------------------   ----------------------  ----------------------
OPERATING LOSS                                      (683)                                            (683)
                                  ----------------------   ----------------------  ----------------------
OTHER INCOME (EXPENSE):
Interest expense                                  (1,655)  $               (1,761)                 (3,416)

Gain on settlements of
  liabilities                                        137                                              137
                                  ----------------------   ----------------------  ----------------------
Net other expense                                 (1,518)                  (1,761)                 (3,279)
                                  ----------------------   ----------------------  ----------------------

NET LOSS                          $               (2,201)  $               (1,761) $               (3,962)
                                  ======================   ======================  ======================

Net loss per share of common stock:

  Basic and Diluted               $                 (.03)  $                 (.02) $                 (.05)

Weighted average number of shares outstanding:

  Basic and Diluted                           75,786,575               75,786,575              75,786,575


                                      F-37




                    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.

                                      F-38




                    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.

                                      F-39




                    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.

                                      F-40




                    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.

                                      F-41




                    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.

                                      F-42




                    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

                                      F-43




See notes to unaudited condensed consolidated financial statements.

                                      F-44




                    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.

                                      F-45




                    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.

                                      F-46




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

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 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.

                                      F-47





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

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.

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.

                                      F-48





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


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:

                                                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.

                                      F-49




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

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.

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.

                                      F-50




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

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.

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.

                                      F-51




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

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.

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.

                                      F-52




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

If still  available  under New Jersey law,  the Company  will  attempt to obtain
approval to sell the remaining  available net operating  losses of approximately
$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.

                                      F-53




                    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
                                                             ====

                                      F-54




CAPE SYSTEMS AND CONSULTING SERVICES LIMITED

PROFIT AND LOSS ACCOUNT 01.01.03 - 31.12.03


                                           Note           2003
                                        -----------   -----------
                                                        (pound)
                                                      -----------
Turnover (see footnote)                                    450370
Cost of sales                                              281261
                                                      -----------
Gross Profit                                               169109
Net Operating Expenses                                     142916
                                                      -----------
                                                            26193
Interest Payable and Similar Payments                        3651
                                                      -----------
Profit on Ordinary Activities                 1             22542
Taxation                                      3              1811
                                                      -----------
Profit after taxation                                       20731
Dividends                                                       0
                                                      -----------
Retained Profit for the year                 9              20731
                                                      -----------


FOOTNOTES

1. Turnover  reflects the absorption of operations from Cape Systems Limited,  a
subsidiary made dormant from 31.12.91.  These  activities are streamed with that
of the parent company and continue to be conducted.

2. The company had no  recognised  gains or losses other than those  included in
profit and loss. No separate primary statement is required.

3. The profit for the year is the only movement on reserves.

                                      F-55


CAPE SYSTEMS AND CONSULTING SERVICES LIMITED

BALANCE SHEET 31.12.03




                                                       Note           2003
                                                    -----------   -----------
                                                            
                                                                    (pound)
                                                                  -----------
Fixed Assets

Tangible Fixed Assets                                    4              18750
Investment in Subsidiaries and Associates at cost        5              40500
                                                                  -----------
                                                                        59250
                                                                  -----------

Current Assets

Stocks                                                                   3300
Debtors                                                  6             110314
Bank Balances and Cash                                                  51144
                                                                  -----------
                                                                       164758

Creditors due within one year                            7              65027
                                                                  -----------

Net Current Assets                                                      99731
                                                                  -----------

Total Assets less Current Liabilities                                  158981

                                                                  -----------
Net assets                                                             158981
                                                                  ===========

Capital and Reserves

Called up Share Capital                                  8              25500
Reserves                                                 9             133481
                                                                  -----------
                                                                       158981
                                                                  ===========



The accounts are prepared in accordance with the special  provisions of Part VII
of the CA1985 relating to small companies.

The  accounts  shown on pages 5 to 9 were  approved by the Board of Directors on
29.07.04 and were signed on its behalf by

PB AYLING

DIRECTOR

                                      F-56


CAPE SYSTEMS AND CONSULTING SERVICES LIMITED

EXPLANATORY NOTES TO THE ACCOUNTS - 01.01.03 - 31.12.03




                                                                           2003
                                                                           ----
                                                                         (pound)
                                                                         -------
                                                                      
NOTE 1: Profit/(loss) on ordinary activities before tax stated after charging:-

        Depreciation and loss on disposal                                  10249
        Auditor's Remuneration                                              1532
        Operating Leases - Equipment                                        2184
                                                                           -----

NOTE 2: Directors' Emoluments                                                Nil
                                                                           -----

        Consultants fees include payments to a
        business in which the directors have
        an interest                                                        93250
                                                                           -----

NOTE 3: Taxation

        Based on chargeable profits at small company rate                   1811
        Tax repayment                                                          -
                                                                           -----
                                                                            1811
                                                                           -----



NOTE 4: TANGIBLE FIXED ASSETS

                   Office       Computer
                  Equipment     Equipment    Software         Total
                  --------      ---------    ---------      ---------
Cost
01.01.03             16940          31931       143251        192122
Leased Equipment      6266              0            0          6266
Additions            12973            791                      13764
Disposals           (16516)        (30267)           0        (46783)
                   -------        -------      -------       -------
31.12.03             19663           2455       143251        165369
                   -------        -------      -------       -------
Depreciation
01.01.03             16190          29262       137701        183153
Charges               4389           2090         3770         10249
Disposals           (16516)        (30267)           0        (46783)
                   -------        -------      -------       -------
31.12.03              4063           1085       141471        146619
                   -------        -------      -------       -------
Net Values
31.12.03             15600           1370         1780         18750
                   =======        =======      =======       =======

31.12.02               750           2669         5550          8969
                   =======        =======      =======       =======

                                      F-57


CAPE SYSTEMS AND CONSULTING SERVICES LIMITED


EXPLANATORY NOTES TO THE ACCOUNTS  -  01.01.03 - 31.12.03

                                                         2003
                                                         ----
                                                        (pound)
                                                        -------

NOTE 5: INVESTMENT IN SUBSIDIARIES AND ASSOCIATES AT COST

        Cape Systems Limited                                100
        Cape Systems Incorp. (Formerly Techelm)           40400
                                                    -----------
                                                          40500
                                                    -----------

NOTE 6: Debtors

        Trade Debtors                                     90245
        Other debtors and prepayments                     20069
                                                    -----------
                                                         110314
                                                    -----------

