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 March 31, 2003

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

      For the transition period from _________________ to _________________

                        Commission file number 001-15363

                                  AdStar, Inc.
        (Exact name of small business issuer as specified in its charter)



                                                               
                    Delaware                                               22-3666899
(State or other jurisdiction of incorporation or organization)    (IRS Employer Identification No.)


        4553 Glencoe Avenue, Suite 325, Marina del Rey, California 90292
                    (Address of principal executive offices)

                                 (310) 577-8255
                           (Issuer's telephone number)

State the number of shares outstanding of each of the issuer's classes of common
equity,  as of the  latest  practicable  date:  As of May 7, 2003 the Issuer had
outstanding  8,328,530  shares of its  common  stock,  including  69,145  shares
issuable pursuant to the vendor compensation plan.

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports),  and (2) has been
subject to such filing requirements for the past 90 days. Yes[X] No [_]

Transitional Small Business Disclosure Format (Check one): Yes [_] No [X]

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



                                TABLE OF CONTENTS

                               FORM 10-QSB REPORT

                                 March 31, 2003

                                                                            PAGE
PART I - FINANCIAL INFORMATION

      Item 1. Interim condensed financial statements
                 (unaudited)

         Balance Sheet - March 31, 2003                                       3

         Statements of Operations For the three month periods ended
            March 31, 2002 and 2003                                           4

         Statements of Cash Flows For the Three month periods ended
            March 31, 2002 and 2003                                           5

         Notes to Interim Financial Statements                                6

      Item 2.  Management's Discussion and Analysis or Plan of Operation     14

      Item 3.  Controls and Procedures                                       21

PART II - OTHER INFORMATION

      Item 2. Changes in Securities and Use of Proceeds                      21

      Item 6. Exhibits and Reports on Form 8-K                               22

SIGNATURES                                                                   22


                                       2



AdStar, Inc.
Balance Sheet
March 31, 2003 (unaudited)


                                                                                         
Assets

Current assets:
   Cash and cash equivalents                                                                $  1,150,728
   Restricted cash                                                                               174,918
   Accounts receivable, net of allowance for doubtful accounts of $49,672                        154,048
   Notes receivable from officers - current portion                                                7,280
   Prepaid and other current assets                                                              159,917
                                                                                            ------------
         Total current assets                                                                  1,646,891

Notes receivable from officers, net of current portion                                           238,086
Property and equipment, net                                                                    2,628,675
Intangible assets, net                                                                            37,448
Other assets                                                                                      31,413
                                                                                            ------------

      Total assets                                                                          $  4,582,513
                                                                                            ============

Liabilities and Stockholders' Equity

Current liabilities:
   Accounts payable                                                                         $  1,294,691
   Accrued expenses                                                                              514,975
   Deferred revenue                                                                              142,298
   Capital lease obligations - current portion                                                    30,699
                                                                                            ------------
         Total current liabilities                                                             1,982,663

Capital lease obligations, net of current portion                                                 41,744
                                                                                            ------------
         Total liabilities                                                                     2,024,407

Commitments and contingencies

Stockholders' equity:
   Convertible Preferred stock, par value $0.0001; authorized 5,000,000 shares;
      issued and outstanding:
      Series A, 1,443,457 issued and outstanding; liquidation preference of $1,930,656         1,697,840
         Series B-2, 2,000,000 issued and outstanding; liquidation preference of
         $1,512,354                                                                            1,348,298
   Common stock, par value $0.0001; authorized 20,000,000 shares;
      8,238,530 shares issued and outstanding                                                        833
   Additional paid-in capital                                                                 11,347,819
   Treasury stock, par value $0.0001; 67,796 shares                                              (67,796)
   Accumulated deficit                                                                       (11,768,888)
                                                                                            ------------
         Total stockholders' equity                                                            2,558,106
                                                                                            ------------

      Total liabilities and stockholders' equity                                            $  4,582,513
                                                                                            ============


     The accompanying notes are an integral part of these interim financial
                                   statements.


                                       3



AdStar, Inc.
Statements of Operations
For the three month periods ended
March 31, 2002 and 2003 (unaudited)

                                                      Three months ended
                                                           March 31,
                                                    ----------   ----------
                                                       2002         2003
                                                    ----------   ----------
ASP, net                                            $  166,645   $  322,259
Licensing and software                                 285,755      215,702
Customization and other                                 47,810       55,132
                                                    ----------   ----------
Net revenues                                           500,210      593,093

Cost of revenues, including depreciation and
   amortization of $85,617 and $144,417                225,716      334,911
                                                    ----------   ----------

   Gross profit                                        274,494      258,182

General and administrative expense                     469,589      288,990
Selling and marketing expense                          156,202      161,138
Product maintenance and development expenses           219,621      252,841
                                                    ----------   ----------

   Loss from operations                               (570,918)    (444,787)

Interest income, net                                     3,673          935
                                                    ----------   ----------

   Loss before taxes                                  (567,245)    (443,852)

Provision for income taxes                               1,765          963
                                                    ----------   ----------

   Net loss                                         $ (569,010)  $ (444,815)
                                                    ==========   ==========

Loss per share - basic and diluted                  $    (0.07)  $    (0.05)

Weighted average number of shares - basic and
   diluted                                           8,101,789    8,197,324

     The accompanying notes are an integral part of these interim financial
                                   statements.


                                       4



AdStar, Inc.
Statements of Cash Flows
For the three month periods ended
March 31, 2002 and 2003 (unaudited)



                                                                        2002         2003
                                                                     ----------   ----------
                                                                            
Cash flows from operating activities:
   Net loss                                                          $ (569,010)  $ (444,815)
   Adjustments to reconcile net loss to net cash used in
      operating activities
         Depreciation and amortization                                  135,197      180,519
         Stock based vendor payments                                     21,052       53,751
         Changes in assets and liabilities:
            Accounts receivable                                        (351,013)       1,111
            Prepaid and other assets                                     26,512      (16,032)
            Accounts payable                                            292,493      168,266
            Accrued expenses                                           (114,890)     (40,842)
            Deferred revenue                                            142,376       28,727
                                                                     ----------   ----------
      Net cash used in operating activities                            (417,283)     (69,315)
                                                                     ----------   ----------

Cash flows from investing activities:
   Purchase of property and equipment                                   (86,482)    (250,327)
   Principal repayments of shareholder notes receivable                   1,767        1,758
                                                                     ----------   ----------

      Net cash used in investing activities                             (84,715)    (248,569)
                                                                     ----------   ----------

Cash flows from financing activities:
   Proceeds from issuance of note payable                                    --      200,000
   Repayment of note payable                                                 --     (200,000)
   Proceeds from sale of common stock in private placement              156,649           --
   Proceeds from issuance of Series A preferred stock                 1,782,159           --
   Proceeds from issuance of Series B-2 preferred stock                      --      534,578
   Proceeds from capital leases                                           2,345           --
   Principal repayments on capital leases                                (1,270)      (6,344)
                                                                     ----------   ----------

      Net cash provided by financing activities                       1,939,883      528,234
                                                                     ----------   ----------

      Net increase in cash and cash equivalents                       1,437,885      210,350

Cash and cash equivalents at beginning of period                        411,539      940,378
                                                                     ----------   ----------

Cash and cash equivalents at end of period                           $1,849,424   $1,150,728
                                                                     ==========   ==========

Supplemental cash flow disclosure:
   Taxes paid                                                        $    6,645   $    5,494
   Interest paid                                                     $      382   $    4,093
Non cash investing and financing activities
   Conversion of note payable and accrued interest to common stock   $1,186,966   $       --
   Conversion of accrued legal fees to common stock                  $       --       50,000


     The accompanying notes are an integral part of these interim financial
                                   statements.


