UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   FORM 10-K
                                   (Mark One)
         [X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d)
              OF THE SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]

                  For the fiscal year ended December 31, 2002
                                       OR
             [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  For the transition period from _____ to _____

                          Commission File No. 0-20660
                              DIRECT INSITE CORP.
             (Exact name of registrant as specified in its charter)

               Delaware                            11-2895590
    (State or other jurisdiction of             (I.R.S. Employer
     incorporation or organization)              Identification  No.)

     80 Orville Drive, Bohemia, N.Y.                 11716
   (Address of principal executive offices)        (Zip Code)

Registrant's telephone number, including area code     (631) 244-1500

Securities registered pursuant to Section 12(b) of the Act: None Securities
registered pursuant to Section 12 (g) of the Act:

     Title of each class             Name of each exchange on which registered
    --------------------             ------------------------------------------
   Common Stock, par value $.0001                  NASDAQ

Indicate  by check  mark  whether  the  registrant:  (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 if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Exchange Act Rule 12b-2) NO [X]

As of April 16, 2003,  there were 3,945,821  shares of the  registrant's  Common
Stock  outstanding.  The  aggregate  market  value of the  Common  Stock held by
non-affiliates  was approximately  $6,901,000 based on the closing sale price of
the Common Stock as quoted on the NASDAQ on such date.

DOCUMENTS  INCORPORATED  BY  REFERENCE:  Part III - Items  10,  11,  12 and 13).
Registrant's  definitive  proxy statement to be filed pursuant to Regulation 14A
of the Securities Exchange Act of 1934.



                      Direct Insite Corp. and Subsidiaries
                 Form 10-K for the Year Ended December 31, 2002

                                Table of Contents
                                -----------------
PART I                                                                   PAGE
                                                                         ----
   ITEM 1  Business                                                        1

   ITEM 2  Properties                                                     10

   ITEM 3  Legal Proceedings                                              11

   ITEM 4  Submission of Matters to a Vote of Security Holders            11

PART II

   ITEM 5  Market for Registrant's Common  Stock                          12

   ITEM 6  Selected Financial Data                                        13

   ITEM 7  Management's Discussion and Analysis of Financial
           Condition and Results of Operations                            15

  ITEM 7a Quantitative and Qualitative Disclosures About Market Risk      19

  ITEM 8  Financial Statement                                             19

  ITEM 9  Changes in and Disagreements with Accountants on Accounting
          and Financial Disclosure                                        19


PART IV
  ITEM 14 Controls and Procedures                                         23

  ITEM 15 Exhibits, Financial Statement Schedules, and Reports on
          Form 8-K                                                        23

SIGNATURE                                                                 26




                                     PART I
Item 1.  BUSINESS
- -----------------

FORWARD-LOOKING STATEMENTS

     All statements  other than  statements of historical  fact included in this
Form  10-K  including,  without  limitation,   statements  under,  "Management's
Discussion  and  Analysis of  Financial  Condition  and  Results of  Operations"
regarding our financial position, business strategy and the plans and objectives
of management for future operations, are forward-looking  statements.  When used
in this Form 10-K, words such as "anticipate,"  "believe," "estimate," "expect,"
"intend"  and  similar  expressions,  as they  relate  to us or our  management,
identify forward-looking statements. Such forward - looking statements are based
on the beliefs of management,  as well as assumptions  made by, and  information
currently  available to, our management.  Actual results could differ materially
from those contemplated by the forward-looking statements as a result of certain
factors including but not limited to,  fluctuations in future operating results,
technological changes or difficulties, management of future growth, expansion of
international  operations,  the  risk of  errors  or  failures  in our  software
products,  dependence on  proprietary  technology,  competitive  factors,  risks
associated with potential  acquisitions,  the ability to recruit personnel,  and
the dependence on key personnel.  Such  statements  reflect the current views of
management  with  respect to future  events  and are  subject to these and other
risks,  uncertainties  and assumptions  relating to the  operations,  results of
operations,  growth  strategy and  liquidity.  All  subsequent  written and oral
forward-looking  statements  attributable  to us or persons acting on our behalf
are expressly qualified in their entirety by this paragraph.

OVERVIEW

     Direct Insite Corp. and its subsidiaries  (hereinafter referred to at times
as "Direct  Insite"  or the  "Company"),  was  organized  under the name  Unique
Ventures,  Inc. as a "blind pool" public company, under the laws of the State of
Delaware on August 27, 1987, and changed its name to Computer  Concepts Corp. in
1989. In August,  2000, the shareholders  voted to approve to change our name to
Direct Insite Corp. which the Board of Directors  believed was more in line with
our new direction.

     In  March,  2000,  in an  effort  to allow us the  opportunity  to seek new
management  perspectives and directions,  the Chairman of the Board of Directors
along with the President / Chief Executive Officer / Treasurer retired. Mr James
A.  Cannavino,  was elected a board  member and  Chairman of the Board.  Shortly
thereafter the three remaining members of the Board of Directors  resigned.  Dr.
Dennis  Murray,  president  of  Marist  College  and  Mr.  Charles  Feld,  Chief
Information  Officer of First Data  Resources  and the former Chief  Information
Officer of Delta Air Lines,  were  elected to our board.  In April,  2000,  Mrs.
Carla J. Steckline, the then attorney general of the state of Kansas was elected
to serve as a member of the Board.  As part of the terms and  conditions  of our
financing    transaction   with   Metropolitan   Venture   Partners   II,   L.P.
("Metropolitan"),  Mr Peter Yunich,  their  managing  partner was elected to our
Board in September, 2002.

     In  September  2002,  we sold  93,458  shares of our  Series A  Convertible
Preferred Stock,  ("Preferred  Stock") in consideration for $2,000,000 less fees
and expenses of $178,000 to Metropolitan,  a private equity  investment firm. In
December 2002, we sold 23,365 shares of our Preferred Stock in consideration for
$500,000 less fees and expenses of $61,000,  to Metropolitan.  The proceeds from
this December  transaction  were received January 3, 2003, and the principal sum
is reflected on the accompanying Balance Sheet as stock subscription receivable.
The holders of Preferred Stock ("the  holders") are entitled to dividends,  on a
cumulative basis at a rate of 9-1/2% per annum, compounded quarterly and payable
on September  25, 2004 and September  25, 2005.  Dividends  are payable,  at the
option of the holders,  in cash or in our common stock. The holders have certain
demand  and  piggyback  registration  rights,  have  preference  in the event of
liquidation,  and are entitled to ten votes for each share of Preferred Stock on
all matters as to which  holders of common  stock are  entitled  to vote.  As of
December 31, 2002, $56,000 in dividends are payable to the holders.

                                       1


Our Current Business

     We primarily operate as an application service provider ("ASP") and, market
an integrated "fee for services"  offering  providing high volume  processing of
transactional  data for  billing  purposes,  electronic  bill  presentation  and
payment  ("EBP&P") as well as visual data analysis and reporting tools delivered
via the Internet for our customers.  Our core  technology is  d.b.Express?,  the
proprietary and patented  management  information  tool, which provides targeted
access  through  the  mining  of large  volumes  of  transactional  data via the
Internet. In 2001 we acquired,  Platinum  Communications,  Inc. ("Platinum"),  a
Dallas,  Texas based  company,  which markets its  integrated  proprietary  back
office  software  solutions,  Account  Management  Systems  ("AMS" or  sometimes
referred to as "TAMS") to the telecommunications industry either as a license or
as an ASP. We completed a merger with  Platinum  under an Agreement  and Plan of
Merger ("Merger Agreement"). Under the Merger Agreement, our newly formed wholly
owned  subsidiary  acquired  all of the  outstanding  common  stock of Platinum.
Further,  as an added  source of  revenue in 2001,  we began to  provide  custom
engineering services for our customers.

     This  newly   assembled   suite  of  services   enables  us  to  provide  a
comprehensive Internet delivered service from the raw transaction record through
all of the internal workflow  management  processes  including an electronically
delivered invoice with customer analytics.  This comprehensive  service offering
provides back office  operations,  cuts costs and provides for improved customer
service by providing  the end  customer  with easy access to all of the detailed
information about their bill. We operate fully redundant data centers located at
our main office in Bohemia,  N.Y. and in Newark,  NJ. Our facility in New Jersey
is space leased at an International  Business Machines  ("IBM"),  IBM e-business
Hosting  Center.  This  co-location  /  redundancy  feature  enables us to offer
virtually down time free service.

     Currently,  IBM, our largest  customer,  representing  more than 80% of our
revenue  in each of the three  years in the  period  ended  December  31,  2002,
utilizes our products and services to allow their large enterprise  customers to
mine their  respective  high volume  telecommunications  data to determine  cost
allocation  by  usage,   provide  for  network   planning,   budgeting  and  the
identification of significant trends in calling patterns.  In addition, we added
electronic  invoice  presentment,  payment  and  analysis  capabilities  to  our
services offering all based on our d.b.Express(TM) platform.

Discontinued Products and Services

     Historically,  the most  significant  portion  of our  operations  had been
conducted  through  one  of our  subsidiaries,  Softworks,  Inc.  ("Softworks").
Through  Softworks,  we  developed,  marketed and supported  systems  management
software  products for corporate  mainframe  data  centers.  Through a series of
transactions,  our  ownership  of  Softworks  was reduced from 100% to 35% as of
December 31, 1999. Pursuant to a tender offer made in December 1999, we sold our
remaining interest in Softworks (a total of 6,145,767 shares) to EMC Corporation
for $10.00 per share.  The  transaction,  which was  completed in January  2000,
provided aggregate cash proceeds of $61,458,000, and resulted in a pre-tax gain,
net of expenses, of $47,813,000 recorded in the first quarter of 2000.

     In 2000, we began a marketing initiative known as Global Telecommunications
Services ("GTS").  For a fee, this offering utilizing  d.b.Express would analyze
long distance,  data and wireless communication needs; assist in the negotiation
of telecommunication  contracts and monitor ongoing carrier contract compliance.
During the fourth quarter of 2001, as a result of minimal revenue, we decided we
would no longer market these services.

     In June 1998, we acquired  certain software and related sales and marketing
rights.  The  acquired  software  technology,  marketed  under the trade name Bo
Dietl's  One Tough  ComputerCOP  ("ComputerCOP"),  is  designed  to  inform  non
computer  literate  parents,  guardians and alike,  what materials,  or possible
threats  to the  safety  and well  being of their  children  or others  has been
accessed over the Internet,  such as objectionable  web sites,  text,  pictures,
screens, electronic mail, etc. In February, 2000, we sold a newly created wholly

                                       2


owned  subsidiary  with assets  consisting  primarily of $20.5 million cash, the
above  referenced  technology  and  remaining  marketing  rights,  inventory and
related  receivables  for  1,775,000  shares of NetWolves  Corporation  (Nasdaq:
"WOLV").  The transaction was valued at approximately $35.5 million and resulted
in a pre-tax gain of $8,534,000 recorded in the first quarter of 2000.

     During  1999,  we began to develop a  multi-media  display  station,  which
combined  Internet  strategy and e-commerce with multi-media  forms of delivery,
presentation   and   interaction    with   end-users.    This   Internet   based
communications/advertising network was being designed by us to create a means by
which  businesses  could promote specific  brand/product/service  awareness.  We
intended to market this technology in association with owners and/or managers of
high traffic venue areas (i.e., malls,  airports,  etc.) to local,  regional and
national  businesses.  From  inception  through  March  31,  2000,  we  invested
approximately  $7,000,000 in its marketing and development  efforts  (charged to
operations  as  incurred).  As part of our  restructuring  plan  (Note 14 to the
Consolidated  Financial  Statements),  the Board of Directors determined that it
was in our best interest to immediately cease all funding of this project.  As a
result,  in April  2000,  we  entered  into a  contractual  arrangement  with an
unrelated third party, whereby wetransferred all of its in- process research and
development technology related to the multi-media display station for the rights
to 50% of the  future  profits  (as  defined),  if any,  from the third  party's
operation  or sale of this  technology.  All future  costs  associated  with any
continued  development and marketing of the display station would be absorbed by
the third party. To date, we have not received revenue from this transaction.

     In 1997,  we  created  a  business  unit,  "professional  services",  which
primarily  resold  computer  hardware  and for a fee,  assisted  in the  design,
construction and installation of technology systems. In 1999, this business unit
had one major  contract,  involving two customers,  which was completed in 1999.
Historically,  net margins generated from this business unit were extremely low.
As a  result,  in  January,  2000,  we  elected  to  significantly  curtail  the
operations of this business unit, and has further decided to completely  refrain
from any marketing of this business unit.

PRODUCTS AND SERVICES

     We  currently  operate in one business  segment and have,  during the years
2002,  2001 and 2000,  provided  three  separate  offerings:  ASP Services,  AMS
Services and custom engineering fees.

Currently, within the ASP offering we provide two key services:

     --   Invoices On Line ("IOL"),  an EBP&P, offering,
          and;

     --   d.b.Express, a data visualization and mining service


     IOL
     ---
     LOL is an  advanced  web-based  electronic  invoice  presentment,  workflow
management,  reporting  and data  interrogation/analysis  platform  designed for
large enterprise customers doing business internationally. Our web-based network
is  operational  and is currently  hosting  millions of invoices and is actively
serving invoices in the US, Canada, England, Ireland, Germany, Italy and France.
We are planning on adding  additional  geographies and languages  throughout the
course of 2003.

     IOL provides the following features and functions for the end user:

     -- Summary View of Invoice.  IOL enables the "payer" to view  invoices from
an aggregate level,  thereby making it easier to see the total amount due and to
download information.

     -- Complex Presentment.  (Data centric views).  Data-centricity is the main
selling point of this solution. Not only does the system offer summary views, it
also provides  users with  in-depth  itemizations,  single data points,  and the
consolidation  of  multiple  products  and/or  services  in  one  electronically
delivered invoice.

                                       3


     -- Data Mining and Visualization. Another benefit of data-centricity is the
ability to utilize  the  d.b.Express  data mining  technology  across the entire
enterprise to analyze line item detail information - not just a single operating
unit or limited  geographical  area of the  business.  Additionally,  the system
provides  a  significant  archiving  capability  such  that 12 to 24  months  of
historical  invoicing/charges  can be data  mined  for  trend  and  optimization
opportunities.  The results of the mining  activity  are  presented  in a highly
visualized manner to the user.

     -- Notification.  Email notification is used for invoice alerts,  disputes,
workflow, administration, invoice status and payment timing.

     -- Multi-tiered Accounts. Used for allocating portions of an invoice across
complex, payer organizational  structures with multiple levels of management and
associated  viewing  rights and/or  privileges  often found in large  enterprise
accounts.

     -- Invoice Management. Enables the user to electronically route the invoice
through the approval  chain;  passing the  designated  portions of an invoice to
necessary  parties for  approval.  This will also  assist the user's  ability to
verify  whether  the  approving  parties  have  received  the invoice and if the
portion  has been  reviewed,  approved  or  disputed.  We  believe  this to be a
cost-saving feature.

     -- Dispute  Management.  Includes automatic dispute resolution enabling the
biller to establish a threshold below which a dispute is automatically cleared.

     -- Payment and Remittance.  Supports  multiple payment options such as full
payment,   schedule   payment  and  auto  payment.   The  system  also  supports
balance-forward  accounting or open invoice accounting.  Pre-scheduled  payments
are also supported by the system.

     --  Billing  Inquiry  (or  Trouble  Ticket).  Acts as a  complaint  service
allowing customers to communicate line item level problems to the "biller".

     -- Report Capabilities. Users can track orders, disputes, billing inquires,
payments  and  system  usage.  This  reporting  function  is driven by an online
analytical processing (OLAP) tool that plugs into the user's database. This text
reporting capability complements the graphical representation of results that is
the output of the d.b.Express data-mining tool.

     d.b.Express
     Background

     d.b.Express  has been in development  for more than ten years.  The Windows
Version 1.0 of  d.b.Express?  was  introduced  in  December,  1993,  and the DOS
version was  introduced in late 1992.  Windows  Version 2.0, with  significantly
enhanced  functionality  based on user  feedback,  was  introduced in the second
quarter of 1994 and a Windows 95(R) Version was  introduced in the third quarter
of 1995. Windows NT(R), Internet Server and JAVA Applet versions were introduced
in 1996 and 1997.  Version 6.0 was released  during the fourth  quarter of 1999;
significant new features include increasing the ability to interactively access,
via the Internet, millions of records in a matter of seconds.

     d.b.Express is a software tool which assists end users in the retrieval and
visualization  of all types of data.  It allows  customers to access and analyze
high volumes of technical and account information. With the patented data mining
technology  found in  d.b.Express,  high  volumes  of  detailed  information  is
presented in our unique interface known as a "Filescape".  With d.b.Express, you
may create a graph,  report,  or simply list your  information for easy viewing.
d.b.Express simplifies the preparation of traditional reports by giving you the

                                       4


ability to view the billing  data  interactively  using  simple  point-and-click
mouse operation. With d.b.Express,  you are given the ability to drill down into
the call detail information  allowing you to identify data trends and "cause and
effect" relationships in an interactive, graphical format.

     For the Internet

     d.b.Express has overcome a major Internet problem, that of high data volume
and limited bandwidth,  currently  responsible for the lengthy delays associated
with  data  downloading.  This web  based  reporting  and  analysis  system  was
introduced to deliver all of the  functionality  of d.b.Express  for the desktop
with the advantages of managing the monthly call detail records on a centralized
information  server  that is  accessible  via the World Wide Web.  The Web based
information  delivery via the Internet is preferable to CD-ROM because,  in most
instances,  large volumes of hard drive space are required.  d.b.Express runs in
common web  browsers  such as Internet  Explorer 5.X (and newer  versions)  plus
Netscape  Navigator  4.X (and  newer  versions).  This  enables  the  ability to
interact  with and  report  on large  monthly  billing  period  data via  remote
Internet access.

     Advantages of d.b.Express

     All Data  Indexed - Unlike  traditional  database  products,  our  software
indexes all data  relationships,  this eliminates the need to pre-determine what
questions  need to be  answered.  This  facilitates  analysis  to  discover  the
information  normally  hidden in summarized  information  and allows the user to
"drill down" to the individual records to produce results.  This is accomplished
with our unique ability to visually  present hundreds of millions of transaction
records processed into our proprietary  database.

     Graphics  Driven - The  data is  delivered  via the  Internet  with  simple
browser  technology thus allowing any Internet user to manipulate huge databases
in seconds.

     High Power / Low Cost -  d.b.Express(TM)  enables users to analyze millions
of records over the Internet  without the need to first  download the data being
analyzed.

     Better Access to Information -  d.b.Express(TM)  improves the accessibility
of databases  created by database  management  systems (DBMS) by eliminating the
need to write queries in computer code and facilitates data searches through the
use of graphical  query  tools.  We believe that this results in more timely and
better quality business decision-making.

     Broader  Access  to  Information.   -  d.b.Express(TM)  enables  a  broader
population within an organization to visually and interactively  mine their data
without the need or support  from  internal or external  management  information
system (MIS)  professionals.  d.b.Express?  performs these tasks faster than any
DBMS  because the software  does not reread the database for each task;  it only
reads the summaries it has created.

     Ease of Use -  d.b.Express(TM)  utilizes simple point and click technology,
which  enables the user to view and analyze  data to the lowest level of detail.
d.b.Express?  provides powerful desktop  functionality,  via the Internet,  that
allows the exploration of data patterns, trends, and exceptions.  Data searches,
queries  and  analyses  can  be  converted  to  sophisticated,   simple  to  use
presentations   providing   integrated  business  graphics  and  report  writing
capabilities.

     Interfaces  With  Leading  Databases  and  Other  Tools  -  d.b.Express(TM)
provides direct access to leading  databases  created by DBMS vendors and can be
exported to popular  spreadsheets,  report writers,  graphics  packages and word
processors.

     Integrates  Data  From  Multiple  Vendors  - When  d.b.Express(TM)  reads a
database,  it creates its own summaries of information  through its  proprietary
process.  Information  contained in databases  is formatted  into  d.b.Express's
proprietary  format.  This  permits  users to  access  and  compare  information
contained   in   enterprise-wide   databases   created  by   different   vendors
simultaneously in the d.b.Express' user-friendly environment.

                                       5


     Works in Common Operating Environments - d.b.Express? operates in virtually
all file server and peer-to-peer networking environments providing secure visual
data mining functionality through Internet browsers.

     High  Processing  Speed  - Once  a  database  source  has  been  processed,
d.b.Express? employs proprietary matrix storage technology rather than rereading
each data  element in that  database.  The  elimination  of the  rereading  step
through  d.b.Express'  proprietary  process  increases  the speed of data access
enabling  ad-hoc  analysis at a rate we believe is far faster than possible with
any other system.

     Security,  Access and Storage - In order to meet the archival  requirements
of  customers,  we produce  CDs of each  month's  billing  details.  In order to
provide  this  service,  we have has put into  place  two fully  redundant  data
centers.  The  service is  available  24 hours a day, 7 days a week,  365 days a
year.

     Disadvantages in regard to d.b.Express(TM) include the following:

     Lack of Established  User-base and Acceptance of the Product - d.b.Express?
is not yet widely  used,  which may defer  acceptance.  We believe  our focus on
large-scale  users and its low capital and  deployment  cost could help overcome
the lack of acceptance in the market place.  There is no assurance  that we will
be successful in reaching our sales plan to gain adoption of the technology.

     Limited  Resources to Market and Promote  d.b.Express(TM) - We have limited
resources  with which to market and promote  d.b.Express(TM).  Regardless of the
unique patented aspects of the product, if we are not able to effectively market
and promote the usage of the product,  the successful  dispersion of the product
as a widely used access tool may not be achieved.

     Alternative Methods Available to Access Data and Potential New Technologies
- - d.b.Express'  access method is patented and innovative.  However,  alternative
methods for  accessing  data exist,  primarily  text based  search  engines.  We
believe  that many of the  alternative  methods  require  knowledge  of specific
database query languages.  We are not aware of any alternative  technology which
can effect data searches with the speed, and without  sophisticated  programming
skills,  which,  d.b.Express?   provides;  however,  it  is  possible  that  new
technologies   will  be   developed   which   may   effectively   compete   with
d.b.Express(TM).  If such new technologies are developed,  they could negatively
impact our ability to  successfully  market and promote  d.b.Express(TM)  on the
Internet.