NOTE 7: Creditors - due within one year

        Trade Creditors                                   15684
        Other creditors and accruals                      18048
        Bank Loan                                          6013
        Corporation Tax                                    1811
        Lease Creditor                                     4917
        Service and upgrade in advance                    18554
                                                    -----------
                                                          65027
                                                    -----------

NOTE 8: Called up Share Capital

        Authorised 50000 ordinary (pound)1 shares

        Called up and fully paid (pound)1 shares          25500
                                                    -----------


NOTE 9: Reserves                 Capital
                                Redemption    Profit &
                                 Reserve        Loss          Total
                               -----------   -----------   -----------
Balance 01.01.03                     24500         88250        112750
Retained profit for the year            --         20731         20731
                               -----------   -----------   -----------
                                     24500        108981        133481
                               -----------   -----------   -----------

                                      F-58


CAPE SYSTEMS AND CONSULTING SERVICES LIMITED

The following pages are prepared for the directors use only.

CAPE SYSTEMS AND CONSULTING SERVICES LIMITED

DETAILED PROFIT AND LOSS ACCOUNT  01.01.03 - 31.12.03


                                         2003
                                      -----------
                                        (pound)
                                      -----------
Turnover                                   450370
                                      -----------

Cost of Sales

Consulting and System Design               195640
Salaries                                    82678
Computer  Consumables                        2943
                                      -----------
                                           281261
                                      -----------
Gross Profit                               169109
                                      -----------

Operating Costs

Freight and Packaging                       24882
Office Rent and Services                    27498
Euro and International Travel               20232
Marketing and Promotions                    22982
Office Costs                                11758
Equipment Hire/Lease                         2185
Equipment Maintenance and General            6471
Accounts and Legal                          16659
                                      -----------
                                           132667
                                      -----------

Operating Profit                            36442
                                      -----------

Other Income                                 (412)
Bank Interest and Charges                    3732
Other Interest                               1261
(Profit) / Loss on Exchange                 (1555)
Bad Debts                                     625
                                      -----------
                                             3651
                                      -----------

Depreciation and Loss on Disposal
of Fixed Assets                             10249

                                      -----------
Profit for the Year before Taxation         22542
                                      -----------


                                      F-59


CAPE SYSTEMS AND CONSULTING SERVICES LIMITED

COMPANY NO. 01770912

Registered Office
Suite 9.03
The Perfume Factory
140 Wales Farm Road
London W3 6XL

REPORTS AND ACCOUNTS

01.01.03 - 31.12.03

CAPE SYSTEMS AND CONSULTING SERVICES LIMITED

DIRECTORS REPORT

Activities
The  principal  activity  of the  company is to provide  consulting  services in
evaluating  computer  assisted  packaging  (Cape  Systems).  The Cape  System is
designed  to  explore  quicker  ways  of  improving  package  design  and  space
utilisation  through  modular   programmes.   Users  include  leading  companies
throughout the world.

DIRECTORS - AND DIRECTORS INTERESTS 01.01.03 - 31.12.03

PB Ayling      13000 Shares
EM Ayling      12500 Shares
VK Ayling          -

The total  directors'  interests  remained the same.  The holdings were split in
October 1999 by transfer between PBA and EMA.

STATUS OF COMPANY

Advantage has been taken of the special  provisions of Part VII CA1985  relating
to small companies.

PB AYLING

DIRECTOR

29.07.04

                                      F-60


CAPE SYSTEMS AND CONSULTING SERVICES LIMITED

Statement of directors responsibilities

Company law requires the directors to prepare financial  statements which give a
true and fair view of the state of affairs of the  company  and of the profit of
the company  for that  period.  In  preparing  those  financial  statements  the
directors are required to:

(i) apply accounting policies consistently,
(ii) make  judgements  and  estimates  that are  reasonable  and prudent,
(iii)  prepare the  accounts  on a going  concern  basis  unless this is a wrong
assumption.

The  directors  are  responsible  for keeping  proper  accounting  records which
disclose  with  reasonable  accuracy at any time the  financial  position of the
company and comply with Companies Act 1985.

The directors have a general  responsibility  for safeguarding the assets of the
company and for taking  reasonable  steps for the  prevention  and  detection of
fraud and other irregularities.

This  statement  should be read in  conjunction  with the auditors  statement of
their  responsibilities  in order to underline and  distinguish  the  respective
responsibilities of directors and auditors in relation to the accounts.

In  approving   the  accounts  on  page  7  the  directors   acknowledge   these
responsibilities.

                                      F-61


CAPE SYSTEMS AND CONSULTING SERVICES LIMITED

INDEPENDENT AUDITORS REPORT TO THE MEMBERS OF CAPE SYSTEMS & CONSULTING SERVICES
LIMITED

We have  audited  the  accounts  on pages 5 to 9 which  have  been  prepared  in
accordance with the Financial  Reporting Standard for smaller entities under the
accounting policies set out on page 5.

Respective responsibilities of directors and auditors.
As  described  on  page  3 the  company's  directors  are  responsible  for  the
preparation of the financial  statements.  It is our  responsibility  to form an
independent  opinion,  based on our audit,  on those  accounts and to report our
opinion to you.

                                      F-62


CAPE SYSTEMS AND CONSULTING SERVICES LIMITED

STATEMENT OF ACCOUNTING POLICIES

Basis of Accounting
The accounts are prepared in accordance with the provisions of the Companies Act
1985  applicable  to  small  companies  and the  generally  accepted  accounting
standards on a basis of historical cost.

Tangible Fixed Assets
Tangible fixed assets are recorded at cost.  Depreciation is calculated to write
off the cost over the period of the life of the asset.

Turnover
Represents the invoiced value of software sold exclusive of VAT.

System Users Support Package
Service and upgrade fees relating to commitments beyond the year end are treated
as prepaid  income in order to match the costs to be  incurred  in the period of
that commitment.

Foreign Currencies
Assets and liabilities are translated at the rate operative at the balance sheet
date.  Transactions  are  converted  at  the  rate  ruling  at the  time  of the
transaction. Profits and losses are written off to the profit and loss account.

Leases - Equipment
Operating  lease rentals are written off to profit and loss.  Instalments  under
finance  leases are split  between  capital and interest  elements.  The capital
value of the obligation is treated as a fixed asset.

Consolidation
The company and its  subsidiaries are a small group. The company takes advantage
of the  exemption  provided by section  248 of the CA 1985 not to prepare  group
accounts.

