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

                                   FORM 10-QSB

                                   (Mark One)

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

                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2006

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

              FOR THE TRANSITION PERIOD FROM _________ TO _________

                        COMMISSION FILE NUMBER: 000-15066

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

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

                                3619 KENNEDY ROAD
                       SOUTH PLAINFIELD, NEW JERSEY 07080
                    (Address of principle executive offices)

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

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

Yes [x]   No  [ ]

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

Yes [ ]   No  [x]

Common stock, par value $.005 per share:  131,162,169  shares  outstanding as of
August 14, 2006.

Preferred  stock,  Series  "A",  par  value  $.01 per  share:  1,356,852  shares
outstanding as of August 14, 2006.

Preferred stock,  Series "B", par value $.01 per share: 1,000 shares outstanding
as of August 14, 2006.

Preferred stock,  Series "C-1", par value $.01 per share: 997 shares outstanding
as of August 14, 2006.

Preferred stock,  Series "D", par value $.01 per share: 7,615 shares outstanding
as of August 14, 2006.



                                      INDEX

PART I  FINANCIAL INFORMATION

     ITEM 1 Condensed Consolidated Financial Statements

            Condensed Consolidated Balance Sheets as of June
            30, 2006  (Unaudited)  and  September  30,  2005             3-4

            Condensed Consolidated  Statements of Operations
            for the three  and nine  months  Ended  June 30,
            2006 and 2005 (Unaudited)                                     5

            Condensed  Consolidated  Statement of Changes in
            Stockholders'  Deficiency  for the  nine  months
            ended June 30, 2006 (Unaudited)                              6-7

            Condensed Consolidated  Statements of Cash Flows
            for the nine months ended June 30, 2006 and 2005
            (Unaudited)                                                   8

            Notes  to   Condensed   Consolidated   Financial
            Statements (Unaudited)                                       9-16

    ITEM 2  Management's    Discussion    and   Analysis   of
            Financial  Condition  and  Results  of Operations           17-24

    ITEM 3  Controls and Procedurs                                       25

PART II OTHER INFORMATION

    ITEM 1  Legal proceedings                                            26
    ITEM 2  Unregistered sales of equity securities and use of           26
            proceeds
    ITEM 3  Defaults upon senior securities                              26
    ITEM 4  Submission of matters to a vote of security holders          27
    ITEM 5  Other information                                            27
    ITEM 6  Exhibits                                                     27

    SIGNATURES                                                           28

                             2



                         PART 1 - FINANCIAL INFORMATION

ITEM 1 - CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                JUNE 30, 2006 (UNAUDITED) AND SEPTEMBER 30, 2005
                 (IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA)

                                     ASSETS

                                                      June 30,   September 30,
                                                        2006         2005
                                                     (Unaudited)  (see Note 1)

CURRENT ASSETS:
Cash                                                  $  167        $  239
Accounts receivable, less
allowance for doubtful accounts of $10 and $9            416           572
Inventories, net of valuation allowance                  163           185
Prepaid expenses and other current assets                336           480
                                                      ------        ------
Total current assets                                   1,082         1,476

Equipment and improvements, net of
accumulated depreciation and
amortization of $699 and $670                             37            45

Deferred financing costs,
net of accumulated amortization of
$344 and $175                                            102           180
Goodwill                                                 342           342
Other intangible assets, net of accumulated
  amortization of $758 and $369                          786         1,175
Other assets                                              49           194
                                                      ------        ------
Total assets                                          $2,398        $3,412
                                                      ======        ======

       See notes to unaudited condensed consolidated financial statements.

                                       3




                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                JUNE 30, 2006 (UNAUDITED) AND SEPTEMBER 30, 2005
                 (IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA)

                    LIABILITIES AND STOCKHOLDERS' DEFICIENCY



CURRENT LIABILITIES:
                                                                                           
          Notes payable - unrelated parties                                         $   1,227    $   1,227
          Mandatory redeemable Series D preferred stock -
            504 shares at redemption value                                                505          505

          Accounts payable                                                              3,155        4,315
          Net liabilities associated with subsidiaries
            in liquidation                                                              7,727        7,296
          Payroll and related benefits accrual                                          1,396        1,576
          Litigation related accruals                                                   2,655        3,655
          Other accrued expenses and liabilities                                        4,293        3,834
          Customer deposits                                                                84           --
          Deferred revenue                                                                613          549
          Long-term convertible notes payable
            - unrelated parties                                                         5,223        4,765
                                                                                    ---------    ---------
          Total current liabilities                                                    26,878       27,722
                                                                                    ---------    ---------

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;
            108,832,168 and 92,273,778 shares issued                                      543          461
          Additional paid-in capital                                                  171,203      170,222
          Subscription receivable                                                         (66)         (66)
          Accumulated deficit                                                        (194,103)    (193,312)
          Accumulated other comprehensive loss                                         (2,004)      (1,562)
          Less: Treasury stock, 87,712 shares of
            common stock (at cost)                                                        (67)         (67)
                                                                                    ---------    ---------
          Total stockholders' deficiency                                              (24,480)     (24,310)
                                                                                    ---------    ---------

          Total liabilities and stockholders' deficiency                            $   2,398    $   3,412
                                                                                    =========    =========


       See notes to unaudited condensed consolidated financial statements.