     Both IOL and dbExpress  applications are managed service  offerings and are
priced on a per transaction basis ranging from fees per invoice to fees per line
item of detail processed and by information archived and made accessible via the
Internet by either of our two data centers.

In addition,  we also generate revenue from custom  engineering  services.  This
form of engineering work also known as non recurring engineering ("NRE"),  quite
often leads to  recurring  sources of  revenue.  It can be in the form of custom
application development or changes made at the request of a customer.


Account Management System - "AMS" & "TAMS"

     We also market AMS,  which is  marketed  to  communications  carriers as an
end-to-end  Integrated  Management  System ("IMS")  supporting most aspects of a
carriers'  relationship with its customers.  The primary  functionalities of AMS
fall into two major aspects;  Billing -(the accumulation of detail  transactions
and service items that bill on a recurring basis, the pricing of those items and
the  generation  of an  invoice,  paper or  electronic,  for those  items),  and
Provisioning  (the  generation  of  information  utilized  to enable or  disable
services to specific customers in coordination with a customer order,  available
communications  assets and network  devices or other carriers which are utilized
to provide a communications service).

                                       6



     Within  AMS,  there is a  secondary  offering,  TAMS,  which is marketed to
enterprises  which are large  consumers of  communications  services.  Utilizing
substantially the same software assets in a modified  presentation  environment,
TAMS  allows  the   enterprise   customer  to  maintain  an   inventory  of  its
communications  assets,  manage and audit its relationship  with the carriers it
purchases  service from,  allocate those costs  throughout its  organization and
deliver that cost allocation via Web based reporting  tools.  These products are
the result of integrating  and upgrading the software assets of Platinum with db
Express data  visualization  products  and the  electronic  invoicing  products.
Upgrades and enhancements  are being developed,  which we expect will permit all
aspects  of each  product  to be  accessible  via the World  Wide Web as well as
standardize  the "look and feel"  within the  product  line.  These  efforts are
scheduled for completion

     The AMS  software is arranged in Modules,  a listing of each module and its
primary feature sets follows:

Carrier Business Support Systems & Operations Support Systems BSS/OSS

     AMS is an internally  developed and  maintained  system for the  enterprise
management of a Telecommunications Carrier. It is comprised of 10 major modules.
AMS is a truly  scaleable  system with the  capability of the RDBMSs,  which are
available for Novell NetWare,  WindowsNT  Server,  UNIX operating  systems,  and
Mainframe operating systems.

Telecommunications Asset Management System -- the Large Enterprise Solution

     TAMS  provides  Enterprises  with the command  and  control  over their own
telecom  services to place the  Enterprise  at an advantage  over their  service
providers.  TAMS not only provides  control of the invoice  collection,  it also
provides end-user customer  information  including  provisioning of new products
and services,  presentment of invoices electronically for manager level approval
and interrogation, automatic general ledger integration and payment of invoices.
TAMS also  provides the  capability to allow  Enterprises  to gain the advantage
over their suppliers by utilizing  telecommunication usage information to obtain
better  pricing  and terms of  service  from all  suppliers.  The TAMS  suite of
products is designed to assist our customers in managing their telecom usage and
related information.

     TAMS  provides  control over the monthly  validation  and approval  process
related to  telecommunications  services. By capturing the standard charges as a
baseline  inventory of services  directly  from the service  providers  prior to
billing,  Enterprises can identify  overcharging  and miss charging,  before the
monthly  invoice is approved for payment.  The added level of financial  control
provides the Enterprise with the systematic  methodology to aggressively  manage
financial health as it relates to telecommunications cost components. The "TAMS"
application  layer  provides the systematic  means to link invoiced  services to
budgeted expenditure levels.

TAMS also allows:

     --   Access to all end-user information via a Web based interface

     --   Delivery of invoices  electronically  to approving  managers via a Web
          based interface

     --   Approval  or  "Payment"  of  invoices  electronically  via a Web based
          interface


     Historically,  our dominant product  offering was dbExpress,  a visual data
analysis platform for use by Fortune 500 companies to consolidate communications
traffic for the purpose of system analysis and contract compliance.  We added to
that telecommunication  services capability with the acquisition of Platinum and
their asset management system , suite of back office  communications  management
software products. The resulting Telecommunication Asset Management Software was
derived  from the  integration  of AMS with  dbExpress  to create an  end-to-end
communications  management system designed for large enterprise  customers.  The

                                       7



TAMS service  offering  provides the  following  processes  critical to managing
complex high volume  communications  services within the large enterprise;  work
flow management, service provisioning, transaction rating, billing and analysis,
A/R and cash application and electronic intra/inter company invoicing.

     During  2001,  we enhanced  the service  offering by  combining  electronic
invoice presentment and payment functionality with dbExpress to provide Internet
services  customers with an electronic invoice that is capable of delivering and
data  mining the high  volume of  internet  transactions  that  large  companies
generate.  This "data  centric"  approach was a significant  departure  from the
industry standard "document centric" approach that delivered print stream images
over the  Internet and not the line item detail.  This "data  centric"  approach
formed the basis of our enhanced  EBP&P offering IOL that was completed in 2002.
This combined set of services has allowed us to significantly  expand our market
opportunities  to include any large  enterprise  in any  industry  that seeks to
provide their customers with an electronic invoice with the associated line item
detail information with the associated reports and data mining capabilities.

     Previously,  all of the  electronic  reporting  and analysis  capability of
d.b.Express  was being delivered in support of the incumbent paper based billing
system.  For  simple or low volume  detail  accounts,  electronically  delivered
invoices are mostly a  reproduction  of the print  stream,  a system that is not
designed to handle high  volume  detail  accounts.  We believe  that  electronic
invoices  delivered to large  enterprise  customers  will require the ability to
deliver all of the line item detail to support the summary  billing  information
as well as the tools  necessary  to mine that data.  Our offering to this market
includes the electronic  presentation of invoices along with the tools to verify
the detail behind the invoice.  The Direct Insite  offering is a "data  centric"
solution built on delivering  summary billing  information  constructed from the
underlying detail data contained in an underlying database.  Thus the supporting
detail  information,  analysis and reporting tools are made available to the end
user thus reducing costs for both provider and customer while improving customer
service through customer self care. We believe that this is a critical component
and a compelling reason to encourage  companies to adopt our electronic  invoice
presentment and payment service.

     We  now  have  a  complete  systems  management  solution  called  TAMS  or
telecommunications  asset  management  system  based on the  control of a single
database,  all of the functionality  required to manage the back office workflow
and the  high  volume  information  delivery  system  for  demanding  enterprise
accounts that includes EBP&P.  The acquisition of Platinum and their AMS carrier
management  system  in May  2001  provide  us with  the  complementary  software
products and  telecommunications  industry  management  experience  to offer the
necessary software tools to process the high volume of telecommunication  switch
data to the electronically  presented invoice complete with data mining - all on
an outsourced business model.

SALES AND MARKETING

     CHANNELS TO MARKET

     We have  two  primary  channels  to  market  -  direct  through  our  sales
representatives  and contract sales agents,  and,  indirect  through channel and
strategic  partners.  These channels are supported by a technical  sales support
group.

                                       8



     Direct
     ------

     We have  increased  our direct sales  resources to include  three full time
sales reps and two sales agents.  In addition,  our directors and executives are
involved in new client development and the establishment of channel partners.

     Indirect
     --------

     We are pursuing both reseller and strategic  partner  relationships to gain
greater access to existing account relationships and to align our marketing with
complementary  products and  services.  This provides  access to the  additional
engineering and professional  resources  required to implement our EBP&P service
offering.

     Technical Sales Support and Post-Sales Account Management
     ---------------------------------------------------------

     We have a pre-sales support team and add post sales support to the existing
account  management  group as we secure new business.  This group is responsible
for technical sales presentations,  developing  proposals and pricing,  contract
administration and then account management upon completion.


RESEARCH AND DEVELOPMENT

     The computer  software  industry is  characterized  by rapid  technological
change, which requires ongoing development and maintenance of software products.
It is customary for modifications to be made to a software product as experience
with its use  grows or  changes  in  manufacturers'  hardware  and  software  so
require.

     We believe that our research and  development  staff,  many with  extensive
experience in the industry,  represents a significant  competitive advantage. As
of December  31,  2002,  our  research  and  development  group  consisted of 40
employees  (52%).  Further,  when needed,  we retain the services of independent
professional consultants. We seek to recruit highly qualified employees, and our
ability to attract and retain such employees  will be a principal  factor in our
success in  maintaining a leading  technological  position.  For the three years
ended December 31, 2002, 2001, and 2000, research and development  expenses were
approximately  $3,903,000,  $2,814,000 and  $4,278,000,  respectively We believe
that  investments  in research and  development  are required in order to remain
competitive.

COMPETITION

     We believe that our primary competitors are:

Avolent is a privately held San Francisco based provider of enterprise  software
for Financial  Relationship  Management  (FRM) that include  electronic  invoice
presentment and payment (EIPP),  online account management,  process management,
enterprise  employee access, and decision support.  Founded in 1995, Avolent has
primarily focused on the financial services, healthcare,  technology and utility
markets.

     Bottomline Technologies (Nasdaq: EPAY) was established in 1989 and provides
a B2B EBPP solution,  primarily to financial institutions and the legal services
markets.  The  company's  products  include  software  designed to automate  the
disbursement  process for banks and their  corporate  customers  anti-fraud  and
electronic commerce payment software.  Bottomline focuses on cash management and
financial-related remittance, reporting and audit data. The company has over 500
employees and is based in Portsmouth, NH.

                                       9


BCE Emergis (TSE: IFM) is an ecommerce solutions and service provider, primarily
focused on the healthcare and financial services industries.  The company, based
in Toronto,  Canada, was acquired by Bell Canada's  electronic commerce unit and
subsequently  changed its name to BCE Emergis. The company has focused primarily
on the Canadian B2C EBPP  marketplace but is expanding in the US through banking
relationships.

BillingZone  was  established  as a joint  venture  between  PNC Bank and  Perot
Systems was recently  acquired by e-One Global.  BillingZone  is an  information
technology  services  firm that serves the B2B EBPP  market with a  consolidator
model that is focused on the B2B EBPP  industry and is primarily  payer-centric.

CheckFree  Corporation  (Nasdaq:CKFR)  provides  online  billing and payment for
companies on the Web. Primarily focused on the B2C market, consumers receive and
pay bills online through  CheckFree-managed  services.  CheckFree was founded in
1981 in Columbus,  Ohio. The company is now  headquartered  in Atlanta,  GA with
offices across the U.S,, in Canada and in the UK.

Docucorp International,  Inc.,(Nasdaq: DOCC) is based in Dallas Tx, and provides
enterprise   software   products  and  professional   services  related  to  its
information  software products.  They also provides application service provider
(ASP) hosting service to provide processing,  print, mail, archival and Internet
delivery of documents for insurance, utilities, bank and mutual fund statements,
invoices, call center correspondence and EBP&P.

DST Systems  Inc.,  is a Kansas  City based  provider  of  integrated  paper and
electronic  statements,  bills,  marketing  and  compliance  pieces,  and  other
documents, that primarily service the communications,  financial,  insurance and
utility markets for B2C and B2B applications.

Edocs,  Inc. is a  privately  held  company  based in Natick NH with its primary
business  model  focused on  providing  online  account  management  and billing
software to the global large enterprise  market.  The company has  approximately
250  employees  and is focused on  providing  their B2B and B2C  products to the
telecommunications,  utility, healthcare, transportation, security, real estate,
retail and leasing  industries,  as well as  financial  services  firms with B2B
electronic statement and presentment needs.

Pitney Bowes docSense  (docSense) is a  wholly-owned  subsidiary of Pitney Bowes
(NYSE:  PBI).  docSense targets the B2C, B2B and internal  messaging markets and
provides  solutions for the creation and  distribution of documents in paper and
digital forms.  Pitney Bowes provides  solutions for  government,  utility,  and
insurance markets. It focuses on bills and primarily the B2C market.

     Many  of  our  current  and   potential   competitors   have  greater  name
recognition,  larger installed customer bases, longer operating  histories,  and
substantially  greater financial  technical and marketing  resources than us. We
cannot assume that current and potential  competitors  will not develop products
that  may  be or  may  be  perceived  to be  more  effective  or  responsive  to
technological  change  than  are our  current  or  future  products  or that our
technologies  and products will not be rendered  obsolete by such  developments.
Increased competition could result in price reductions,  reduced margins or loss
of market  share,  any of which  could  have a  material  adverse  effect on our
business, operating results and financial condition.

EMPLOYEES

     We had 78 employees, all in the United States, at March 31, 2003, including
18 in marketing, sales and support services, 46 in technical support, (including
research and development) and 14 in corporate  finance and  administration.  Our
future  success  will depend in part upon our  continued  ability to attract and
retain  highly  skilled and qualified  personnel.  We believe that our relations
with our employees are good,  and we have no  collective  bargaining  agreements
with any labor unions.

                                       10



INTELLECTUAL PROPERTY

     We  have  two  federally  registered   trademarks,   which  we  rely  upon:
"d.b.Express(TM)  and  "dbACCEL(TM).  In addition,  we received a patent for the
proprietary  aspects  of its  d.b.Express  technology  in  1994,  and a  second,
expanded patent on that technology in 1995, which broadened the claims regarding
the product's graphical  interface and indexing.  No assurance can be given that
our  patents  and  copyrights  will  effectively  protect us from any copying or
emulation of our products in the future.

     We also rely on proprietary knowledge and employ various methods, including
confidentiality  agreements,  to protect our software codes, concepts, ideas and
documentation of our proprietary technology.

     Despite these efforts,  unauthorized parties may attempt to copy aspects of
our  products,  obtain  and use  information  that we regard as  proprietary  or
misappropriate our copyrights,  trademarks,  trade dress and similar proprietary
rights.  In  addition,  the  laws  of  some  foreign  countries  do not  protect
proprietary  rights to as great an extent as do the laws of the  United  States.
Our means of protecting our proprietary rights may not be adequate. In addition,
our competitors might independently  develop similar technology or duplicate our
products or circumvent any patents or our other  intellectual  property  rights.

OUR OFFICERS

Name                            Age              Positions and Offices

James A Cannavino               58         Chairman of the Board of Directors
                                           Chief Executive Officer
Robert Carberry                 60         President
George Aronson                  54         Chief Financial Officer, Secretary




Item 2. PROPERTIES
- ------------------

        We currently maintain leased facilities in the locations listed below:




Description               Location        Square Footage     Lease term     Annual Rental Cost
- -----------               --------        --------------     ----------     ------------------
                                                                   
Corp Headquarters       Bohemia, NY          10,000       7/1/02 - 6/30/03     $201,600
Texas office            Dallas, TX            3,000       8/15/01 - 8/31/06     $74,000
Co-location facility    Newark, NJ           Note 1       2/1/01 - 1/31/04     $235,200


     Note 1. We are  obligated  under the terms of an  agreement  with our major
customer to maintain a  redundant/co-location  IBM site. The redundant  facility
provides us with, among other things,  switches,  routers, racks, connections to
Internet  network access points,  at a variety of bandwidths,  various levels on
monitoring, and access to problem management support.

     We have an option to extend our lease in Bohemia, New York for two years.


Item 3. LEGAL PROCEEDINGS
- -------------------------

     We are not  currently  involved in any legal or regulatory  proceeding,  or
arbitration,  the outcome of which is expected to have a material adverse effect
on our business.

Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- -----------------------------------------------------------

     No  matters  were  submitted  to a vote of  shareholders  during the fourth
quarter ended December 31, 2002.

                                       11


                                    PART II

Item 5.   MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED
- ----------------------------------------------------------
          STOCKHOLDER MATTERS.
          -------------------

        (a) Our common stock has been traded on NASDAQ SmallCap market since
September 23, 1992. The following table sets forth the high and low sales prices
for our common stock by the quarters indicated, as adjusted to reflect our
one-for-fifteen reverse stock split on May 7, 2001.



                                           High             Low
                                         ---------      -----------
                                                     
2001:
    First Quarter                          7.035           3.285
    Second Quarter                         5.140           1.633
    Third Quarter                          2.840           1.900
    Fourth Quarter                         1.990           0.990

2002:
    First Quarter                          1.690           1.000
    Second Quarter                         3.160           1.200
    Third Quarter                          2.950           2.000
    Fourth Quarter                         2.500           1.600

2003
    First Quarter                          2.430           1.370


     (b) As of March 31,  2003,  there were  3,149  shareholders  of record.  We
estimate   that  there  are   approximately   10,700   shareholders,   including
shareholders  whose  shares  are  held in the  name of  their  brokers  or stock
depositories.

     (c) There were no cash  dividends  or other cash  distributions  made by us
during the year  ended  December  31,  2002.  Further  dividend  policy  will be
determined by our Board of Directors based on our earnings, financial condition,
capital requirements and other then existing conditions.  It is anticipated that
cash  dividends  will  not be paid to the  holders  of our  common  stock in the
foreseeable future.

     (d) During the fourth quarter of 2002, we issued unregistered shares of our
common stock as follows:

     --   13,000 shares of common stock were issued in connection  with the sale
          of preferred stock;

     --   7,516 shares of common stock were issued to a consultant  for services
          rendered.

     --   Pursuant to the Platinum agreement, 15,555 shares of common stock were
          issued to the former shareholders of Platinum.

          The foregoing shares were issued in reliance on the exemption provided
          by Section (4)(2) of the Securities Act as transactions  not involving
          a public offering. All prior issuances of equity securities during the
          past three years have been previously reported.

                                       12


Item 6.  SELECTED FINANCIAL DATA
- --------------------------------

     The  following  selected  consolidated  financial  data for the five fiscal
years ended December 31, 2002,  2001,  2000, 1999, and 1998 are derived from our
audited  financial  statements.  To better  understand  the following  financial
information,  investors  should  also  read  the  "Management's  Discussion  and
Analysis of Operations."  This data should also be read in conjunction  with our
consolidated   financial   statements,   related  notes,   and  other  financial
information  included elsewhere in this Form 10-K. All numbers are in thousands,
except per share amounts.

     In August  1998,  Softworks  completed a public  offering,  after which our
ownership  interest  was  reduced  to  approximately  72%.  In April  1999,  our
ownership of Softworks was reduced below 50%, and accordingly,  commencing April
1, 1999,  Softworks'  results  were  accounted  for using the  equity  method of
accounting and were no longer consolidated.

Consolidated Statement of Operations Data:


                                                                        Year Ended December 31,
                                                                        -----------------------
                                                            2002        2001      2000       1999         1998
                                                            ----        ----      ----       ----         ----
                                                                                          
Revenue                                                    $7,416      $3,785    $2,120     $24,640      $61,988

Cost And Expenses
- -----------------
Operations, Research and Development                         4,721      3,620     4,600      23,569       32,211
Sales and Marketing                                          2,467      2,532     4,644      17,417       28,496
General and Administrative                                   3,881      3,778     5,505      11,472       12,718
Amortization and Depreciation                                  957        985       871       4,738        4,207
Non-recurring Restructure Charge                                 -          -    15,176           -            -
                                                         ---------------------------------------------------------
Total Operating Expenses                                    12,026     10,915    30,796      57,196       77,632
                                                         ---------------------------------------------------------

Operating loss                                             (4,610)     (7,130)  (28,676)    (32,556)     (15,644)

Gain on Sale of Softworks                                       -           -    47,813      17,107       28,785
Equity in Earnings of Softworks                                 -           -         -         512            -
Equity in loss of Voyant and Valuation Adjustment          (1,330)          -         -           -            -
Gain on Sale of ComputerCOP in 2000                                         -         -       8,534            -            -
Other-Than-Temporary Decline in Investment in NetWolves      (457)       (150)  (29,737)          -            -
 Corporation
Interest Charge Pertaining to Discount on Convertible           -           -      (354)          -            -
 Debenture
Loss on sales of NetWolves common stock                      (375)     (3,666)        -           -            -
Other (Expense) Income, net                                  (139)       (288)      724         316         (485)
Minority Interest in Earnings of Softworks                      -           -         -         (46)      (1,361)
                                                         ---------------------------------------------------------
(Loss) Income Before Provision for Income Taxes            (6,911)    (11,234)   (1,696)    (14,667)      11,295

Benefit From/(Provision For) Income Taxes                       -         622   (10,040)      9,095       (1,748)

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

Net (Loss) Income                                        $ (6,911)   $(10,612) $(11,736)   $ (5,572)      $9,547

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

Basic Net (Loss) Income per Share                          $(1.91)     $(5.88)   $(8.23)     $(4.08)       $8.70
                                                         =========================================================
Diluted Net (Loss) Income per Share                        $(1.91)     $(5.88)   $(8.23)     $(4.08)       $8.40
                                                         =========================================================
Cash Dividends Declared per Share                              $0          $0     $1.50       $4.35           $0
                                                         =========================================================
Basic Weighted Average Common Shares Outstanding            3,643       1,804     1,426       1,364        1,102
                                                         =========================================================
Diluted Weighted Average Common Shares Outstanding          3,643       1,804     1,426       1,364        1,135
                                                         =========================================================
                                                                                December 31,

Consolidated Balance Sheet Data                             2002        2001      2000       1999         1998
                                                            ----        ----      ----       ----         ----
Cash and Cash Equivalents                                   $ 700      $1,359   $10,851     $ 1,852      $ 8,176
Working (Deficit)/Capital                                    (218)      1,673     9,693      22,846       27,569
Total Assets                                                4,891       7,790    18,253      30,024       91,902
Long Term Debt, Less Current Portion                          616         595       924           -        1,403
Minority Interest                                               -           -         -           -        8,503
Shareholders' Equity                                        1,212       4,106    10,538      24,486       34,016


                                       13

ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
- ---------------------------------------------------------------------
          AND RESULTS OF OPERATIONS
          -------------------------

Overview

     Direct Insite Corp. and its subsidiaries  (hereinafter referred to at times
as "Direct  Insite"  or the  "Company"),  was  organized  under the name  Unique
Ventures,  Inc. as a "blind pool" public company, under the laws of the State of
Delaware on August 27, 1987, and changed its name to Computer  Concepts Corp. in
1989. In August,  2000, the shareholders  voted to approve to change our name to
Direct Insite Corp. which the Board of Directors  believed was more in line with
our new direction.