                                      F-63


                                      F-64



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors
Cape Systems, Inc.

We have  audited  the  accompanying  balance  sheet  of Cape  Systems,  Inc.  (A
Subsidiary of Cape Systems and Consulting Services Ltd) as of December 31, 2003,
and the related  statements of operations  and retained  earnings and cash flows
for the year then ended.  These financial  statements are the  responsibility of
the Company's  management.  Our responsibility is to express an opinion on these
financial statements based on our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the  financial  position of Cape  Systems,  Inc. as of
December 31,  2003,  and its results of  operations  and cash flows for the year
then ended,  in conformity  with United  States  generally  accepted  accounting
principles.

                                                               /s/ J.H. COHN LLP
                                                               -----------------

Roseland, New Jersey
March 24, 2005

                                      F-65




                               CAPE SYSTEMS, INC.
           (A Subsidiary of Cape Systems and Consulting Services Ltd.)

                               Cape Systems, Inc.
                                  Balance Sheet
                                December 31, 2003

                                     ASSETS

CURRENT ASSETS
Cash                                                              $ 153,000
Accounts receivables net of allowance for
doubtful accounts of $2,554                                          83,083
Prepaid expenses and other current assets                            18,619
Deferred tax assets                                                  67,800
                                                                  ---------
Total current assets                                                322,502

Equipment, furniture and fixtures, net of accumulated
depreciation of $42,330                                              12,054

Other assets                                                          3,704
                                                                  ---------
Total assets                                                      $ 338,260
                                                                  =========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
Current portion of long-term debt                                 $   6,613
Accounts payable                                                     24,960
Accrued expenses and other liabilities                               17,399
Deferred revenue                                                    166,890
                                                                  ---------

Total current liabilities                                           215,862
Long-term debt, net of current portion                                9,493
Deferred tax liabilities                                              4,200

                                                                  ---------
Total liabilities                                                   229,555
                                                                  ---------

Commitments
- -----------

STOCKHOLDERS' EQUITY

Common stock par value $1 per share;
100,000 shares authorized, 28,690 issued and outstanding             28,690
Additional paid-in capital                                          106,911
Retained earnings                                                    34,103
Less: Treasury stock, 11,813 shares of common stock, at cost        (60,999)
                                                                  ---------
Total stockholders' equity                                          108,705
                                                                  ---------
Total liabilities and stockholders' equity                        $ 338,260
                                                                  =========

                      See notes to the financial statements

                                      F-66




                               CAPE SYSTEMS, INC.
           (A Subsidiary of Cape Systems and Consulting Services Ltd.)

                               Cape Systems, Inc.
                  Statement of Operations and Retained Earnings
                      For the Year Ended December 31, 2003



REVENUE                                $ 769,172
COST OF SALES                            134,233

                                       ---------
GROSS PROFIT                             634,939

OPERATING EXPENSES
Selling, general  and administrative     561,802
Depreciation                               8,236
Research and development                  24,132
                                       ---------
Total operating expenses                 594,170
                                       ---------
Operating income                          40,769

OTHER EXPENSE

Interest expense                          (2,565)
Other                                     (3,937)
                                       ---------
 Other  expense                           (6,502)
                                       ---------

INCOME  BEFORE

PROVISION FOR INCOME TAXES                34,267

Provision  for income taxes                2,413
                                       ---------

NET INCOME                                31,854

Retained earnings beginning of year        2,249
                                       ---------
Retained earnings end of year          $  34,103
                                       =========

                        See notes to financial statements

                                      F-67




                               CAPE SYSTEMS, INC.
           (A Subsidiary of Cape Systems and Consulting Services Ltd.)

                               Cape Systems, Inc.
                             Statement of Cash Flows
                      For the Year Ended December 31, 2003



Cash Flows from Operating Activities

Net Income                                            $  31,854

Adjustments to reconcile net income to net cash
provided by operating activities:

Depreciation                                              8,236

Bad debts                                                 2,554

Change in operating assets and liabilities

Accounts receivable                                      71,594
Deferred taxes                                           (1,800)
Prepaid expense and other current assets                 15,585
Accounts payable                                         (9,100)
Accrued expenses and other liabilities                   11,977

                                                      ---------
Net cash provided by operating activities               130,900
                                                      ---------

Cash flows from investing activities -
additions to equipment, furniture and fixtures           (1,996)
                                                      ---------

Cash flows from financing activities
Proceeds from notes payable                                  --
Repayment of notes payable                              (10,734)

                                                      ---------
Net cash used in financing activities                   (10,734)

Net increase in cash                                    118,170

Cash at beginning of year                                34,830

                                                      ---------
Cash at end of year                                   $ 153,000
                                                      =========

Supplemental Disclosures of Cash Flow Information
Cash paid for:
  Income taxes                                        $   4,314
  Interest                                            $   2,565

                        See notes to financial statements

                                      F-68




                               CAPE SYSTEMS, INC.
           (A Subsidiary of Cape Systems and Consulting Services Ltd.)
                        NOTES TO THE FINANCIAL STATEMENTS

NOTE 1: ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION:

Cape Systems,  Inc (the  "Company") was  incorporated in Texas on July 27, 1987.
The Company is a 60% owned  subsidiary of Cape Systems and  Consulting  Services
Ltd.  (the  "Parent").  The Company is a provider of  palletizing  and packaging
configuration, and truck and container loading software that improves pallet and
truck utilization,  and reduces packaging, storage and transportation costs. Its
programs optimize pallet patterns,  create new case sizes and product packaging,
create  efficient  bundles of corrugated flat packs,  build display pallet loads
and test the strength of corrugated board.

USE OF ESTIMATES:

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States  requires  management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Accordingly, actual results could differ from those estimates.

REVENUE RECOGNITION:

Software sales:

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

Professional services:

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

SUPPORT AND SERVICE:

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

DEFERRED REVENUE:

Deferred revenue represents the unearned portion of revenue related to PCS.

Equipment, furniture and fixtures:

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

                                      F-69




                               CAPE SYSTEMS, INC.
           (A Subsidiary of Cape Systems and Consulting Services Ltd.)
                        NOTES TO THE FINANCIAL STATEMENTS

CONCENTRATION OF CREDIT RISK:

The Company's financial  instruments that are exposed to concentration of credit
risk consist  primarily of cash and accounts  receivable.  The Company maintains
its cash in bank  accounts  that,  at  times,  have  balances  that  exceed  the
federally  insured limit of $100,000 (there was a balance of $7,000 in excess of
the limit at December 31, 2003). The Company reduces its exposure to credit risk
by  maintaining  its  cash  deposits  with  major  financial   institutions  and
monitoring their credit ratings.