                                       5



AdStar, Inc.
Notes To Interim Financial Statements
(Unaudited)

     1.   General

          The interim financial statements for AdStar, Inc. (the "Company") have
          been  prepared  in  accordance  with  generally  accepted   accounting
          principles for interim financial  information and with instructions to
          Form 10-QSB and Item 10 of  Regulation  S-B.  Accordingly  they do not
          include all of the  information  and  footnotes  required by generally
          accepted accounting principles for complete financial  statements.  In
          the  opinion of  management,  all  adjustments  (consisting  of normal
          recurring accruals)  considered necessary for a fair presentation have
          been  included.  Operating  results for the  three-month  period ended
          March 31, 2003 are not necessarily  indicative of the results that may
          be expected for the year ending  December 31,  2003.  These  financial
          statements should be read in conjunction with the financial statements
          and notes  thereto  included in the  Company's  Annual  Report on Form
          10-KSB for the year ended December 31, 2002.

          For the  three-month  period  ended  March 31,  2003,  the Company had
          incurred a cash outflow from operations of  approximately  $69,000 and
          as of March 31,  2003,  the Company had  negative  working  capital of
          $335,772.  Based on the Company's current operating plans,  management
          believes existing cash resources,  cash forecasted by management to be
          generated by operations and managements  historical  ability to obtain
          bridge  financing,  if  necessary,  will be sufficient to meet working
          capital  and  capital  requirements  through  March  31,  2004.  Also,
          management's  plans to attain  profitability  and generate  additional
          cash flows  include  expansion  of  services  under  existing  and new
          contracts,  while  containing  any increase to operating  expenditures
          necessary  to  accommodate  this  expansion,  including a reduction in
          staffing levels after completion of existing development  contracts in
          association with the sale of Series B preferred stock, closed in March
          2003,  expected to be substantially  completed by the end of May 2003.
          There is no assurance that  management  will be successful  with these
          plans.  However,  if  events  and  circumstances  occur  such that the
          Company does not meet its current operating plan as expected,  and the
          Company is unable to raise  additional  financing,  the Company may be
          required  to  further  reduce  certain  spending,  which  could have a
          material  adverse  effect on the  Company's  ability  to  achieve  its
          intended business objectives.

     2.   Summary of Significant Accounting Policies

          Concentration of Credit Risk and Major Customers

          Financial   instruments  that  potentially   subject  the  Company  to
          significant concentrations of credit risk consist principally of trade
          accounts  receivable.  Also, at times, cash balances held in financial
          institutions are in excess of FDIC insurance limits.

          For the three  months  ended  March 31,  2003 and  2002,  no  customer
          accounted for 10% of the Company's revenues.  At March 31, 2003, eight
          customers in the aggregate accounted for 68% of the Company's accounts
          receivable.  The majority of the Company's customers have historically
          consisted of newspapers and publishers of classified advertisements.


                                       6



          Use of Estimates

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

          Revenue Recognition

          The Company derives revenue from several products and services as
          follows:

          Licensing and customization and other revenues - The Company generates
          revenue from  technology  service  contracts  that  generally  contain
          multiple  elements such as software  customization  services,  monthly
          fees and  post-contract  customer  support  (PCS).  Revenue from these
          arrangements  is recognized in accordance  with  Statement of Position
          ("SOP") 97-2, "Software Revenue Recognition",  and SOP 98-9, "Software
          Revenue   Recognition   with   Respect   to   Certain   Transactions".
          Accordingly,  revenue is allocated to each element within the contract
          based on the  relative  fair  values of those  elements  using  vendor
          specific objective  evidence.  Revenue from monthly fees and PCS under
          software  maintenance  arrangements is based upon renewal rates and is
          recognized  ratably  over the term of the  arrangement.  Revenue  from
          software  customization  services is  recognized  as the  services are
          performed, using a percentage of completion methodology based on labor
          hours.  The  Company  also  provides  customization  services  at  the
          customers'   request  and  recognizes  revenue  as  the  services  are
          performed, using a percentage of completion methodology based on labor
          hours.

          Areas requiring management's judgment includes revenue recognition and
          cost estimation on the fixed fee software customization element of the
          contracts.   Revenue  is  recognized  on  these   contracts   using  a
          percentage-of-completion  methodology, based upon labor input measures
          and an estimate of time to completion.  Monthly,  technical management
          reviews  the  estimate  of  labor  hours   required  to  complete  the
          customization and the effect of any change in estimate is reflected in
          the  period  in which the  change  is first  known.  Such  changes  in
          estimates  have not been  material  to our results of  operation.  The
          corresponding  cost of revenue  charge is derived  based upon the same
          labor input  measurements  and our  existing  cost  structure.  If the
          Company does not accurately  estimate the resources required under the
          contract or the scope of the work to be  performed,  or if the Company
          does not manage its projects properly within the prescribed timeframe,
          future  margins  may  be  significantly  and  adversely  affected.  If
          increases in projected  costs-to-complete  are  sufficient to create a
          loss contract,  the entire  estimated loss is charged to operations in
          the  period  the loss  first  becomes  known.  The  complexity  of the
          estimation   process   and   uncertainties    inherent   in   software
          customization  activities may affect the percentages derived under the
          percentage-of-completion  accounting method,  which in turn may affect
          the amounts reported in the financial statements.

          ASP  revenue  -  The  Company   receives  revenue  from  providing  an
          application  service provider ("ASP") product that allows customers to
          use the Company's software  applications on a "shared system" over the
          Internet.  This technology is a publisher-specific  ad-taking Web site
          service that offers visitors to a newspaper's Web page the opportunity
          to buy classified  ads, for both the print and/or on-line  editions of
          the


                                       7



          newspaper, in real-time, on a 24/7 basis. The Company receives monthly
          fees for hosting the transactions and providing customer support,  and
          recognizes the fees ratably over the contract period.

          Web site revenue - The Company  receives  revenue from fees charged to
          customers who transact business on the Advertise123.com Web site. This
          site  permits  the  general  public  to plan,  schedule,  compose  and
          purchase advertising from many print and on-line publishers. Under the
          guidance  provided  by  the  Securities   Exchange   Commission  Staff
          Accounting  Bulletin  ("SAB") No. 101,  "Revenue  Recognition" and the
          Emerging  Issues Task Force  ("EITF")  Abstract No.  99-19  "Reporting
          Revenue Gross as a Principal  versus Net as an Agent" ("EITF  99-19"),
          the Company is, in  substance,  acting as an agent for the  publishers
          and therefore  recognizes as revenue only the net fees realized on the
          transactions.  The Company  recognizes  revenues on a  per-transaction
          basis when the ad is placed through their system and  collection  from
          the customer is probable.

          Web site Software Development Costs

          In March 2000, the Financial  Accounting  Standards  Board's  Emerging
          Issue Task Force  ("EITF")  issued EITF No. 00-2  "Accounting  for Web
          Site  Development  Costs",  which  provides  guidance  with respect to
          capitalization  of  certain  costs  incurred  in  connection  with Web
          development   activities   and   references   Statement  of  Financial
          Accounting  Standards  ("SFAS")  No.  86  "Accounting  for the Cost of
          Computer  Software  to be Sold,  Leased  or  Otherwise  Marketed".  In
          accordance   with  these   pronouncements,   costs  to  establish  the
          technological  feasibility of software  applications  developed by the
          Company are charged to expense as  incurred.  Certain  costs  incurred
          subsequent to achieving  technological  feasibility  are  capitalized.
          Accordingly,  the Company  capitalizes a portion of the internal labor
          costs and external consulting costs associated with essential Web site
          development  and  enhancement   activities.   Costs   associated  with
          conceptual  design and feasibility  assessments as well as maintenance
          and routine  changes are expensed as incurred.  Capitalized  costs are
          amortized  based on current or future revenue for each product with an
          annual  minimum  equal to the  straight-line  basis over the estimated
          useful lives of the applications.  In accordance with this policy, the
          Company  has  capitalized  expenditures  incurred  to develop  the new
          AdStar  e-business  application  suite. At March 31, 2003, the Company
          has  capitalized  software  development  costs  of  $3,115,255,   with
          associated accumulated amortization of $805,320.