     In  March,  2000,  in an  effort  to allow us the  opportunity  to seek new
management  perspectives and directions,  the Chairman of the Board of Directors
along with the President / Chief Executive Officer / Treasurer retired. Mr James
A.  Cannavino,  was elected a board  member and  Chairman of the Board.  Shortly
thereafter the three remaining members of the Board of Directors  resigned.  Dr.
Dennis  Murray,  president  of  Marist  College  and  Mr.  Charles  Feld,  Chief
Information  Officer of First Data  Resources  and the former Chief  Information
Officer of Delta Air Lines,  were  elected to our board.  In April,  2000,  Mrs.
Carla J. Steckline, the then attorney general of the state of Kansas was elected
to serve as a member of the Board.  As part of the terms and  conditions  of our
financing    transaction   with   Metropolitan   Venture   Partners   II,   L.P.
("Metropolitan"),  Mr Peter Yunich,  their  managing  partner was elected to our
Board in September, 2002.

     In  September  2002,  we sold  93,458  shares of our  Series A  Convertible
Preferred Stock,  ("Preferred  Stock") in consideration for $2,000,000 less fees
and expenses of $178,000 to Metropolitan,  a private equity  investment firm. In
December 2002, we sold 23,365 shares of our Preferred Stock in consideration for
$500,000 less fees and expenses of $61,000,  to Metropolitan.  The proceeds from
this December  transaction  were received January 3, 2003, and the principal sum
is reflected on the accompanying Balance Sheet as stock subscription receivable.
The holders of Preferred Stock ("the  holders") are entitled to dividends,  on a
cumulative basis at a rate of 9-1/2% per annum, compounded quarterly and payable
on September  25, 2004 and September  25, 2005.  Dividends  are payable,  at the
option of the holders,  in cash or in our common stock. The holders have certain
demand  and  piggyback  registration  rights,  have  preference  in the event of
liquidation,  and are entitled to ten votes for each share of Preferred Stock on
all matters as to which  holders of common  stock are  entitled  to vote.  As of
December 31, 2002, $56,000 in dividends are payable to the holders.

     We primarily operate as an application service provider ("ASP") and, market
an integrated "fee for services"  offering  providing high volume  processing of
transactional  data for  billing  purposes,  electronic  bill  presentation  and
payment  ("EBP&P") as well as visual data analysis and reporting tools delivered
via the Internet for our customers. Our core technology is d.b.Express(TM),  the
proprietary and patented  management  information  tool, which provides targeted
access  through  the  mining  of large  volumes  of  transactional  data via the
Internet. In 2001 we acquired,  Platinum  Communications,  Inc. ("Platinum"),  a
Dallas,  Texas based  company,  which markets its  integrated  proprietary  back
office  software  solutions,  Account  Management  Systems  ("AMS" or  sometimes
referred to as "TAMS") to the telecommunications industry either as a license or
as an ASP. We completed a merger with  Platinum  under an Agreement  and Plan of
Merger ("Merger Agreement"). Under the Merger Agreement, our newly formed wholly
owned  subsidiary  acquired  all of the  outstanding  common  stock of Platinum.
Further,  as an added  source of  revenue,  we began in 2001 to  provide  custom
engineering services for our customers.

     This  newly   assembled   suite  of  services   enables  us  to  provide  a
comprehensive Internet delivered service from the raw transaction record through
all of the internal workflow  management  processes  including an electronically
delivered invoice with customer analytics.  This comprehensive  service offering
provides back office  operations,  cuts costs and provides for improved customer
service by providing  the end  customer  with easy access to all of the detailed
information about their bill. We operate fully redundant data centers located at
our main office in Bohemia,  N.Y. and in Newark,  NJ. Our facility in New Jersey
is leased at an International  Business Machines ("IBM"), IBM e-business Hosting
Center. This co-location / redundancy feature enables us to offer virtually down
time free service.

                                       14


     Currently,  IBM, our largest customer,  (representing  more than 80% of our
revenue  in each of the three  years in the  period  ended  December  31,  2002)
utilizes our products and services to allow their large enterprise  customers to
mine their  respective  high volume  telecommunications  data to determine  cost
allocation  by  usage,   provide  for  network   planning,   budgeting  and  the
identification of significant trends in calling patterns.  In addition, we added
electronic  invoice  presentment,  payment  and  analysis  capabilities  to  our
services offering all based on our d.b.Express(TM) platform.

Discontinued Products and Services

     Historically,  the most  significant  portion  of our  operations  had been
conducted  through  one  of our  subsidiaries,  Softworks,  Inc.  ("Softworks").
Through  Softworks,  we  developed,  marketed and supported  systems  management
software  products for corporate  mainframe  data  centers.  Through a series of
transactions,  our  ownership  of  Softworks  was reduced from 100% to 35% as of
December 31, 1999. Pursuant to a tender offer made in December 1999, we sold our
remaining interest in Softworks (a total of 6,145,767 shares) to EMC Corporation
for $10.00 per share.  The  transaction,  which was  completed in January  2000,
provided aggregate cash proceeds of $61,458,000, and resulted in a pre-tax gain,
net of expenses, of $47,813,000 recorded in the first quarter of 2000.

     In 2000, we began a marketing initiative known as Global Telecommunications
Services  ("GTS").  For a fee, this offering,  which utilized  d.b.Express would
analyze long  distance,  data and wireless  communication  needs;  assist in the
negotiation of telecommunication  contracts and monitor ongoing carrier contract
compliance.  During the fourth quarter of 2001, as a result of minimal  revenue,
we decided to no longer market these services.

     In June 1998, we acquired  certain software and related sales and marketing
rights.  The  acquired  software  technology,  marketed  under the trade name Bo
Dietl's  One Tough  ComputerCOP  ("ComputerCOP"),  is  designed  to  inform  non
computer  literate  parents,  guardians and alike,  what materials,  or possible
threats  to the  safety  and well  being of their  children  or others  has been
accessed over the Internet,  such as objectionable  web sites,  text,  pictures,
screens, electronic mail, etc. In February, 2000, we sold a newly created wholly
owned  subsidiary  with assets  consisting  primarily of $20.5 million cash, the
above  referenced  technology  and  remaining  marketing  rights,  inventory and
related  receivables  for  1,775,000  shares of NetWolves  Corporation  (Nasdaq:
"WOLV").  The transaction was valued at approximately $35.5 million and resulted
in a pre-tax gain of $8,534,000 recorded in the first quarter of 2000.

     During  1999,  we began to develop a  multi-media  display  station,  which
combined  Internet  strategy and e-commerce with multi-media  forms of delivery,
presentation   and   interaction    with   end-users.    This   Internet   based
communications/advertising network was being designed by us to create a means by
which  businesses  could promote specific  brand/product/service  awareness.  We
intended to market this technology in association with owners and/or managers of
high traffic venue areas (i.e., malls,  airports,  etc.) to local,  regional and
national  businesses.  From  inception  through  March  31,  2000,  we  invested
approximately  $7,000,000 in its marketing and development  efforts  (charged to
operations  as  incurred).  As part of our  restructuring  plan  (Note 14 to the
Consolidated Financial Statements), our Board determined that it was in our best
interest to immediately cease all funding of this project. As a result, in April
2000, we entered into a contractual  arrangement  with an unrelated third party,
whereby we transferred all of its in-process research and development technology
related to the  multi-media  display station for the rights to 50% of the future
profits (as defined),  if any, from the third party's  operation or sale of this
technology.  All future costs  associated  with any  continued  development  and
marketing of the display  station would be absorbed by third party.  To date, we
have has not received revenue from this transaction.

                                       15


Seasonality/Quantity Fluctuations

     Revenue from managed  services  generally is not subject to fluctuations or
seasonal   flows.   However,   we  believe  that  revenue  derived  from  custom
engineering, will have a significant tendency to fluctuate.

     Other  factors  including,  but not limited to, new product  introductions,
domestic   and   international    economic   conditions,    customer   budgetary
considerations,   the  timing  of  product  upgrades,  and  fee  recognition  in
connection with our  telecommunications  services may create fluctuations.  As a
result of the foregoing  factors,  our operating results for any quarter are not
necessarily indicative of results for any future period.

Financial Condition and Liquidity

     During  2002,  we  incurred  an  operating  loss  of  $4,610,000  and  used
$2,675,000 of cash in operating activities, an improvement from the prior year's
operating  loss  of  $7,130,000  and  use of cash  in  operating  activities  of
$8,007,000.

     In February  2001 we made an equity  investment  of $500,000 in Voyant Corp
("Voyant").   The   investment   was   reflected  on  our  balance  sheet  as  a
non-marketable security.  Additionally, in November 2001, we acquired 15,680,167
shares of Voyant in exchange for 60,000  shares of  NetWolves  common stock fair
valued at $156,000.  During 2002 we invested an additional $674,000 for which we
received  67,400,000  shares of Voyant  common  stock.  We also began  providing
administrative  services to Voyant,  for which we received  12,300,000 shares of
Voyant common stock. At December 31, 2002, we determined that the estimated fair
value of our  investment  was nominal,  and  accordingly  eliminated  the entire
carrying  value.  Our Chairman was also the Co-Chairman of Voyant until November
2002 at which time he resigned his position as their  Co-chairman.  Our Chairman
beneficially  owns  approximately 19% of Voyant's  outstanding  common stock and
holds  $1,750,000  of  approximately  $2,800,000  of  Voyant's  notes  which are
convertible into Voyant's common stock at the rate of $.25 per share.

In order to fund operating losses during 2002, we:

     --   received  $2,500,000  (including  $500,000  sold in December  2002 and
          received in January 2003), from the sale of Preferred Stock, less fees
          and expenses of $239,000, which were paid in a combination of cash and
          the Company's common stock;

     --   received $588,000 from the sale of our common stock;

     --   received a loan from our Chairman in the amount of $250,000;

     --   liquidated  our  holdings  of  NetWolves  common  stock by selling our
          remaining 298,500 shares for approximately $377,000;

     --   continue to make use of the financing  arrangement with an asset based
          lending institution.


We have utilized $2,675,000 in operating activities, which includes, among other
items:

     --   a net loss of  $6,911,000;  o an increase in  accounts  receivable  of
          $308,000;

     --   $420,000 paid in restructuring,  as previously  reported;

     --   reductions in payables and accrued expenses of $429,000.

The items above were partially offset by:

     --   non-cash expenses totaling $4,193,000;

     --   an increase in deferred revenue of $252,000;

     --   decreases in prepaid  expenses and other  current  assets of $857,000,
          primarily  resulting  from the  collection  of an income tax refund of
          $615,000.

                                       16


     During 2002, we expended  approximately  $456,000 for capital expenditures,
which included $277,000 of additional data processing and Internet  connectivity
equipment for our co-location facility.

     Our current  short-term  plan is primarily  focused on achieving  operating
profit by successfully  marketing innovative software products and services that
capitalize on our patented technologies.  To achieve these goals, we continually
review our overall operating costs, while continuing to market managed services,
as well as continue to expand our custom engineering service.  Additionally,  we
intend  to  increase  revenue  from the  products  and  services  acquired  from
Platinum. We are continually reviewing our long-term business strategy.

     We will  continue  to take steps that we believe  will  result in  positive
operating cash flow. These measures will include:

     --   Expanding our products and services:

          --   We continually expand our suite of products and services.  During
               2003 we are scheduled to release an enhanced version of IOL which
               will  enable the user the  ability to  electronically  attach all
               forms of supporting  documentation to an electronic  invoice.  We
               believe this functionally is novel to the EBP&P industry. Further
               we expect  to  release  a  version  later in 2003  with  enhanced
               electronic payment functionality.

          --   The   acquisition  of  Platinum  in  2001  expanded  our  product
               offerings. We believe this acquisition significantly enhances our
               current  market  strategy  by allowing  us to  capitalize  on the
               growing trend for outsource  services  within the  communications
               sector.

     --   Expanding custom engineering / development services:

          --   We generated custom  engineering fees of $2,511,000  during 2002,
               more  than  three-fold  2001's  total  of  $814,000.  We  believe
               engineering  fees will  continue  to be a  significant  source of
               revenue throughout 2003.

     --   Our current plan will require, expense reductions, expanded sources of
          revenue, as well as obtaining additional debt and/or equity financing.
          As such, in January 2003 we received $500,000,  from the December 2002
          sale of 23,365 shares of preferred stock to  Metropolitan,  with terms
          similar to those included in the transaction with  Metropolitan  dated
          September 25, 2002. Also in January 2003, Tall Oaks Group,  LLC loaned
          us $500,000.  The loan matures  March 31,  2005,  bears  interest at 9
          1/2%, with the entire unpaid principal amount and all accrued interest
          payable  on the  maturity  date.  In April,  2003 we  obtained  a firm
          commitment  from  Metropolitan  to purchase  $250,000 of our preferred
          stock,  with terms similar to their previous  transactions ( Note 21).
          Further,  we have firm commitments  totaling  $750,000  ($500,000 from
          Tall Oaks and  $250,000  from our  chairman)  to  guarantee  a line of
          credit  expected to be obtained from a major bank.  Additionally,  the
          senior  executives  have pledged an aggregate of $250,000 in the event
          we require capital in excess of the $1,000,000  described above. These
          commitments and pledges extend though at least December 31, 2003

     We believe that our plan should provide  adequate  funding through at least
December  31,  2003.  However,  there  can be no  assurances  that  we  will  be
successful  in  achieving  this  plan.  In such an event,  we could be forced to
significantly  alter our long-term plan by further reducing operating  expenses,
which could have an adverse effect on future operations.


                                       17



Cash Obligations

As of December 31, 2002, our obligations and the periods in which they are
scheduled to become due are set forth in the following table (in thousands):



                                                                     December 31,
                                     ----------------------------------------------------------------------------
                                       Total       2003       2004       2005       2006       2007    Thereafter
                                     ----------------------------------------------------------------------------
                                                                                    
Lines of credit (a)                   $  133      $  133     $  -       $  -       $  -       $  -       $  -
Capitalized lease obligations (b)        336         174       132         27         -          -          -
Due to bank (c)                          690         690        -          -           3         -          -
Dividends payable (d)                    644          -        503        141         50         -          -
Operating leases (e)                     832         526       152        104         -          -          -
Other (f)                                561         132       132        297         -          -          -
Employment&Consulting Agreements (g)   2,963       1,259       760        388        380        176        495
                                      ------      ------    ------     ------     ------     ------     ------
Total cash obligations                $6,159      $2,914    $1,679     $  957     $  433      $ 176      $ 495
                                      ======      ======    ======     ======     ======     ======     ======



     a. We have three lines of credit which were assumed in connection  with the
Platinum acquisition. These lines have various expiration dates. One line has no
expiration date and bears an interest rate of prime (4.25% at December 31, 2002)
plus 1%, is  collateralized  by  substantially  all the assets of  Platinum,  is
personally  guaranteed  by one of the former  officers  of  Platinum  and has an
unused  balance of  approximately  $23,000 at December 31, 2002. The second line
expires in May 2003, bears an interest rate of 10% and has no available  balance
as of December 31, 2002.  The third line contains no expiration  date,  bears an
interest  rate of 16.25% and has no  available  balance as of December 31, 2002.
The amounts in the table exclude interest payments, since the amount of interest
cannot be determined.

     b. We have equipment  under capital lease  obligations  expiring at various
times through 2006. The assets and liabilities under capital leases are recorded
at the lower of the  present  values of the minimum  lease  payments or the fair
values of the assets.  The assets are  included in property and  equipment.  The
amounts in the table include payments representing interest charges.

     c. We have an accounts  receivable  purchase agreement with a Bank, whereby
from time to time we may assign some of our accounts receivable to the Bank on a
full recourse basis. The maximum amount of all assigned receivables  outstanding
at any time shall not exceed $1.5  million.  At December 31,  2002,  we assigned
approximately  $851,000 of accounts receivable to the Bank and received advances
of $690,000 from the Bank. The amounts in the table exclude  interest  payments,
since the amount of interest cannot be determined

     d.  During  2002,  we sold  116,823  shares  of our  Series  A  Convertible
Preferred  Stock  ("Preferred  Stock").  The holders of the Preferred  Stock are
entitled  to accrue  dividends  of 9-1/2% per annum,  compounded  quarterly  and
payable on September 25, 2004 and September 25, 2005.  Dividends are payable, at
the option of the holders, in cash or in common stock.

     e.  Operating  leases  are  primarily  for  office  space,   equipment  and
automobiles.

     f. In January 2002, our Chairman loaned the Company $250,000.  The loan has
a term of three years and bears  interest at 5%,  payable  quarterly in arrears.
Additionally,  in December 2002, we executed a $250,000 note payable to Markus &
Associates (an affiliate of S.J.&  Associates,  Inc.),  pursuant to the terms of
its termination  agreement included in restructuring costs payable. The note has
a term of twenty-eight  months and bears interest at 9-1/2%,  payable in monthly
installments. The amounts in the table include expected interest payments.

     g. Employment and consulting agreements is comprised of the following: five
employment  agreements  (including  our CEO,  president  and  vice-president  of
program  management,  and  two  former  executives  of  Platinum)  that  include
compensation and allowable expenses,  and one consulting agreement that includes
compensation and allowable expenses.  Certain allowable expenses included in the
table assume the maximum potential obligation.


                                       18


     New Accounting Pronouncements
     -----------------------------

     SFAS No. 141,  "Business  Combinations,"  and SFAS No. 142,  "Goodwill  and
Other  Intangible  Assets"  became  effective for the Company  during 2002.  The
provisions of this  statement  that are  applicable to us were  implemented on a
prospective  basis as of January 1, 2002,  which had no  material  effect on our
financial statements.

     SFAS No. 145, "Rescission of FASB Statements No. 4, 44 and 64, Amendment of
FASB Statement No. 13, and Technical  Corrections" is effective for transactions
occurring after May 15, 2002. SFAS No. 145 eliminates the requirement that gains
and losses from the  extinguishment  of debt be  aggregated  and,  if  material,
classified as an  extraordinary  item,  net of the related income tax effect and
eliminates  an   inconsistency   between  the  accounting   for   sale-leaseback
transactions and certain lease modifications that have economic effects that are
similar to sale-leaseback  transactions.  The adoption of this statement has had
no material effect on our financial statements.

     SFAS No.  146,  "Accounting  for Costs  Associated  with  Exit or  Disposal
Activities"  provides guidance on the recognition and measurement of liabilities
for cost  associated  with exit or disposal  activities.  The provisions of this
statement are effective for exit or disposal activities that are initiated after
December  31,  2002.  We do not expect  the  adoption  of SFAS  No.146 to have a
material effect on our financial statements.

     In November 2002, the Financial  Accounting Standards Board ("FASB") issued
Interpretation  No.  45,  ("FIN  45")  "Guarantor's  Accounting  and  Disclosure
Requirements for Guarantees,  Including  Indirect  Guarantees of Indebtedness of
Others."  FIN 45  requires  a  company,  at the time it issues a  guarantee,  to
recognize an initial  liability for the fair value of obligations  assumed under
the guarantee  and  elaborates on existing  disclosure  requirements  related to
guarantees and warranties.  The initial  recognition  requirements of FIN 45 are
effective for guarantees issued or modified after December 31, 2002 and adoption
of the disclosure  requirements are effective for us as of December 31, 2002. We
do not expect that the adoption of the  recognition  requirements of FIN 45 will
have a material  effect on our  consolidated  financial  position  or results of
operations.

     In  January  2003,  the FASB  issued  Interpretation  No.  46  ("FIN  46"),
"Consolidation of Variable Interest Entities,  an Interpretation of ARB No. 51."
FIN 46 requires  certain  variable  interest  entities to be consolidated by the
primary  beneficiary of the entity if the equity  investors in the entity do not
have the  characteristics  of a  controlling  financial  interest or do not have
sufficient  equity at risk for the  entity to  finance  its  activities  without
additional financial support from other parties. FIN 46 is effective for all new
variable  interest  entities  created or acquired  after  January 31, 2003.  For
variable  interest  entities  created or acquired prior to February 1, 2003, the
provisions  of FIN 46 must be applied  for the first  interim  or annual  period
beginning after June 15, 2003. We do not expect the adoption of FIN 46 will have
a  material  effect  on  our  consolidated  financial  position  or  results  of
operations.

                                       19


Stock Options and Similar Equity Instruments
- --------------------------------------------

     At December 31, 2002, we had five  stock-based  employee  plans,  which are
described more fully in Note12. As permitted under SFAS No. 148, "Accounting for
Stock-Based Compensation--Transition and Disclosure", which amended SFAS No. 123
("SFAS 123"),  "Accounting  for  Stock-Based  Compensation",  we have elected to
continue to follow the intrinsic  value method in accounting for its stock-based
employee  compensation  arrangements as defined by Accounting  Principles  Board
Opinion ("APB") No. 25, "Accounting for Stock Issued to Employees",  and related
interpretations  including FASB  Interpretation  No. 44, "Accounting for Certain
Transactions Involving Stock Compensation",  an interpretation of APB No. 25. No
stock-based  employee  compensation  cost is  reflected  in  operations,  as all
options  granted  under those  plans have an exercise  price equal to the market
value of the underlying  common stock on the date of grant.  The following table
illustrates the effect on net loss and net loss per share if we applied the fair
value recognition  provisions of SFAS 123 to stock-based  employee  compensation
(in thousands, except per share data):




                                                                  Year Ended December 31,
                                                          2002             2001             2000
                                                          ----             ----             ----
                                                                                  
     Net loss attributable to common shareholders
      As reported                                       $(6,967)          $(10,612)        $(11,736)
      Less:  Stock-based employee compensation
       expense determined under fair value-based
       method for all awards                               (866)               (308)           (310)
                                                        --------          ----------       ---------
      Pro forma                                         $(7,833)          $(10,920)        $(12,046)
                                                        ========          ==========       =========

     Basic and diluted net loss per share
      As reported                                        $(1.91)           $(5.88)          $(8.23)
                                                          ======            ======           ======
      Pro forma                                          $(2.15)           $(6.05)          $(8.40)
                                                          ======            ======           ======


     The fair  value of our  common  stock  options  granted  to  employees  are
     estimated on the date of grant using the Black-Scholes option-pricing model
     with the following  assumptions:  (1) expected volatility of 67.7% to 74.5%
     in 2002,  69.0%  to  74.1% in 2001 and 70.6 to 73.1% in 2000 (2)  risk-free
     interest  rates  of 4.8% in 2002,  5.79% in 2001 and  5.80% in 2000 and (3)
     expected  lives of 2.3 years to 5.0  years in 2002,  1 to 4.5 years in 2001
     and 1.80 to 5.00 years in 2000.