Concentrations  of credit risk with respect to trade receivables are limited due
to the large number of customers  comprising the Company's  customer base, their
dispersion across different geographic areas, and generally short payment terms.
There were no  significant  concentrations  in 2003.  In  addition,  the Company
closely  monitors the  extension of credit to its  customers  while  maintaining
allowances  for  potential  credit  losses.  On a periodic  basis,  the  Company
evaluates  its trade  accounts  receivable  and will  establish an allowance for
doubtful  accounts,  based on a history of past  write-offs and  collections and
current credit considerations if necessary.

INCOME TAXES:

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

ADVERTISING:

The  Company  expenses  the cost of  advertising  and  promotions  as  incurred.
Advertising  cost charges to  operations  amounted to  approximately  $26,900 in
2003.

Research and development:

Research and development expenditures are charged to expense as incurred.

NOTE 2: EQUIPMENT, FURNITURE AND FIXTURES:

Equipment, furniture and fixtures, consist of the following:

                                    Range of
                                    Estimated
                                   Useful Lives
                                   ------------

Equipment, furniture and fixtures  3 - 10 years        $42,777
Computer equipment                 3 -  5 years          7,677
                                                     ---------
                                                        50,454
Less: accumulated depreciation                          38,400
                                                     ---------
Total                                                  $12,054
                                                     =========

                                      F-70




                               CAPE SYSTEMS, INC.
           (A Subsidiary of Cape Systems and Consulting Services Ltd.)
                        NOTES TO THE FINANCIAL STATEMENTS

NOTE 3: LINE OF CREDIT BORROWINGS:

At  December  31,  2003,  the Company had no  outstanding  borrowings  under its
$25,000 line of credit. Any outstanding  borrowings bear interest at 1.25% above
the prime rate, are collateralized by all of the Company's assets and guaranteed
by certain  stockholders of the Company.  The line of credit expires on December
31, 2005.

NOTE 4: LONG-TERM DEBT:

Long-term debt consists of the following:


Unsecured note payable in monthly installments of $306,
including interest at 7.5% through May 2009                   $12,034

Note  payable in monthly  installments  of $523  including  interest  at 11.49%,
through September 2004; collateralized by all of the Company's assets:

                                    4,072
                                  -------
                                   16,106
Less current portion                6,613
                                  -------
Long-term portion                 $ 9,493
                                  -------

The principal  payments due under the notes  payable for each of the  subsequent
years after December 31, 2003 were as follows

Year Ending
December 31                    Amount
- -----------                    ------

2004                           $6,613
2005                            2,738
2006                            2,952
2007                            3,180
2008                              623

                                      F-71




                               CAPE SYSTEMS, INC.
           (A Subsidiary of Cape Systems and Consulting Services Ltd.)
                        NOTES TO THE FINANCIAL STATEMENTS

NOTE 5: INCOME TAXES

Provision for income taxes consist of the following:


Current:
  Federal          $ 4,213
                   -------
  Total Current    $ 4,213
                   -------
Deferred:
  Federal          $(1,800)
                   -------
  Total Deferred   $(1,800)
                   -------
  Total            $ 2,413
                   =======

The  provision  for income  taxes  differs from the amount which would have been
reported by applying the statutory rates. These differences are due primarily to
certain nondeductible expenses.

At December  31,  2003,  the deferred  tax asset  relates to the  allowance  for
doubtful accounts and deferred  revenue.  At December 31, 2003, the deferred tax
liability relates to depreciation.

In assessing the realizability of the deferred tax asset,  management  considers
whether it is more likely  that some  portion or all of the  deferred  tax asset
will not be  realized.  The  ultimate  realization  of the deferred tax asset is
dependent  upon the  generation of future  taxable  income during the periods in
which the temporary  differences  become  deductible.  Management has determined
that the realization of the recorded  deferred tax asset is reasonably  assured;
accordingly, no valuation allowance has been recorded.

NOTE 6: COMMITMENT:
LEASES:

The Company has a lease for its office facility which expires in April 2006. The
minimum annual lease payment under the operating lease is $35,556.

Rent expense for 2003 was approximately $44,000.

Royalty payments:

A royalty  agreement  was entered into in June 1998 as part of software  license
for its Truckfill  Software  Product.  As part of the agreement,  the Company is
required to make a royalty payment of $450 for each Truckfill  software  license
sold.  During  2003,  the Company  incurred  royalty  expenses of  approximately
$19,350.

NOTE 7: RELATED PARTY TRANSACTIONS:

The Company receives  certain  administrative  and management  services from the
Parent. The Company paid $8,500 in 2003 for such services performed.

In addition, the Company paid approximately $24,000 during 2003 to a corporation
owned by an Officer of the Company for various consulting services.

                                      F-72




                               CAPE SYSTEMS, INC.
           (A Subsidiary of Cape Systems and Consulting Services Ltd.)
                        NOTES TO THE FINANCIAL STATEMENTS

Accounts  receivable at December 31, 2003 includes amount receivable from Parent
for reimbursement of expenses of $3,890.

NOTE 8: SUBSEQUENT EVENTS:

On January 12, 2005,  the Company and the  stockholders  of the Company  entered
into a Stock  Purchase  Agreement  with Cape Systems  Group,  Inc ("Cape Systems
Group")  pursuant to which Cape Systems  Group  purchased  all of the issued and
outstanding shares of the Company.

                                      F-73



                                      F-74



                                     PART II


                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

      Our Articles of Incorporation,  as amended,  provide to the fullest extent
permitted by New Jersey law, our  directors or officers  shall not be personally
liable to us or our  shareholders  for damages for breach of such  director's or
officer's  fiduciary  duty.  The effect of this  provision  of our  Articles  of
Incorporation,  as  amended,  is to  eliminate  our right  and our  shareholders
(through  shareholders'  derivative  suits on behalf of our  company) to recover
damages  against a director or officer for breach of the fiduciary  duty of care
as a director or officer (including breaches resulting from negligent or grossly
negligent  behavior),  except under certain  situations  defined by statute.  We
believe that the indemnification provisions in its Articles of Incorporation, as
amended,  are necessary to attract and retain qualified persons as directors and
officers.