          Computation of Earnings Per Share

          Basic earnings (loss) per share is computed by dividing the net income
          (loss) by the  weighted  average  number  of  shares  of common  stock
          outstanding  during the period.  Diluted  earnings (loss) per share is
          computed by dividing  the net income  (loss) by the  weighted  average
          number of common  shares  outstanding  plus the  number of  additional
          common  shares  that  would  have  been  outstanding  if all  dilutive
          potential  common shares had been issued.  Potential common shares are
          excluded from the computation when their effect is  antidilutive.  For
          the three months ended March 31, 2002 and 2003, diluted loss per share
          does not include 3,226,730 and 6,041,932, respectively, of options and
          warrants to purchase  common stock and  1,443,457 and 0, and 1,443,457
          and 2,000,000 respectively,  of shares issuable upon the conversion of
          Series A and B-2 preferred  stock to common stock,  as their inclusion
          would be antidilutive.


                                       8



     3.   Significant Contracts

          On March 18, 2002,  the Company  entered  into a series of  agreements
          with Tribune Company ("Tribune"). In accordance with these agreements,
          the Company sold  1,443,457  shares of Series A convertible  preferred
          stock to Tribune  Company for  approximately  $1.8 million  before the
          deduction  of related  expenses.  The  Company has  recorded  the $1.8
          million investment in the Series A convertible preferred stock at cost
          which  approximated  fair  value.  The rights and  preferences  of the
          Series A preferred stock are described in Note 4 below.  Additionally,
          the  Company  agreed to  develop  and  customize  a version of its Web
          software  applications  to  Tribune  specifications  in  exchange  for
          earning  volume-based  transaction  fees in the  future  by  providing
          Web-based  recruitment ad sales technology to all major market Tribune
          newspapers and on-line  services.  This  customization  will provide a
          platform  that  allows   Tribune  owned   newspapers,   together  with
          CareerBuilder,   L.L.C.,  to  receive  recruitment   advertising  from
          agencies,  corporate customers,  and the general public. On completion
          of the development and customization  effort,  the Company will manage
          the related  transactions  and receive a  volume-based  ASP fee with a
          guaranteed  monthly  minimum.  Costs  incurred  in  the  customization
          effort, are included in property and equipment in the balance sheet.

          Through  March 31, 2003,  $594,189 in  development  and  customization
          costs have been capitalized. As of March 31, 2003 the Company launched
          the  FlexAds(R)  service on seven  Tribune  newspapers  and  commenced
          amortization of the cost of the development and  customization  effort
          over the expected 5 year period of the agreement.  Under the agreement
          the Company will receive  $7,500  minimum  monthly  payments  totaling
          $450,000. The Company commenced recognition of revenue from the $7,500
          minimum  monthly  fee under the  agreement  on a  straight-line  basis
          during August 2002. To the extent that  transaction  based fees exceed
          the monthly  minimum  payments,  the Company will record the excess in
          revenue when earned.  The  transactions  did not exceed the contracted
          minimums during any month for the quarter ended March 31, 2003.

          In December  2002 the Company  entered into an agreement  with Tribune
          Company for an additional investment by Tribune of $1,500,000. As part
          of the  transaction,  AdStar will  develop  additional  features  that
          expand the  capabilities  of its generic  service  and the  customized
          services that were launched in August 2002.  The  investment is in the
          form of an  initial  purchase  by Tribune of  $900,000  for  1,200,000
          shares of Series B-1 preferred stock which funded in December 2002 and
          a subsequent  purchase,  of $600,000 for 800,000  shares of Series B-2
          preferred stock,  plus additional  shares issued for accrued dividends
          on Series B-1. The purchase price for each share of the Series B-1 and
          Series B-2 preferred stock was $0.75 at or below the fair market value
          of AdStar common stock at the time of the  respective  closing.  These
          shares carry a liquidation  preference  that includes a dividend of 7%
          per year available only upon  liquidation  and currently  convert on a
          1:1 basis.  Shareholders  of Series B Preferred  Stock are entitled to
          vote on all matters submitted to the stockholders for vote and vote as
          a single class with the  shareholders of our Common Stock. The holders
          of Series B preferred stock are entitled to one vote for each share of
          common issuable upon conversion.

     4.   Convertible preferred stock

          In March 2003,  AdStar sold 800,000 shares of its Series B-2 Preferred
          Stock to Tribune Company for an aggregate  purchase price of $600,000.
          These shares currently convert on a 1:1 basis.  Shareholders of Series
          B-2 Preferred Stock are entitled to vote on all


                                       9



          matters  submitted to the  stockholders for vote and as a single class
          with the Common Stock.  The holders of Series B-2 Preferred  Stock are
          entitled to one vote for each share.  In addition,  on March 28, 2003,
          in exchange for all of the Series B-1 Preferred Stock plus accrued and
          unpaid  dividends on those shares,  issued in December 2002 to Tribune
          Company,  AdStar issued an additional  1,200,000  shares of its Series
          B-2 Preferred Stock to the Tribune Company.

          The Company has authorized  5,000,000  shares of preferred  stock, par
          value  $0.0001  per  share,  of  which  1,443,457   shares  have  been
          designated  as  Series  A,  convertible  preferred  stock  ("Series  A
          preferred  stock"),  1,200,000  shares have been  designated as Series
          B-1,  convertible   preferred  stock  and  800,000  shares  have  been
          designated  as Series  B-2,  convertible  preferred  stock  ("Series B
          preferred  stock").  The  remaining  authorized  shares  have not been
          designated.

          At March 31, 2003, the Company has reserved 1,443,457 shares of common
          stock for issuance  upon the  conversion of the Series A and 2,000,000
          Series B preferred  stock. The Series A and B preferred stock have the
          following characteristics:

          Voting  Rights - Each holder of the Series A and B preferred  stock is
          entitled  to the  number  of votes  equal to the  number  of shares of
          common  stock into which such  holder's  shares are  convertible.  The
          Company  cannot amend its  certificate of  incorporation  amending the
          rights of the Series A and B  preferred  stockholders,  enter into any
          capital  stock or equity  agreements  with rights  ranking the same or
          above the  rights of the Series A  preferred  stock or  liquidate  the
          Company  without the approval of at least a majority of the holders of
          the Series A preferred stock then outstanding.

          Liquidation Preference - In the event of any liquidation,  dissolution
          or winding up of the affairs of the Company, the holders of the Series
          A and B preferred  stock will be entitled to receive in  preference to
          the holders of the common  stock,  an amount per share equal to $1.244
          and $0.75  accrued  and  unpaid  dividends,  respectively.  After such
          payment, the Series A and B preferred  stockholders share equally with
          the  common  stockholders  in any  remaining  assets  or  funds of the
          Company.

          Conversion  - Each  share  of the  Series A and B  preferred  stock is
          convertible  at anytime at the  option of the  holder  into  shares of
          common stock pursuant to a ratio of one share of common stock for each
          share of Series A preferred stock,  subject to certain stock split and
          stock  dividend  adjustments.  In addition,  the  conversion  ratio is
          subject to adjustment,  as defined in the agreement, in the event that
          the Company  issues common stock at a per share price less than $1.244
          per share for series A and $0.75 for series B. All Series A  preferred
          stock  will  automatically  convert  to common  stock on the first day
          after  March  18,  2004 for which the  market  price of the  Company's
          common stock  exceeds  $2.25 per share.  All Series B preferred  stock
          will  automatically  convert  to  common  stock on the first day after
          December 23, 2005 for which the market price of the  Company's  common
          stock exceeds $1.50 per share.