Net Operating Loss Carry Forwards

     As of December  31,  2002,  we had a net  operating  loss carry  forward of
approximately  $68  million,  which  expires  beginning  in the year  2008.  The
issuance of equity securities in the future, together with our earlier financing
could result in an ownership  change and,  thus could limit our use of our prior
net operating  losses.  If we achieve  profitable  operations,  any  significant
limitation on the utilization of our net operating  losses would have the effect
of  increasing  our tax  liability  and reducing net income and  available  cash
reserves.  We are unable to determine  the  availability  of these net operating
losses since this availability is dependent upon profitable operations, which we
have not achieved in prior periods; therefore, we have recorded a full valuation
allowance for the benefit from the net operating losses.

Results of Operations

Fiscal 2002 Compared to Fiscal 2001

     Total revenue  increased  $3,631,000 or 96% from $3,785,000 for fiscal year
2001 to $7,416,000 for fiscal year 2002. When compared to 2001, the current year
reflected the following growth in its three product offerings: ASP increased 64%
to $4,101,000 in 2002 from  $2,506,000 in 2001;  engineering  fees  increased by

                                       20



more  than  three-fold;  and AMS fees  increased73%  to  $804,000  in 2002  from
$465,000 in 2001. Significant factors contributing to the overall growth include
expansion of our product offerings as well as increases in our customer base. We
believe that revenue  generated  from  engineering  services is the precursor to
added recurring revenue sources.

     IBM  continues  to  be  our  largest  customer  accounting  for  87.7%,  or
$6,505,000,  of total  revenue for 2002,  up from 82.2%,  or $3,110,000 of total
revenue for 2001. We derive  revenue from IBM from the sale of managed  services
(ASP) as well as custom engineering.  During the second half of 2001, we entered
into a new agreement with IBM wherein for a per  transaction  fee, we enable IBM
to present  invoices to a portion of its customers via the Internet.  This EBP&P
offering has since been expanded to include additional  functionality.  In March
2002, the parties signed a new agreement,  which allows IBM to expand this EBP&P
offering to more of its customers, both domestic and international.  We continue
to provide data  analysis and  reporting  services for IBM's  telecommunications
customers.

     During 2001, we began providing custom integration / engineering  services.
For 2002, revenue generated from this offering aggregated $2,511,000. We believe
that revenue  generated from custom  engineering  services  should continue into
2003. We further believe that revenue generated from engineering services is the
precursor to added recurring  revenue sources.  In an effort to better serve our
customers, we built a fully redundant facility within an IBM co-location center,
the purpose of which is to ensure virtual zero down time.

     AMS revenue  increased  $339,000 to $804,000  from the year 2001 results of
$465,000.  It should be noted that AMS revenue  for 2001 is for the  eight-month
period May 1, 2001, the effective date of the acquisition,  through December 31,
2001.

     During the third quarter of 2002,  we entered into two separate  multi year
agreements  with Fortune 1000  companies,  for which it received and reported as
deferred revenue $240,000.  We are actively pursuing new sales  opportunities to
further reduce sales concentration.

     Operations, research and development expenses consist primarily of salaries
and related costs  (benefits,  travel,  training) for  developers,  programmers,
custom  engineers,  network  services,  quality control / quality  assurance and
documentation personnel, applicable overhead allocations, as well as co-location
facilities expenses and all costs directly associated with the production and or
development  of our  services.  When  comparing  2002 and 2001, we increased our
operations,   research  and  development   expenses  by  $1,101,000  or  30%  of
incremental  revenue growth of $3,631,000  achieved  during the same period.  We
continue to upgrade, improve and enhance our current products and services. As a
result,  the most significant items contributing to this increase was additional
staffing costs and professional  fees totaling  $596,000 or 56% of the increase.
We believe  that it is critical to  maintain a  qualified  personnel  staff and,
further to continue to enhance as well as develop  new and  innovative  services
and products.  As such,  it is likely that these costs could  increase in future
periods. Additionally,  operations,  research and development expenses incurred,
increased  $425,000 as a result of including Pl atinum for the full year.  Other
expenses showed a net increase of $80,000.

     Sales  and  marketing   expenses   include   salaries  and  related  costs,
commissions,  travel, facilities,  communications costs and promotional expenses
for our direct sales  organization  and  marketing  staff.  Sales and  marketing
expenses  decreased  $65,000 to $2,467,000  for 2002 when compared to $2,532,000
for 2001. The acquisition of Platinum increased expenses by $10,000. Further, we
paid $102,000 in commissions  during 2002,  including  $50,000 earned by a sales
consulting  firm,  which is  wholly  owned by our  executive  vice-president  of
program development.  Additionally,  wages and benefits increased $101,000,  and
rent expense,  travel expense and telephone expense increased  $86,000,  $15,000
and $21,000, respectively. Offsetting these additions, among other things, was a
reduction in consulting fees of $10,000,  advertising expense of $39,000 and the
elimination of the Global  Technology  Services  product  offering which totaled
$366,000 for 2001.

                                       21


     General and  administrative  expenses include  administrative and executive
salaries and related benefits,  legal, accounting and other professional fees as
well as general corporate  overhead.  Expenses  increased $103,000 to $3,881,000
for 2002 when compared to $3,778,000  for 2001.  Major factors  contributing  to
this  increase  include,  among other things,  increases in  consulting  fees of
$264,000,  rent expense of $66,000 and insurance expense of $55,000,  as well as
$67,000 of expenses attributable to Platinum,  offset by decreases in wages, bad
debts and legal expenses of $75,000, $44,000 and $192,000, respectively, and the
elimination of the Global Technology Services product offering of $98,000.

     Amortization and depreciation expenses decreased by $28,000,  primarily due
to an increase of $65,000  related to the  acquisition  of  Platinum,  offset by
general  reductions in amortization and  depreciation  expense relating to fixed
assets of $93,000.

     During 2002, we sold 208,500  shares of NetWolves  common stock in the open
market and 90,000 shares in a private  transaction.  As a result,  we realized a
loss of $375,000.  At June 30, 2002, we wrote down our  investment in NetWolves,
resulting  in a loss of  $457,000  that was  included  in  "Other-than-temporary
decline in  Investment  in  NetWolves."  At December 31, 2002, we held no common
shares of Netwolves (See Note 8).

     During the year  ended  December  31,  2002,  we  directly  and  indirectly
advanced approximately  $674,000 to Voyant Corporation;  we did not increase the
carrying  value of our  investment  in Voyant and has  therefore  recognized  an
additional loss in Voyant during 2002 of $674,000. Additionally, at December 31,
2002,  we  eliminated  the  remaining   carrying  value  of  our  investment  of
approximately  $500,000.  As a result,  we have  recorded  an "Equity in Loss of
Voyant and Valuation Adjustment" aggregating $1,330,000 for 2002 (See Note 8).


Item 7a. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
- -------------------------------------------------------------------

     The  Company  does not  believe  that  there is any  material  market  risk
exposure with respect to derivative or other  financial  instruments  that would
require disclosure under this item.


Item 8. FINANCIAL STATEMENTS
- ----------------------------

     The financial statements and exhibits to Form 10 - K are included beginning
on page F-1 and are indexed under Items 15(a), and 15 (b) respectively.



Item 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS AND FINANCIAL DISCLOSURE
- ------------------------------------------------------------------------------

     Previously disclosed.

                                       22


                                    PART III


     The  information  required  by  Part  III  (Items  10,  11,  12 and  13) is
incorporated  by reference to our definitive  proxy statement in connection with
our annual meeting of stockholders scheduled to be held in May 2003, to be filed
with the Securities and Exchange Commission within 120 days following the end of
our fiscal year ended  December 31, 2002.  Information  relating to our officers
appears under Item 1 of this Report.


                                    PART IV


Item 14.  Controls and Procedures
- ---------------------------------

     Our chief executive officer and chief financial officer have supervised and
participated in an evaluation of the  effectiveness  of our disclosure  controls
and  procedures  as of a date  within 90 days of the date of this  report,  and,
based on their  evaluations,  they  believe  that our  disclosure  controls  and
procedures (as defined in Rule 13a-14(c) of the Securities Exchange Act of 1934,
as amended) are designed to ensure that information  required to be disclosed by
us in the reports  that we file or submit under the  Securities  Exchange Act of
1934 is recorded,  processed,  summarized and reported,  within the time periods
specified in the  Commission's  rules and forms.  As a result of the evaluation,
there were no significant  changes in our internal  controls or in other factors
that could  significantly  affect these controls subsequent to the date of their
evaluation.

Item 15. (a) 1.   FINANCIAL STATEMENTS                                  Page
- --------------------------------------                                  ----

Report of Independent Certified Public Accountants                       F-1

Consolidated Balance Sheets
December 31, 2002 and 2001                                               F-2

Consolidated Statements of Operations
Years Ended December 31, 2002, 2001 and 2000                             F-4

Consolidated Statement of Shareholders' Equity
Years Ended December 31, 2002, 2001 and 2000                             F-5

Consolidated Statements of Cash Flows
Years Ended December 31, 2002, 2001 and 2000                             F-8

Notes To Consolidated Financial Statements                               F-10


14. (a). 2.   -   SCHEDULES
- ---------------------------

NONE
- ----

4. (a). 3.    -   EXHIBITS
- --------------------------

3.1  (a)  Certificate of Incorporation,  as amended.  (Incorporated by reference
          to Exhibit 3(a) of Form S-1 Registration Statement).(1)

     (b)  Certificate of Amendment  (Change in Name)  (Incorporated by reference
          to Exhibit 3(a) of Form S-1 Registration Statement).(1)

     (c)  Certificate of Amendment  (Change in Name)  (Incorporated by reference
          to Exhibit 3(a) of Form S-1 Registration Statement).(1)

                                       23



     (d)  Certificate  of  Amendment  (Authorizing  Increase in Shares of Common
          Stock)  (Incorporated  by  reference to Exhibit 3 (i) (d) to Form 10-K
          for the year ended 1995).

     (e)  Certificate of Amendment  (Authorizing one for ten reverse-stock split
          as of March 30, 1998).

     (f)  Certificate  of  Designation,  Preferences  and  Rights  of  Series  A
          Convertible  Preferred  Stock filed October 3, 2002  (Incorporated  by
          reference to Exhibit 3.1 to the Company's  Current  Report on Form 8-K
          dated September 25, 2002).

     (g)  Certificate of Amendment of Certificate  of  Designation,  Preferences
          and Rights of Series A Convertible  Preferred Stock filed December 20,
          2002  (Incorporated  by reference to Exhibit 3.2 of Company's  Current
          Report on Form 8-K dated December 24, 2002).

     (h)  Certificate of Amendment of Certificate  of  Designation,  Preferences
          and Rights of Series A  Convertible  Preferred  Stock filed January 2,
          2003  (Incorporated  by reference to Exhibit 3.3 of Company's  Current
          Report on Form 8-K dated January 2, 2003).

3.2  By-Laws.  (Incorporated  by reference to Exhibit 3(d) to the Company's Form
     S-1 Registration Statement).(1)

4.1  Form of Common Stock  Certificate.  (Incorporated by reference to Exhibit 4
     to the Company's Form S-1 Registration Statement).(1)

4.2  Rights  Agreement  dated as of August 28,  2001  between  the  Company  and
     Manhattan  Transfer Registrar  Company,  as Rights Agent.  (Incorporated by
     reference to Exhibit 4 to the Company's Form 8-K dated August 28, 2001).

10.1 Directors, Officers and Consultants 1993 Stock Option Plan (Incorporated by
     reference to Exhibit 4.1 to the  Company's  Registration  Statement on Form
     S-8 filed on June 28, 1995).

10.2 Employees 1993 Stock Option Plan  (Incorporated by reference to Exhibit 4.2
     to the  Company's  Registration  Statement  on Form  S-8  filed on June 28,
     1995).

10.3 1995 Incentive  Stock Plan  (Incorporated  by reference to Exhibit 5 to the
     Company's Proxy Statement filed on January 29, 1996).

10.4 2000 Stock  Option Plan  (Incorporated  by reference to Exhibit 10.4 to the
     Company's Annual Report on Form 10-K for the year ended December 31, 2001).

10.5 2001 Stock Option/Stock Issuance Plan (Incorporated by reference to Exhibit
     10.5 to the  Company's  Annual  Report  on Form  10-K  for the  year  ended
     December 31, 2001).

10.6 2001-A Stock  Option/Stock  Issuance  Plan.  (Incorporated  by reference to
     Exhibit 10.6 to the Company's Annual Report on Form 10-K for the year ended
     December 31, 2001).

10.7 2002 Stock Option/Stock Issuance Plan (Incorporated by reference to Exhibit
     10.7 to the  Company's  Annual  Report  on Form  10-K  for the  year  ended
     December 31, 2001).

10.8 2003 Stock Option /Stock Issuance Plan.

10.9 Lease Extension  Agreement  between Atrium Executive Center and the Company
     (Incorporated  by reference to Exhibit 10 (g) (ii) to the Company's  Annual
     Report on Form 10-K for the year ended December 31, 1993).

10.10  Offer to Purchase  dated December 23, 1999,  among Eagle Merger Corp.,
     EMC Corporation and the Company  (Incorporated by reference to Exhibit 1 to
     the Company's Form 8-K filed on February 9, 2000).

                                       24



10.11 Indemnification  Agreement dated December 21, 1999,  among EMC
     Corporation,  Eagle Merger Corp. and the Company (Incorporated by reference
     to Exhibit 2 to the Company's Form 8-K filed on February 9, 2000).

10.12Indemnification  Agreement dated December 21, 1999, between Softworks, Inc.
     and the Company  (Incorporated  by reference to Exhibit 3 to the  Company's
     Form 8-K filed on February 9, 2000).

10.13Escrow  Agreement  dated December 21, 1999,  among EMC  Corporation,  Eagle
     Merger Corp., the Company and State Street Bank and Trust Company,  Inc. as
     escrow agent  (Incorporated by reference to Exhibit 4 to the Company's Form
     8-K filed on February 9, 2000).

10.14Exchange Agreement,  dated February 10, 2000, among the Company,  NetWolves
     Corporation and  ComputerCOP  Corp.  (Incorporated  by reference to Exhibit
     10.1 to the Company's Form 8-K filed on March 2, 2000).

10.15Agreement and Plan of Merger by and among Platinum  Acquisition  Corp., the
     Company,  Platinum  Communications,  Inc., Kevin Ford and Ken Tanoury dated
     May 10, 2001  (Incorporated  by reference to Exhibit 10.1 to the  Company's
     Report on Form 10-Q for the quarter ended June 30, 2001).

10.16Employment  Agreement between the Company and Kevin Ford dated May 10, 2001
     (Incorporated  by reference to Exhibit 10.2 to the Company's Report on Form
     10-Q for the quarter ended June 30, 2001).

10.17Employment  Agreement  between the  Company  and Ken Tanoury  dated May 10,
     2001  (Incorporated by reference to Exhibit 10.3 to the Company's Report on
     Form  10-Q for the  quarter  ended  June  30,  2001).

10.18Employment   Agreement  between  the  Company  and  Anthony  Coppola  dated
     December  1,  2001  (Incorporated  by  reference  to  Exhibit  10.17 to the
     Company's Annual Report on Form 10-K for the year ended December 31, 2001).

10.19Services  Agreement  between  the  Company  and  James A.  Cannavino  dated
     January 25, 2003.

10.20Stock Purchase and Registration  Rights  Agreement  between the Company and
     Metropolitan  Venture  Partners  II, L.P.  dated as of  September  25, 2002
     (Incorporated  by reference to Exhibit 10.1 of Registrant's  Current Report
     on Form 8-K dated September 25, 2002).

10.21Stock Purchase and Registration  Rights  Agreement  between the Company and
     Metropolitan  Venture  Partners  II,  L.P.  dated as of  December  24, 2002
     (Incorporated  by reference to Exhibit 10.1 of Registrant's  Current Report
     on Form 8-K dated December 24, 2002).

10.22Promissory  Note between the Company and Tall Oaks Group LLC dated  January
     13, 2003.

10.23Amendment  and Notice  dated  January  13,  2003 by and among the  Company,
     Metropolitan Venture Partners II, L.P. and Tall Oaks Group L.L.C.

23   Consent of Markum & Kliegman, LLP.

99.1 Certification of Chief Executive Officer and Chief Financial Officer
     pursuant to Section 906 of Sarbanes-Oxley Act.


- ----------
(1)Filed  with Form S-1,  Registration  Statement of the Company Reg. No 3-47322
and are incorporated herein by reference.

14. (b).     -   REPORTS ON FORM 8-K
- ------------------------------------

None

                                       25



Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the Company has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized on the 14th day of April 2003.


                               DIRECT INSITE CORP.

                               By: /s/ James A. Cannavino
                                   ------------------------------------------
                                   James A. Cannavino, Chief Executive Officer


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below on April 14, 2003 the following  persons in the capacities
indicated:


/s/ James A. Cannavino                 Chairman of the Board
- ----------------------                 Chief Executive Officer
James A. Cannavino

/s/ George Aronson                     Chief Financial Officer
- ---------------------
George Aronson

/s/ Charles Feld                       Director
- ---------------------
Charles Feld

/s/ Dennis J. Murray                   Director
- --------------------
Dennis J. Murray

/s/ Carla J. Stovall                   Director
- --------------------
Carla J. Stovall

                                       Director
- --------------------
Peter Yunich

                                       26




                                 Certification

           Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002


        I, James A. Cannevino, certify that:

1.   I have reviewed this Form 10-K of Direct Insite Corp.;

2.   Based on my  knowledge,  this  annual  report  does not  contain any untrue
     statement of a 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 annual report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in this annual 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 annual report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 12a- 14 and 15d-14) for the registrant and we have:

     (a)  designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during the period in which this annual 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 annual report (the "Evaluation Date"); and

     (c)  presented   in  this   annual   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  officers 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  officers and I have indicated in this
     annual  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:   April 14, 2003


                                                /s/ James A. Cannavino
                                            Name:   James A. Cannevino
                                            Title:  Chief Executive Officer



                                 Certification
           Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002



        I, George Aronson, certify that:

1.   I have reviewed this Form 10-K of Direct Insite Corp.;

2.   Based on my  knowledge,  this  annual  report  does not  contain any untrue
     statement of a 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 annual report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in this annual 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 annual report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 12a-14 and 15d-14) for the registrant and we have:

     (a)  designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during the period in which this annual 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 annual report (the "Evaluation Date"); and

     (c)  presented   in  this   annual   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  officers 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  officers and I have indicated in this
     annual  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:   April 14, 2003


                                          /s/ George Aronson
                                      Name:   George Aronson
                                      Title:  Chief Financial Officer






                      DIRECT INSITE CORP. AND SUBSIDIARIES

                       CONSOLIDATED FINANCIAL STATEMENTS

              For the Years Ended December 31, 2002, 2001 and 2000






                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                                                        CONTENTS
- --------------------------------------------------------------------------------

                                                                            Page
                                                                            ----
INDEPENDENT AUDITORS' REPORT                                                 F-1


FINANCIAL STATEMENTS
- --------------------

  Consolidated Balance Sheets                                           F-2 - F3
  Consolidated Statements of Operations                                      F-4
  Consolidated Statement of Shareholders' Equity                        F-5 - F7
  Consolidated Statements of Cash Flows                                 F-8 - F9


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                           F-10 - F-41


                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------



Board of Directors and Shareholders
Direct Insite Corp.
Bohemia, New York


We have audited the  accompanying  consolidated  balance sheets of Direct Insite
Corp. and subsidiaries (the "Company") as of December 31, 2002 and 2001, and the
related  consolidated  statements of operations,  shareholders'  equity and cash
flows for each of the three years in the period ended  December 31, 2002.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  consolidated  financial  position of Direct Insite
Corp. and  subsidiaries  as of December 31, 2002 and 2001, and the  consolidated
results of their  operations and their  consolidated  cash flows for each of the
three years in the period ended December 31, 2002 in conformity  with accounting
principles generally accepted in the United States of America.





