Back to GetFilings.com





                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             -----------------------

                                    FORM 10-K

      X         ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
     ---        SECURITIES EXCHANGE ACT OF 1934

                For the fiscal year ended April 30, 2001
                                          --------------
                                                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. 000-20688

                              DATATEC SYSTEMS, INC.
          ----------------------------------------------------------
             (Exact name of Registrant as specified in its charter)

               Delaware                                 94-2914253
- ------------------------------------         -----------------------------------
      (State of Incorporation)              (I.R.S. Employer Identification No.)

  23 Madison Road, Fairfield NJ                            07004
- ------------------------------------         -----------------------------------
(Address of principal executive offices)                (Zip Code)


Registrant's telephone number,
including area code:                                 (973) 808-4000
                                             -----------------------------------

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, $.001 par value                         Nasdaq National Market System
            Preference Share Purchase Rights                      Nasdaq National Market System


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. [ ]

The  aggregate   market  value  of  the   Registrant's   voting  stock  held  by
non-affiliates at June 30, 2001 was approximately  $15,828,000.  For purposes of
computing  such market  value,  the  Registrant  has deemed as  affiliates  only
executive officers, directors and their affiliates.

The total number of shares of Common Stock of the Registrant outstanding at June
30, 2001 was 33,856,785.







                                TABLE OF CONTENTS



Part I                                                                   Page #

Item 1.     Business                                                         3
Item 2.     Properties                                                      11
Item 3.     Legal Proceedings                                               11
Item 4.     Submission of Matters to a Vote of Security Holders             12


Part II

Item 5.     Market for Registrant's Common Equity and Related
            Stockholder Matters                                             13
Item 6.     Selected Financial Data                                         14
Item 7.     Management's Discussion and Analysis of Financial Condition
            and Results of Operations                                       15
Item 8.     Financial Statements and Supplementary Data                     21
Item 9.     Change in and Disagreements with Accountants on Accounting
            and Financial Disclosure                                        48

Part III

Item 10.    Directors and Executive Officers of the Registrant              49
Item 11.    Executive Compensation                                          52
Item 12.    Security Ownership of Certain Beneficial Owners
            and Management                                                  56
Item 13.    Certain Relationships and Related Transactions                  58


Part IV

Item 14.    Exhibits, Financial Statement Schedules and Reports             59
            on Form 8-K




                           FORWARD LOOKING STATEMENTS
                           --------------------------

In  addition  to   historical   information,   this   Annual   Report   contains
forward-looking  statements that involve risks and uncertainties.  The Company's
actual  results  could  differ   materially  from  those  anticipated  in  these
forward-looking statements. Factors that may cause such differences include, but
are not limited to,  competition,  technological  advances and  availability  of
managerial personnel. Readers are cautioned not to place undue reliance on these
forward-looking  statements,  which reflect management's analysis only as of the
date hereof.  Datatec Systems,  Inc. undertakes no obligation to publicly revise
these  forward-looking  statements to reflect events or circumstances that arise
after the date hereof.

                                     PART I
                                     ------

Item 1.   Business
          --------

The Company

            Datatec  Systems,  Inc.  and  its  subsidiaries  (the  "Company"  or
"Datatec")  are in the  business  of  providing  rapid and  accurate  technology
deployment  services and licensing  software  tools,  designed to accelerate the
delivery  of  complex  Information  Technology  (IT)  solutions  for  Technology
Providers and Enterprises.  The Company markets its services  primarily to large
Original  Equipment  Manufacturers  (OEM's),  systems  integrators,  independent
software   vendors,    telecommunications   carriers   and   service   providers
(collectively,  "Technology Providers") as well as to a select number of Fortune
2000  customers  in the  United  States and  Canada.  The  Company's  deployment
services include the following: (i) the process of "customizing" Internetworking
devices such as routers and switches,  and computing devices such as servers and
workstations to meet the specific needs of the user (hereinafter  referred to as
"configuration"), (ii) the process of integrating these hardware devices as well
as integrating  operational and application software on a network to ensure they
are  compatible  with  the  topology  of the  network  and  all  legacy  systems
(hereinafter  referred to as  "integration"),  and (iii) the physical process of
installing  technology on networks  (hereinafter referred to as "installation").
The Company  licenses its software  tools through its  subsidiary,  eDeploy.com,
Inc., and has established a new division,  Global Integration Services,  for its
proposed entry into Europe.