          Dividends  -  Dividends  on the Series A and B  preferred  stock shall
          accrue cumulatively at 7% per annum through the date of liquidation or
          conversion.  In  the  event  of  conversion  all  accrued  and  unpaid
          dividends  will be waived.  The 7%  cumulative  dividend  has not been
          shown as a deduction from net loss applicable to common  shareholders,
          since the dividends are only to be paid if a liquidation  event occurs
          and the dividends would be accrued from the original  issuance date to
          the date of the liquidating event. If the Series A


                                       10



          preferred  stock is  converted  into  common  stock,  the right to the
          cumulative dividends will be waived.

     5.   Notes Payable

          During March 2003,  the Company  entered into a 7% $200,000  unsecured
          bridge note payable agreement with Tribune Company pending the closing
          of the $600,000 funding on the Series B-2 preferred stock transaction.
          During  March 2003 the note was repaid  out of the  proceeds  from the
          $600,000.

     6.   Issuance of Common Stock

          In January 2003,  the Company  issued 63,291 shares of common stock in
          full  settlement of $50,000 in accrued  legal fees,  payable to Morse,
          Zelnick, Rose & Lander, LLP.

     7.   Officers notes receivable

          In July 2002,  AdStar  entered  into a loan  transaction  with  Leslie
          Bernhard,  President  and  Chief  Executive  Officer  and Eli  Rousso,
          Executive Vice President and Chief Technical  Officer for $110,434 and
          $100,000,  respectively.  As part of the transaction, Ms. Bernhard and
          Mr.  Rousso  each  issued  to  AdStar  an  unsecured,   non-negotiable
          promissory note bearing  interest at 5.56% with monthly  principal and
          interest payments of $763 and $691, respectively, payable on a monthly
          basis, with all remaining  outstanding  principal and interest amounts
          due on July 31,  2022.  Concurrently,  an  outstanding  note  from Ms.
          Bernhard  in the amount of  $39,566  was  restructured  under the same
          terms and  conditions as the  aforementioned  new note.  The loans are
          forgiven  if there is a change  in  control  in  AdStar or if the loan
          holder is  dismissed  for other  than cause as defined by the loan and
          employment agreements.

     8.   Restricted cash

          In August 2002, AdStar was informed by Chase Merchant Services,  L.L.C
          (Chase), a merchant bank that provides credit card processing services
          for AdStar, that it required the Company to maintain a restricted cash
          balance  of  $175,000.  Chase  indicated  the  primary  reason for the
          reserve  was the  significant  increase  in  dollar  volume  of AdStar
          transactions  during the second  quarter 2002.  Under the terms of the
          agreement  the Company can  terminate the contract with 30 days notice
          and Chase can retain a reserve  for up to six months  from the date of
          termination.

          In November 2002 the Company entered into a new arrangement with
          another merchant banker whereby the terms and conditions do not
          require AdStar to provide a reserve. The Company terminated the
          contract with Chase on April 30,2003 and subsequently $155,000 was
          returned with the remaining $20,000 held in reserve for up to six
          months.

     9.   Stock based compensation

          The Company has adopted the  disclosure  only  provisions  of SFAS No.
          148. If compensation  cost  associated with the Company's  stock-based
          compensation  plan had been determined using the fair value prescribed
          by SFAS No. 148, the Company's net


                                       11



          loss for the three  months  ended  March 31,  2002 and 2003 would have
          increased to the pro forma amounts indicated below:



                                                                    Three months ended
                                                                         March 31,
                                                                   ---------------------
                                                                     2002        2003
                                                                   ---------   ---------
                                                                         
          Net loss -       as reported                             $(569,010)  $(444,813)
                           Add: Stock based employee
                              compensation included in
                              reported loss                              -0-        -0-
                           Deduct: Employee compensation expense     (36,312)    (68,153)
                           pro forma                                (605,322)   (512,966)

          Loss per share - as reported                             $   (0.07)  $   (0.05)
                           pro forma                               $   (0.07)  $   (0.06)


          Because additional stock options are expected to be granted each year,
          the above pro forma  disclosures are not  representative  of pro forma
          effects on reported financial results for future years.

     10.  Limitation of Directors' Liability and Indemnification

          The  Delaware   General   Corporation  Law  (the  "DGCL")   authorizes
          corporations to limit or eliminate the personal liability of directors
          to corporations and their shareholders for monetary damages for breach
          of directors'  fiduciary  duty of care.  The AdStar's  Certificate  of
          Incorporation  limits the  liability of its directors to AdStar or its
          stockholders to the fullest extent permitted by Delaware law.

          AdStar's    Certificate   of    Incorporation    provides    mandatory
          indemnification  rights to any  officer or  director of AdStar who, by
          reason of the fact that he or she is an officer or director of AdStar,
          is involved in a legal proceeding of any nature. Such  indemnification
          rights include  reimbursement for expenses incurred by such officer or
          director in advance of the final  disposition  of such  proceeding  in
          accordance  with the  applicable  provisions  of the DGCL.  Insofar as
          indemnification  for liabilities under the Securities Act of 1933 (the
          "Act")  may  be  provided  to  officers   and   directors  or  persons
          controlling  AdStar,  AdStar has been  informed that in the opinion of
          the Securities and Exchange Commission such indemnification is against
          public   policy   as   expressed   in  the  Act  and  is,   therefore,
          unenforceable.

          The maximum  potential  amount of future payments the Company could be
          required   to   make   under   the   Certificate   of    Incorporation
          indemnification  agreement is  unlimited.  However,  the Company has a
          directors  and  officer  liability  insurance  policy  that limits its
          exposure  and  enables it to  recover a portion of any future  amounts
          paid.  As a result  of its  insurance  policy  coverage,  the  Company
          believes the estimated fair value of the indemnification  agreement is
          minimal and has no  liabilities  recorded for these  agreements  as of
          March 31, 2003.

          The  Company  enters  into  indemnification  provisions  under (i) its
          agreements  with other  companies in its ordinary  course of business,
          typically with business partners,


                                       12



          contractors,   customers,  landlords  and  (ii)  its  agreements  with
          investors.  Under these provisions the Company  generally  indemnifies
          and hold  harmless  the  indemnified  party  for  losses  suffered  or
          incurred  by the  indemnified  party  as a  result  of  the  Company's
          activities or, in some cases, as a result of the  indemnified  party's
          activities under the agreement. These indemnification provisions often
          include  indemnifications  relating  to  representations  made  by the
          Company   with  regard  to   intellectual   property   rights.   These
          indemnification   provisions  generally  survive  termination  of  the
          underlying  agreement.  In  addition,  in some cases,  the Company has
          agreed to  reimburse  employees  for certain  expenses  and to provide
          salary   continuation  during  short-term   disability.   The  maximum
          potential  amount of future  payments the Company could be required to
          make under these indemnification  provisions is unlimited. The Company
          has not incurred  material  costs to defend  lawsuits or settle claims
          related to these indemnifications agreements. As a result, the company
          believes  the  estimated  fair value of these  agreements  is minimal.
          Accordingly,  the  Company  has  no  liabilities  recorded  for  these
          agreements as of March 31, 2003.