April 9, 2003
Woodbury, New York

                                      F-1

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                                     CONSOLIDATED BALANCE SHEETS
                                               (in thousands, except share data)

                                                      December 31, 2002 and 2001
- --------------------------------------------------------------------------------


                                     ASSETS
                                     ------
                                                                 2002             2001
                                                           ---------------- -----------------
                                                                           
CURRENT ASSETS
- --------------
 Cash and cash equivalents                                      $   700           $1,359
 Stock subscription receivable                                      500               --
 Accounts receivable, net of allowance for doubtful accounts of
  $42 and $53 in 2002 and 2001, respectively                      1,350            1,098
 Investment in NetWolves Corporation                                 --            1,209
 Prepaid expenses and other current assets                          239            1,096
                                                                -------           ------

       Total Current Assets                                       2,789            4,762


PROPERTY AND EQUIPMENT, net                                       1,166            1,278
- ----------------------

SOFTWARE COSTS, net                                                 444              508
- --------------

INVESTMENT IN NON-MARKETABLE SECURITIES                              --              656
- ---------------------------------------

OTHER ASSETS                                                        492              586
- ------------                                                    -------           ------

       TOTAL ASSETS                                              $4,891           $7,790
                                                                =======           ======

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

                                      F-2

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                                     CONSOLIDATED BALANCE SHEETS
                                               (in thousands, except share data)

                                                      December 31, 2002 and 2001
- --------------------------------------------------------------------------------

                      LIABILITIES AND SHAREHOLDERS' EQUITY
                      ------------------------------------


                                                                      2002              2001
                                                               ----------------- ------------------
                                                                            
CURRENT LIABILITIES
- -------------------
 Accounts payable and accrued expenses                           $    1,663        $    2,057
 Restructuring costs payable, current portion                             6               294
 Due to Bank                                                            690               448
 Deferred revenue                                                       252               --
 Current portion of long-term debt                                      396               290
                                                                 ----------        ----------
       Total Current Liabilities                                      3,007             3,089

OTHER LIABILITIES
- -----------------
 Long-term debt, net of current portion                                 556               103
 Dividends payable                                                       56                --
 Restructuring costs payable, long-term                                  60               492
                                                                 ----------        ----------
       TOTAL LIABILITIES                                              3,679             3,684
                                                                 ----------        ----------
COMMITMENTS AND CONTINGENCIES
- -----------------------------

SHAREHOLDERS' EQUITY
- --------------------
 Preferred stock, $.0001 par value; 2,000,000 shares authorized;
  116,823 shares issued and outstanding in 2002, liquidation
  preference of $2,500,000                                               --                --
 Common stock, $.0001 par value; 150,000,000 shares
  authorized; 3,966,055 and 2,472,866 shares issued in
  2002 and 2001, respectively; and 3,926,128 and 2,401,828
  shares outstanding in 2002 and 2001, respectively                      --                --
 Additional paid-in capital                                         108,708           104,573
 Accumulated deficit                                               (107,081)         (100,114)
 Stock subscription receivable                                         (62)               --
 Accumulated other comprehensive loss                                  (25)              (25)
                                                                 ----------        ----------
                                                                      1,540             4,434
 Common stock in treasury, at cost; 24,371 shares in 2002
  and 2001                                                             (328)             (328)
                                                                 ----------        ----------
       TOTAL SHAREHOLDERS' EQUITY                                     1,212             4,106
                                                                 ----------        ----------
       TOTAL LIABILITIES AND SHAREHOLDERS'EQUITY                 $    4,891        $    7,790
                                                                 ==========        ==========


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

                                      F-3

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                           CONSOLIDATED STATEMENTS OF OPERATIONS
                                           (in thousands, except per share data)

                            For the Years Ended December 31, 2002, 2001 and 2000
- --------------------------------------------------------------------------------




                                                    2002              2001             2000
                                              ---------------- ----------------- ----------------
                                                                            
REVENUE                                           $   7,416         $   3,785         $   2,120
- -------                                           ---------         ---------         ---------
COSTS AND EXPENSES
- ------------------
 Operations, research and development                 4,721             3,620             4,600
 Sales and marketing                                  2,467             2,532             4,644
 General and administrative                           3,881             3,778             5,505
 Amortization and depreciation                          957               985               871
 Non-recurring restructuring charge                      --                --            15,176
                                                  ---------         ---------         ---------
       TOTAL OPERATING EXPENSES                      12,026            10,915            30,796
                                                  ---------         ---------         ---------
       Operating Loss                                (4,610)           (7,130)          (28,676)

OTHER INCOME (EXPENSE)
- ---------------------
 Gain on sale of Softworks                               --                --            47,813
 Gain on sale of ComputerCOP                             --                --             8,534
 Equity in loss of Voyant and Valuation
  Adjustment                                         (1,330)               --                --
 Loss on sales of NetWolves common stock               (375)           (3,666)               --
 Other-than-temporary decline in Investment in
  NetWolves                                            (457)             (150)          (29,737)
 Interest (expense) income, net                        (232)             (363)              370
 Other income                                            93                75                --
                                                  ---------         ---------         ---------
LOSS BEFORE BENEFIT FROM (PROVISION
- -----------------------------------
 FOR) INCOME TAXES                                   (6,911)          (11,234)           (1,696)
 -----------------
BENEFIT FROM (PROVISION FOR) INCOME
- -----------------------------------
 TAXES                                                   --               622           (10,040)
 -----                                            ---------         ---------         ---------
NET LOSS                                             (6,911)          (10,612)          (11,736)
- --------
PREFERRED STOCK DIVIDENDS                                56                --                --
- -------------------------                         ---------         ---------          --------
NET LOSS ATTRIBUTABLE TO COMMON
- -------------------------------
 SHAREHOLDERS                                     $  (6,967)         $(10,612)         $(11,736)
 ------------                                     =========         =========          ========
BASIC AND DILUTED NET LOSS PER SHARE                 $(1.91)           $(5.88)           $(8.23)
- ------------------------------------                 ======            ======            ======
BASIC AND DILUTED WEIGHTED AVERAGE
- ----------------------------------
 COMMON SHARES OUSTANDING                             3,643             1,804             1,426
 ------------------------                            ======             =====             =====

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.
                                      F-4

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                  CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY

                            For the Years Ended December 31, 2002, 2001 and 2000
                                                                  (in thousands)
- --------------------------------------------------------------------------------


                                                                                    Accumulated
                                  Common Stock  Additional                             Other                  Total    Comprehensive
                                                 Paid-in     Unearned   Accumulated Comprehensive Treasury  Shareholders'  Income
                                 Shares  Amount  Capital   Compensation   Deficit       Loss        Stock     Equity       (Loss)
                                 ------ -------- --------- ------------ ----------- ------------- --------- ------------ -----------
                                                                                                
BALANCE - January 1,             1,369  $ --    $102,870      $ --       $(77,766)   $   (225)     $(393)    $ 24,486
 2000

 Common stock and options
  issued for services              108    --      3,541         --             --          --         --        3,541

 Repayment of Officers' Loans      (28)   --       (923)        --             --          --         --         (923)

 Dividend declared                  --    --     (2,184)        --             --          --         --       (2,184)

 Retirement of treasury stock       --    --       (393)        --             --          --        393           --

 Acquisition of treasury stock     (24)   --         --         --             --          --       (328)        (328)

 Discount on convertible
  debentures                        --    --        658         --             --          --         --          658

 Unearned compensation on
  option grants                     --    --         --       (115)            --          --         --         (115)

 Marketable securities
 reclassification
  adjustment                        --    --         --         --             --      (2,861)        --       (2,861)    $  (2,861)

 Net loss                           --    --         --         --        (11,736)         --         --      (11,736)      (11,736)
                                 -----  -----   --------    ------       --------     ---------   ------     --------     ---------
    Total Comprehensive Loss

BALANCE - December 31,
 2000 (Forward)                  1,425  $ --    $103,569    $ (115)      $(89,502)    $ (3,086)   $ (328)    $ 10,538     $ (14,597)
                                 =====  =====   ========    ======       ========     =========   ======     ========     =========

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

                                      F-5


                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                       CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY, Continued

                            For the Years Ended December 31, 2002, 2001 and 2000
                                                                  (in thousands)
- --------------------------------------------------------------------------------

                                                                                    Accumulated
                                  Common Stock  Additional                             Other                  Total    Comprehensive
                                                 Paid-in     Unearned   Accumulated Comprehensive Treasury  Shareholders'  Income
                                 Shares  Amount  Capital   Compensation   Deficit       Loss        Stock     Equity       (Loss)
                                 ------ -------- --------- ------------ ----------- ------------- --------- ------------ -----------
BALANCE - December 31,
  2000 (Forward)                 1,425  $ --    $103,569      $(115)      $(89,502)   $ (3,086)     $(328)    $ 10,538

 Common stock issued for services  571    --         797         --             --          --         --          797

 Common stock issued for cash      212    --         500         --             --          --         --          500

 Common stock issued for Platinum
  acquisition                       66    --         137         --             --          --         --          137

 Common stock issued for
  settlement of restructuring
  liabilities                      110    --         181         --             --          --         --          181

 Common stock issued for
  settlement of litigation          17    --          47         --             --          --         --           47

 Unearned compensation on
  option grants                     --    --          --        115             --          --         --          115

 Discount on convertible
  debentures settled with cash      --    --        (658)        --             --          --         --         (658)


 Marketable securities valuation
  adjustment                        --    --          --         --             --       3,061         --        3,061     $  3,061

 Net loss                           --    --          --         --        (10,612)         --         --      (10,612)     (10,612)
                                 -----  -----   --------     ------       --------     ---------    -----      -------     ---------
    Total Comprehensive Loss

BALANCE - December 31,
  2001 (forward)                 2,401  $  --   $104,573     $   --      $(100,114)    $     (25)   $(328)     $ 4,106     $ (7,551)
                                 =====  =====   ========     ======       ========     =========    =====      =======     =========

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.
                                      F-6


                      DIRECT INSITE CORP. AND SUBSIDIARIES

            CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY, Continued

              For the Years Ended December 31, 2002, 2001 and 2000
                                 (in thousands)
- --------------------------------------------------------------------------------


                     Preferred Stock   Common Stock                                    Accumulated                          Compre-
                                                   Additional    Stock                    Other                  Total      hensive
                                                     Paid-in  Subscription Accumulated Comprehensive Treasury Shareholders'  Income
                                                     Capital   Receivable    Deficit       Loss        Stock     Equity      (Loss)
                        Shares Amount Shares Amount
                       -------------------------------------------------------------------------------------------------------------
                                                                                          
BALANCE - December 31,
 2001 (Forward)            --   $--    2,401  $--     $104,573   $    --      $(100,114)   $(25)     $ (328)    $ 4,106

 Common stock and options
  issued for  services,
  including $101 for
  fundraising commissions  --    --      878   --        1,119        --             --      --          --       1,119

 Common stock subscribed   --    --       97   --          116       (62)            --      --          --          54

 Common stock issued for
  Platinum  acquisition    --    --       31   --           59        --             --      --          --          59

 Preferred stock issued
  for cash, net of fees
  of $239                 117    --       --   --        2,261        --             --      --          --       2,261

 Common stock issued for
  cash, net of fees of $4  --    --      479   --          530        --             --      --          --         530

 Common stock issued for
  settlement of restruct-
  uring liabilities       --     --       40   --           50        --             --      --          --          50

 Dividends declared,
preferred
  stock                   --     --       --   --           --        --            (56)     --          --         (56)


 Net loss                 --     --       --   --           --        --         (6,911)     --          --      (6,911)    $(6,911)
                       -----    ---    -----  ---      --------     ----      ---------    ----       -----       ------    -------
 Total Comprehensive Loss

BALANCE - December 31,

 2002                    117    $--    3,926  $--     $108,708       (62)     $(107,081)   $(25)      $(328)    $  1,212    $(6,911)
                       =====    ===    =====  ===     ========      ====      =========    ====       =====     ========    ========

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

                                      F-7



                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                                  (in thousands)

                            For the Years Ended December 31, 2002, 2001 and 2000
- --------------------------------------------------------------------------------


                                                                         2002             2001              2000
                                                                   ----------------- ---------------- -----------------
                                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES
- ------------------------------------
 Net loss                                                                 $(6,911)         $(10,612)        $(11,736)
 Adjustments to reconcile net loss to net cash used in
  operating activities
   Amortization and depreciation:
    Property and equipment                                                    831               929              807
    Software costs                                                            123                77               --
    Other                                                                       3                 3                3
    Non-cash interest charge pertaining to the discount on
     convertible debentures                                                    --               346              353
    Provision for doubtful accounts                                            56                74               62
    Common stock and options issued for services                            1,018               912            3,426
    NetWolves common stock exchanged for services and
     for settlement of restructuring charges                                   --                --            2,000
    Equity in Loss of Voyant and Valuation Adjustment                       1,330                --               --
    Gain on disposition of Softworks                                           --                --          (47,813)
    Gain on sale of ComputerCop, net of $500,000 of
     NetWolves common stock exchanged for legal
     services                                                                  --                --           (8,534)
    Loss on sale and other-than-temporary decline in
     investment in NetWolves Corporation                                      832             3,816           29,737
    Deferred income tax expense                                                --                --            9,197

  Changes in operating assets and liabilities:
    Accounts receivable                                                      (308)             (824)             121
    Prepaid expenses and other current assets                                 857              (680)             465
    Other assets                                                               91                43             (337)
    Accounts payable and accrued expenses                                    (429)              247           (3,731)
    Restructuring costs payable                                              (420)           (1,483)           2,450
    Deferred revenue                                                          252                --              (42)
    Income taxes payable                                                       --              (855)             805
                                                                         --------          --------         --------
       NET CASH USED IN OPERATING ACTIVITIES                             $ (2,675)         $ (8,007)        $(22,767)
                                                                         --------          --------         --------

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

                                      F-8


                      DIRECT INSITE CORP. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued
                                 (in thousands)
              For the Years Ended December 31, 2002, 2001 and 2000
- --------------------------------------------------------------------------------



                                                                         2002              2001              2000
                                                                   ----------------- ----------------- -----------------
                                                                                                  
CASH FLOWS FROM INVESTING ACTIVITIES
- ------------------------------------
 Expenditures for property and equipment                             $        (456)    $        (790)       $     (602)
 Net cash paid in the acquisition of Platinum
  (net of $15 cash acquired)                                                    --              (109)               --
 Cash used in the ComputerCop/NetWolves
  transaction (including $2,072 of cash expenses)                               --                --           (22,572)
 Investment in NetWolves Corporation                                            --                --            (4,500)
 Advances to and investment in Voyant                                         (674)             (500)
 Advances from officers, net                                                    --                --               899
 Proceeds from the sale of NetWolves common
  stock                                                                        377             2,834                --
 Proceeds from the sale of Softworks common
  stock                                                                         --                --            58,142
                                                                     -------------      ------------        ----------
       NET CASH (USED IN) PROVIDED BY
        INVESTING  ACTIVITIES                                                 (753)            1,435            31,367
                                                                     -------------      ------------        ----------
CASH FLOWS FROM FINANCING ACTIVITIES
- ------------------------------------
 Proceeds from sales of common stock                                           588               500                --
 Proceeds from sales of preferred stock                                      2,000                --                --
 Consideration paid in connection with the sales of
  preferred and common stock                                                  (107)               --                --
 (Repayments of) net proceeds from convertible
  debentures                                                                    --            (3,751)            2,911
 Advances from Bank, net                                                       242               448                --
 Proceeds from long-term debt                                                  250                --                --
 Acquisition of treasury stock                                                  --                --              (328)
 Payment of dividend                                                            --                --            (2,184)
 Repayments of long-term debt                                                 (204)             (117)               --
                                                                     -------------      ------------        ----------
       NET CASH PROVIDED BY (USED IN)
        FINANCING ACTIVITIES                                                 2,769            (2,920)              399
                                                                     -------------      ------------        ----------
       NET (DECREASE) INCREASE IN CASH
        AND CASH EQUIVALENTS                                                  (659)           (9,492)            8,999

CASH AND CASH EQUIVALENTS - Beginning                                        1,359            10,851             1,852
- -------------------------                                            -------------      ------------        ----------
CASH AND CASH EQUIVALENTS - Ending                                      $      700         $   1,359          $ 10,851
- -------------------------                                            =============      ============        ==========

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

                                      F-9

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------



NOTE 1 - Nature of Business
         ------------------

     Direct Insite Corp. and subsidiaries (the "Company"),  primarily operate as
     an application  service provider ("ASP"),  which markets an integrated "fee
     for services"  offering  providing high volume  processing of transactional
     data for billing purposes, electronic bill presentation and payment as well
     as visual data analysis and reporting  tools delivered via the Internet for
     its  customers.   The  Company's  core  technology  is  d.b.Express?,   the
     proprietary  and  patented  management  information  tool,  which  provides
     targeted access through the mining of large volumes of  transactional  data
     via the Internet.  In 2001, the Company acquired  Platinum  Communications,
     Inc. ("Platinum",  see Note 3), a Dallas, Texas based company which markets
     integrated    business   and    operational    support   systems   to   the
     telecommunications  industry  primarily  as an  ASP;  marketed  as  Account
     Management  Systems ("AMS").  Further,  as an added source of revenue,  the
     Company,  during 2001, began providing custom  engineering  services to its
     customers.  These newly assembled  product  offerings enable the Company to
     provide comprehensive  services from the raw transaction record through all
     of the internal workflow  management  processes including an electronically
     delivered  invoice with  customer  analytics.  The Company  operates  fully
     redundant data centers  located at its main office in Bohemia,  N.Y. and in
     Newark, NJ.

     Management's  liquidity  plans are discussed in Note 17. Also, as described
     in Note 20, the Company has one major customer that accounted for more than
     80% of the  Company's  revenue  for each of the three  years in the  period
     ended  December  31,  2002.  Loss of this  customer  would  have a material
     adverse effect on the Company.


NOTE 2 - Significant Accounting Policies
         -------------------------------

     Common Stock Split
     ------------------

     On  May 4,  2001,  a  one-for-fifteen  reverse  stock  split  was  declared
     effective for  shareholders of record as of the close of business on May 7,
     2001. The effect of the stock split has been retroactively reflected in the
     financial  statements  and notes thereto.  Par value and authorized  shares
     remain unchanged at $.0001 and 150,000,000 shares, respectively.

     Principles of Consolidation
     ---------------------------

     The consolidated financial statements include the accounts of Direct Insite
     Corp. and its subsidiaries.  All significant intercompany  transactions and
     balances have been eliminated in consolidation.

                                      F-10

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 2 - Significant Accounting Policies, continued
         -------------------------------

     Revenue Recognition
     -------------------

     The Company  records  revenue in accordance with Statement of Position 97-2
     "Software  Revenue  Recognition",  issued  by  the  American  Institute  of
     Certified  Public  Accountants  (as modified by Statement of Position 98-9)
     and SEC Staff Accounting Bulletin No. 101, regarding revenue recognition in
     the financial  statements.  In some circumstances,  the Company enters into
     arrangements  whereby it is obligated  to deliver to its customer  multiple
     products and/or services (multiple deliverables). In these transactions, in
     accordance with the Emerging Issues Task Force Issue No. 00-21, the Company
     allocates the total revenue to be earned among the various  elements  based
     on their relative fair values.  The Company  recognizes  revenue related to
     the delivered products or services only if:

          --   Any  undelivered  products or services  are not  essential to the
               functionality of the delivered products or services;

          --   Payment for the delivered  products or services is not contingent
               upon delivery of the remaining products or services;

          --   The Company has an enforceable claim to receive the amount due in
               the  event  it does  not  deliver  the  undelivered  products  or
               services and it is probable that such amount is collectible;

          --   There is evidence  of the fair value for each of the  undelivered
               products or services;

          --   Delivery of the delivered  element  represents the culmination of
               the earnings process.

     The following are the specific revenue recognition  policies for each major
     category of revenue.

     ASP and AMS Services
     The  Company  provides   transactional  data  processing  services  to  its
     customers. Revenue from these services is recognized as performed.

     Custom Engineering Services
     The Company recognizes  revenue for custom  engineering  services using the
     percentage of completion  method.  Progress is measured  using the relative
     fair  value of  specifically  identifiable  output  measures  (milestones).
     Revenue is  recognized  when the customer  accepts such  milestones.  Costs
     related to  uncompleted  milestones  are  deferred  and  included  in other
     current assets, when applicable.

                                      F-11

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 2 - Significant Accounting Policies, continued
         -------------------------------

     Cost of Revenue
     ---------------

     Cost of revenue in the  consolidated  statements of operations is presented
     along with research and development costs and exclusive of amortization and
     depreciation shown separately.

     Property and Equipment
     ----------------------

     Property  and   equipment  are  stated  at  cost  and   depreciated   on  a
     straight-line  basis over the estimated useful lives of the related assets.
     Leasehold  improvements  are  amortized  over the  terms of the  respective
     leases or the service lives of the related assets, whichever is shorter.

     Capitalized  lease assets are amortized  over the shorter of the lease term
     or the service life of the related assets.

     Software Costs
     --------------

     Costs  associated with the  development of software  products are generally
     capitalized  once  technological  feasibility  is  established.   Purchased
     software  technologies  are  recorded  at cost  and  software  technologies
     acquired in purchase business  transactions are recorded at their estimated
     fair value.  Software costs are amortized using the greater of the ratio of
     current  revenue  to  total   projected   revenue  for  a  product  or  the
     straight-line method over its estimated useful life. The useful life of the
     software acquired in the Platinum  acquisition is 5 years.  Amortization of
     software costs begins when products become  available for general  customer
     release. Costs incurred prior to establishment of technological feasibility
     are  expensed as incurred  and are  included in  "operations,  research and
     development" in the accompanying consolidated statements of operations, and
     amount to $3,903,000,  $2,814,000  and $4,278,000 for the years 2002,  2001
     and 2000, respectively.

     Impairment of Long-Lived Assets
     -------------------------------

     The Company reviews its long-lived assets,  including  capitalized software
     costs and property and equipment, for impairment whenever events or changes
     in circumstances indicate that the carrying amount of the assets may not be
     fully recoverable.  To determine if impairment exists, the Company compares
     the estimated future  undiscounted  cash flows from the related  long-lived
     assets  to the net  carrying  amount  of  such  assets.  Once  it has  been
     determined  that an impairment  exists,  the carrying value of the asset is
     adjusted to fair value.  Factors  considered in the  determination  of fair
     value include current  operating  results,  trends and the present value of
     estimated  expected  future cash flows.  Statement of Financial  Accounting
     Standards  ("SFAS") No. 144,  "Accounting for the Impairment or Disposal of
     Long-Lived  Assets"  became  effective  for the Company  during  2002.  The
     provisions  of this  statement  that are  applicable  to the  Company  were
     implemented  on a  prospective  basis as of January  1, 2002,  which had no
     material effect on the Company's financial statements.

                                      F-12

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 2 - Significant Accounting Policies, continued
         -------------------------------

     Income Taxes
     ------------

     The Company  accounts  for income  taxes using the  liability  method.  The
     liability  method  requires  the  determination  of deferred tax assets and
     liabilities  based on the differences  between the financial  statement and
     income  tax bases of assets  and  liabilities,  using  enacted  tax  rates.
     Additionally, net deferred tax assets are adjusted by a valuation allowance
     if, based on the weight of available  evidence,  it is more likely than not
     that  some  portion  or all of the net  deferred  tax  assets  will  not be
     realized.

     Earnings per Share
     ------------------

     The Company  displays  earnings per share in accordance  with SFAS No. 128,
     "Earnings Per Share".  SFAS No. 128 requires dual presentation of basic and
     diluted  earnings per share.  Basic earnings per share includes no dilution
     and is  computed  by  dividing  net income  (loss)  attributable  to common
     shareholders  by the weighted  average number of common shares  outstanding
     for the period.  Diluted earnings per share include the potential  dilution
     that could occur if  securities  or other  contracts  to issue common stock
     were exercised or converted into common stock.  Outstanding  stock options,
     warrants and other  potential  stock  issuances have not been considered in
     the  computation of diluted  earnings per share amounts since the effect of
     their inclusion would be antidilutive.