                                       4



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)
                 (IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA)



                                                       For the Three Months               For the Nine Months
                                                          Ended June 30,                     Ended June 30,
                                                  ------------------------------    ------------------------------
                                                       2006             2005            2006              2005
                                                  -------------    -------------    -------------    -------------
                                                                                         
REVENUES                                          $         863    $         682    $       2,674    $       2,696

COST OF SALES                                               474              412            1,198            1,308
                                                  -------------    -------------    -------------    -------------
GROSS PROFIT                                                389              270            1,476            1,388
                                                  -------------    -------------    -------------    -------------
OPERATING EXPENSES:

Selling and administrative                                  825            1,142            2,812            3,116
Depreciation and
  amortization of intangibles                               166              135              281              257
                                                  -------------    -------------    -------------    -------------
Total operating expenses                                    991            1,277            3,093            3,373
                                                  -------------    -------------    -------------    -------------
OPERATING LOSS                                             (602)          (1,007)          (1,617)          (1,985)
                                                  -------------    -------------    -------------    -------------
OTHER INCOME (EXPENSE):
 Interest expense (includes
 beneficial conversion charge
 of $0 and $500 in 2006, $0 and $3,189 in 2005)
                                                           (235)            (348)          (1,093)          (4,046)

Gain on settlements of
  liabilities                                               163                2            1,517              169
Other                                                         0                0                2               13
                                                  -------------    -------------    -------------    -------------
Net other income/(expense)                                  (72)            (346)             426           (3,864)
                                                  -------------    -------------    -------------    -------------

LOSS BEFORE PROVISION
FOR INCOME TAXES                                           (674)          (1,353)          (1,191)          (5,849)
                                                  -------------    -------------    -------------    -------------

Provision for state income taxes                             (2)               0               (2)               0

Credit for sale of state tax
benefits                                                      0                0              402              457

                                                  -------------    -------------    -------------    -------------
Income tax credit                                             0                0              400              457
                                                  -------------    -------------    -------------    -------------
 NET LOSS                                         $        (676)   $      (1,353)   $        (791)   $      (5,392)
                                                  =============    =============    =============    =============
 Loss per share of common stock:

          Basic and Diluted                       ($        .01)   ($        .02)   ($        .01)   ($        .07)

Weighted Average number of shares outstanding:

          Basic and Diluted                         106,366,234       79,811,693      100,081,141       73,656,191


       See notes to unaudited condensed consolidated financial statements.

                                       5



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
     CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIENCY
                     FOR THE NINE MONTHS ENDED JUNE 30, 2006
                                   (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
   - unrelated parties into
   common stock                                                      5,071,275             25             18
 Common stock issued for accrued
   401(k) plan contribution and
   other liabilities                                                 8,337,115             42            348
 Common stock issued in
   exchange for services                                             3,150,000             15             77
 Beneficial conversion feature
  related to long-term convertible
  notes                                                                                                  500
 Stock options issued in exchange
  for services                                                                                            38

Net loss
Change in unrealized foreign
 exchange translation
 losses(a)                          ------------   ------------    -----------   ------------   ------------
Balance June 30, 2006                  1,365,960   $         14    108,832,168   $        543   $    171,203
                                    ============   ============    ===========   ============   ============


(a)  Comprehensive  losses for the three and nine  months  ended  June 30,  2006
totaled  $(1,055) and  $(1,232) and totaled  $(2,578) and $(5,195) for the three
and nine months ended June 30, 2005.

       See notes to unaudited condensed consolidated financial statements.

                                       6



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
     CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIENCY
                     FOR THE NINE MONTHS ENDED JUNE 30, 2006
                                   (UNAUDITED)
                 (IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA)
                                   (CONTINUED)



                                                                    Accumulated
                                                                       Other
                                  Accumulated      Subscription    Comprehensive      Treasury
                                    Deficit         Receivable          Loss            Stock            Total
                                  -----------      ------------    -------------      ---------        ---------
                                                                                        
Balance September 30, 2005         $(193,312)       $     (66)       $  (1,562)       $     (67)       $ (24,310)
Conversion of notes payable -
  unrelated parties into
  common stock                                                                                                43
Common stock issued for accrued
  401(k) Plan contribution
  and other liabilities                                                                                      390
Common stock issued in exchange
  for services                                                                                                92
Beneficial conversion feature
 related to long-term
 convertible notes                                                                                           500
Stock options issued in exchange
 for services                                                                                                 38

Net loss                                (791)                                                               (791)
Change in unrealized foreign
 exchange translation
 losses(a)                                                                (442)                             (442)
                                   ---------        ---------        ---------        ---------        ---------
Balance June 30, 2006              $(194,103)       $     (66)       $  (2,004)       $     (67)       $ (24,480)
                                   =========        =========        =========        =========        =========


(a)  Comprehensive  losses for the three and nine  months  ended  June 30,  2006
totaled  $(1,055) and  $(1,232) and totaled  $(2,578) and $(5,195) for the three
and nine months ended June 30, 2005.

       See notes to unaudited condensed consolidated financial statements.

                                       7



                    CAPE SYSTEMS GROUP, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                 (IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA)
                                   (UNAUDITED)

                                                  For the Nine Months Ended
                                                          June 30,
                                                  -------------------------
                                                     2006          2005
                                                  ----------    -----------
Cash Flows from Operating Activities:
- -------------------------------------
Net loss                                             $  (791)   $(5,392)
Adjustments to reconcile net loss to
net cash provided by (used in) operating
 activities:
Depreciation and amortization                            281        257

Common stock issued in exchange for services              92        872
Amortization of deferred financing costs and
 debt discount                                           169        335
Variable stock option charge                              38         41
Bad Debt Expense                                          10         --
Charges to interest expense for beneficial
 conversion features of notes payable -
 unrelated parties                                       500      3,189
Gain on settlement of liabilities                     (1,517)        --
Changes in operating assets and liabilities:
 net of effects of acquisitions
Accounts receivable                                      146       (150)
Inventory                                                 22        134
Prepaid expenses and other current assets                143         95
Intangibles and other assets                             277        144
Accounts payable                                        (770)       504
Accrued expenses and other liabilities                   848        (44)
Customer deposits                                         22         --

Deferred revenue                                          64        238
                                                     -------    -------
Net cash provided by (used in)
operating activities                                    (466)       223
                                                     -------    -------
Cash Flows from Investing Activities:
- -------------------------------------
Additions of equipment and improvements                  (21)        --
Acquisition of businesses - net of cash acquired          --     (1,990)
                                                     -------    -------
Net cash used in investing activities                    (21)    (1,990)
                                                     -------    -------
Cash Flows from Financing Activities:
- -------------------------------------
Proceeds from notes and convertible notes payable-
unrelated parties                                        500      1,850
Deferred financing costs                                 (85)        --
                                                     -------    -------
Net cash provided by financing activities                415      1,850
                                                     -------    -------
Net increase/(decrease) in cash                          (72)        83

Cash at beginning of period                              239        101
                                                     -------    -------
Cash at end of period                                $   167    $   184
                                                     =======    =======

Non-cash investing and financing activities:
Long-term convertible notes payable -
 unrelated parties converted into common stock       $    43        313

Common stock issued for payment of liabilities       $   390        419

Stock options issued for future services             $    38        176

       See notes to unaudited condensed consolidated financial statements.