            The  Company  utilizes  Web-enabled  implementation  tools that were
internally  developed to provide its deployment services.  These,  together with
its proprietary processes,  allow the Company to rapidly and efficiently deliver
high quality and cost effective  large-scale  technology deployment solutions to
its clients,  which it does  primarily  on a fixed  time/fixed  cost basis.  The
components of the Company's implementation model are made up of a combination of
people, process and tools, that include:

o     The utilization of a Web-based software tool,  eDeploy(TM),  that provides
      design  and  project  management  automation  and  enhances  the speed and
      accuracy of the  deployment  process.  The automation  also  significantly
      reduces the labor costs and technical  skills  required to accomplish most
      complex deployment projects.

o     The  utilization of Integrators  Workbench and Router Central  process and
      software  that  provide   automation   and  mass   customization   in  the
      configuration  / integration of computing and  Internetworking  devices as
      well as application and operational software.

                                       3


o     The Company carries out most of its complex  integration and configuration
      process within three (3)  Configuration  Centers  situated  throughout the
      United States and one (1) in Canada. By conducting these activities at the
      Company's staging centers, and utilizing,  where applicable, the Company's
      software  tools,  the  Company  is able to  prepare  and  rollout  project
      components  so that they  arrive at a  customer  site in a "plug and play"
      state.

o     A field  deployment  force  capable  of  delivering  all types of  complex
      technologies   due  to  the  "plug  and  play"  nature  of  the  Company's
      "configuration/integration" process.

            The Company  operates  out of 13 offices and has a field  deployment
team of approximately 227 people, allowing it to conduct multiple,  simultaneous
large-scale  deployments  across the United  States and  Canada.  The  Company's
deployment  capabilities further enable Technology Providers to rapidly increase
the "absorption" of their products in the marketplace onto what are increasingly
complex networks and "IT" environments.

            The Company was incorporated in the State of Delaware on January 10,
1996 and its stock is traded on the  Nasdaq  National  Market  System  under the
symbol "DATC".  The Company  maintains its executive offices at 23 Madison Road,
Fairfield,  New  Jersey  07004.  Its  telephone  number is (973)  808-4000.  The
Company's Website can be located at www.datatec.com.  The Company's  subsidiary,
eDeploy.com,  Inc.  maintains  its  headquarters  at 1536 Cole Blvd., Suite 350,
Golden, CO 80401. Its telephone number is (303) 854-3200.  eDeploy.com's Website
can be located at www.eDeploy.com.

Datatec's Deployment Solutions

            Technology  Providers need to improve the  "absorption"  or "time to
market" of their  products  to  maximize  return on sales,  as well as return on
product development costs. In addition,  end-users need to maximize their return
on technology  investments  especially when one considers the rapid obsolescence
factor,  which  aggravates  returns if the time to deploy new  technology is not
minimized.  The  speed  and  accuracy  of  deployment  is a  critical  factor in
improving these fundamental ratios.

            The  dynamics  that  are  creating  an  increasing  demand  for  the
Company's software-enabled deployment offerings include the following:

o     The global configuration and deployment market is highly fragmented and to
      the best of the Company's knowledge there are no other companies that have
      focused their entire  business model on this market space.  The need for a
      company devoted to providing alternative solutions for deployment services
      becomes  clear when one  considers  that  despite the speed of  technology
      innovation over the past decade,  the way in which  technology is deployed
      has remained relatively constant over the same period. It is therefore not
      surprising  that  deployment has become a bottleneck and a major restraint
      to growth for Technology Providers.

o     Due to shorter product life cycles,  hardware  manufacturers  and software
      vendors alike must find ways to rapidly bring their  products to market or
      face losing market  share.  The Company has shown a capability of reducing
      the time to deploy by between 40% and 80%.