     Securities that could  potentially  dilute basic earnings per share ("EPS")
     in the future, that were not included in the computation of the diluted EPS
     because to do so would have been  anti-dilutive for the periods  presented,
     consist of the following (shares are in thousands):

                                                                        
     Options to purchase common stock                                      2,259
     Redeemable Convertible Preferred Stock                                1,168
                                                                           -----
            Total Potential Common Shares as of December 31, 2002          3,427
                                                                           =====
            Issuances after December 31, 2002 through
             March 31, 2003                                                   20
                                                                              --

     Cash and Cash Equivalents
     -------------------------

     The Company  considers all  investments  with original  maturities of three
     months or less to be cash equivalents.

                                      F-13

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 2 - Significant Accounting Policies, continued
         -------------------------------

     Accounts receivable
     -------------------

     Accounts  receivable  is shown net of allowance  for  doubtful  accounts of
     $42,000  and  $53,000 at  December  31,  2002 and 2001,  respectively.  The
     changes in the allowance for doubtful accounts are summarized as follows:



                                                             Year Ended December 31,
                                                    2002               2001               2000
                                               ---------------- ------------------- ------------------
                                                                  (in thousands)
                                                                               
        Beginning balance                           $ 53              $ 70              $   8
        Provision for doubtful accounts               56                74                 62
        Write-offs                                   (67)              (91)                --
                                                    ----              ----              -----
        Ending balance                              $ 42              $ 53              $  70
                                                    ====              ====              =====

     Marketable Securities
     ---------------------

     Marketable  securities,  which are classified as "available for sale",  are
     valued at fair market value. Unrealized gains or losses are recorded net of
     income taxes as accumulated  other  comprehensive  income in  shareholders'
     equity,  whereas  realized gains and losses are recognized in the Company's
     consolidated  statements  of  operations  using the  first-in,  first-  out
     method. Other-than-temporary declines in the value of marketable securities
     are also recognized as a loss in the consolidated statements of operations.

     Advertising and Promotional Costs
     ---------------------------------

     Advertising  and  promotional  costs are reported in "Sales and  marketing"
     expense in the  consolidated  statements of operations  and are expensed as
     incurred.  Advertising  expense for the years ended December 31, 2002, 2001
     and 2000 was None, $37,000 and $90,000, respectively.

     Reclassifications
     -----------------

     Certain  reclassifications  have  been made to the  consolidated  financial
     statements  shown for the prior years in order to have them  conform to the
     current year's classifications.

     Concentrations and Fair Value of Financial Instruments
     ------------------------------------------------------

     Financial   instruments   that   potentially   subject   the   Company   to
     concentrations  of credit risk  consist  principally  of cash and  accounts
     receivable.  At December  31,  2002,  the Company has cash  investments  of
     approximately  $467,000  at one bank.  Concentrations  of credit  risk with
     respect to  accounts  receivable  are  disclosed  in Note 20.  The  Company
     performs ongoing credit evaluations of its customers'  financial  condition
     and, generally, requires no collateral from its customers. Unless otherwise
     disclosed,  the fair  value of  financial  instruments  approximates  their
     recorded value.

                                      F-14


                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 2 - Significant Accounting Policies, continued
         -------------------------------

     Use of Estimates
     ----------------

     In  preparing   consolidated   financial   statements  in  conformity  with
     accounting  principles  generally accepted in the United States of America,
     management makes estimates and assumptions that affect the reported amounts
     of  assets  and  liabilities  and  disclosures  of  contingent  assets  and
     liabilities at the date of the consolidated  financial statements,  as well
     as the  reported  amounts  of revenue  and  expenses  during the  reporting
     period.  Disclosures that are particularly  sensitive to estimation include
     management's  plans,  as disclosed in Note 17. Actual  results could differ
     from those estimates.

     New Accounting Pronouncements
     -----------------------------

     SFAS No. 141,  "Business  Combinations,"  and SFAS No. 142,  "Goodwill  and
     Other Intangible  Assets" became effective for the Company during 2002. The
     provisions  of this  statement  that are  applicable  to the  Company  were
     implemented  on a  prospective  basis as of January  1, 2002,  which had no
     material effect on the Company's consolidated financial statements.

     New Accounting Pronouncements, continued
     -----------------------------

     SFAS No. 145, "Rescission of FASB Statements No. 4, 44 and 64, Amendment of
     FASB  Statement  No.  13,  and  Technical  Corrections"  is  effective  for
     transactions  occurring  after May 15, 2002.  SFAS No. 145  eliminates  the
     requirement  that  gains  and  losses  from the  extinguishment  of debt be
     aggregated and, if material,  classified as an  extraordinary  item, net of
     the related income tax effect and eliminates an  inconsistency  between the
     accounting for sale-leaseback  transactions and certain lease modifications
     that have economic effects that are similar to sale-leaseback transactions.
     The adoption of this statement has had no material  effect on the Company's
     consolidated financial statements.

     SFAS No.  146,  "Accounting  for Costs  Associated  with  Exit or  Disposal
     Activities"  provides  guidance  on  the  recognition  and  measurement  of
     liabilities  for cost  associated  with exit or  disposal  activities.  The
     provisions of this statement are effective for exit or disposal  activities
     that are initiated after December 31, 2002. The Company does not expect the
     adoption  of SFAS  No.146 to have a  material  effect  on its  consolidated
     financial statements.

     In November 2002, the Financial  Accounting Standards Board ("FASB") issued
     Interpretation  No. 45, ("FIN 45")  "Guarantor's  Accounting and Disclosure
     Requirements for Guarantees,  Including Indirect Guarantees of Indebtedness
     of Others."  FIN 45 requires a company,  at the time it issues a guarantee,
     to recognize an initial liability for the fair value of obligations assumed
     under the guarantee  and  elaborates  on existing  disclosure  requirements
     related to guarantees and warranties.  The initial recognition requirements
     of FIN 45 are effective for  guarantees  issued or modified  after December
     31, 2002 and adoption of the disclosure  requirements are effective for the
     Company as of  December  31,  2002.  The  Company  does not expect that the
     adoption  of the  recognition  requirements  of FIN 45 will have a material
     effect on its consolidated financial statements.

                                      F-15

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 2 - Significant Accounting Policies, continued
         -------------------------------

     New Accounting Pronouncements, continued
     -----------------------------

     In  January  2003,  the FASB  issued  Interpretation  No.  46  ("FIN  46"),
     "Consolidation of Variable Interest Entities,  an Interpretation of ARB No.
     51." FIN 46 requires certain variable  interest entities to be consolidated
     by the primary  beneficiary  of the entity if the equity  investors  in the
     entity do not have the characteristics of a controlling  financial interest
     or do not have  sufficient  equity at risk for the  entity to  finance  its
     activities without additional  financial support from other parties. FIN 46
     is effective  for all new variable  interest  entities  created or acquired
     after January 31, 2003. For variable  interest entities created or acquired
     prior to February 1, 2003, the provisions of FIN 46 must be applied for the
     first interim or annual period  beginning  after June 15, 2003. The Company
     does not expect the  adoption of FIN 46 will have a material  effect on its
     consolidated financial statements.

     Stock Options and Similar Equity Instruments
     --------------------------------------------

     At December  31, 2002,  the Company had five  stock-based  employee  plans,
     which are described more fully in Note12.  As permitted under SFAS No. 148,
     "Accounting for Stock-Based  CompensationTransition and Disclosure",  which
     amended   SFAS  No.  123  ("SFAS   123"),   "Accounting   for   Stock-Based
     Compensation",  the Company has elected to continue to follow the intrinsic
     value  method  in  accounting  for its  stock-based  employee  compensation
     arrangements as defined by Accounting  Principles Board Opinion ("APB") No.
     25, "Accounting for Stock Issued to Employees", and related interpretations
     including FASB Interpretation No. 44, "Accounting for Certain  Transactions
     Involving  Stock  Compensation",  an  interpretation  of  APB  No.  25.  No
     stock-based employee  compensation cost is reflected in operations,  as all
     options  granted  under  those  plans have an  exercise  price equal to the
     market  value of the  underlying  common  stock on the date of  grant.  The
     following  table  illustrates the effect on net loss and net loss per share
     if the Company had applied the fair value  recognition  provisions  of SFAS
     123 to stock-based  employee  compensation (in thousands,  except per share
     data):


                                                                Year Ended December 31,
                                                         2002              2001             2000
                                                    ----------------- ---------------- ---------------
                                                                                
     Net loss attributable to common shareholders
      As reported                                        $(6,967)         $(10,612)      $(11,736)
      Less:  Stock-based employee compensation
       expense determined under fair value-based
       method for all awards                                (866)             (308)          (310)
                                                         -------          --------       --------
      Pro forma                                          $(7,833)         $(10,920)      $(12,046)
                                                         =======          ========       ========
     Basic and diluted net loss per share
      As reported                                         $(1.91)           $(5.88)        $(8.23)
                                                          ======            ======         ======
      Pro forma                                           $(2.15)           $(6.05)        $(8.40)
                                                          ======            ======         ======

                                      F-16

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 2 - Significant Accounting Policies, continued
         -------------------------------

     Stock Options and Similar Equity Instruments, continued
     --------------------------------------------

     The fair value of Company  common stock  options  granted to employees  are
     estimated on the date of grant using the Black-Scholes option-pricing model
     with the following  assumptions:  (1) expected volatility of 67.7% to 74.5%
     in 2002,  69.0%  to  74.1% in 2001 and 70.6 to 73.1% in 2000 (2)  risk-free
     interest  rates  of 4.8% in 2002,  5.79% in 2001 and  5.80% in 2000 and (3)
     expected  lives of 2.3 years to 5.0  years in 2002,  1 to 4.5 years in 2001
     and 1.80 to 5.00 years in 2000.


NOTE 3 - Acquisitions and Dispositions
         -----------------------------

     Platinum Communications, Inc.
     -----------------------------

     On May 10,  2001,  the Company  and  Platinum  completed a merger  under an
     Agreement  and  Plan of  Merger  ("Merger  Agreement").  Under  the  Merger
     Agreement,  a newly formed wholly owned  subsidiary of the Company acquired
     all of the outstanding common stock of Platinum.

     The purchase price of Platinum  approximated  $340,000,  which consisted of
     $50,000,  and 66,667 shares of common stock  (valued at $138,000,  based on
     the quoted  market  price at the time of the  acquisition)  and  $93,000 of
     acquisition  costs.  The Company issued an additional  46,667 shares of its
     common stock and placed them in escrow (a portion of which is not reflected
     as  outstanding  common  stock),  that  are to be  released  to the  former
     shareholders  of Platinum,  subject to certain  performance  provisions (as
     defined),  in various  increments  through  April 2004;  15,556 shares were
     earned and were issued effective December 31, 2001, valued at $20,000,  and
     15,556  shares were earned and were issued  effective  December  31,  2002,
     valued  at  $39,000.  Both  issuances  are  additive  to  the  cost  of the
     acquisition.  In addition,  two key employees of Platinum have entered into
     three-year  employment  agreements with the Company, with an aggregate base
     compensation  of $300,000 per annum and options to purchase an aggregate of
     20,000 shares of the Company's common stock vesting over three years,  with
     an exercise price of $2.06, the fair market value on the date of the grant.

     The  acquisition was accounted for as a purchase and,  accordingly,  assets
     and liabilities were fair valued at the date of acquisition and the results
     of operations are included in the consolidated  financial statements of the
     Company, commencing May 1, 2001.
                                      F-17

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 2 - Significant Accounting Policies, continued
         -------------------------------

     Internet Tracking & Security Ventures, LLC and NetWolves Corporation
     --------------------------------------------------------------------

     On  June  30,  1998,  the  Company  acquired  certain  software  (known  as
     "ComputerCop")  and  related  sales  and  marketing  rights  from  Internet
     Tracking & Security Ventures,  LLC ("ITSV").  In February 2000, the Company
     sold  its  recently  formed  subsidiary,  ComputerCOP  Corp.  to  NetWolves
     Corporation  ("NetWolves"),  in exchange for 1,775,000  shares of NetWolves
     common stock.  The assets of  ComputerCOP  Corp.  included the  ComputerCOP
     technology  (and certain  related  assets  including  inventory)  and $20.5
     million in cash. The  transaction  was treated as a sale of the ComputerCOP
     technology  for 750,000  shares  valued at $15 million and the  purchase of
     1,025,000  shares  from  NetWolves  for $20.5  million.  Additionally,  the
     Company purchased  225,000 shares from certain  NetWolves  shareholders for
     $4.5 million. The sale of the Company's ComputerCOP  technology resulted in
     a pre-tax gain of  $8,534,000,  net of $2,572,000 of expenses,  recorded in
     the first quarter of 2000. The $40,000,000 value of the 2,000,000 shares of
     NetWolves  stock was  determined  based upon the quoted market price of the
     NetWolves  stock at the time the  transaction  was agreed to and  announced
     ($20 per share) and was also based on a fairness  opinion obtained from the
     Company's  investment  banker.  In May 2000, the Company's  Chairman of the
     Board was appointed to the NetWolves Board of Directors (also see Note 8).

     Softworks, Inc.
     ---------------

     In October 1993, the Company completed the acquisition of all of the common
     stock  of  Softworks,   Inc.  ("Softworks").   Softworks  provided  systems
     management software products for mainframe data centers. The purchase price
     approximated  $5,700,000.  Prior to June 30, 1998,  Softworks  was a wholly
     owned  subsidiary of the Company and majority owned through March 31, 1999.
     Pursuant to a tender offer dated  December  21, 1999,  the Company sold its
     remaining 35% interest in Softworks to EMC  Corporation and its subsidiary.
     The  transaction,  which  was  completed  on  January  27,  2000,  provided
     aggregate  cash proceeds of  $61,458,000  and resulted in a pre-tax gain of
     $47,813,000,  net of $3,316,000 of expenses,  recorded in the first quarter
     of 2000.  The Company  deposited  $10,000,000 of the sales proceeds into an
     interest bearing escrow account to secure any potential liabilities arising
     from  certain  indemnifications.  The  escrow  funds were  released  to the
     Company in December 2000.


                                      F-18

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

NOTE 4 - Accounts Receivable and Due to Bank
         -----------------------------------

     During  October  2001,  the Company  entered  into an  Accounts  Receivable
     Purchase  Agreement with a Bank,  whereby the Company from time to time may
     assign some of their  accounts  receivable  to the Bank on a full  recourse
     basis. Upon specific invoice approval,  an advance of 80% of the underlying
     receivable is provided to the Company. The remaining balance (20%), less an
     administrative  fee of approximately  0.5% plus interest at the rate of 1 %
     per month,  is paid to the Company once the customer has paid.  The maximum
     amount of all assigned receivables outstanding at any time shall not exceed
     $1.5 million.  The primary term of the agreement was for one year beginning
     October 2001, and continues until due notice of termination is given at any
     time by either party to the agreement.

     At December 31, 2002,  the Company had assigned  approximately  $851,000 of
     accounts  receivable to the Bank and received advances of $690,000 from the
     Bank.

NOTE 5 - Prepaid Expense and Other Current Assets
         ----------------------------------------

     Prepaid expenses and other current assets consist of the following:


                                                           December 31,
                                                      2002              2001
                                                 ---------------- -----------------
                                                          (In thousands)
                                                                
       Prepaid expenses                              $   197          $   369
       Tax refund receivable                              --              615
       Notes and loans receivable                         42              112
                                                     -------          -------
                                                     $   239          $ 1,096
                                                     =======          =======

NOTE 6 - Property and Equipment
         ----------------------

     Property and equipment consist of the following:



                                                                    December 31,         Useful life
                                                               2002            2001        in Years
                                                          -------------- --------------- -------------
                                                                           (in thousands)
                                                                                    
       Computer equipment and purchased software               $ 5,594        $ 4,928          3
       Furniture and fixtures                                      444            421        5 - 7
       Automobile                                                   30             --          3
                                                               -------        -------
                                                                 6,068          5,349
       Less: accumulated deprecation and amortization           (4,902)        (4,071)
                                                               -------        -------
             Property and Equipment, Net                       $ 1,166        $ 1,278
                                                               =======        =======


                                      F-19

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 6 - Property and Equipment, continued
         ----------------------


     Depreciation and amortization expense related to property and equipment for
     the years ended December 31, 2002, 2001 and 2000 was $831,000, $929,000 and
     $807,000, respectively.

NOTE 7 - Software Costs
         --------------

     Software costs consist of the following:


                                                                             December 31,
                                                                        2002              2001
                                                                  ---------------- -----------------
                                                                            (in thousands)
                                                                                  

       Capitalized software development costs                           $4,420          $ 4,361
       Less: accumulated amortization                                   (3,976)          (3,853)
                                                                        ------          -------
             Software Costs, Net                                        $  444          $   508
                                                                        ======          =======


     Amortization  expense related to software  development  costs for the years
     ended  December 31,  2002,  2001 and 2000 was  $123,000,  $77,000 and None,
     respectively.

     NOTE 8 - Investment in Securities
              ------------------------
     Non-Marketable
     --------------

     In  February  2001,  the  Company  acquired   2,000,000  shares  of  Voyant
     Corporation   ("Voyant")   through  an  equity   investment   of  $500,000.
     Additionally,  in November 2001, the Company acquired  15,680,167 shares in
     exchange  for 60,000  shares of  NetWolves  common  stock,  with a value of
     $156,000.  Further,  as part of an anti-dilution  protection  clause in the
     initial  investment  agreement,  the Company is  entitled to  approximately
     48,000,000  additional  shares,  which brought the  Company's  ownership in
     Voyant to  approximately  10.5%.  Voyant is a privately  held company,  and
     accordingly,  through  December 31, 2001, the investment had been reflected
     on the  Company's  balance  sheet as a  non-marketable  security,  at cost.
     However,  the  Company  had  achieved  a level of  influence  such that the
     Company began to account for its investment in Voyant  utilizing the equity
     method of accounting  commencing  January 1, 2002. As a result, the Company
     recorded a $157,000  non-operating  loss for its pro rata share of Voyant's
     operations for the year ended December 31, 2002.

     The Company's  Chairman was also the  Co-Chairman  of Voyant until November
     2002 at which  time he  resigned  his  position  at Voyant.  The  Company's
     Chairman beneficially owns approximately 19% of Voyant's outstanding common
     stock and holds  $1,750,000 of  approximately  $2,800,000 of Voyant's notes
     which are  convertible  into Voyant's  common stock at the rate of $.25 per
     share.


                                      F-20

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 8 - Investment In Securities, continued
         -----------------------------------

     Non-Marketable, continued
     --------------

     The Company  began  providing  various  administrative  services for Voyant
     during the second quarter of 2002,  continuing  through  December 2002. The
     Company  agreed to accept  12,300,000  shares  of  Voyant  common  stock as
     payment  for  these  services.  Additionally,  throughout  the  year  ended
     December  31,  2002,   the  Company   directly  and   indirectly   advanced
     approximately $674,000 to Voyant (including $208,000 in the fourth quarter)
     for which it is to  receive an  aggregate  of  67,400,000  shares of Voyant
     common stock in  settlement  thereof,  increasing to ownership in Voyant to
     approximately  40%. At December 31, 2002, the Company  determined  that the
     estimated  fair  value  of its  investment  is  nominal,  and  accordingly,
     eliminated the remaining carrying value of approximately  $1,173,000.  As a
     result,  the Company  recorded  an "Equity in Loss of Voyant and  Valuation
     Adjustment" aggregating $1,330,000 for the year ended December 31, 2002.

     Marketable - Available for Sale
     -------------------------------

     As discussed in Note 3, the Company obtained  2,000,000 shares of NetWolves
     common  stock in February  2000.  During the year ended  December 31, 2000,
     75,000 shares were exchanged as part of the  restructuring  plan (Note 14),
     25,000 shares were used to pay legal fees to the Company's  general counsel
     with respect to the NetWolves transaction, and 25,000 shares were issued as
     a bonus to an executive officer, resulting in a balance of 1,875,000 shares
     at  December  31,  2000.  All shares  exchanged  were valued at $20. In the
     fourth  quarter  of  2000,  the  Company   determined  that  there  was  an
     other-than-temporary  decline in the value of the NetWolves common stock to
     a value of $7,763,000  ($4.14 per share).  At December 31, 2000, the quoted
     market  value  of the  1,875,000  shares  of  NetWolves  common  stock  was
     $4,922,000  ($2.625 per share).  The unrealized  loss was  $32,578,000,  of
     which,  $29,737,000  was recorded as a charge to operations  and $2,841,000
     was recorded as a charge to "accumulated other comprehensive loss."

     During the year ended December 31, 2001, the Company sold 466,500 shares in
     the open market at prices ranging from $2.29 to $5.30, aggregating proceeds
     of  approximately  $1,434,000.  Additionally,  the Company  sold  1,000,000
     shares in a private  transaction  resulting  in proceeds  of  approximately
     $1,400,000 and exchanged  50,000 shares valued at $130,000 in settlement of
     related  expenses.  Further,  the Company  exchanged  60,000  shares for an
     additional investment in Voyant.

     During the year ended December 31, 2002, the Company sold 208,500 shares in
     the open market at prices ranging from $0.75 to $2.06, aggregating proceeds
     of approximately $323,000.  Additionally, the Company sold 90,000 shares in
     a private transaction resulting in proceeds of approximately  $54,000. As a
     result of these  transactions,  the  Company  realized a loss of  $375,000.
     Further,  at June 30,  2002,  the  Company  wrote  down its  investment  in
     NetWolves to the then current market value of $1.49 per share, resulting in
     a loss of $457,000  that was included in  "Other-than-temporary  decline in
     Investment in  NetWolves." At December 31, 2002, the Company held no common
     shares of Netwolves.


                                      F-21

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

NOTE 9 - Accounts Payable and Accrued Expenses
         -------------------------------------

     Accounts payable and accrued expenses consist of the following:


                                               December 31,
                                            2002             2001
                                     ----------------- ----------------
                                               (in thousands)
                                                      

       Trade accounts payable             $   511           $   672
       Sales taxes payable                    539               633
       Accrued payroll and benefits           255               255
       Other accrued expenses                 358               497
                                          -------           -------
                                          $ 1,663           $ 2,057
                                          =======           =======

NOTE 10 - Convertible Debentures
          ----------------------

On September 27, 2000, the Company entered into an agreement to sell an
aggregate principal amount of $3,000,000 of Convertible Debentures (the
"Debentures") bearing interest at a rate of 6% per annum, due September 27,
2002. The Company sold a $2,000,000 Debenture in September 2000, a $500,000
Debenture in October 2000 and a $500,000 debenture in December 2000, and
incurred $119,000 of expenses.