      Insofar as  indemnification  for liabilities  arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
registrant  has been advised that in the opinion of the  Securities and Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Securities Act and is, therefore,  unenforceable.  In the event that a claim for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered,  the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against  public policy as expressed in the  Securities
Act and will be governed by the final adjudication of such issue.

ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

      The following  table sets forth an itemization of all estimated  expenses,
all of which we will pay, in connection  with the issuance and  distribution  of
the securities being registered:

NATURE OF EXPENSE AMOUNT

SEC Registration fee                $   8,605.69
Accounting fees and expenses           10,000.00*
Legal fees and expenses                35,000.00*
Miscellaneous                           1,394.31
                                    ------------
                          TOTAL     $  55,000.00*
                                    ============

* Estimated.

                                      II-1


ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES.

      In May 2003, we issued 1,000,000 shares of restricted  common stock to Max
Communications  Inc. in lieu of a cash payment of $20,000 for services rendered.
The shares were issued  within the meaning of Rule 501 and  pursuant to Rule 506
of Regulation D under the Securities Act of 1933.

      In July 2003,  pursuant to a stock agreement,  we issued 10,000,000 shares
of common Stock pursuant to an agreement with American  Marketing  Complex.  The
shares  were issued  within the meaning of Rule 501 and  pursuant to Rule 506 of
Regulation D under the Securities Act of 1933.

      To obtain funding for our ongoing operations, we entered into a Securities
Purchase Agreement with the selling  stockholders on April 28, 2004, and amended
on December  30, 2004,  for the sale of (i)  $3,000,000  in secured  convertible
notes and (ii) a warrants to buy 3,000,000 shares of our common stock.

      The investors provided us with the funds as follows:

      o     $1,500,000 was disbursed on April 28, 2004;

      o     $750,000 was disbursed on May 28, 2004; and

      o     $750,000 was disbursed on August 12, 2004.

      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 (i) $0.30 or (ii) 40% 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. The full
principal amount of the secured convertible notes are due upon default under the
terms of secured convertible notes. In addition, we have granted the investors a
security interest in substantially  all of our assets and intellectual  property
and registration  rights. The warrants are exercisable until five years from the
date of  issuance  at a  purchase  price of $0.11 per  share.  In  addition  the
warrants  exercise  price gets  adjusted in the event we issue common stock at a
price below market,  with the exception of any securities  issued as of the date
of this warrant.

      On May 26, 2004,  we entered into an  Investment  Restructuring  Agreement
with six accredited  investors.  In connection  with this  transaction,  we will
exchange class C preferred stock for class C-1 convertible  preferred stock on a
1:1 basis and shall issue,  on the date that the amendment to the certificate of
incorporation  increasing  the  authorized  number of shares of common  stock is
filed and approved with the New Jersey Secretary of State,  approximately  7,391
shares of class D  convertible  preferred  stock to  MidMark  Capital,  L.P.  in
exchange for  approximately  $7,500,000 of debt and accrued  interest owed by us
and our subsidiaries to MidMark Capital II, L.P. As part of the transaction,  we
issued 5,569,980 shares of common stock to MidMark Capital,  L.P.in exchange for
the conversion of $306,793 of debt owed to MidMark Capital, L.P. In addition, we
issued 240,000 shares of common stock to MidMark Capital II, L.P.in exchange for
the conversion of $2,400 of debt owed to MidMark Capital II, L.P.

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

      On July 28,  2004,  we issued  350,000  shares  of  common  stock to Sloan
Securities  pursuant to a  consulting  agreement.  This  issuance is  considered
exempt from registration under Section 4(2) of the Securities Act of 1933.

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

                                      II-2


      To obtain funding for our ongoing operations, we entered into a Securities
Purchase  Agreement  with the selling  stockholders  on January 11, 2005 for the
sale of (i) $1,850,000 in secured  convertible  notes and (ii) a warrants to buy
1,850,000  shares of our common stock.  The investors  purchased all the secured
convertible notes on January 11, 2005.

      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 (i) $0.09 or (ii) 40% 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. The full
principal amount of the secured convertible notes are due upon default under the
terms of secured convertible notes. In addition, we have granted the investors a
security interest in substantially  all of our assets and intellectual  property
and registration  rights. The warrants are exercisable until five years from the
date of  issuance  at a  purchase  price of $0.09 per  share.  In  addition  the
warrants  exercise  price gets  adjusted in the event we issue common stock at a
price below market,  with the exception of any securities  issued as of the date
of this warrant.

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

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

      During the quarter ended June 30, 2005, we issued  3,000,000 shares of our
common  stock to three  consultants  for  services  provided.  This  issuance is
considered  exempt under Regulation D of the Securities Act of 1933 and Rule 506
promulgated thereunder.

      During the quarter  ended June 30, 2005, we issued  701,417  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 June 30, 2005, we issued  565,659  shares to two
former employees in settlement of outstanding payroll obligations. This issuance
is considered  exempt under  Regulation D of the Securities Act of 1933 and Rule
506 promulgated thereunder.

      On August 10, 2005, we entered into a Securities  Purchase  Agreement with
AJW Offshore,  Ltd.,  AJW  Qualified  Partners,  LLC, AJW Partners,  LLC and New
Millennium  Capital  Partners  II, LLC for the sale of (i)  $850,000  in secured
convertible  notes and (ii)  warrants to purchase  850,000  shares of our common
stock.


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


      o     $250,000 was disbursed on August 10, 2005;
      o     $100,000 was disbursed on September 19, 2005;
      o     $100,000 was disbursed on October 19, 2005;
      o     $100,000 was disbursed on November 16, 2005; and
      o     $300,000 was disbursed on March 31, 2006.



                                      II-3



      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:

      o     $0.09; or
      o     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 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 (i) $0.09 or (ii) 40% 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. The full
principal amount of the secured convertible notes are due upon default under the
terms of secured convertible notes. In addition, we have granted the investors a
security interest in substantially  all of our assets and intellectual  property
and registration  rights. The warrants are exercisable until five years from the
date of  issuance  at a  purchase  price of $0.09 per  share.  In  addition  the
warrants  exercise  price gets  adjusted in the event we issue common stock at a
price below market,  with the exception of any securities  issued as of the date
of this warrant.

      On September 20, 2005, we issued  3,000,000  shares of our common stock to
our three directors 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  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.