                                       4


o     By significantly  reducing the "time to market",  technology providers and
      users  benefit  from  improved  return on sales and return on  investment,
      respectively.

o     In order to maintain a competitive  edge in the market,  corporations  are
      constantly  looking to become more  efficient and  technology has become a
      major source of competitive  advantage.  Speed of deployment has therefore
      become vital.

o     Due to the  utilization of software tools,  error rates are  significantly
      reduced, thereby increasing customer satisfaction and efficiency.

o     Technologies are becoming increasingly complex, which makes them extremely
      difficult   and  costly  to  implement,   especially   without  tools  and
      methodologies.  Given  the  downsizing  of many IT  departments  and their
      preoccupation with core operations,  companies are increasingly looking to
      outsource the deployment of new technologies.

o     Technology  companies  are today  launching new products at an ever faster
      rate.  The problem is that due to inadequate  levels of skilled  resources
      there is a lack of capacity to  assimilate  these new products  rapidly in
      the  market.  The  Company  believes  that the  skill  gap that  exists is
      widening every year and so without  automation,  the problem will persist.
      The  Company's  software  tools bring a level of automation to the process
      that reduces the level of skills  required to perform  complex  technology
      implementations.  The Company can therefore recruit from a less costly and
      larger pool of resources.

eDeploy.com

            The eDeploy(TM)  solution is a compelling and unique mix of flexible
tools,  project logistics,  process  mapping/automation  and connected,  virtual
"communities" of users and participants. Leveraging the core benefits of new-era
IT  applications  and  platforms,  the  solution  improved  process,   controls,
monitoring and best practices to complex IT  deployments  thereby  significantly
increasing efficiencies and reducing costs.

            The application platform is designed to be open and standards-based,
and can easily integrate with a wide variety of other existing  business systems
including back office applications, management and support platforms and process
automation tools. The eDeploy(TM) solution is generally accessed via an Internet
Web browser connection.

            At its  highest  level,  eDeploy(TM)  has  been  grouped  into  four
discreet application sets that can be combined to provide workflow continuum and
to more  effectively  integrate with an  organization's  existing  platforms and
applications  solutions.  Each application  module and associated tool leverages
related project information and integrates seamlessly with one another. The four
modules that make up eDeploy(TM) are:



o     Preparation & Design
This module  organizes the  collection of data from site and equipment  surveys,
creates a gap  analysis  and drives to a fully  designed  and ready to implement
project  plan.  This  module  provides  the user with tools to feed  project and
equipment specific configuration files that construct the base for its automated
configuration solution sets. Once confirmed, this module provides a backdrop



                                       5


for access to other eDeploy modules that organize a project. The module provides
a base information flow for project contacts,  site  information,  schedules and
begins the project manual process.  This approach  institutionalizes  the proven
best practices for successful project  fulfillment,  and feeds other modules for
project deployment steps.


o     Configuration & Integration (Integrators' Workbench)
eDeploy.com's  automated  configuration  tools  load  software  on any manner of
desktop-based servers, PCs, applications or operating systems as well as complex
Internetworking/multiservices  equipment  including  routers,  switches  and  IP
telephony devices. These automated tools reduce configuration time by 50% to 90%
compared  with other  manual and  semi-automatic  approaches  and prepare  these
devices  for easy to  complete,  plug and play  installations.  These  tools are
available through the eDeploy.com Web-based Extranet site and can be used either
onsite or via multi-disciplinary configuration centers.

o     Deployment Management
This  module  builds  the  base for  managing  information  flow  for  equipment
shipments,  completion  schedules,  configuration  files,  quality  tracking and
related  customer  satisfaction   statistics.   eDeploy.com  has  an  innovative
"dashboard"  report that consolidates all the many steps and report formats into
a single  "at a glance"  report  for the  project  managers  to  assess  project
progress.

o     Transition & Maintenance
Once deployed,  this module organizes as-built drawings and digitized images and
maintenance  reports,  installed  equipment  serial  numbers,  and  creates  the
configuration  database  for  future  reference.  eDeploy.com  provides  on-line
product registration information, and becomes a source for on-site configuration
rebuilds for update or maintenance purposes.

In the hands of any  Technology  Provider,  including the Company,  the software
tools provide support in their endeavors to:

o     Automate each configuration / integration process;
o     Shorten time to market for new product introductions;
o     Obtain real time, secure feedback from its channel; and
o     Provide  the  channel  with  a well  proven  implementation  process  that
      provides for "best practices".