                                       8


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

1. NATURE OF BUSINESS AND BASIS OF PRESENTATION  (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: 1) enterprise
software systems and applications,  warehouse management hardware,  and software
integration solutions that enable our customers to manage their order, inventory
and warehouse  management  needs;  2) "packaged"  software for  palletizing  and
packaging configuration and truck/container  loading; and, 3) training,  support
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  Linux  and  Windows-based  software  applications  and a
portfolio of "light-directed" systems for inventory,  warehouse and distribution
center management.  We provide a full range of support, services and maintenance
on a 24-hour,  7-days a week, 365-days a year basis,  including the provision of
wireless and wired  planning  and  implementation  services  for our  customers'
facilities.

In 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   ($25,796)  and
stockholders'  deficiency  ($24,480) at June 30, 2006, our recurring losses, our
historic rate of cash consumption,  the uncertainty  arising from our default on
our notes  payable  and the  uncertainty  of our  liquidity-related  initiatives
described  in detail  later,  there is  substantial  doubt as to our  ability to
continue as a going concern.

While we are continuing our efforts to increase revenues and 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)
increased  sales and marketing  efforts,  (iii) the further  development  of our
technologies,  (iv) 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,  (v) possible
selective  acquisitions  to achieve the scale we believe  will be  necessary  to
enable us to remain  competitive  in the  global SCM  industry.  There can be no
assurance that we will be successful in raising the necessary funds.

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.

                                       9



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

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 Item 310 of Regulation S-B. 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 and nine months  ended June 30, 2006 are not  necessarily
indicative  of the  results  that may be  expected  for the fiscal  year  ending
September 30, 2006.

The  balance  sheet at  September  30,  2005 has been  derived  from the audited
financial  statements  at that date but does not include all of the  information
and notes  required by accounting  principles  generally  accepted in the United
States for complete financial statements.

The condensed  consolidated  financial  statements should be read in conjunction
with 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 share 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 June 30, 2006, there were 2,866,780,331 shares of common stock potentially
issuable  upon  the  exercise  of stock  options  (8,207,721  shares),  warrants
(5,700,000 shares) and the conversion of convertible  securities  (2,852,872,610
shares).  As of June 30,  2005,  there were  381,189,461  shares of common stock
potentially  issuable  upon the exercise of stock options  (10,228,514  shares),
warrants  (4,850,000  shares)  and  the  conversion  of  convertible  securities
(366,110,947 shares). However, diluted per share amounts have not been presented
in the  accompanying  condensed  consolidated  statements of operations  for the
three  months  ended June 30, 2006 and 2005 and nine months  ended June 30, 2006
and 2005  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.


                                       10



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

PRO FORMA AND OTHER DISCLOSURES RELATED TO STOCK OPTIONS

As of June 30,  2006,  the Company  had  granted  options to purchase a total of
8,207,721  shares of common stock.  No options were granted or cancelled  during
the three  months ended June 30,  2006.  1,000,000  options were granted with no
cancellations  during the nine months ended June 30, 2006.  Approximately 43,500
and 862,500 options were expired during the three and nine months ended June 30,
2006.  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 applicable to common stock and
net loss per common  share would have been  increased  to the pro forma  amounts
indicated in the following table:



                                      Three Months Ended June 30,     Nine Months Ended June 30,
                                      ---------------------------     --------------------------
                                            2006       2005               2006       2005
                                           -------    -------            -------    -------
                                                                        
Net loss-as reported                       $  (676)   $(1,353)           $  (791)   $(5,392)

  Deduct  total  stock -- based
     employee  compensation  expense
     determined under a fair value-based
     method for all awards                     (62)      (116)              (307)      (569)
                                           -------    -------            -------    -------
  Net loss - pro-forma                     $  (738)   $(1,469)           $(1,098)   $(5,961)
                                           =======    =======            =======    =======

  Basic and diluted
    loss per common share
    - as reported                          $  (.01)   $  (.02)           $  (.01)   $  (.07)
  Basic and diluted
    loss per common share
    - pro-forma                            $  (.01)   $  (.02)           $  (.01)   $  (.08)



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 2006 and 2005:

                                               2006     2005
                                               ----     ----
                  Expected dividend yield      0.00%    0.00%
                  Expected stock price
                  volatility                   144%     157%
                  Risk-free interest rate      4.5%     3.5%
                  Expected life of options     5 years  5 years
                  Fair value per share of
                  options granted              $0.03    $0.08

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

3. ESTIMATED REMAINING LIABILITIES OF SUBSIDIARIES IN LIQUIDATION

The Company  developed  and  initiated a plan in the quarter ended June 30, 2002
that would result in the sale or divestiture of assets or closings of businesses
that are not part of the Company's  current  strategic plan or have not achieved
an acceptable level of operating  results or cash flows. In connection with this
plan, the Company has completed the sale of certain businesses and assets. After
being unsuccessful in attempting to sell its five remaining European  operations
(Vertex  UK-previously  PSS, Vertex Service and  Maintenance  Italy - previously
SIS, Vertex Italy,  Euronet and Vertex France - previously ICS France) and based
on the continuing  cash drain from these  operations,  the respective  boards of
directors  determined that in the best interest of their  shareholders that they
would seek the protection of the respective  courts in each country,  which have
agreed to an orderly  liquidation  of these  companies  for the benefit of their
respective  creditors.  During the fourth  quarter of fiscal  2005,  the Company
recognized a non-cash gain from the approval by creditors of the  liquidation of
the net  liabilities of the Company's  Ireland  subsidiaries.  Accordingly,  the
remaining estimated  liabilities of these businesses are classified as estimated
remaining  liabilities  associated  with  subsidiaries  in  liquidation  in  the
accompanying  June 30, 2006  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.