     The Debentures were  convertible  into shares of the Company's common stock
     beginning February 25, 2001, subject to certain limitations. The conversion
     price was to be the lesser of $0.90 or 82% of the average per share  market
     value at the time of the conversion. The Company had the right, exercisable
     at any time,  to prepay  all or any  portion of the  outstanding  principal
     amount of the  Debentures for which  conversion  notices had not previously
     been  delivered.  In January 2001,  the Company  exercised  its  prepayment
     rights and paid the Holders $3,700,000,  plus accrued interest. As a result
     of the prepayment, the Company recorded a loss of $185,000 during 2001.

     The Debentures  originally had a minimum  assured  discount of 18% from the
     fair value of the Company's  common stock,  as defined.  In connection with
     that discount,  the Company recorded debt discount of $658,000 upon receipt
     of $3,000,000 in funds and was  amortizing the discount over the period the
     security was issued to the date it first became  convertible.  Accordingly,
     the Company  recorded a non-cash  interest charge of $353,000 in 2000. As a
     result of the prepayment,  the discount,  which was originally  credited to
     additional paid-in- capital, was reversed in 2001.

                                      F-22

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 11 - Long-term Debt
          --------------

     Long-term debt consists of the following (in thousands):


                                                            December 31,
                                                       2002             2001
                                                ----------------- ----------------
                                                                 
       Lines of credit (a)                           $ 133             $ 174
       Capitalized lease obligations (b)               319               210
       Other (c)                                       500                 9
                                                     -----             -----
                                                       952               393
       Less current portion                           (396)             (290)
                                                     -----             -----
             Long-term debt, net of current portion  $ 556             $ 103
                                                     =====             =====

     (a)  The  Company  has  three  lines  of  credit,  which  were  assumed  in
          connection  with the Platinum  acquisition  (Note 3). These lines have
          various expiration dates. One line has no expiration date and bears an
          interest  rate of prime  (4.25%  at  December  31,  2002)  plus 1%, is
          collateralized  by  substantially  all  the  assets  of  Platinum,  is
          personally  guaranteed  by one of the former  officers of Platinum and
          has an unused balance of  approximately  $23,000 at December 31, 2002.
          The second line expires in May 2003, bears an interest rate of 10% and
          has no  available  balance as of  December  31,  2002.  The third line
          contains no expiration  date, bears an interest rate of 16.25% and has
          no available balance as of December 31, 2002.

     (b)  The Company has equipment under capital lease obligations  expiring at
          various times through 2006. The assets and  liabilities  under capital
          leases are recorded at the lower of the present  values of the minimum
          lease  payments  or the fair  values of the  assets.  The  assets  are
          included in property and equipment.

          As of December 31, 2002  minimum  future  lease  payments  under these
          capital leases are:


                   Year Ending December 31,                  Amount
       ----------------------------------------------- -----------------
                     (in thousands)
                                                         
                          2003                              $174
                          2004                               132
                          2005                                27
                          2006                                 3
                                                            ----
             Total minimum lease payments                    336

      Less: amounts representing interest                    (17)
                                                            ----
             Net minimum lease payments                     $319
                                                            ====

                                      F-23

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 11 - Long-term Debt, continued
          --------------

          The interest rates  pertaining to these capital leases range from 1.7%
          to  12.5%,   and  the  net  book  value  of  the  related   assets  is
          approximately $317,000 as of December 31, 2002.

     (c)  In January 2002, the Company's  Chairman loaned the Company  $250,000.
          The loan has a term of three years and bears  interest at 5%,  payable
          quarterly  in arrears.  Additionally,  in December  2002,  the Company
          executed a $250,000 note payable to Markus & Associates  (an affiliate
          of S.J. & Associates,  Inc., see Note 15) pursuant to the terms of its
          termination  agreement  included in  Restructuring  costs payable (see
          Note  14).  The  note  has a term of  twenty-eight  months  and  bears
          interest at 9 %, payable in monthly  installments.  Maturities of this
          loan and note are as follows:



                           Year Ending December 31,                  Amount
               ----------------------------------------------- -----------------
                               (in thousands)
                                                                 

                                   2003                             $     107
                                   2004                                   107
                                   2005                                   286
                                                                    ---------
                                                                    $     500
                                                                    =========

NOTE 12 - Shareholders' Equity
          --------------------

          Preferred Stock
          ---------------

          Year Ended December 31, 2002
          ----------------------------

          At the Annual Meeting of Shareholders  held in August 2002, a proposal
          to amend the  Certificate  of  Incorporation  to  authorize  2,000,000
          shares of preferred stock, par value $0.0001 was approved.

          In  September  2002,  the Company  sold 93,458  shares of its Series A
          Convertible Preferred Stock,  ("Preferred Stock") in consideration for
          $2,000,000 less fees and expenses of $178,000, to Metropolitan Venture
          Partners II, L.P. ("Metropolitan"),  a private equity investment firm.
          In December  2002,  the Company  sold 23,365  shares of its  Preferred
          Stock in consideration for $500,000 less fees and expenses of $61,000,
          to  Metropolitan.  The proceeds  from this  transaction  were received
          January  3,  2003,   and  the   principal  sum  is  reflected  on  the
          accompanying  Balance  Sheet as  Stock  subscription  receivable.  The
          holders of Preferred  Stock ("the holders") are entitled to dividends,
          on a  cumulative  basis,  at the rate of 9-1/2% per annum,  compounded
          quarterly  and payable on September  25, 2004 and  September 25, 2005.
          Dividends are payable, at the option of the holders, in cash or in the
          Company's  common stock. The holders have certain demand and piggyback
          registration rights, have preference in the event of liquidation,  and
          are  entitled  to ten votes for each share of  Preferred  Stock on all
          matters as to which  holders of common stock are entitled to vote.  As
          of December 31, 2002, $56,000 in dividends are payable to the holders.

                                      F-24

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 12 - Shareholders' Equity, continued
          --------------------

     Preferred Stock, continued
     ---------------
     Year Ended December 31, 2002, continued
     ----------------------------

     The  managing  partner of  Metropolitan  was  appointed  as a member of the
     Company's Board of Directors in September 2002.

     Common Stock
     ------------
     Year Ended December 31, 2002
     ----------------------------

     During the year ended  December  31,  2002,  the Company  issued  1,524,300
     shares and granted  50,000 options to purchase its common stock as detailed
     below:

          --   Issued  877,665  shares of its common  stock and  granted  50,000
               options to  purchase  its  common  stock for  services  valued at
               $1,119,000 as follows:

               --   180,000  shares to its Chairman of the Board of Directors as
                    part of a two-year services agreement, valued at $180,000.

               --   60,000 shares to its Board of Directors as compensation  for
                    serving on various committees, valued at $106,000.

               --   431,032   shares  to   consultants  as  payment  of  certain
                    liabilities valued at $585,000.

               --   206,633 shares for employee bonuses, valued at $217,000.

               --   Granted  options  to  purchase  50,000  shares of its common
                    stock as payment of certain consultant  liabilities,  valued
                    at $31,000 using the Black-Scholes option- pricing model.

          --   Sold 26,191 shares of its common stock on a subscription basis at
               the  market  price on the date of  issuance  of $1.05 to four key
               executives for $27,000.  All subscribed shares were fully paid as
               of December 31, 2002.

          --   Sold  an  additional  71,000  shares  of its  common  stock  on a
               subscription basis at the market price on the date of issuance of
               $1.25 to four key executives for $89,000.  All  subscriptions are
               paid by July 1, 2003.

          --   Issued   31,111   shares  of  its  common  stock  to  the  former
               shareholders of Platinum as part of the Merger Agreement,  valued
               at $59,000 (see Note 3).

          --   Sold  318,333  shares of its common  stock at the market price on
               the  date of  issuance  of  $1.05  to  members  of the  Board  of
               Directors of the Company,  key executives and various  accredited
               investors for $334,000.

                                      F-25

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

NOTE 12 - Shareholders' Equity, continued

       Common Stock, continued
       ------------

       Year Ended December 31, 2002, continued
       ---------------------------

     --   Sold  160,000  shares of its common  stock at the market  price on the
          date  of  issuance  of  $1.25  to  various  accredited  investors  for
          $200,000.

     --   Issued  40,000  shares  of its  common  stock as  payment  of  certain
          restructuring liabilities, valued at $50,000 (see Note 14).

       Common Stock
       ------------
       Year Ended December 31, 2001
       ----------------------------

     In September  2001,  the Board of Directors  approved a shareholder  rights
     plan under which  shareholders  of record as of August 28, 2001  received a
     right, upon the occurrence of a Triggering  Event, as defined,  to purchase
     one share of the  Company's  common  stock at an  exercise  price of $2.50,
     subject to  adjustment.  The rights  attached  to the shares  expire on the
     earlier  of (i) August  27,  2006 or (ii)  redemption  or  exchange  of the
     rights.  The rights  have  certain  anti-takeover  effects  and would cause
     substantial  dilution  to a person  who  attempts  to acquire  the  Company
     without the consent of the Board of Directors.

     During the year ended  December 31, 2001, the Company issued 976,328 shares
     of its common stock as detailed below:

     --   Issued  570,512  shares of its  common  stock for  services  valued at
          $797,000 as follows:

          --   63,785  shares  to its Board of  Directors  as  compensation  for
               serving on various committees, valued at $108,000.

          --   442,727 shares to  consultants as payment of certain  liabilities
               valued at $584,000.

          --   64,000 shares for employee bonuses, valued at $105,000.

     --   Sold  212,766  shares of its common  stock at $2.35,  a premium to the
          quoted market price,  to the Chairman of the Board of Directors of the
          Company for $500,000.

     --   Issued 66,667 shares of its common stock to the former shareholders of
          Platinum as part of the Merger Agreement, valued at $137,000 (see Note
          3).

     --   Issued  109,715  shares of its  common  stock as  payment  of  certain
          restructuring liabilities, valued at $181,000.

     --   Issued  16,668  shares  of its  common  stock  valued  at  $47,000  as
          settlement of a certain legal matter.

                                      F-26

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

NOTE 12 - Shareholders' Equity, continued
          --------------------
       Common Stock
       ------------
       Year Ended December 31, 2000
       ----------------------------

     In  February  2000,  the  Company  declared a  dividend  of $1.50 per share
     (aggregating  $2,184,000) to its  shareholders  of record on March 15, 2000
     and paid on May 1, 2000.

     Pursuant to a Board  Resolution  adopted in January  1999,  the Company was
     authorized  to  repurchase  shares of its common stock at times and amounts
     that  would be in the best  interest  of the  Company.  During  the  fourth
     quarter 2000,  24,371  shares of common stock were  purchased at an average
     price of $12.74.

     During the year ended  December 31, 2000, the Company issued 108,563 shares
     of its common  stock  valued at $30.00 per share  based on the then  quoted
     price of the Company's common stock as follows:

     --   Issued  32,667  shares  of its  common  stock  (net of  16,667  shares
          rescinded) as settlement of certain employee,  director and consultant
          liabilities in conjunction with its restructuring  plan (Note 14). The
          shares were valued at $980,000.

     --   Issued  32,483  shares  of  its  common  stock  (net  of  3,083 shares
          rescinded) as settlement of employee  bonuses.  The shares were valued
          at $974,500, of which $468,000 was accrued in 1999.

     --   Issued  44,000  shares  of its  common  stock  (net  of  2,500  shares
          rescinded)  to various  consultants  for which it  recorded a non-cash
          charge to earnings of $1,320,000.  S.J. & Associates,  Inc. was issued
          25,000  of these  shares  upon  achieving  certain  performance  goals
          pursuant to its 1999 contract.

     --   Cancelled 587 shares as collateral payment of outstanding receivables.

     Additionally,  the Company's  Chairman and Chief Executive Officer tendered
     27,345 shares of the Company's  common stock,  valued at $923,000  based on
     the quoted price at the time, towards the repayment of officers' loans.

     Stock Option Plans
     ------------------

     Effective  June 1, 2000,  the Company's  Board of Directors  authorized and
     adopted a plan for compensation, referred to as the 2000 Stock Option Plan,
     which provides for the grant of 166,667  non-qualified  stock  options,  to
     officers,  employees and  consultants  to the Company,  exercisable  at the
     market  price  on the  date  of  grant.  All  grants,  which  have  varying
     expiration dates, shall be subject to various vesting conditions  including
     specific  performance  goals. There are 9,099 shares available to be issued
     pursuant to this plan.

                                     F-27


                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 12 - Shareholders' Equity, continued
          --------------------

       Stock Option Plans, continued
       ------------------

     During May 2001,  the Board approved the 2001 Stock  Option/Stock  Issuance
     Plan whereby  330,000 shares of its  authorized  but unissued  common stock
     were reserved.  The Plan is divided into two separate equity  programs:  an
     option grant program and a stock issuance program. Under the stock issuance
     program, the purchase price per share is fixed by the Board of Directors or
     committee but cannot be less than the fair market value of the common stock
     on the  issuance  date.  There  are  2,160  shares  available  to be issued
     pursuant to this plan.

     At the Company's annual meeting of stockholders held on September 17, 2001,
     the Company's  shareholders ratified the 2001-A Stock Option/Stock Issuance
     Plan whereby  600,000  shares of its  authorized but unissued or reacquired
     common stock were  reserved.  Similar to the 2001 Plan,  the 2001-A Plan is
     divided into two separate  equity  programs:  an option grant program and a
     stock  issuance  program.  Under the stock issuance  program,  the purchase
     price per share is fixed by the Board of Directors or committee  but cannot
     be less than the fair  market  value of the  common  stock on the  issuance
     date. As of December 31, 2002, 25,642 shares remained available pursuant to
     this plan.

     In January 2002,  the Company's  Board of Directors  authorized and adopted
     the 2002 Stock / Stock  Option Plan  whereby  625,000  shares of its common
     stock were  reserved.  The 2002 Plan is divided  into two  separate  equity
     programs:  an option grant program and a stock issuance program.  Under the
     stock issuance program,  the purchase price per share is fixed by the Board
     of Directors or committee  but cannot be less than the fair market value of
     the common stock on the issuance date.  During 2002,  all 625,000  reserved
     shares were utilized under the option grant program.

     At the Company's  annual meeting of stockholders  held on August 5, 2002, a
     proposal to ratify and approve the  Company's  2002-A  Stock Option / Stock
     Issuance  Plan  granting  the Board of  Directors  authority to grant up to
     875,000  shares of stock or stock  options was  passed.  The 2002-A Plan is
     also divided into two separate equity programs: an option grant program and
     a stock issuance  program.  As with the 2002 Plan, under the stock issuance
     program of the 2002-A Plan,  the  purchase  price per share is fixed by the
     Board of  Directors  or  committee  but cannot be less than the fair market
     value of the  common  stock on the  issuance  date.  During  2002,  815,000
     options (of which  615,000 are Incentive  Stock  Options) and 60,000 shares
     were issued under this plan.  As of December 31, 2002,  there are no shares
     available to be issued pursuant to this plan.

                                      F-28


                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

NOTE 12 - Shareholders' Equity, continued
          --------------------

       Stock Option Plans, continued
       ------------------

     In December 2002, the Company's  Board of Directors  authorized and adopted
     the 2003 Stock / Stock  Option Plan  whereby  725,000  shares of its common
     stock were  reserved.  The 2003 Plan is divided  into two  separate  equity
     programs:  an option grant program and a stock issuance program.  Under the
     stock issuance program,  the purchase price per share is fixed by the Board
     of Directors or committee  but cannot be less than the fair market value of
     the common stock on the issuance date. During 2002, 240,000 reserved shares
     were utilized under the option grant program.

     The Company grants options under multiple  stock-based  compensation  plans
     that do not differ  substantially in the characteristics of the awards. The
     following  is a summary of stock option  activity for 2002,  2001 and 2000,
     relating  to  all  of the  Company's  common  stock  plans  (shares  are in
     thousands):



                                                                     Weighted
                                                                      Average
                                                                     Exercise
                                                   Shares              Price
                                             ------------------- -------------------
                                                                
     Outstanding at January 1, 2000                 294               $30.60

      Granted                                       153                14.70
      Exercised                                      --                   --
      Forfeited                                    (193)               27.45
                                                  -----
     Outstanding at December 31, 2000               254                23.85

      Granted                                       277                 1.66
      Exercised                                      --                   --
      Forfeited                                    (103)               36.73
                                                  -----
     Outstanding at December 31, 2001               428                 6.55

      Granted                                     1,896                 1.69
      Exercised                                      --                   --
      Forfeited                                     (65)               17.07
                                                  -----
     Outstanding at December 31, 2002             2,259                 2.13
                                                  =====


                                      F-28

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 12 - Shareholders' Equity, continued
          --------------------

     Stock Option Plans, continued
     ------------------

     At December  31,  2002, a total of  1,064,000  options are  exercisable  at
     various exercise prices:  385,000 options are exercisable at $1.05, 573,000
     options are  exercisable  at prices ranging from $1.25 to $2.19 and 106,000
     options at  $11.25.  The  weighted-average  remaining  contractual  life of
     options  outstanding  at  December  31,  2002 is  4.21  years.  A total  of
     2,259,000  shares of the  Company's  common stock are reserved for options,
     warrants and contingencies at December 31, 2002.

                                      F-29

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

NOTE 12 - Shareholders' Equity, continued
          --------------------

     Stock Option Plans, continued
     ------------------

     At December  31,  2001,  a total of 250,000  options  were  exercisable  at
     various exercise prices:  129,000 options were exercisable at $1.63, 87,000
     options were exercisable at prices ranging from $11.25 to $20.16 and 34,000
     options at $26.25 to $30.00.  The weighted- average  remaining  contractual
     life of options outstanding at December 31, 2001 was 2.43 years.

     At December  31,  2000,  a total of 254,000  options  were  exercisable  at
     various exercise prices: 196,000 options were exercisable at prices ranging
     from  $11.25 to $20.16  per share,  51,000  options at $26.25 to $31.35 and
     7,000  options  at $93.75  to  $384.00.  The  weighted-  average  remaining
     contractual  life of options  outstanding  at  December  31,  2000 was 2.67
     years.

     Total  compensation  costs  recognized for stock option awards  amounted to
     $31,000,  $115,000 and $152,000 for the years ended December 31, 2002, 2001
     and 2000,  respectively.  Compensation  cost  represents  the fair value of
     options  granted  to non-  employees  and the  intrinsic  value of  options
     granted to employees.

NOTE 13 - Income Taxes
          ------------

     The following table  summarizes  components of the (provision)  benefit for
     current and deferred  income  taxes for the years ended  December 31, 2002,
     2001 and 2000.


                                                                  Year Ended December 31,
                                                           2002              2001             2000
                                                     ---------------- ----------------- ----------------
                                                                        (in thousands)
                                                                                  
       Current
         Federal                                         $  --            $     565        $     (718)
         State and other                                    --                   57              (125)
                                                         -----            ---------        ----------
             Total                                          --                  622              (843)
                                                         -----            ---------        ----------
       Deferred
         Federal                                            --                   --            (9,197)
         State and other                                    --                   --                --
                                                         -----            ---------        ----------
             Total                                          --                   --            (9,197)
                                                         -----            ---------        ----------
                                                            --            $     622          $(10,040)
                                                         =====            =========        ==========



                                      F-30

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

     The following table summarizes the significant differences between the U.S.
     Federal  statutory  tax  rate  and the  Company's  effective  tax  rate for
     financial  statement  purposes for the years ended December 31, 2002,  2001
     and 2000:


                                                                 Year Ended December 31,
                                                          2002             2001           2000
                                                     ---------------- --------------- --------------
                                                                              
       U.S. Federal statutory tax rate                   35.0%          35.0%           35.0%
       State and local taxes, net of U.S. Federal tax
        effect                                             --             --            (7.4)
       Impact of Alternative Minimum Tax                   --           (5.0)          (42.3)
       Gain on sale of Softworks and ComputerCOP           --             --           (90.1)
       Loss and other-than-temporary decline in
        investment in NetWolves                          (1.9)         (11.9)         (613.7)
       Restructuring costs timing difference              2.0            2.8           (33.4)
       Utilization of net operating loss carryforward     --             --            199.3
       Permanent differences - compensation               --             --            (50.5)
       Increase in valuation allowance                  (35.0)         (24.5)             --
       Other                                             (0.1)          (1.9)           11.1
                                                         ----          -----           -----
                                                         0.0%            5.5%         (592.0)%
                                                         ====          =====           =====


     The tax effects of  temporary  differences  that give rise to deferred  tax
     assets and liabilities are summarized as follows:


                                                                      December 31,
                                                                 2002              2001
                                                            ---------------- -----------------
                                                                    (in thousands)
                                                                         
         Net operating loss carryforwards                      $ 31,205         $ 25,851
         Tax credit carryforward                                    577               --
         Fixed and intangible assets                                 47              237
         Other-than-temporary decline in investment in
          NetWolves                                                  --               50
         Restructure accrual                                        133              302
         Other                                                       125              103
                                                               ---------        ---------
                                                                  32,087           26,543
             Valuation allowance                                 (32,087)         (26,543)
                                                               ---------        ---------
             Deferred tax assets                                $     --        $      --
                                                                ========        =========


                                      F-31

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 13 - Income Taxes, continued
          ------------

     At December  31, 2002,  the Company has net  operating  loss  carryforwards
     remaining of approximately  $68 million to reduce future taxable income, if
     any.  These losses,  which expire  through 2022, are subject to substantial
     limitations  as a result of IRC  Section  382 rules  governing  changes  in
     control.  Approximately  $58  million  these  losses  are  available  to be
     utilized in the year 2003. After the year 2003,  approximately $1.2 million
     of losses  become  available  each year  (subject to,  among other  things,
     adjustment upon further changes in control) until the losses expire.