Other  benefits  provided by  eDeploy(TM)  to technology  providers,  as well as
end-users, include the following:

o     Planning, monitoring and executing complex technology implementations. The
      integrated  applications  allow  users to  better  manage  the  myriad  of
      personnel  issues,  customer  needs,  and  logistics  that  all need to be
      properly coordinated to ensure success.

o     Reduction  in labor  costs  and  increased  productivity  and  efficiency.
      Typical time reductions achieved by using  software-enabled  process range
      between 40% and 80%, while efficiency improvements can reach over 200%.

o     The  ability  to  leverage  technical  skills.  Highly  complex  technical
      solutions  can  be  deployed  using  less  technical  people.  This  is of
      particular  importance in the IT market,  where



                                       6


      the increasing demand for experienced  highly skilled engineers is placing
      constraints on the availability of such resources.

o     A higher degree of accuracy in the deployment  process increases  customer
      satisfaction   through  a  combination  of  process,   tools  and  people.
      Technologies  can  be  more  accurately  and  speedily   deployed  thereby
      increasing customer satisfaction.  In a recent project, the utilization of
      eDeploy(TM) was the major reason for increasing customer satisfaction from
      a "D" to a "B" in less than three months.

Datatec's Software-Enabled Service Offerings

            The Company has created the  following  distinct  branded  solutions
targeted  towards  specific market needs:  (i) Network Device  Deployment;  (ii)
Computing Device Deployment; (iii) Technology Refresh & Migration; and (iv) Site
Readiness & Infrastructure.

            Network  Device  Deployment  ("NDD").  NDD is  the  software-enabled
process for staging,  configuring,  integrating and installing new communication
devices such as routers and  switches.  Client's can select to outsource  one or
all of the above  functions.  They can also  choose to carry out the first three
processes  within their own  manufacturing,  staging or  integration  facilities
using  Integrator's  Workbench.  In the past year,  the Company  believes it has
moved this  offering  from the proof of concept stage to an offering with strong
demand and general market acceptance. NDD is the primary solution supporting the
Company's relationship with Cisco Systems, Inc. ("Cisco").

            Computing Device  Deployment  ("CDD").  CDD is the  software-enabled
process for staging,  configuring,  integrating  and  installing  new  computing
devices such as servers,  workstations and laptops. Clients ship products to one
of the  Company's  configuration  centers for  processing.  However,  before the
deployment  process can commence,  significant  pre-deployment  time is spent in
engineering,  designing,  software  customization  and data collection to ensure
rapid and error free  deployment.  The  Company  has  identified  CDD as a major
opportunity for growth.

            Technology  Refresh &  Migration  ("TRM").  TRM  projects  apply the
Company's  methodology and  configuration  automation tools to decrease the time
and complexity of upgrading a client's existing IT  infrastructure and equipment
on-site.  Typical  TRM  projects  may  include  one or in some  cases all of the
following:

o     Migration to a new desktop operating system;
o     Migration to a new server operating system;
o     Rollout of a new or upgraded application suite;
o     Introducing Internet services; and
o     Upgrading the network infrastructure.

            Site  Readiness  and  Infrastructure  ("SRI").  A  major  technology
migration or upgrade within an organization  often first requires an overhaul of
the company's physical  infrastructure.  The Company has significant  experience
and expertise in ensuring a site is fully  capable of accepting new  technology.
Infrastructure improvement could include one or all the following:

o     Data Communications Cabling;




                                       7


o     Telecommunications Cabling;
o     Power Cabling; and
o     Physical/Structural Pathway Modification.

            One primary  reason why  organizations  choose the Company for their
deployment is because it can carry out all the attendant  functions to implement
technology   without  recourse  to   sub-contractors.   The  same  project  team
responsible for  infrastructure is capable of installing  routers,  workstations
and  servers as well as  migrating  operating  systems  within the most  complex
enterprise environments.