                                       11



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

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 June 30, 2006 and September 30, 2005
were $7,727 and $7,296, respectively.

Except for the changes in the unrealized foreign translation loss, there were no
results of  operations of these  businesses  for the three and nine months ended
June 30, 2006.

4. BUSINESS COMBINATION

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 Cape Systems and  Consulting  Solutions Ltd. and its  subsidiary,  Cape
Systems Inc., 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:

                                         Nine Months Ended
                                         June 30, 2005
                                         -----------------
                   Revenues                        $ 3,181
                   Net loss                         (5,379)
                   Net loss per share             ($   .07)

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

5. NOTES PAYABLE

Notes payable  consist of past due notes payable to Renaissance  Software,  Inc.
("Renaissance")  in the amount of $1,227 as of June 30, 2006. The Company issued
approximately  $1,500 in promissory  notes payable,  bearing  interest at 8%, in
connection  with the purchase of Renaissance in fiscal 2000 that 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 August 14,
2006.

6. CONVERTIBLE NOTES PAYABLE

Convertible  notes payable of $5,223 at June 30, 2006 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) $850 in convertible notes (the "2005 Working Capital Facility") and warrants
to purchase 850,000 shares of common stock.

                                       12



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

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. On February 22, 2006, the Company issued
1,010,000  common shares upon the  conversion of 10%  Convertible  Notes with an
approximate principal balance of $12 at a conversion price of $0.0117 per share.
On May 19, 2006,  June 5, 2006 and June 26, 2006 the Company on each date issued
1,050,000  common shares upon the  conversion of 10%  Convertible  Notes with an
approximate principal balance of $7, $5, $4 respectively at conversion prices of
$0.00635, $0.00429 and $0.00346 per share, respectively.

2005 CONVERTIBLE NOTES

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

2005 WORKING CAPITAL FACILITY

On August 10, 2005, we entered into a Securities Purchase Agreement for the sale
of (i) $850 in secured  convertible  notes and (ii) warrants to purchase 850,000
shares of our common stock to accredited investors.  The investors have provided
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
                   $300                                   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 $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.

                                       13



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

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
$0 and $500 in the three and nine months ended June 30, 2006.

We are  currently  in default  pursuant  to  secured  convertible  notes  issued
pursuant to the securities  purchase  agreements dated August 10, 2005,  January
11, 2005 and April 28, 2004 (the "SPAs"). Pursuant to the SPAs, 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 Form 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 SPAs. This Form
SB-2 was  declared  effective on July 24, 2006.  However,  given the  conversion
privileges in the various financing  agreements,  at the current market price of
our stock,  we are still in default.  Default has been waived  through  June 30,
2006.

7. STOCKHOLDERS' DEFICIENCY

SHARES ISSUED FOR SERVICES AND ACCRUED LIABILITIES

During the nine months ended June 30, 2006, the Company issued  3,150,000 shares
of common stock for various  consulting and professional  services  rendered and
recorded  approximately  $92 based on the fair value of the shares  issued,  and
8,337,115  shares of common stock in satisfaction of other  liabilities of $390.
Subsequent  to June 30, 2006,  the Company  issued  14,930,000  shares of common
stock upon the conversion of 10% Convertible Notes with an approximate principal
balance of $64 at  conversion  prices  ranging  from  $0.00346 to  $0.00459.  In
addition the Company issued 5,400,000 shares of common stock with an approximate
principal balance of $36 to the Board of Directors for services rendered in 2006
and 2,000,000  shares of common stock with an approximate  principal  balance of
$40 to Glenn Barlow for consulting services.

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.  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 carry forwards that were saleable,  of which
New Jersey permitted the Company to sell  approximately  $6,297. On December 17,
2004,  the  Company  received  $457  from the sale of these  benefits  which was
recognized  in the first  quarter of fiscal  2005.  On December  19,  2005,  the
Company  received $402 from the sale of these  benefits  which was recognized in
the nine months ended June 30, 2006.

The Company will attempt to obtain approval to sell the remaining  available net
operating losses of approximately $4,501 between July 1, 2006 and June 30, 2007.
This amount,  which is a carryover  of its  remaining  tax  benefits  from state
fiscal  year 2004 (the  Company  did not qualify  for state  fiscal  2005),  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.

                                       14



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

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 and accrued 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.

On or about  January  30,  2006,  we settled  for $10 in common  stock  (200,000
shares) an action previously  disclosed and accrued by us which was commenced by
Sonata  Software vs.  Vertex  Interactive,  Inc. et. al. The action had demanded
$242 to be due Sonata Software, a previously used vendor.

On or about March 31, 2006,  we settled for $25 an action  previously  disclosed
and  accrued  by us  which  was  commenced  by Roger  Henley  (CSI)  vs.  Vertex
Interactive, Inc. et. al. The action had demanded $1,000 to be due.

The  above-settled  actions resulted in a gain of $0 and $1,517 during the three
and nine month periods ended June 30, 2006.

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. We have made no subsequent  payments;  however it is our intent
to 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 June 30, 2006 will be satisfied by the calendar  year
ending December 31, 2006.

OTHER OBLIGATIONS

On or about January 24, 2006 we received a collection  notice for $119 comprised
of penalties and interest  imposed by the U.S  Department of Labor in connection
with  deficiencies in our Savings and Retirement Plan annual report for the plan
year  ended  December  31,  2002.  Due to capital  constraints,  we are not in a
position to make any payments at this time.