     11.  Restructuring costs

          During   2001  the  Company   critically   examined   the   processing
          capabilities of its existing software modules and identified potential
          new commercial applications that could be developed using our existing
          technology  as a  starting  point.  With  these  changes  in mind,  we
          repositioned  our products,  moving away from the idea of the Internet
          as a stand-alone business category, and moving towards the idea of the
          Internet as an extremely efficient and flexible communication channel.
          During 2002 we continued executing our ASP model while maintaining the
          existing  infrastructure and personnel  responsible for the historical
          licensing  and software and portal  model while  formulating  a formal
          transition plan.

          The plan  contemplated  among other things the closure of the New York
          office within  approximately  six months, a related reduction in force
          of the 4 technology  staff as of December 31, 2002 and the abandonment
          of an externally created customized billing software module. While the
          strategy had been in play for several  months,  including the addition
          of office space in the corporate offices to facilitate the transition,
          Management  formally  approved  the final  strategy in December  2002.
          During December 2002 the Company hired a seasoned  industry  executive
          to transfer the software programs and intellectual  knowledge from the
          New York office to the corporate  office,  identify and begin training
          existing  personnel in  anticipation  of the  reduction-in-force,  and
          abandoned  the billing  software  system.  The  corporate  office will
          assume full revenue responsibilities  concurrently with the closing of
          the office.

          The following  table  summarizes  the  restructuring  activity for the
          Quarter  ended March 31,  2003,  these  costs are  included in accrued
          expenses on the balance sheet:

          Accrued restructuring   Office Lease   Legal and Other    Total
          ---------------------   ------------   ---------------   --------
          Balance 12/31/02          $75,550         $118,674       $194,224

          Charges                    (7,958)         (44,398)       (52,356)
                                    -------         --------       --------
          Balance 03/31/03          $67,592         $ 74,276       $141,868
                                    =======         ========       ========


                                       13



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

The following  discussion  of our financial  condition and results of operations
should be read in conjunction with the financial statements and related notes to
the financial  statements  included elsewhere in this quarterly report.  Certain
statements  in  this   discussion  and  elsewhere  in  this  report   constitute
forward-looking  statements  within the meaning of Section 21E of the Securities
and Exchange Act of 1934 and are subject to the "Risk  Factors"  included in our
Annual  Report on Form  10-KSB for our  fiscal  year ended  December  31,  2002.
Because this discussion involves risk and uncertainties,  our actual results may
differ materially from those anticipated in these forward-looking statements.

Overview

          In 2001 we repositioned our products, moving away from the idea of the
Internet as a stand-alone business category,  and moving towards the idea of the
Internet as an  extremely  efficient  and  flexible  communication  channel.  We
recognized  that  this  technology  can  be  utilized  to  greatly  enhance  the
functionality of the software we licensed to our existing customer base, as well
as expand into new areas where our technology can be used to connect advertising
outlets with  advertisers.  During  2002,  we began to execute our game plan and
spent  virtually the entire year on  successfully  enhancing and integrating our
existing technology and new products into the existing and new customers.  While
some of our historical business has migrated to our new transaction based model,
it  continues  to be  used  by  hundreds  of  recruitment  agencies  and  volume
advertisers.  We  expect  additional  customer  requested  enhancements  to  our
existing  applications to generate additional revenues in 2003,  particularly as
more publications adapt the new robust applications available to them.

          In working with our customers,  we recognized there was a great demand
for our Web-based  technology  within the  newspaper  industry to run the online
classified ad-taking abilities at our customer's Web sites under a private label
branded site concept.  Therefore, we revised our business model to embrace these
concepts and we focused on the  immediate  needs of our  customers.  While doing
this,  we also made  sure that our  technology  remained  flexible  to allow for
changes  as the  needs  of  our  customers  change  and  as we  develop  product
extensions  and new  lines of  business  based on our  existing  technology  and
expertise.

          We adopted our  marketing  and sales  strategies  to our new Web-based
ad-taking  ASP product,  and began  marketing the product in June 2001 and found
that it was well  received by our  customers.  During 2001, we  implemented  our
Web-based  classified  ad-taking ASP product at 14 new metropolitan  newspapers.
Given the severe  downturn in  advertising  revenue in 2001,  we were advised by
potential  customers that  implementing our ASP product will need to be deferred
until their  advertising  revenue has returned to more normal  levels.  In 2002,
despite a slow economy we contracted  with 16  additional  newspapers to use our
Web-based classified ad-taking ASP product.

          In March 2002,  we entered into an agreement  with Tribune  Company to
provide  Web-based  job  recruitment  ad sales  technology  to all major  market
Tribune newspapers,  including Chicago Tribune,  Los Angeles Times, and Newsday,
and to  provide  customization  services  to  CareerBuilder,  a Tribune  Company
affiliate.  Under this arrangement,  we have customized our existing application
suite to  expand  its  capabilities  and  provide  additional  functionality  in
exchange for the right to provide Web-based ad sales for Tribune Company's major
market  newspapers.   Beginning  in  the  third  quarter  of  2002  the  Tribune
Corporation  launched  a  multimillion-dollar  ad  campaign  promoting  this new
product,  FlexAd.  AdStar  created the  Web-based  version of FlexAd that allows
professional


                                       14



advertisers and businesses to simultaneous  compose,  schedule,  pay and place a
job recruitment ad in CareerBuilder and an affiliated newspaper.

          In addition to the enhancements developed for our base technology,  we
continued  to actively  explore and develop  new revenue  sources.  In 2001,  we
entered into an agreement with eBay, Inc. to provide the technology  behind eBay
Seller Classified,  a service that allowed eBay sellers to advertise their items
in a dedicated eBay sellers section of newspaper classifieds. Advertiser support
for this product waned and the service was eliminated. However, the relationship
with eBay  provided us an  opportunity  to enhance  our  application-programming
interface (API) that allows third parties to access AdStar services. In 2002, we
capitalized on these enhancements by expanding our API business.

          AdStar's  API  business   allows  third  parties  to  access  AdStar's
e-business  suite to create ad taking  capability for their  customers.  This is
especially  appealing to businesses that support  newspapers  (e.g.,  after hour
call centers,  software manufacturers providing authoring tools for advertisers,
etc.) and businesses that aggregate advertisers (e.g., niche web sites, software
companies that provide services to auto dealerships or realtors, etc.). In 2002,
we entered into agreement with a number of such organizations  including Manheim
Interactive,  who provides services to auto dealers, as well as a niche web site
that provides services to commercial real estate brokers and an after hours call
center.

          In  addition  to  transitioning  to  a  recurring  revenue  model  and
expanding our newspaper  customers,  we believe that we are now in a position to
reduce our operating costs on a go forward basis. There can be no assurance that
our new product  offerings  or the  arrangement  with  Tribune  Company  will be
successful in generating revenues sufficient to support our operating expenses.

          Prior  to the  development  of our Web  business,  revenues  had  been
generally  sufficient  to support  our  historic  business.  In  developing  our
Web-based system we began to incur  significant  losses that could not be offset
by the revenues generated by our historic business.  These expenses caused us to
incur significant losses from 1998 through the first quarter of 2003. Our future
success is dependent upon our ability to substantially grow revenues and control
costs to the point where we can fund the level of operations  necessary to serve
the  anticipated  customer base. To this end, our plans have included  expanding
the  products  and  services  offered  to  our  customers  by  building  on  our
proprietary software processes and unique position within the industry.  We feel
that there is significant  opportunity to increase  revenues by offering the Web
software and services  that we had  initially  developed  for ourselves to print
publications as an application  service  provider  ("ASP").  In addition we have
already taken steps to control or in some case reduce costs on an ongoing basis.