Strategy

            The  Company's  mission is to see its  processes  and  methodologies
which are  encapsulated  in its software  tools become the defacto  standard for
technology  deployment.  The strategy is to achieve  this by providing  software
enabled services as well as licensing software to large Technology Providers and
certain  Fortune  2000  companies.  In support of this  strategy  the Company is
engaged in the following activities:

o     Continuing to invest in the research and development of automated tools;

o     Creating strong long-term relationships with Technology Providers, thereby
      providing a source for repeatable business;

o     Engaging its salesforce to support the marketing  efforts of its strategic
      partners like Cisco, IBM, Hewlett Packard and Cabletron;

                                       8

Sales and Marketing

            The  Company's   marketing  efforts  are  focused  towards  projects
requiring more complex  solutions from a technical,  geographic  dispersion,  or
time  sensitive  point of  view.  In the  Company's  experience,  more  complex,
multi-site  deployments  have  significantly  less  competitive  pressures,  and
generate  higher  proposal close rates and gross margins than  deployments  with
less complexity and/or less geographic dispersion.

            Over the past several years,  the Company's sales force which is now
comprised of 18 account managers worked directly with large Enterprise Customers
and built a solid business foundation on its ability to provide rapid technology
deployment services. The Company's service offerings have improved the return on
investment for these enterprise customers by providing People, Process and Tools
to greatly reduce the time for deployment projects with quality, speed, accuracy
and value.

            Given the growth of the Internet  economy,  the Company has over the
past  several  years  focused  on  creating  relationships  with  OEM  (original
equipment manufactures) and SP (Service Providers). These market segments are in
need  of  resources  and  processes  to  facilitate  the   assimilation  of  new
technologies in their respective market space. By accelerating the absorption of
technologies, the Company improves the return on sales for these partners.

            This strategy has helped establish a new identity for the Company as
it forms significant relationships with global OEMs and major integrators. These
relationships  have in turn provided new and additional  leverage for access and
identity in the market space.  Since  initiating this strategy in late 1998, the
Average  Annual Growth Rate (AAGR) in this segment has been  approximately  100%
and today comprises close to 50% of the Company's total sales.

Clients

            The Company performs  deployment  services  directly to a variety of
enterprise clients across a broad range of industries. The Company also delivers
its  services  to  end-users  through  Technology  Providers  that  utilize  the
Company's  deployment  services on a  project-by-project  basis.  The  Company's
clients include:

Enterprise - Direct                                Technology Providers - Indirect
- -------------------                                -------------------------------
CitiGroup, Inc.                                    American Telephone and Telegraph (ATT)
Federated Department Stores, Inc.                  Bell Atlantic Network Integration, Inc.
Lowe's Companies, Inc.                             Cisco Systems, Inc.
Office Depot, Inc.                                 Computer Sciences Corporation
Starbucks Corporation                              Electronic Data Systems Corporation
State Farm Mutual Automobile                       IBM Global Services
  Insurance Company                                MCI Worldcom, Inc.
The Chubb Corporation                              Qwest Communications International Inc.
The Home Depot, Inc.
Toys "R" Us, Inc.
Walgreen Co.

            During  each of the  past  three  fiscal  years,  revenues  from the
Company's  services  to a  limited  number of  customers  have  accounted  for a
substantial  percentage of the  Company's  total  revenues.  For the years ended
April 30, 1999, 2000 and 2001, the Company's 15 largest customers  accounted for
approximately 57%, 73%, and 82% of the Company's revenues,



                                       9


respectively.  For the year ended April 30, 1999, Cisco Systems,  Inc. accounted
for  approximately 10% of the Company's  revenues.  For the year ended April 30,
2000,  Lowe's Companies,  Inc.  accounted for approximately 19% of the Company's
revenues.  For the year ended April 30,  2001,  IBM  Corporation  accounted  for
approximately 27%, and Lowe's Companies  accounted for approximately 21%, of the
Company's  revenues.  This  concentration  of customers  can cause the Company's
revenues  and  earnings  to  fluctuate  from  quarter-to-quarter,  based  on the
requirements of its customers and the timing of delivery of services.

Competition

            The Company  competes with a number of other  companies  involved in
the design, sale, installation, integration and servicing of computer networking
technologies,  as well as companies that develop  software tools to automate the
technology implementation process. The IT deployment market is highly fragmented
and characterized by a small number of very large organizations that carry out a
significant  amount of deployment and a large number of small  companies that in
turn carry out small amounts of deployment.  In addition to direct  competition,
the Company faces indirect competition from its existing customers, many of whom
internally  design,  integrate and deploy their own  technologies.  The Company,
however,  knows of no other Company that offers rapid IT deployment  services or
software tools designed to support the delivery of complex IT solutions as their
primary business focus.