EMPLOYMENT AGREEMENTS

In connection with the Cape 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 vested 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 or 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.  In July,  Mr.  Ayling
resigned as Vice President,  but retains the positions as Head of  International
Marketing and an officer and Director of Cape  Consulting and Services Ltd., our
wholly-owned subsidiary.

                                       15



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

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 and nine months ended June 30, 2006, the Company incurred costs
of $23 and $70 for these services of which $0 was due and payable as of June 30,
2006. In addition,  in connection with the Cape  acquisition,  we entered into a
consulting agreement with IMC Development Group ("IMC"), which is owned by Peter
Ayling,  for which we incurred  $56 and $143 for the three and nine months ended
June 30, 2006 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 nine months ended June 30, 2006:

                                                             2006
                                                           ------
                                 Revenues

                                          North America    $2,073
                                          United Kingdom      601
                                                           ------
                                                           $2,674
                                                           ======

                                 Identifiable assets

                                          North America    $   25
                                          United Kingdom       12
                                                           ------
                                                           $   37
                                                           ======

12. SUBSEQUENT EVENTS

On August 8, 2006, we entered into a Securities  Purchase Agreement for the sale
of $300 in secured  convertible  notes and (ii)  warrants to purchase  3,000,000
shares of our common stock to accredited investors.

The secured  convertible  notes bear  interest at 8%,  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 OTC 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.

The warrants are  exercisable  until January 2013 at a purchase  price of $0.015
per share.  The investors  may exercise the warrants on a cashless  basis if the
shares of common stock underlying the warrants are not then registered  pursuant
to an effective registration  statement. In the event the investors exercise the
warrants on a cashless  basis,  we will not receive any  proceeds and the holder
will  receive a reduced  number of shares equal to the amount of cash that would
have been  received.  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.

                                       16



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

THIS  QUARTERLY  REPORT ON FORM  10-QSB  CONTAINS,  IN  ADDITION  TO  HISTORICAL
INFORMATION,  CERTAIN FORWARD-LOOKING  STATEMENTS THAT INVOLVE SIGNIFICANT RISKS
AND  UNCERTAINTIES.  SUCH  FORWARD-LOOKING  STATEMENTS ARE BASED ON MANAGEMENT'S
BELIEF, AS WELL AS ASSUMPTIONS MADE BY AND INFORMATION  CURRENTLY  AVAILABLE TO,
MANAGEMENT  PURSUANT TO THE "SAFE HARBOR"  PROVISIONS OF THE PRIVATE  SECURITIES
LITIGATION  REFORM ACT OF 1995. OUR ACTUAL RESULTS COULD DIFFER  MATERIALLY FROM
THOSE  EXPRESSED  IN OR  IMPLIED  BY THE  FORWARD-LOOKING  STATEMENTS  CONTAINED
HEREIN.  FACTORS THAT COULD CAUSE OR CONTRIBUTE TO SUCH DIFFERENCES INCLUDE, BUT
ARE NOT LIMITED TO, THOSE DISCUSSED HEREIN AND IN ITEM 1:  "BUSINESS",  INCLUDED
IN OUR ANNUAL REPORT ON FORM 10-KSB FOR THE YEAR ENDED  SEPTEMBER 30, 2005. CAPE
UNDERTAKES  NO  OBLIGATION  TO RELEASE  PUBLICLY THE RESULT OF ANY  REVISIONS TO
THESE  FORWARD-LOOKING  STATEMENTS  THAT  MAY  BE  MADE  TO  REFLECT  EVENTS  OR
CIRCUMSTANCES  AFTER  THE  DATE OF  THIS  QUARTERLY  REPORT  OR TO  REFLECT  THE
OCCURRENCE OF OTHER UNANTICIPATED EVENTS.

THIS  DISCUSSION AND ANALYSIS  SHOULD BE READ IN CONJUNCTION  WITH THE UNAUDITED
CONDENSED  CONSOLIDATED  FINANCIAL  STATEMENTS  AND RELATED NOTES OF THE COMPANY
CONTAINED ELSEWHERE IN THIS REPORT. IN THIS DISCUSSION,  UNLESS OTHERWISE NOTED,
THE YEARS  "2006" AND "2005"  REFER TO THE THREE AND NINE MONTHS  ENDED JUNE 30,
2006 AND 2005, RESPECTIVELY.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

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

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

RECENT ACCOUNTING PRONOUNCEMENTS:

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

                                       17



RESULTS OF OPERATIONS

THREE  MONTHS  ENDED JUNE 30, 2006  ("2006")  COMPARED TO THE THREE MONTHS ENDED
JUNE 30,  2005  ("2005").  EXCEPT FOR  SHARE-RELATED  ITEMS,  ALL AMOUNTS ARE IN
THOUSANDS UNLESS OTHERWISE NOTED.

OPERATING REVENUES:

Revenues  increased  by $181  (or  27%)  from  $682  in  2005  to $863 in  2006.
Enterprise  sales revenues  increased by $192 (256%) to $267 from $75 during the
corresponding period in 2005 based on three large 2006 installations.  "Packaged
software"  sales increased by $94 (48%) to $291 from $197. $75 of this "packaged
software" sales increase was attributable to the UK operations.  Offsetting this
was support,  maintenance and other service  revenues which decreased $105 (26%)
from $410 in 2005 to $305 in 2006. The decrease was  predominantly a result of a
decrease of $108 in service,  maintenance & support  contracts in the enterprise
business which was partially offset by increased  support revenues  generated by
the UK packaged software operations.

Revenues generated by the operations in London and Dallas, that were owned by us
commencing as of January 12, 2005,  accounted for $426 (or 49%) in 2006 compared
to $325 (48%) in 2005.  The  balance of the  revenues  ($437 in 2006 and $357 in
2005) were generated by the NJ enterprise operations.