The AdStar Software Solution

          The new AdStar  e-business  application  suite is an enterprise class,
integrated  software  solution  that allows  print and on-line  publications  to
electronically  receive completed classified advertising copy using the Internet
as the  communication  channel.  This new  application  suite was  developed  in
conjunction  with our  existing  customers,  and in response to their need for a
software solution supporting both  business-to-business  (B-to-B) operations and
business-to-customer  (B-to-C)  operations.  These software solutions enable our
customers  to expand  the  relationships  with  their  customers  using a single
integrated  platform,  while  increasing sales volumes at reduced costs. Our ASP
product  provides our customers an opportunity to generate  incremental  revenue
from their on-line business while increasing the number of visitors to their Web
site.  Our software  allows  newspapers to turn their  on-line  presence into an
e-commerce-enabled, revenue generating Web site.


                                       15



          Our new e-business  application  suite includes two main products that
can be purchased separately or as a fully integrated software solution:

     o    Professional  software - This  technology  is designed  for use by the
          professional  marketplace.   Specifically,   the  applications  accept
          transmissions   from   classified   advertising   agencies  and  large
          corporations  using  advanced  Web-based   technology.   The  software
          includes  sophisticated  pricing  algorithms  to provide  for  maximum
          flexibility  and  intricate  design  resources  to  provide  unlimited
          creative capabilities.

     o    ASP Web site  technology  - This  technology  is a  publisher-specific
          ad-taking  Web site service  designed to enhance a  publication's  Web
          site by  allowing  the  general  public  to  execute  transactions  to
          purchase  classified  advertising.  Specifically,  it is an integrated
          application  suite that offers  visitors to a newspaper's Web page the
          opportunity to buy  classified  ads, for both the print and/or on-line
          editions of the newspaper, in real-time, on a 24/7 basis. This product
          allows a publication to completely  outsource the classified ad-taking
          power of their Web site whereby the publication  receives  incremental
          revenue  at a very low  incremental  cost.  We  handle  all  functions
          associated  with  this  revenue  source.   We  furnish  and  host  the
          application  suite,  run  the  technology,  monitor  the  transactions
          throughout  the  session,   handle  the  payment   authorization   and
          settlement  process,   electronically  deliver  the  ad  text  to  the
          newspaper,  and provide  customer  service  support to the newspaper's
          customers.  We provide all the  technical and  application  expertise,
          customer support,  and security measures that the publication needs to
          get an application up and running in a short time.  Typically,  we are
          able  to  process  many  more  ads  and do so much  more  quickly  and
          affordably than the publisher could do internally.  In addition,  this
          software  solution  provides  tools to evaluate  performance,  provide
          additional  customer care, and increase future revenue  opportunities.
          We  provide   the  means  to   deliver   highly   personalized   email
          communications  to  existing  customers  for the  purpose of  creating
          additional revenues and creating a profitable, long-term relationship.

          Both software  products allow  transactions to be executed in a secure
infrastructure.  Our application suite is designed to be quickly integrated into
our  customer's   existing  publishing  software  and  readily  expands  as  our
customer's  needs and business  grows.  Our  products  use a single  platform to
connect and  integrate  transmissions  between  multiple  browsers  and multiple
technology standards.  In continually ensuring that our AdStar software solution
works with all available technology standards, we solve the problems created for
our customers because advertisers create and deliver content using ever changing
technology  with  multiple  standards,  multiple  browsers and evolving  network
infrastructures.  By bridging  disparate  technologies  in a way that seamlessly
allows for communication and transmission of advertising copy, we alleviate this
obstacle for our customers, freeing them to focus on their business.

          Both lines of business  require fees to customize the AdStar  software
solution to the technical  specifications for each publication.  In addition, we
charge ongoing monthly fees to manage the ad-taking  process,  provide technical
support,  supply a customer service phone room, and manage the entire e-commerce
function.  The  monthly  fees  include a small  hosting  fee plus a fee based on
transaction  volumes  and  structured  in such a way  that we  are,  in  essence
partnering with our customers. Therefore, when our customer's revenue increases,
our  revenue  will  also  increase.  With this  structure,  we are able to offer
superior service in a manner that is cost effective for publishers of all sizes.


                                       16



          BonafideClassifieds.com

          The Newspaper Association of America (NAA) is the newspaper industry's
trade association representing the $55 billion newspaper industry and over 2,000
publishers  in the United  States and  Canada.  In 2002 AdStar  entered  into an
Agreement  with the NAA to allow the NAA to market and  private  label  (operate
under it's name) Advertise123.com,  AdStar's one-stop marketplace on the Web for
the general public to buy classified ads.  Through this portal,  individuals and
businesses can, on a 24/7 basis,  compose  professional  looking  classified ads
using one of several pre-programmed templates,  schedule the ad to run in one or
several of over 200 newspapers and 50 state newspaper associations, and purchase
the ad using a credit card. In 2003,  AdStar expanded its relationship  with the
NAA by  authorizing  the NAA to  market  a  version  of  AdStar's  ASP Web  site
technology to its members. AdStar receives set up and transaction fees for these
businesses.

          Application Programming Interface (API)

          In 2002, AdStar learned that a variety of third parties including call
centers, niche web publishers, auto dealer management businesses and others were
interested  in  utilizing  AdStar  technologies  to allow their  customers,  who
advertise with newspapers, the convenience of AdStar services. Third parties are
using AdStar's application programming interface (API) to access AdStar services
so that the  customer  of the third party can remain  within that third  parties
application.  AdStar's  service  provides fast and accurate ways for  composing,
pricing  and  delivering  ads.  For  allowing  third  parties  access  to AdStar
services, AdStar charges fees based on transaction volume.

Results of Operations

The  following  table  sets  forth the  results  of  operations  expressed  as a
percentage of revenues:

                                                              Three months ended
                                                                  March 31,
                                                              ------------------
                                                                2002     2003
                                                                ----     ----

ASP, net                                                          33%      55%
Licensing and software                                            57%      36%
Customization and other                                           10%       9%
                                                                ----      ---
   Net revenues                                                  100%     100%
Cost of revenues                                                  45%      56%
                                                                ----      ---
   Gross profit                                                   55%      44%

General and administrative expense                                94%      49%
Selling and marketing expense                                     31%      27%
Product maintenance and Development expenses                      44%      43%
                                                                ----      ---
   Loss from operations                                         (114)%    (75)%

Interest income (expense), net                                     1%      --
                                                                ----      ---
   Loss before taxes                                            (113)%    (75)%

Provision for income taxes                                        --       --
                                                                ----      ---
   Net loss                                                     (113)%    (75)%
                                                                ====      ===


                                       17



Three month periods ended March 31, 2003 and 2002

          Revenues.  - Net revenues for the first quarter 2003  increased 19% to
$593,000 compared to first quarter 2002 net revenues of $500,000.  Fees from our
ASP  product  increased  93% to  $322,000  during  the first  quarter  2003 from
$167,000 in the first quarter 2002. Revenue from licensing and software services
decreased  25% during the first  quarter 2003 to $216,000  from  $286,000 in the
third quarter 2002.  Revenues from customization and other  non-recurring  items
increased 15% during the first quarter 2003 to $55,000 from $48,000 in the first
quarter 2002.

          The  $156,000  increase in our ASP product  revenues is comprised of a
net increase of 5 new  customers  accounting  for  approximately  $94,000 and an
overall increase in transactions to existing  customers  resulting in additional
revenues of $62,000 over the first quarter 2002. Included in new customers are 4
existing customers who switched to our ASP product,  from licensing our software
,  accounting  for  approximately  $73,000 of the  increase.  As a result of the
election  of  the 4  customers  to  convert  to the  ASP  product  along  with 2
additional  customers  whose  contracts  were  changed  as part  of the  Tribune
agreement  we realized a  correlating  net $51,000  decrease  in  licensing  and
software  services.  The  remaining  $19,000  decrease is  primarily  due to the
recognition  of $12,000 in 10 year  software  license's  renewal fees during the
first  quarter of 2002  compared to 0 for the first  quarter 2003 and $10,000 as
the result of the  discontinuance  of 2 fax service  contracts  during the first
quarter 2003.