NOTE 14 - Restructuring
          -------------

     In the first quarter 2000, the Company's newly appointed Board of Directors
     approved and the Company  announced a restructuring  plan to streamline the
     Company's operations and overhead structure,  including: (i) elimination of
     employees,   expenses  and  commitments   that  supported  the  ComputerCOP
     technology  (sold to  NetWolves,  Note 3), (ii)  elimination  of employees,
     expenses and commitments that supported the Company's  development  project
     related to a multi-media  display station,  and (iii) general  reduction of
     operating  expenses.  As a result,  the  Company  recorded a  non-recurring
     restructuring  charge of  $15,176,000  during the year ended  December  31,
     2000, related to the termination of 53 employees,  retirement  packages for
     certain  Company  officers and  directors,  and the  termination of certain
     long-term  consulting  contracts and operating leases. Cash requirements of
     this plan were estimated at $12,696,000;  $980,000 was settled with Company
     stock;  and  $1,500,000  was settled with  NetWolves  common  stock.  As of
     December  31, 2002,  the  remaining  cash  requirement  is $66,000,  $6,000
     payable over the next twelve months,  and $60,000 is payable  subsequent to
     the  satisfaction of the note to Markus & Associates (see Note 11).

     The  restructuring  charge includes costs directly related to the Company's
     plan.  EITF No.  94-3 and SEC Staff  Accounting  Bulletin  No. 100  provide
     specific  requirements  as to appropriate  recognition of costs  associated
     with  employee  termination   benefits  and  other  exit  costs.   Employee
     termination costs are recognized when details of the severance arrangements
     are  communicated  to affected  employees  (all 53 employees  were actually
     terminated  in  March  2000).   Other  exit  costs  (such  as   contractual
     obligations) that are not associated with or that do not benefit activities
     that will be continued are  recognized at the date of commitment to an exit
     plan subject to certain  conditions.  Other costs  directly  related to the
     restructuring  that are not eligible for recognition at the commitment date
     are expensed as incurred.

                                      F-32

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 14 - Restructuring, continued
          -------------

     The  activity in the  restructuring  accrual  through  December 31, 2002 is
     summarized below:


                                             Officer/director
                                Employee       retirement      Consulting    Operating
                              terminations      packages       contracts       leases         Other          Total
                             -------------------------------------------------------------------------------------------
                                                                                        
  Restructuring charges to     $  2,088,000    $ 7,666,000     $ 3,681,000   $  357,000     $1,384,000    $ 15,176,000
   operations, during 2000

  Company stock Issuances                --       (100,000)       (630,000)          --       (250,000)       (980,000)

  NetWolves stock exchange               --     (1,500,000)             --           --                     (1,500,000)

  Cash expenditures              (2,056,000)    (5,508,000)     (1,938,000)    (140,000)      (604,000)    (10,246,000)
                               ------------    -----------     -----------   ----------     ----------    ------------
  Restructuring accrual,
   December 31, 2000                 32,000        558,000       1,113,000      217,000        530,000       2,450,000

  Company stock Issuances                --             --        (131,000)          --        (50,000)       (181,000)

  Cash expenditures                 (30,000)      (548,000)       (296,000)    (129,000)      (480,000)     (1,483,000)
                               ------------    -----------     -----------   ----------     ----------    ------------
  Restructuring accrual,
   December 31, 2001                  2,000         10,000         686,000       88,000             --         786,000

  Company stock Issuances                --             --         (50,000)          --             --         (50,000)

  Converted to note payable              --             --        (250,000)          --             --        (250,000)

  Cash expenditures                  (2,000)       (10,000)       (326,000)     (82,000)            --        (420,000)
                               ------------    -----------     -----------   ----------     ----------    ------------

  Restructuring accrual,
   December 31, 2002           $         --    $        --     $    60,000   $    6,000     $       --    $     66,000
                               ============    ===========     ===========   ==========     ==========    ============


     --   Employee  termination  costs represent  severance and related benefits
          for the 53 employees that were  terminated in March 2000: 18 employees
          in sales and administration,  14 employees involved in the development
          project  related  to a multi-  media  display  station,  11  employees
          related  to  ComputerCOP  and 10  employees  in general  research  and
          development.  Of  these  employees,  44  received  severance  benefits
          generally payable over 3 to 9 months, commencing April 2000.

     --   Officer/director retirement packages represent retirement packages for
          the Company's  Chairman,  its Chief Executive  Officer and other board
          members aggregating $7,666,000. $1,500,000 was paid with 75,000 shares
          of NetWolves common stock (valued at $20 per share), $100,000 was paid
          with 50,000 shares of Company common stock,  and $5,508,000,  $548,000
          and  $10,000  cash  payments  were  paid  in  2000,   2001  and  2002,
          respectively.

                                      F-33

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 14 - Restructuring, continued
          -------------

     --   The Company  settled 5  long-term  consulting  contracts  that will no
          longer be required for an aggregate of $3,681,000.  The Company agreed
          to pay off a 1999  consulting  agreement with S.J. & Associates,  Inc.
          for $1,276,000.  Additionally,  the  Company settled  three consulting
          agreements  that were  entered into during 2000  (originally  totaling
          $1,785,000)  for an aggregate of  $1,277,000  (one of the  agreements,
          settled for $524,000,  is with a related party).  Further, the Company
          paid $1,128,000 as part of a retirement arrangement with the Company's
          general counsel.  These  obligations are payable as follows:  $811,000
          was paid in the form of the  Company's  common stock;  $2,560,000  was
          paid through  2002;  $250,000 was  converted to a 9-1/2%  twenty-eight
          month  note;  and the  $60,000  balance is payable  subsequent  to the
          satisfaction of the note.

     --   Operating  leases  represent the  settlement  of the  remaining  lease
          payments with respect to certain  automobile and equipment leases that
          are no longer  required.  Payments  are  expected  to be paid over the
          remaining terms of the leases, which end by June 2003.

     --   Other costs  included  consulting  fees  related to the  creation  and
          execution  of the  restructuring  plan  (including  $250,000 to S.J. &
          Associates,  Inc. paid in the form of 125,000  shares of the Company's
          common stock), legal fees and other exit costs.

NOTE 15 - Related Party and Other Transactions
          ------------------------------------

     Three former executive  officers of the Company had received  advances from
     time to time,  with such  advances  being  payable  upon demand and bearing
     interest  at the rate of 7% per  annum.  In the  first  quarter  2000,  the
     officers  repaid  $1,706,000 of these  advances,  consisting of $783,000 in
     cash and 27,345 shares of Company common stock valued at $923,000.

     In 2000, the Company granted 1,667 shares of common stock (valued at $30.00
     per share) to an outside  Director  (who  resigned in March 2000) for legal
     and consulting  services provided to the Company. In 2000, the Company also
     granted  1,333  options with an exercise  price of $31.35 per share,  which
     were valued at $17,000 and fully vested at December 31, 2000. Additionally,
     during the year ended  December 31, 2000, the Company paid to such director
     consulting fees of $52,000.

     In 2000, the Company granted 1,667 shares of common stock (valued at $30.00
     per share) for  consulting  expenditures  incurred in  connection  with the
     restructuring  plan (Note 14) to another outside  Director (who resigned in
     March 2000). The Company paid such Director  consulting fees of $13,000 for
     the year ended December 31, 2000.

                                      F-34

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 15 - Related Party and Other Transactions, continued
          ------------------------------------

     In 2000, the Company  granted to a third outside  Director (who resigned in
     March 2000) 1,667 shares of common  stock  (valued at $30.00 per share) for
     consulting  expenditures incurred in connection with the restructuring plan
     (Note 14). In addition,  the Company granted 1,333 options with an exercise
     price of $31.35 for consulting services, which were valued at approximately
     $21,000, and were fully vested at December 31, 2000.

     In the first quarter 2000, the Company entered into a multi-year  agreement
     with a consultant  that is a family  member of one of the former  officers.
     Subsequently,  the  Company  incurred a $524,000  restructuring  charge for
     terminating this agreement.  At December 31, 2002,  approximately $6,000 of
     this settlement remains unpaid.

     In 2000, the Company's  general counsel received 25,000 shares of NetWolves
     common  stock,  valued at $20.00 per share (Note 3), to pay legal fees with
     respect to the  NetWolves  transaction  and 4,167  shares of the  Company's
     common stock (valued at $30.00 per share) for consulting  expenses incurred
     in  connection  with the  restructuring  plan (Note 14). In  addition,  the
     general  counsel  received  $1,000,000  of cash  compensation  as part of a
     retirement  arrangement.  In 1999, the Company's  general counsel  received
     cash compensation of $689,000,  and 75,000 shares of Softworks common stock
     and 10,000  Company  stock  options  valued at  $395,000,  for business and
     financial consulting services rendered.

     S.J. & Associates, Inc.
     -----------------------

     The Company has entered into  various  agreements  with S.J. &  Associates,
     Inc.  (including its affiliates are  collectively  referred to as "SJ"), an
     advisor to the Company and its' Board of  Directors,  for various  services
     that provide for the following compensation:

     --   The Company  entered  into a  consulting  agreement  with SJ initially
          terminating on May 31, 2007. Pursuant to the agreement, SJ is entitled
          to monthly  compensation  of $15,000.  The  Company  will supply SJ an
          office/temporary  living  accommodations  and  reimbursement  for auto
          leases at a cost not to  exceed  $9,900  per  month.  Pursuant  to the
          agreement,  SJ is entitled to a financing fee equal to 4% of the gross
          proceeds  (or the gross  transaction  value)  of any of the  following
          events:  (i)  financing(s)  (either debt or equity),  (ii) sale of the
          Company's stock,  (iii) an acquisition  made by the Company,  and (iv)
          the sale of the Company or merger of the Company with another  entity.
          SJ is also  entitled  to an  annual  bonus  at the  discretion  of the
          Companies Board of Directors. With no further approval, SJ is entitled
          to be  reimbursed  for other  expenses not to exceed $2,000 per month,
          plus other reasonable  expenses upon approval.  Upon completion of the
          initial term of the agreement,  SJ will continue to provide consulting
          services for an  additional 7 1/2 year  period.  Minimum  compensation
          during this additional period is approximately $5,500 per month.

                                      F-35

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 15 - Related Party and Other Transactions, continued
          ------------------------------------
          S.J. & Associates, Inc., continued
          -----------------------

     --   In 2002, the Company incurred $153,000 of consulting expenses with SJ.
          The consulting expense was paid in cash.

     --   In 2002,  the  Company  reduced its  obligation  to SJ relating to the
          restructure  plan by  $609,000.  The  amount  was  paid in the form of
          40,000  shares  (valued at $50,000),  the issuance of a $250,000  note
          (see Note 11) and $309,000 in cash.

     --   In 2001, the Company incurred $292,000 of consulting expenses with SJ.
          The  consulting  expense  was  paid in the form of  $152,000  in cash,
          82,858 shares of Company  common stock (valued at $87,000) and $53,000
          in expense related to 2000 option grants vesting in 2001.

     --   In 2001,  the  Company  reduced its  obligation  to SJ relating to the
          restructure  plan by  $406,000.  The  amount  was  paid in the form of
          109,715 shares  (valued at  approximately  $181,000),  and $225,000 in
          cash.

     --   In 2001, the Company  settled prior year  obligations to SJ (valued at
          approximately $36,000) with 22,285 shares of Company common stock.

     --   In 2000, the Company issued 8,333 shares (valued at $30.00 per share),
          for  consulting  fees  related to the  creation  and  execution of the
          restructuring plan.

     --   In 2000, the Company incurred  $1,060,000 of consulting  expenses with
          SJ. The  consulting  expense was paid in the form of $274,000 in cash,
          25,000 shares of Company common stock (valued at $30.00 per share) and
          10,000  stock  options  with an  exercise  price of $11.25  per share,
          resulting in a charge of approximately $36,000.

     --   As part of the 2000 restructure plan (Note 14) a long-term  consulting
          contract was settled.

                                      F-36

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 16 - Commitments and Contingencies
          -----------------------------

     Operating Leases
     ----------------

     Operating leases are primarily for office space, equipment and automobiles.
     At December 31, 2002, the future  minimum lease  payments  under  operating
     leases are summarized as follows (in thousands):


                          Year Ending
                          December 31,                Amount
                  ------------------------------ ----------------
                                     (in thousands)
                                                    

                            2003                       $526
                            2004                        152
                            2005                        104
                            2006                         50
                                                       ----
                            Total                      $832
                                                       ====

     Rent  expense  approximated  $474,000,  $499,000 and $340,000 for the years
     ended December 31, 2002, 2001 and 2000, respectively.

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

     In  December  2002,  the  Company's  Chairman  became the  Company's  Chief
     Executive Officer.  Subsequently, in January 2003, the Company entered into
     an employment agreement with its Chief Executive Officer,  which expires in
     January 2005.  Compensation  is as follows:  60,000 shares of the Company's
     common  stock  which vest  ratably  over the first  year of the  agreement,
     240,000 options to purchase  common stock of the Company at $2.02,  vesting
     50% on  execution  of the  agreement  and 50% ratably  over the life of the
     contract,  and  $180,000  per annum plus a bonus at the  discretion  of the
     Board.  Additionally,  the  Chief  Executive  Officer  is  entitled  to  be
     reimbursed for (1) all out-of-pocket expenses reasonably incurred by him in
     the  performance of his duties,  and (2) housing and office expenses not to
     exceed $10,000 per month.

     In December 2001, the Company entered into an employment  agreement with an
     executive of the Company,  which  expires  January  2004.  Compensation  is
     $175,000 per annum plus a bonus at the discretion of the board.

     Defined Contribution Plan
     -------------------------

     The Company  provides  pension  benefits to  eligible  employees  through a
     401(k)  plan.   Employer   matching   contributions  to  this  401(k)  plan
     approximated $65,000,  $46,000 and $41,000 for the years ended December 31,
     2002, 2001 and 2000, respectively.

                                      F-37

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 17 - Management's Liquidity Plans
          ----------------------------

     For the year ended  December 31, 2002,  the Company  continued to incur net
     losses and use  substantial  amounts of cash in operating  activities.  The
     Company has been  dependent  upon debt and equity  financing as well as the
     liquidation of NetWolves common stock to fund its operations.

     The Company's management has and will continue to take numerous steps which
     it believes will create positive  operating cash flow for the Company.  Key
     measures are as follows:

     --   Expanding the Company's products and services;
     --   Materially  improve its sales efforts through  expanding its marketing
          staff;
     --   Continue to expand customer engineering fees. The Company generated in
          excess of $2,500,000 in custom  engineering  fees in 2002 and believes
          that this revenue should continue into 2003;
     --   Increase  revenue as a result of the  agreement  entered  into in 2002
          between the Company and International  Business  Machines  Corporation
          ("IBM"),  which  allows  IBM  the  ability  to  electronically  attach
          supporting  documentation to an electronic invoice,  all submitted via
          the Internet to their customers;
     --   Capitalize  on the growing  trend for  outsource  services  within the
          communications  sector.  The  acquisition  of Platinum  broadened  the
          Company's  product  offerings  in  this  market  sector.  The  Company
          believes the increase in revenue  during 2002  generated from Platinum
          should continue in 2003.
     --   A reduction of the  Company's   overhead  costs,   including  staff
          reductions, as deemed necessary.
     --   In January 2003, the Company raised an additional $500,000 through the
          issuance of long-term debt to Tall Oaks Group, LLC (Note 21).
     --   We have  obtained a firm  commitment  from  Metropolitan  to  purchase
          $250,000 of our preferred stock,  with terms similar to their previous
          transactions  (Note 12).  Further,  we have firm commitments  totaling
          $750,000  ($500,000  from Tall Oaks and $250,000 from our chairman) to
          guarantee a line of credit  expected to be obtained from a major bank.
          Additionally,  the senior  executives  have  pledged an  aggregate  of
          $250,000 in the event we require  capital in excess of the  $1,000,000
          described above.  These commitments and pledges extend though at least
          December 31, 2003

     Management  believes  that its plan will  ultimately  enable the Company to
     generate positive cash flows from operations.  Until such time, the Company
     believes that its present cash on hand as well as obtaining additional debt
     and/or equity  financing  should provide  adequate funding through at least
     December 31, 2003.  However,  there can be no  assurances  that the Company
     will have sufficient funds to implement its current plan. In such an event,
     the Company could be forced to significantly  alter its plan and reduce its
     operating  expenses,   which  could  have  an  adverse  effect  on  revenue
     generation and operations in the near term.

                                      F-38

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

NOTE 18 - Consolidated Statements of Cash Flows

     Supplemental  disclosure  of cash  flow  information  for the  years  ended
     December 31, 2002, 2001 and 2000 is summarized as follows:


                                                     Year Ended December 31,
                                              2002             2001                2000
                                        ---------------- ------------------- ----------------
                                                           (in thousands)
                                                                          
        Interest paid                         $171             $467                $  8
                                              ====             ====                ====
        Net taxes paid                        $  -             $849                 $38
                                              ====             ====                ====

     Non-cash  investing and financing  activities  for the years ended December
     31, 2002, 2001 and 2000 are summarized as follows:


                                                           Year Ended December 31,
                                                        2002         2001         2000
                                                     ------------ ------------ ----------
                                                                 (in thousands)
                                                                         
        Net cash  paid in  Platinum  acquisition  in
        2001 (in thousands):
           Account and installment receivables          $    --       $  (88)     $    --
           Property and equipment, net                       --         (104)          --
           Intangible assets, net                            --         (585)          --
           Accounts payable and accrued Expenses             --          194           --
           Current and long-term debt                        --          337           --
           Common stock issued in acquisition                --          137           --
                                                        -------       ------      -------
        Decrease in cash and cash equivalents           $    --       $ (109)     $    --
                                                        =======       ======      =======
        Capitalized leases incurred                     $   263       $  173      $    --
                                                        =======       ======      =======

     Additional non-cash investing and financing  activities for the years ended
     December 31, 2002 and 2000 are summarized as follows:

     2002
     ----

     -- In  connection  with the sales of  preferred  stock  (see Note 12),  the
     Company recorded a stock  subscription  receivable of $500,000 and incurred
     dividend liabilities of $56,000.

     -- Accrued  restructure  cost of $250,000 were  converted to a note payable
     pursuant to terms of a restructuring agreement (see Notes 11 and 15).

                                      F-39

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

NOTE 18 - Consolidated Statements of Cash Flows, continued

     2000
     ----

     --   In  conjunction  with the sale of  ComputerCop  Corp.  (Note  3),  the
          Company received  1,775,000 shares of NetWolves common stock valued at
          $35,500,000 in exchange for $24,394,000 of ComputerCop  assets,  which
          included $20,500,000 cash.

     --   The Company's  former  chairman and Chief Executive  Officer  tendered
          27,345 shares of the Company's  common stock valued at $923,000 toward
          the repayment of officers' loans.


NOTE 19 - Products and Services
          ---------------------

     The Company and its subsidiaries  currently operate in one business segment
     and have,  during the years 2002,  2001 and 2000,  provided  three separate
     products: ASP Services,  custom engineering fees and AMS Services. Refer to
     Note 1 for a detailed description of these products and services.



                                                          Year Ended December 31,
                                                 2002             2001             2000
                                           ---------------- ---------------- ----------------
                                                             (in thousands)
                                                                         
         ASP fees                               $4,101           $2,506           $2,047
         Custom Engineering fees                 2,511              814               --
         AMS fees                                  804              465               --
         Other                                      --               --               73
                                                ------           ------           ------
              Total Revenue                     $7,416           $3,785           $2,120
                                                ======           ======           ======

NOTE 20 - Major Customers
          ---------------

     For the years ended  December 31, 2002,  2001 and 2000,  IBM  accounted for
     87.7%,  82.2% and 80.5% of the Company's  revenue,  respectively.  Accounts
     receivable  from IBM amounted to $1,127,000  and $850,000,  at December 31,
     2002  and  2001,  respectively.  Loss  of IBM as a  customer  would  have a
     material adverse effect on the Company.


NOTE 21 - Subsequent Events
          -----------------

     In  January  2003,  Tall Oaks  Group,  LLC  provided  the  Company  with an
     unsecured $500,000 loan. The loan matures March 31, 2005, bears interest at
     9 1/2%, with the entire unpaid  principal  amount and all accrued  interest
     payable on the maturity date.

                                      F-40

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

NOTE 22 - Quarterly Financial Data (Unaudited)
          ------------------------


                                                                     Year Ended December 31, 2002,
                                                         First           Second           Third          Fourth
                                                        Quarter         Quarter          Quarter        Quarter
                                                     -------------- ----------------- -------------- ---------------
                                                                (in thousands, except per share amounts)
                                                                                              
     Revenue                                              $ 1,514           $ 1,982        $ 1,851        $ 2,069
     Operating loss                                        (1,278)             (950)        (1,180)        (1,202)
     Loss on sales of NetWolves common
      stock                                                  (250)               --            (14)          (111)
     Other-than-temporary decline in
      Investment in Netwolves                                  --              (457)            --             --
     Equity in Loss of Voyant and Valuation
      Adjustment                                               --              (259)          (281)          (790)
     Other (expense) income                                  (100)              (51)           (12)            24
     (Provision for) benefit from income
      taxes                                                    --                --             --             --
                                                          -------           -------        -------        -------

            Net Loss                                      $(1,628)          $(1,717)       $(1,487)       $(2,079)
                                                          =======           =======        =======        =======
            Basic and Diluted Net Loss
             Per Share                                     $(0.53)           $(0.46)        $(0.39)        $(0.53)
                                                           ======            ======         ======         ======
                                                                     Year Ended December 31, 2001,
                                                         First           Second           Third          Fourth
                                                        Quarter         Quarter          Quarter        Quarter
                                                     -------------- ----------------- -------------- ---------------
                                                                (in thousands, except per share amounts)
     Revenue                                            $     517         $     677       $  1,153       $  1,438
     Gross margin                                             428               521            847          1,183
     Operating loss                                        (1,701)           (2,267)        (1,783)        (1,379)
     Loss on sales of NetWolves common
      stock                                                    --               (98)            --         (3,718)
     Other (expense) income                                  (317)               10             16              3
     (Provision for) benefit from income
      taxes                                                   (33)              (13)            --            668
                                                          -------           -------        -------        -------
            Net Loss                                      $(2,051)          $(2,368)       $(1,767)       $(4,426)
                                                          =======           =======        =======        =======
            Basic and Diluted Net Loss
             Per Share                                     $(1.44)           $(1.44)        $(0.90)        $(2.10)
                                                           ======            ======         ======         ======

                                      F-41

                                            DIRECT INSITE CORP. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

NOTE 22 - Quarterly Financial Data (Unaudited) continued
          ------------------------

     The unaudited interim financial information reflects all adjustments, which
     in the opinion of  management,  are  necessary  to a fair  statement of the
     results of the interim  periods  presented,  all  adjustments are of normal
     recurring nature.




                                      F-42