PRODUCTS AND SERVICES:

Sales to  customers  by the  product and service  line  groupings  for the three
months ended June 30, 2006 and 2005 are as follows:

                                   June 30
                                 -----------
                                 2006   2005
                                 ----   ----

Enterprise/Software Sales        $558   $272
Support, Maintenance and Other    305    410
                                 ----   ----
                                 $863   $682
                                 ====   ====

GROSS PROFIT:

Gross  profit  increased  by $119 (44%) from $270 in 2005 to $389 in 2006 due to
absolute and relative  gross profit  improvement  in the UK ($96 versus $33, 43%
versus 26%,  respectively)  and the NJ enterprise  business segment ($136 versus
$81, $31% versus 23%,  respectively).  As a percent of total operating revenues,
gross profit was 45% in 2006 as compared to 40% in 2005.

OPERATING EXPENSES:

Selling and administrative  expenses decreased $317 (or 28%) from $1,142 in 2005
to $825  in 2006  predominantly  due to  lower  professional  fees  relating  to
acquisitions, regulatory filings and contractual obligations. During the balance
of 2006, although we continue to maintain various cost control  initiatives,  we
anticipate  these  costs may rise from  current  levels as we  continue  to both
undertake  greater sales and marketing  activities to expand revenues and locate
and evaluate acquisition opportunities to achieve necessary economies of scale.

                                       18


We continued to upgrade,  improve and develop new  functionality for our various
enterprise  WMS software and hardware and  "packaged  software"  offerings,  the
expense  for which is  included  within  our normal  operations.  As part of our
ongoing  cost  control  efforts,  while we  focused  the  core of our  technical
resources on the enhancement of existing products and the maintenance of service
quality  levels,  we also began  development  of a new WMS  hardware  design and
incurred limited research and development expenses ("R&D").

Depreciation  and  amortization  expense  increased to $166 in 2006 from $135 in
2005 due to an increase in deferred financing expense from the SPA financing.

Interest  expense  decreased  by $113  from  $348 in 2005 to $235 in 2006 due to
recognition in Q3 2005 of the 15% default interest rate applied to the first six
months of 2005.

After a review of specific  liabilities,  Other Gains increased $160 to $163 due
to reversal of certain liabilities which, in our opinion, were overaccrued.

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

The net loss for the period  decreased  by $677 (50%) to a loss of ($676) from a
loss of ($1,353) in 2005, due to the factors mentioned above.

NINE MONTHS ENDED JUNE 30, 2006 ("2006")  COMPARED TO THE NINE MONTHS ENDED JUNE
30, 2005 ("2005"). WITH THE EXCEPTION OF SHARE-RELATED ITEMS, ALL AMOUNTS ARE IN
THOUSANDS UNLESS OTHERWISE NOTED.

Results for the nine months ended June 30, 2006 are not  comparable  to the nine
months  ended June 30, 2005 as the June 30,  2005  financial  statements  do not
include the first  quarter  results of the UK and Texas  operations,  which were
acquired as of January 12, 2005.

OPERATING REVENUES:

Revenues  decreased  by $22 (or  1.0%)  from  $2,696  in 2005 to $2,674 in 2006.
Aggregate enterprise & packaged software sales revenues rose $310 (or 22%), from
$1,430 in 2005 to $1,740 in 2006.  This  increase  resulted  from an increase in
packaged  software  sales in Texas and the UK,  which were not owned by us until
January  12,  2005,  from $435 in 2005 to $976 in 2006  while  enterprise  sales
decreased from $996 to $764.  Aggregate support & maintenance revenues decreased
by $332  from  $1,266 to $934 in 2006 as NJ  enterprise  support  declined  from
$1,019 to $532,  partially  offset by increased  support revenues from Texas and
the UK whose combined revenues increased from $148 to $401.

PRODUCTS AND SERVICES:

Sales to  customers  for the nine  months  ended  June 30,  2006 and 2005 are as
follows:

                                                        June 30
                                                     ---------------
                                                      2006     2005
                                                     ------   ------

                Enterprise/Packaged Software Sales   $1,740   $1,430
                Support, Maintenance and Other          934    1,266
                                                     ------   ------
                                                     $2,674   $2,696
                                                     ======   ======

                                       19



GROSS PROFIT:

Gross  profit  increased by $88 (or 6.0%),  from $1,388 to $1,476 in 2006.  As a
percent of operating  revenues,  gross profit was 55% in 2006 as compared to 52%
in 2005. Gross profits both absolutely and relatively,  were favorably  impacted
primarily  by the addition of the UK and Texas  operations  which we did not own
for the entire  corresponding  period in 2005 and which contributed $815 in 2006
compared to $426 in 2005.

OPERATING EXPENSES:

Selling and administrative expenses decreased $304 (or 10%), from $3,116 in 2005
to $2,812 in 2006 as we  continued  our various  cost  control  initiatives  and
acquisition-related costs were reduced.

While we  continued  to work on and upgrade our various  products,  there was no
specifically  designated  R&D.  As a result  of the  previously  mentioned  cost
control  efforts,  we  focused  the  core  of  our  technical  resources  on the
enhancement  and upgrade of existing  products  and the  maintenance  of service
quality levels.  However, we did commence limited but focused,  R&D with respect
to certain of our enterprise  products.  We have also executed a contract with a
major  European  construction  steel  fabricator  to develop  new  software  for
integrating   robotic   machinery   and  our   palletization/load   optimization
capabilities.

The  increase  in  depreciation  and  amortization  expense to $281 in 2006,  as
compared to approximately  $257 in 2005, is primarily due to the amortization of
intangible assets recorded in connection with the Cape Systems purchase.

Interest expense decreased by $264 from $857 in 2005 to $593 in 2006. The charge
for the beneficial  conversion of  convertible  debt decreased by $2,689 to $500
based on reduced funding in 2006

Gain on settlements increased $1,348 mainly due to our ability to settle certain
debts and obligations for less than their book value.

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

We  realized  a tax  credit of $402 in 2006 and $457 in 2005 by selling NJ State
net operating loss carryforwards during these periods.