          We expect that revenue from our ASP Product will  continue to increase
as we  sign  on new  and  converted  customers  and a  related  increase  in the
transaction volume we process on behalf of those customers.

          Cost of revenues - Cost of revenues consists primarily of the costs to
customize  and  install the AdStar  software  applications,  configure  end-user
software,  install Web-based  ad-taking  software,  provide  technical  customer
training and end-user support,  amortization of internally developed application
modules, depreciation of production servers and related software, royalties, and
co-location  costs. These costs increased to $335,000 for the first quarter 2003
compared  with  $226,000 for the first  quarter  2002.  Our gross profit  margin
decreased to 44% during the first quarter 2003 from 55% during the first quarter
2002.  The  $109,000  increase in cost of revenues  primarily  resulted  from an
increase in the amortization of software  development  costs and depreciation of
production servers of $59,000 combined with an increase in direct labor costs of
$56,000 in the first  quarter  2003  compared  to the first  quarter  2002.  The
increase in  amortization  is  primarily  attributable  to the  commencement  of
amortization  of the first  phase of the  CareerBuilder  development  project in
August  2002 and  commencement  of  amortization  of our  global  infrastructure
enhancement  project  in the  first  quarter  2003  along  with an  increase  in
production  equipment  depreciation  relating  to the  addition  of servers  and
related  peripherals to service  anticipated  increased web traffic from our ASP
product, commencing in the second and third quarters of 2002.

          Given our current level of Web  automation,  we will be able to manage
significantly  greater transaction volumes with limited increases to our current
staffing and equipment levels.  Accordingly,  we expect a corresponding increase
in cash to be generated from our gross profits as transaction  volume  increases
in our ASP product.

          Selling  and  marketing  expense.  -  Selling  and  marketing  expense
consists   primarily  of  direct  charges  for  advertising,   sales  promotion,
marketing,  trade shows,  customer service,  and business  development.  Selling
expense  increased 3% during the first  quarter 2003 to $161,000  from  $156,000
during the first  quarter 2002.  The $5,000  increase is primarily the result of
our reconfiguring our


                                       18



technical  customer support and  non-technical  customer support  functions as a
result of our continuing  transition from a licensing and software enterprise to
an ASP. As a result we incurred  additional  customer service  personnel-related
costs of  approximately  $15,000  during the first  quarter 2003 compared to the
first  quarter  2002 offset by a reduction in business  development  and outside
consulting  costs of  $17,000 as a result of  converting  the  arrangement  to a
$100,000 annual guaranteed cost plus commissions compared to a fixed annual cost
of $150,000 during 2002.

          In future quarters,  we can expect to see some incremental increase in
selling  expenses as compared to the related  periods of 2002 as we continue the
development and  implementation of our strategic  marketing plan and continue to
build upon our existing relationships with Tribune Company, Knight-Ridder, Inc.,
CareerBuilder,  L.L.C., Manheim Interactive,  Inc. and other potential strategic
partners.

          General and  administrative  expenses.  - General  and  administrative
expense consists primarily of the cost of executive, administrative, accounting,
finance,  and personnel along with  professional fees and public company related
expenses.  General and  administrative  expenses  decreased 39% during the first
quarter  2003 to $289,000  from  $470,000  during the first  quarter  2002.  The
$181,000 decrease was primarily related to the reduction in legal and accounting
fees of $111,000,  a reduction $33,000 in vendor stock compensation  relating to
business development and investor relations,  a net reduction in personnel costs
of $25,000 as a result of our repositioning of personnel, a reduction of $21,000
in financing fees  associated with the terminated  line-of-credit,  offset by an
increase of $15,000 in shareholder relations cost. The reduction in professional
and financing fees is the result of the aforementioned cost cutting measures.

          Management  believes that our existing  executive  and  administrative
personnel are sufficient to allow for  significant  growth without having to add
significant additional systems or personnel related costs.

          Product  maintenance and development  expenses.  - Product maintenance
and   development   expenses   consist  of  expenses   to  identify   functional
requirements,  to plan,  identify and conceptually  design and test the required
technical infrastructure,  and to perform software and Web-site maintenance, and
other general routine fixes.  The costs consist  primarily of personnel  related
expenses for technical and design personnel,  equipment  maintenance and outside
consultants.  Development  expense for the first  quarter 2003  increased 15% to
$253,000  from  $220,000 for the first  quarter  2002.  The $33,000  increase is
primarily  related  to an  increase  personnel  costs as a result of an  overall
increase in technical employees compared to the first quarter 2002.

Liquidity and Capital Resources

          As  of  March  31,  2003,  we  had  cash  and  cash   equivalents   of
approximately  $1,151,000  and  restricted  cash of  $175,000.  Net cash used in
operations was approximately  $69,000 for the three months ending March 31, 2003
compared with $417,000 for the comparable 2002 period. The $348,000  improvement
was primarily  related to cost cutting  measures which began in July 2002 when 3
executives  agreed to reduced  salaries and in December  2002 when we negotiated
lower legal and accounting fees, medical  insurance,  credit card processing and
merchant  bank fees,  and  formalized  a plan to close the New York  office.  In
addition  in the first  quarter of 2002 we  incurred  higher  costs to  identify
functional  requirements,  plan,  identify and conceptually  design the required
technical  infrastructure  of the first phase of the  CareerBuilder  development
project as compared  to 2003 where we are  currently  capitalizing  costs on the
CareerBuilder development project.


                                       19



          Net cash used in  investing  activities  increased to $249,000 for the
three  months ended March 31, 2003  compared  with $85,000 in the same period in
2002.  The  $164,000  increase  is a result of a $155,000  increase  in software
capitalized, primarily on the CareerBuilder project, compared to the prior year.
Net cash  provided by financing  activities  decreased to $528,000 for the three
months ended March 31, 2003 compared with $1,940,000 in the same period in 2002.
The decrease is primarily  due to the reduction in sales of common and preferred
stock with net  proceeds of  $1,782,000  from the issuance of Series A preferred
stock to Tribune  Company and net  proceeds of $157,000  from the sale of common
stock in a private  placement during the first quarter of 2002 compared with the
issuance of Series B-2 preferred  stock to Tribune  Company with net proceeds of
$535,000 during the first quarter of 2003.

          As a result of the equity  raised  during the first  quarter 2003 from
Tribune  Company,  we expect our available  funds,  combined with cash generated
from  existing  operations,  new  customers,  adjunct  services  now  offered to
existing   customers,   the  flexibility  to  cut  back  our  work-force  should
anticipated  significant  customization  projects be delayed or terminated,  and
managements historical ability to obtain bridge financing, if necessary, will be
sufficient to meet our anticipated working capital needs through March 31, 2004.
We have  generated  operating  losses during the past four years,  and we cannot
guarantee  that the  anticipated  increases  in  revenue  will occur in a timely
manner,  that we will be able to contain our costs in accordance with our plans,
that  we have  accurately  estimated  the  resources  required  to  fulfill  our
obligations to Tribune Company, or that we will be able to secure adequate funds
through  financing  arrangements  at amounts or terms that would  facilitate the
Company's cash  requirements.  Although we are optimistic  that our ASP business
will  continue  to be  accepted  in the  marketplace  and we  will  fulfill  our
obligations to Tribune  Company in a timely  manner,  the timing is not assured.
Our  ability to sell ASP  business  products  and service  offerings  during the
current year may be hampered by the current  downturn in the advertising  market
and state of the economy in general.  These  factors,  coupled with the extended
time frame required for software sales, customization, and implementation, could
delay  our  ability  to  increase  revenue  to a level  sufficient  to cover our
expenses.