      In March  2006,  we issued  340,875  shares  of common  stock to our Chief
Executive  Officer,  Nicholas Toms, for past compensation owed of $10,226.  This
issuance is considered exempt under Section 4(2) of the Securities Act of 1933.


      * All of the above offerings and sales were deemed to be exempt under rule
506 of Regulation D and Section 4(2) of the  Securities Act of 1933, as amended.
No advertising or general  solicitation was employed in offering the securities.
The  offerings and sales were made to a limited  number of persons,  all of whom
were  accredited  investors,  business  associates  of  Cape  Systems  Group  or
executive  officers of Cape Systems  Group,  and transfer was restricted by Cape
Systems Group in accordance with the requirements of the Securities Act of 1933.
In addition to representations  by the  above-referenced  persons,  we have made
independent  determinations  that  all  of  the  above-referenced  persons  were
accredited or sophisticated  investors,  and that they were capable of analyzing
the  merits  and  risks  of  their  investment,  and that  they  understood  the
speculative nature of their investment. Furthermore, all of the above-referenced
persons were  provided  with access to our  Securities  and Exchange  Commission
filings.

      Except as expressly set forth above,  the individuals and entities to whom
we issued securities as indicated in this section of the registration  statement
are unaffiliated with us.

                                      II-4


      ITEM 27. EXHIBITS.

      The  following  exhibits  are  included as part of this amended Form SB-2.
References to "the Company" in this Exhibit List mean Cape Systems Group,  Inc.,
a New Jersey corporation.

Exhibit No.       Description

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

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

3.2               Certificate of Amendment to the Certificate of Incorporation
                  of  Vertex  Interactive,  Inc., filed  with  the  Secretary of
                  State,  State of New Jersey on March 30, 2005 (incorporated by
                  reference  to  the registration statement on  Form  SB-2 filed
                  April 16, 2005).

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

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

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

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

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

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

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

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

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

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

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

                                      II-5


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

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

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

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

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

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

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

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

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

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

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

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

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

4.24              Common Stock Purchase Warrant with AJW Offshore,  Ltd.,  dated
                  August 12, 2004 (incorporated by reference to the registration
                  statement on Form SB-2 filed April 16, 2005).

4.25              Common Stock  Purchase  Warrant with AJW Partners,  LLC, dated
                  August 12, 2004 (incorporated by reference to the registration
                  statement on Form SB-2 filed April 16, 2005).

4.26              Common  Stock Purchase  Warrant with  AJW  Qualified Partners,
                  LLC, dated  August  12, 2004 (incorporated by reference to the
                  registration statement on Form SB-2 filed April 16, 2005).

                                      II-6


4.27              Common Stock  Purchase  Warrant with  New  Millennium  Capital
                  Partners  II,  LLC,  dated  August 12, 2004  (incorporated  by
                  reference  to the  registration  statement  on Form SB-2 filed
                  April 16, 2005).

4.28              Convertible  Note with AJW  Offshore,  Ltd.,  dated August 12,
                  2004 (incorporated by reference to the registration  statement
                  on Form SB-2 filed April 16, 2005).

4.29              Convertible Note with AJW Partners, LLC, dated August 12, 2004
                  (incorporated  by reference to the  registration  statement on
                  Form SB-2 filed April 16, 2005).

4.30              Convertible  Note  with AJW  Qualified  Partners,  LLC,  dated
                  August 12, 2004 (incorporated by reference to the registration
                  statement on Form SB-2 filed April 16, 2005).

4.31              Convertible Note with New Millennium Capital Partners II, LLC,
                  dated  August  12,  2004  (incorporated  by  reference  to the
                  registration statement on Form SB-2 filed April 16, 2005).

4.32              Escrow  Agreement,  dated as of August 12, 2004,  by and among
                  Vertex  Interactive,  Inc.,  AJW Partners,  LLC, AJW Qualified
                  Partners,  LLC, AJW Offshore,  Ltd.,  New  Millennium  Capital
                  Partners II, LLC and Owen Naccarato (incorporated by reference
                  to the  registration  statement  on Form SB-2 filed  April 16,
                  2005).

4.33              Common Stock Purchase  Warrant with AJW Offshore,  Ltd., dated
                  January 11, 2005  (incorporated  by  reference  to the current
                  report on Form 8-K filed January 18, 2005).

4.34              Common Stock  Purchase  Warrant with AJW Partners,  LLC, dated
                  January 11, 2005  (incorporated  by  reference  to the current
                  report on Form 8-K filed January 18, 2005).

4.35              Common Stock  Purchase  Warrant with AJW  Qualified  Partners,
                  LLC, dated January 11, 2005  (incorporated by reference to the
                  current report on Form 8-K filed January 18, 2005).

4.36              Common  Stock  Purchase  Warrant with New  Millennium  Capital
                  Partners  II, LLC,  dated  January 11, 2005  (incorporated  by
                  reference to the current  report on Form 8-K filed January 18,
                  2005).

4.37              Convertible  Note with AJW Offshore,  Ltd.,  dated January 11,
                  2005  (incorporated by reference to the current report on Form
                  8-K filed January 18, 2005).

4.38              Convertible  Note with AJW  Partners,  LLC,  dated January 11,
                  2005  (incorporated by reference to the current report on Form
                  8-K filed January 18, 2005).

4.39              Convertible  Note  with AJW  Qualified  Partners,  LLC,  dated
                  January 11, 2005  (incorporated  by  reference  to the current
                  report on Form 8-K filed January 18, 2005).

4.40              Convertible Note with New Millennium Capital Partners II, LLC,
                  dated  January  11, 2005  (incorporated  by  reference  to the
                  current report on Form 8-K filed January 18, 2005).

4.41              Securities Purchase  Agreement,  dated as of January 11, 2005,
                  by and among Vertex Interactive,  Inc., AJW Partners, LLC, AJW
                  Qualified Partners, LLC, AJW Offshore, Ltd. and New Millennium
                  Capital  Partners  II, LLC  (incorporated  by reference to the
                  current report on Form 8-K filed January 18, 2005).