The net loss for the period decreased by  approximately  $4,601 to ($791) from a
loss of ($5,392) in 2005, due to the factors mentioned above.

LIQUIDITY AND CAPITAL RESOURCES

Based  upon  our   substantial   working   capital   deficiency   ($25,796)  and
stockholders'  deficiency  ($24,480) at June 30, 2006, 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  for a  further  unknown  period  of time,  there is
substantial doubt as to our ability to continue as a going concern.

The successful implementation of our business plan has required, and our ability
to  continue  as a  going  concern  will  require,  on a  going  forward  basis,
substantial funds to finance (i) expansion of our sales & marketing program,(ii)
continuing operations, (iii) further development of our enterprise technologies,
(iv) settlement of existing  liabilities  including past due payroll obligations
to our employees,  officers and directors, and our obligations under existing or
possible  litigation  settlements  and (v) 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.

                                       20



FISCAL 2006 OUTLOOK:

At June 30, 2006, we had current obligations accumulated during the past several
years that  substantially  exceeded our current assets.  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 and
short-term  debt  and  related   interest,   if  required;   undertake   capital
expenditures;  and, to pay liabilities  that could arise from litigation  claims
and judgments.

Our sources of ongoing  liquidity  include  the cash flows from our  operations,
potential new credit  facilities and potential  additional  equity  investments.
Consequently, we continue to aggressively pursue revenue-enhancing  initiatives,
additional debt and equity  financing and the  restructuring of certain existing
debt  obligations.  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  increasing  core WMS revenues have been completed or are in
process:

(i) We have  integrated  the  Cape  acquisition  and  realigned  our  sales  and
marketing  efforts  to  focus  on  high   dollar-value   software  and  hardware
transactions,  are  developing  a sales  strategy  with  multiple  and  extended
channels of distribution and are pursuing strategic relationships with companies
offering complementary products or services.  Additionally,  within the confines
of our current financial condition,  we have retained additional engineering and
software   technical   expertise,   which  functions  were  formerly   partially
outsourced,  to enhance our product development and R&D activities. As a result,
we  have  executed  a  contract  with a new  client  for  the  development  of a
custom-made software to integrate robotic handling  capabilities and an enhanced
version of our pallet optimization technology.

(ii) 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.  Upon legal resolution of the approximately $7,727 of net liabilities
of these  remaining  European  entities as of June 30, 2006,  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 dependent upon the decisions to be issued
by the respective court appointed liquidators.  We have been in contact with our
Italian counsel on this issue, however, we have not actively pursued settlements
with the  court  appointed  liquidators  as a result  of our  limited  financial
resources.

(iii) We continue to negotiate  with  vendors to settle old account  balances at
substantial  discounts.  In addition, we are negotiating to settle certain notes
payable and litigation  accruals at a discount or with the issuance of shares of
our common stock.  However,  our ability to initiate  significant new settlement
discussions is currently hampered by our limited financial resources.

                                       21



(iv) During the nine months ended June 30, 2006, we realized net gains of $1,517
from  settlements  of  liabilities  totaling  $1,563 through the issuance of $10
(200,000  shares) in common  stock and  payments of  approximately  $35 in cash.
There were no net gains from settlements during the current period.

(v) During the nine months  ended June 30,  2006  convertible  notes  payable to
unrelated  parties in the principal  amount of $43 were converted into 5,071,275
shares of common stock.  During the three months ended June 30, 2006 convertible
notes  payable in the  principal  amount of $15 were  converted  into  3,150,000
shares of common stock.

(vi) On August 8, 2006, we entered into a Securities  Purchase Agreement for the
sale of $300 in secured  convertible  notes and (ii) warrants to purchase  3,000
shares of our common stock to accredited investors.

The secured  convertible  notes bear  interest at 8%,  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 OTC 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.

The warrants are  exercisable  until January 2013 at a purchase  price of $0.015
per share.  The investors  may exercise the warrants on a cashless  basis if the
shares of common stock underlying the warrants are not then registered  pursuant
to an effective registration  statement. In the event the investors exercise the
warrants on a cashless  basis,  we will not receive any  proceeds and the holder
will  receive a reduced  number of shares equal to the amount of cash that would
have been  received.  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.

While we are continuing our efforts to control 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.

                                       22



SECURITIES PURCHASE AGREEMENTS

To obtain funding for our ongoing  operations,  we have entered into  Securities
Purchase  Agreements with several accredited  investors,  on the following dates
for the sale of secured convertible notes and warrants:



                        SECURED
                      CONVERTIBLE       INTEREST                                                                 WARRANTS
TRANSACTION DATE       NOTES SOLD         RATE                          CONVERSION PRICE                         (SHARES)
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                     
April 28, 2004         $3,000             10%         $.30  or 40%  of the  average  of  the  lowest  three      3,000,000
                       ($2,523                        intraday  trading  prices  during the twenty  trading
                       remaining)                     days immediately preceding conversion

January 11, 2005       $1,850             10%         $.09  or 40%  of the  average  of  the  lowest  three      1,850,000
                                                      intraday  trading  prices  during the twenty  trading
                                                      days immediately preceding conversion

August 10, 2005        $850               10%         $.09  or 40%  of the  average  of  the  lowest  three        850,000
                                                      intraday  trading  prices  during the twenty  trading
                                                      days immediately preceding conversion

August 8, 2006         $300               8%          $.09  or 40%  of the  average  of  the  lowest  three      3,000,000
                                                      intraday  trading  prices  during the twenty  trading
                                                      days immediately preceding conversion
- ---------------------------------------------------------------------------------------------------------------------------


         The secured  convertible notes bear interest as described above, mature
two years from the date of issuance or two years from when we are in  compliance
with the terms of the securities purchase  agreements,  and are convertible into
our common stock, at the investors'  option, on the terms as described above. As
of August 15, 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 $.01 and, therefore, the conversion price for the
secured convertible notes was $.0004. Based on this conversion price, the $5,538
in secured convertible notes remaining,  excluding interest,  would convert into
1,384,500,000  shares of our  common  stock.  If the price of our  common  stock
should decrease,  we will be required to issue substantially more shares,  which
will cause dilution to our existing stockholders. 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.