          Our accounts payable have increased because of the growth of our
Web-based business. As part of this business, we process credit card related
transactions on behalf of our customers, without charge. Currently, we process
Web-based credit card ads for approximately 12 metropolitan newspapers. In that
regard, we generally collect cash throughout a given month and upon final
reconciliation transfer the collections, net of our fees for Web-based
transactions, to the respective newspapers, generally within 30 to 35 days after
month end. As our customers have realized greater ad volume and, in some
instances, have increased the price charged per ad to the end user, our
liability to them and the related cash amounts collected have correspondingly
increased. In addition, we generally follow the seasonality of the classified
industry where ad volume increases monthly throughout the calendar year and then
declines significantly in the fourth quarter.

          In August 2002,  Chase Merchant  Services,  L.L.C (Chase),  a merchant
bank that provides credit card  processing  services for us, informed us that it
is  requiring  us to  maintain a  restricted  cash  balance of  $175,000.  Chase
indicated  the primary  reason for the reserve was the  significant  increase in
dollar volume of our  transactions  during the second quarter 2002. As a result,
in November 2002 we entered into a new arrangement  with another merchant banker
in which the terms and  conditions do not require that we maintain a reserve and
subsequently  terminated  the contract  with Chase on April 30, 2003.  Chase has
since returned $155,000 to us with the remaining $20,000 held by them in reserve
for up to six months.

          We currently have no additional  borrowings  available to us under any
credit arrangement,  and we will look for additional debt and equity financing's
should cash provided  from  operations  be  insufficient  to support the ongoing
operations  of the  business  or should we  determine  that  additional  product
enhancements not currently contemplated are warranted to secure or retain market
share.  Adequate  funds  may not be  available  on terms  acceptable  to us.  If
additional funds are raised through the issuance of equity securities,  dilution
to existing  stockholders may result.  If funding is insufficient at any time in
the  future,  we may be unable to develop or enhance our  products or  services,
take advantage of business  opportunities  or respond to competitive  pressures,
any of which could have a material  adverse  effect on our  financial  position,
results of operations and cash flows.


                                       20



Item 3. Controls And Procedures

a) Evaluation of Disclosure Controls and Procedures. Our chief executive officer
and our chief  financial  officer,  after  evaluating the  effectiveness  of the
Company's  "disclosure  controls and  procedures"  (as defined in the Securities
Exchange  Act  of  1934  Rules  13a-14(c)  and  15-d-14(c))  as of a  date  (the
"Evaluation  Date")  within 90 days  before  the filing  date of this  quarterly
report,  have concluded that as of the Evaluation Date, our disclosure  controls
and  procedures  are adequate and designed to ensure that  material  information
relating to us would be known to them.

b) Changes  in  Internal  Controls.  There  were no  significant  changes in our
internal  controls  or in other  factors  that  could  significantly  affect our
disclosure controls and procedures subsequent to the Evaluation Date.

                                     PART II

Item 2.  Changes in Securities and Use of Proceeds

Recent Sales of Unregistered Securities.

          AdStar  established  a vendor  payment plan whereby it may  compensate
vendors in shares of its common stock in lieu of cash.  Under the plan,  400,000
shares are  available  for  issuance.  In the three month period ended March 31,
2003,  69,145  shares were  issued to vendors  under the plan  relying  upon the
exemption  under  sections 4(2) and 4(6) of the Securities Act of 1933 and which
represented  compensation for the period of $53,750.  The vendors have taken the
shares for investment.

          In December 2002 the Board of Directors approved the sale of shares of
its Series B Preferred  Stock to Tribune  Company for an aggregate price of $1.5
million. The sale was split into two funding segments:

          (i) In December 2002,  AdStar sold 1,200,000  shares of its Series B-1
Preferred Stock to Tribune Company for an aggregate  purchase price of $900,000.
These  shares  currently  convert  on a 1:1  basis.  Shareholders  of Series B-1
Preferred  Stock  are  entitled  to  vote  on  all  matters   submitted  to  the
stockholders  for vote and as a single class with the Common Stock.  The holders
of Series B-1 Preferred Stock are entitled to one vote for each share; and

          (ii) In March  2003,  AdStar  sold  800,000  shares of its  Series B-2
Preferred Stock to Tribune Company for an aggregate  purchase price of $600,000.
These  shares  currently  convert  on a 1:1  basis.  Shareholders  of Series B-2
Preferred  Stock  are  entitled  to  vote  on  all  matters   submitted  to  the
stockholders  for vote and as a single class with the Common Stock.  The holders
of Series  B-2  Preferred  Stock are  entitled  to one vote for each  share.  In
addition,  on March 28, 2003,  in exchange  for all of the Series B-1  Preferred
Stock plus accrued and unpaid dividends on those shares, issued in December 2002
to Tribune Company,  AdStar issued an additional  1,200,000 shares of its Series
B-2 Preferred Stock to the Tribune Company.

          These  sales were  exempt  from  registration,  as it was a  nonpublic
offering, made pursuant to Sections 4(2) and 4(6) of the Act.


                                       21



Item 6. Exhibits and Reports on Form 8-K

a.   Exhibits:

     Exhibit No.    Description
     -----------    -----------
        99.1        Chief Executive Officer Certification  pursuant to 18 U.S.C.
                    Section  1350,  as adopted  pursuant  to section  906 of the
                    Sarbanes-Oxley  Act of 2002,  filed with the  Securities and
                    Exchange Commission on the date hereof.

        99.2        Chief Financial Officer Certification  pursuant to 18 U.S.C.
                    Section  1350,  as adopted  pursuant  to section  906 of the
                    Sarbanes-Oxley  Act of 2002,  filed with the  Securities and
                    Exchange Commission on the date hereof.

b.   Reports on Form 8-K:

     None.

                                   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.

                                                    AdStar, Inc
                                                    (Registrant)


Date  May 15, 2003                                  /s/ Leslie Bernhard
                                                    ----------------------------
                                                    President & CEO


Date  May 15, 2003                                  /s/ Anthony J. Fidaleo
                                                    ----------------------------
                                                    Chief Financial Officer


                                       22



                                 CERTIFICATIONS

I, Leslie Bernhard, certify that:

1.   I have reviewed this quarterly report on Form 10-QSB of Adstar, Inc.;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of material  fact or omit to state a material  fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows  of the  registrant  as of,  and for the  periods  presented  in this
     quarterly report;

4.   The  registrant's  other  certifying  officer  and  I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

     a)   Designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating to the  registrant is made known to us
          particularly during the period in which this quarterly report is being
          prepared;

     b)   Evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c)   Presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's  other certifying  officer and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a)   All  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   Any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officer and I have  indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


Date: May 15, 2003
                                                /s/ Leslie Bernhard
                                                --------------------------------
                                                Leslie Bernhard
                                                Chief Executive Officer


                                       23



I, Anthony J. Fidaleo, certify that:

1.   I have reviewed this quarterly report on Form 10-QSB of Adstar, Inc.;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of material  fact or omit to state a material  fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows  of the  registrant  as of,  and for the  periods  presented  in this
     quarterly report;

4.   The  registrant's  other  certifying  officer  and  I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

     a)   Designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating to the  registrant is made known to us
          particularly during the period in which this quarterly report is being
          prepared;

     b)   Evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c)   Presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's  other certifying  officer and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a)   All  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   Any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officer and I have  indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

Date: May 15, 2003


                                                /s/ Anthony J. Fidaleo
                                                --------------------------------
                                                Anthony J. Fidaleo
                                                Chief Financial Officer


                                       24