4.42              Security Agreement, dated as of January 11, 2005, by and among
                  Vertex   Interactive,   Inc.,  Data  Control  Systems,   Inc.,
                  Renaissance  Software,  Inc.,  Xequte  Solutions  PLC,  Xequte
                  Solutions,   Inc.,  Vertex   Interactive  (UK),  Ltd.,  Vertex
                  Interactive  (Ireland) Ltd.,  Vertex  Interactive  (Mfg) Ltd.,
                  Trend  Investments Ltd., ICS France  Indentcode-System  S.A..,
                  Vertex Support And Maintenance  Italia SRL, Vertex Interactive
                  Italia SRL,  Euronet  Consulting SRL, AJW Offshore,  Ltd., AJW
                  Qualified Partners,  LLC, AJW Partners, LLC and New Millennium
                  Capital  Partners  II, LLC  (incorporated  by reference to the
                  current report on Form 8-K filed January 18, 2005).

                                      II-7


4.43              Intellectual  Property Security  Agreement,  dated January 11,
                  2005,  by and among  Vertex  Interactive,  Inc.,  Data Control
                  Systems,  Inc.,  Renaissance Software,  Inc., Xequte Solutions
                  PLC, Xequte Solutions,  Inc.,  Vertex  Interactive (UK), Ltd.,
                  Vertex  Interactive  (Ireland) Ltd., Vertex  Interactive (Mfg)
                  Ltd.,  Trend  Investments  Ltd., ICS France  Indentcode-System
                  S.A..,  Vertex  Support And  Maintenance  Italia  SRL,  Vertex
                  Interactive  Italia SRL, Euronet Consulting SRL, AJW Offshore,
                  Ltd., AJW Qualified Partners,  LLC, AJW Partners,  LLC and New
                  Millennium Capital Partners II, LLC (incorporated by reference
                  to the current report on Form 8-K filed January 18, 2005).

4.44              Registration  Rights Agreement,  dated as of January 11, 2005,
                  by and among Vertex Interactive,  Inc., AJW Partners, LLC, AJW
                  Qualified Partners, LLC, AJW Offshore, Ltd. and New Millennium
                  Capital  Partners  II, LLC  (incorporated  by reference to the
                  current report on Form 8-K filed January 18, 2005).

4.45              Guaranty and Pledge Agreement,  dated January 11, 2005, by and
                  among Vertex  Interactive,  Inc., Nicholas Toms, AJW Offshore,
                  Ltd., AJW Qualified Partners,  LLC, AJW Partners,  LLC and New
                  Millennium Capital Partners II, LLC (incorporated by reference
                  to the current report on Form 8-K filed January 18, 2005).

4.46              Securities Purchase  Agreement,  dated August 10, 2005, by and
                  among Cape Systems  Group,  Inc. and AJW Offshore,  Ltd.,  AJW
                  Qualified Partners,  LLC, AJW Partners, LLC and New Millennium
                  Capital  Partners  II, LLC  (incorporated  by reference to the
                  quarterly report on Form 10-QSB filed August 19, 2005).

4.47              Callable  Secured  Convertible  Note  issued to AJW  Offshore,
                  Ltd., dated August 10, 2005  (incorporated by reference to the
                  quarterly report on Form 10-QSB filed August 19, 2005).

4.48              Callable  Secured  Convertible  Note  issued to AJW  Qualified
                  Partners,   LLC,  dated  August  10,  2005   (incorporated  by
                  reference to the quarterly  report on Form 10-QSB filed August
                  19, 2005).

4.49              Callable Secured Convertible Note issued to AJW Partners, LLC,
                  dated  August  10,  2005  (incorporated  by  reference  to the
                  quarterly report on Form 10-QSB filed August 19, 2005).

4.50              Callable  Secured  Convertible  Note issued to New  Millennium
                  Capital Partners II, LLC, dated August 10, 2005  (incorporated
                  by  reference  to the  quarterly  report on Form 10-QSB  filed
                  August 19, 2005).

4.51              Stock Purchase Warrant issued to to AJW Offshore,  Ltd., dated
                  August 10, 2005  (incorporated  by reference to the  quarterly
                  report on Form 10-QSB filed August 19, 2005).

4.52              Stock Purchase Warrant issued to AJW Qualified Partners,  LLC,
                  dated  August  10,  2005  (incorporated  by  reference  to the
                  quarterly report on Form 10-QSB filed August 19, 2005).

4.53              Stock  Purchase  Warrant  issued to AJW Partners,  LLC,  dated
                  August 10, 2005  (incorporated  by reference to the  quarterly
                  report on Form 10-QSB filed August 19, 2005).

4.54              Stock  Purchase  Warrant  issued  to  New  Millennium  Capital
                  Partners  II,  LLC,  dated  August 10, 2005  (incorporated  by
                  reference to the quarterly  report on Form 10-QSB filed August
                  19, 2005).

4.55              Registration Rights Agreement, dated as of August 10, 2005, by
                  and among Cape Systems Group,  Inc.,  AJW Offshore,  Ltd., AJW
                  Qualified Partners,  LLC, AJW Partners, LLC and New Millennium
                  Capital  Partners  II, LLC  (incorporated  by reference to the
                  quarterly report on Form 10-QSB filed August 19, 2005).

                                      II-8


4.56              Security Agreement,  dated as of August 10, 2005, by and among
                  Cape Systems Group,  Inc.,  AJW Offshore,  Ltd., AJW Qualified
                  Partners,  LLC, AJW Partners,  LLC and New Millennium  Capital
                  Partners II, LLC  (incorporated  by reference to the quarterly
                  report on Form 10-QSB filed August 19, 2005).

4.57              Intellectual  Property  Security  Agreement,  dated August 10,
                  2005,  by and among Cape Systems  Group,  Inc.,  AJW Offshore,
                  Ltd., AJW Qualified Partners,  LLC, AJW Partners,  LLC and New
                  Millennium Capital Partners II, LLC (incorporated by reference
                  to the quarterly report on Form 10-QSB filed August 19, 2005).


4.58              Waiver,  dated as of March 17, 2006, by and among Cape Systems
                  Group, Inc., AJW Offshore,  Ltd., AJW Qualified Partners, LLC,
                  AJW Partners,  LLC and New Millennium Capital Partners II, LLC
                  (filed herewith).


5.1               Sichenzia  Ross  Friedman  Ference  LLP  Opinion  and  Consent
                  (incorporated  by reference to the  registration  statement on
                  Form SB-2 filed April 16, 2005).

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

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

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

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

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

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

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

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

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

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

                                      II-9


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

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

10.13             Stock Purchase Agreement, dated January 12, 2005, by and among
                  Vertex  Interactive,  Inc.,  Peter  B.  Ayling,  Elizabeth  M.
                  Ayling,  Brad L. Leonard,  Michael C. Moore,  Cape Systems and
                  Consulting Services Ltd. and Cape Systems, Inc.  (incorporated
                  by reference to the current  report on Form 8-K filed  January
                  18, 2005).