         In  connection  with the sale of  convertible  notes,  we  granted  the
investors  registration rights.  Pursuant to the registration rights agreements,
we were required to file  registration  statements for the shares underlying the
convertible  notes and warrants within a specified  period of time from the sale
of such securities and to have the registration  statement declared effective by
the Securities and Exchange  Commission within another specified period of time.
In the event that we did not timely  file the  registration  statements  or have
them declared effective,  we are obligated to pay liquidated damages. We filed a
registration statement on Form S-1, registering shares for resale underlying the
secured  convertible  notes and  warrants  issued  pursuant  to the  April  2004
securities purchase agreement. The S-1 was declared effective on August 9, 2004.
We filed a registration  statement on Form SB-2,  registering  shares for resale
underlying the secured  convertible  notes and warrants  issued  pursuant to the
April  2004  and  January  2005  securities  purchase  agreements.  The SB-2 was
declared effective on July 24, 2006. However,  these registration  statements do
not cover the number of shares to be  registered  pursuant  to the  registration
rights  agreements,  and a s a result,  we are in default  under our  securities
purchase agreements dated April 2004, January 2005 and August 2005.

                                       23



         As a result of these  defaults,  we are  obligated to pay the debenture
holders the  principal  amount of the  debentures  together  with  interest  and
certain other amounts.  We do not have the capital  resources to pay the amounts
required under this agreement.  The secured  convertible  debenture holders have
informed  us that they do not  intend to take any action at this time due to the
default.  The debenture  holders have waived all events of defaults in the past,
including all events of default occurring through June 30, 2006;  however, we do
not have any legally binding  commitment from the debenture holders to waive the
default  provisions  going  forward.  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.  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 lenders,
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 lenders pursuant to
our existing security agreements.

                                       24



ITEM 3. CONTROLS AND PROCEDURES

(A) EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES.

         Our management,  with the  participation of our chief executive officer
and chief  financial  officer,  evaluated the  effectiveness  of our  disclosure
controls and procedures  pursuant to Rule 13a-15 under the  Securities  Exchange
Act of 1934 as of June 30, 2006.  In designing  and  evaluating  the  disclosure
controls and procedures, management recognizes that any controls and procedures,
no matter how well designed and operated,  can provide only reasonable assurance
of  achieving  the  desired  control  objectives.  In  addition,  the  design of
disclosure controls and procedures must reflect the fact that there are resource
constraints  and that management is required to apply its judgment in evaluating
the benefits of possible controls and procedures relative to their costs.

         Based  on  our  evaluation,  our  chief  executive  officer  and  chief
financial  officer  concluded  that our  disclosure  controls and procedures are
designed at a reasonable assurance level but were not fully effective during the
quarter in providing  reasonable  assurance that  information we are required to
disclose in reports  that we file or submit  under the Exchange Act is recorded,
processed,  summarized  and  reported  within  the  time  periods  specified  in
Securities and Exchange Commission rules and forms, and that such information is
accumulated and  communicated  to our management,  including our chief executive
officer and chief financial officer,  as appropriate,  to allow timely decisions
regarding required disclosure.

During the third quarter of fiscal 2006,  we  determined  we had not  accurately
made two entries with respect to the issuance of equity securities. One instance
related solely to the recording of the stock issuance on June 29 instead of July
7 while the other related to an omission of the issuance of 300,000  shares with
a value of $6,000. We have instituted a policy requiring the controller,  at the
end of each quarter,  to reconcile the accounting  records to the stock issuance
report  prepared and  maintained by the  corporate  secretary to ensure that all
equity issuances have been properly recorded.

(B) CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING.

         We  regularly  review our system of  internal  control  over  financial
reporting and make changes to our processes and systems to improve  controls and
increase  efficiency,  while  ensuring  that we maintain an  effective  internal
control  environment.  Changes may include such activities as implementing  new,
more efficient systems, consolidating activities, and migrating processes.

         There were no changes in our internal control over financial  reporting
that occurred during the period covered by this Quarterly  Report on Form 10-QSB
that have materially  affected,  or are reasonably likely to materially  affect,
our internal control over financial reporting.

                                       25



                           PART II - OTHER INFORMATION

ITEM 1   LEGAL PROCEEDINGS

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

ITEM 2   UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

         During the quarter ended June 30, 2006, we issued  3,150,000  shares of
our common stock to four  accredited  investors  upon  conversion  of $15,000 in
secured  convertible  debentures.  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, 2006, we issued 300,000 shares of our
common stock to Jan Pilkington  Miksa for consulting  services valued at $6,000.
This issuance is considered  exempt under  Regulation D of the Securities Act of
1933 and Rule 506 promulgated thereunder.

ITEM 3   DEFAULTS UPON SENIOR SECURITIES

         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.

         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 Form 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 SPAs. This Form
SB-2 was  declared  effective on July 24, 2006.  However,  given the  conversion
privileges in the various financing  agreements,  at the current market price of
our stock, we are still in default.

         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 June 30, 2006,  all events of default
and all liquidated damages under the various securities  purchase agreements and
convertible  notes.  However,  since July 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.

                                       26



ITEM 4   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         None.

ITEM 5   OTHER INFORMATION

         None.

ITEM 6   EXHIBITS

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

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

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

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

                                       27



                                   SIGNATURES

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

                                     CAPE SYSTEMS GROUP, INC.

Date: August 18, 2006                By: /S/ NICHOLAS R. TOMS
                                     ---------------------
                                     Nicholas R. Toms
                                     Chief Executive Officer
                                     (Principal Executive Officer)
                                     and Chief Financial Officer
                                     (Principal Financial Officer
                                     and Principal Accounting Officer)

                                       28