10.14             Escrow  Agreement,  dated as of January 12, 2005, by and among
                  Vertex  Interactive,  Inc.,  Peter  B.  Ayling,  Elizabeth  M.
                  Ayling,  Brad L.  Leonard,  Michael C. Moore and Law Office of
                  Jeffrey  D.  Marks  P.C.  (incorporated  by  reference  to the
                  current report on Form 8-K filed January 18, 2005).

10.15             Employment  Agreement,  dated as of January 12,  2005,  by and
                  between   Vertex   Interactive,   Inc.  and  Brad  L.  Leonard
                  (incorporated  by reference to the current  report on Form 8-K
                  filed January 18, 2005).

10.16             Consulting  Agreement,  dated as of January 12,  2005,  by and
                  between Vertex  Interactive,  Inc. and IMC  Development  Group
                  (incorporated  by reference to the current  report on Form 8-K
                  filed January 18, 2005).

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

23.1              Consent of J.H. Cohn LLP (filed herewith).

23.2              Consent of Leslie, Ward & Drew (filed herewith).

23.3              Consent of legal counsel (see Exhibit 5.1).

ITEM 28. UNDERTAKINGS.


The undersigned registrant hereby undertakes to:

      (1) File,  during any period in which  offers or sales are being  made,  a
post-effective amendment to this registration statement to:

            (i) Include any prospectus required by Section 10(a)(3) of the
Securities Act of 1933, as amended (the "Securities Act");

            (ii)  Reflect  in  the   prospectus   any  facts  or  events  which,
individually or together,  represent a fundamental  change in the information in
the  registration  statement.  Notwithstanding  the  foregoing,  any increase or
decrease  in volume of  securities  offered  (if the total  dollar  value of the
securities offered would not exceed that which was registered) and any deviation
from  the  low or  high  end of the  estimated  maximum  offering  range  may be
reflected in the form of a prospectus filed with the Commission pursuant to Rule
424(b) under the Securities Act if, in the aggregate,  the changes in volume and
price  represent  no more than a 20% change in the  maximum  aggregate  offering
price set forth in the "Calculation of Registration  Fee" table in the effective
registration statement, and

            (iii) Include any additional or changed material  information on the
plan of distribution.

      (2) For  determining  liability  under  the  Securities  Act,  treat  each
post-effective  amendment  as a new  registration  statement  of the  securities
offered,  and the offering of the securities at that time to be the initial bona
fide offering.


                                     II-10



      (3) File a post-effective amendment to remove from registration any of the
securities that remain unsold at the end of the offering.

      (4) For  determining  liability of the  undersigned  small business issuer
under the  Securities  Act to any purchaser in the initial  distribution  of the
securities,  the undersigned undertakes that in a primary offering of securities
of  the  undersigned   small  business  issuer  pursuant  to  this  registration
statement,  regardless of the underwriting method used to sell the securities to
the purchaser,  if the securities are offered or sold to such purchaser by means
of any of the following  communications,  the undersigned  small business issuer
will be a seller to the  purchaser  and will be considered to offer or sell such
securities to such purchaser:

            (i) Any  preliminary  prospectus or  prospectus  of the  undersigned
small business issuer relating to the offering  required to be filed pursuant to
Rule 424;

            (ii) Any free writing  prospectus  relating to the offering prepared
by or on behalf of the undersigned  small business issuer or used or referred to
by the undersigned small business issuer;

            (iii) The portion of any other free writing  prospectus  relating to
the  offering  containing  material  information  about  the  undersigned  small
business  issuer or its securities  provided by or on behalf of the  undersigned
small business issuer; and

            (iv) Any other  communication  that is an offer in the offering made
by the undersigned small business issuer to the purchaser.

      Insofar as  indemnification  for liabilities  arising under the Securities
Act may be  permitted to  directors,  officers  and  controlling  persons of the
registrant pursuant to the foregoing  provisions,  or otherwise,  the registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such indemnification is against public policy as expressed in the Securities Act
and is, therefore, unenforceable.

      In the event that a claim for  indemnification  against  such  liabilities
(other than the  payment by the  registrant  of  expenses  incurred or paid by a
director,  officer or  controlling  person of the  registrant in the  successful
defense of any action, suit or proceeding) is asserted by such director, officer
or controlling  person in connection with the securities being  registered,  the
registrant  will,  unless in the  opinion  of its  counsel  the  matter has been
settled by controlling precedent,  submit to a court of appropriate jurisdiction
the question  whether such  indemnification  by it is against  public  policy as
expressed in the Securities  Act and will be governed by the final  adjudication
of such issue.


                                     II-11


                                   SIGNATURES



      In accordance  with the  requirements  of the  Securities  Act of 1933, as
amended,  the  registrant,  Cape  Systems  Group,  Inc.,  certifies  that it has
reasonable grounds to believe that it meets all of the requirements of filing on
Form SB-2 and has duly caused  this  registration  statement  on Form SB-2 to be
signed on its behalf by the undersigned, in the City of South Plainfield,  State
of New Jersey, on April 21, 2006.



                            CAPE SYSTEMS GROUP, INC.

By: /s/ Nicholas R. H. Toms
    -----------------------
    Nicholas  R. H. Toms,  Chief  Executive  Officer  (Principal
    Executive  Officer),  Chief   Financial  Officer  (Principal
    Financial Officer) and Principal Accounting Officer


Pursuant to the  requirements  of the Securities  Act of 1933, as amended,  this
registration  statement  has been signed below by the  following  persons in the
capacities and on the dates indicated below.

      Signature                     Title                      Date
- -----------------------------------------------------------------------------

   *                    Chief Executive Officer          April 21, 2006
- ----------------------  (Principal Executive Officer),
Nicholas R. Toms        Chief Financial Officer
                        (Principal Financial Officer),
                        Principal Accounting
                        Officer and Director

   *                    Executive Chairman of the        April 21, 2006
- ----------------------  Board of Directors
Hugo Biermann

   *                    Director                         April 21, 2006
- ----------------------
Otto Leistner


*  By:   /s/  NICHOLAS R. TOMS
         ---------------------
Nicholas R. Toms
Attorney-in-fact



                                     II-12