Intellectual Property

            The Company relies on a combination of trade secrets,  copyright and
trademark laws and contractual restrictions to establish and protect proprietary
rights in its  technology.  The  Company has entered  into  confidentiality  and
invention  assignment   agreements  with  its  software  developers,   and  when
obtainable,   enters  into   non-disclosure   agreements   with  its  suppliers,
distributors  and  others  so as to  limit  access  to  and  disclosure  of  its
proprietary  information.  There can be no assurance  that these  statutory  and
contractual  arrangements will prove sufficient to deter misappropriation of the
Company's  technologies or that the Company's competitors will not independently
develop  non-infringing  technologies  that  are  substantially  similar  to  or
superior to the Company's technology.

Employees

            As of April 30, 2001,  the Company had  approximately  575 full-time
employees.  Of these full-time  employees,  approximately 227 are employed under
contracts  with the  International  Brotherhood  of  Electrical  Workers and the
International Brotherhood of Electrical Workers Local 1430.

            The success of the Company depends in large part upon its ability to
attract and retain qualified employees,  particularly senior management, systems
engineering personnel and sales personnel. The competition for such employees is
intense.  There can be no  assurance  that the  Company  will be  successful  in
attracting  or  retaining  any  employees.  Any failure by the Company to retain
qualified senior management,  systems engineering  personnel and sales personnel
could materially adversely affect the Company's business, operating results, and
financial condition. The Company believes its relationship with its employees is
satisfactory.



                                       10


Item 2.  Properties
         ----------

            The  Company's  corporate  headquarters  aggregating   approximately
39,570 square feet is located at 23 Madison Road,  Fairfield,  New Jersey 07004.
The  headquarters  building is comprised of the  Company's  New York/New  Jersey
office as well as one of the Company's four Configuration  Centers.  In addition
to its headquarters  building,  the Company leases  throughout the United States
approximately  274,000  square feet of space in 13  locations  for its sales and
field operations and configuration centers. The Company also leases an aggregate
of approximately 7,000 square feet of space in one location in Canada.

Item 3.  Legal Proceedings

            The  Company  is  not  a  party  to  any  legal   proceedings  which
individually  or in the aggregate,  are believed to be material to the Company's
business.


                                       11




Item 4.  Submission of Matters to a Vote of Security Holders
         ---------------------------------------------------

            No matters were  submitted  during the fourth quarter of fiscal 2001
to a vote of security holders.



                                       12



Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters
         ---------------------------------------------------------------------

            The  Company's  Common  Stock  is  currently  traded  on the  Nasdaq
National Market System ("Nasdaq") under the symbol "DATC".  The Company's Common
Stock  commenced  listing  on the Nasdaq  Small Cap  Market on May 3, 1994.  The
following  table  sets  forth the high and low sale  prices  on  Nasdaq  for the
periods indicated.

                                                           High         Low
May 1, 1999 - July 31, 1999...............................$4 1/16     $2 9/32
August 1, 1999 - October 31, 1999.........................$3 13/16    $2 9/32
November 1, 1999 - January  31, 2000......................$9 5/8      $2 1/16
February 1, 2000 - April 30, 2000.........................$18 7/16    $4 11/16
May 1, 2000 - July 31, 2000...............................$9 1/8      $3 1/2
August 1, 2000 - October 31, 2000.........................$5 1/14     $2 7/8
November 1, 2000 - January 31, 2001.......................$4 1/2      $1 1/2
February 1, 2001 - April 30, 2001.........................$2 7/8      $ 1/2


            On July 25, 2001,  the closing sale price for the  Company's  Common
Stock as  reported  on Nasdaq was $0.75.  The  closing  price for the  Company's
Common Stock has been below $1.00 for over 30  consecutive  trading days. If the
closing  price has not been at or above $1.00 for 10  consecutive  trading  days
prior to October 11, 2001,  the Company would  anticipate  receiving a delisting
notification  from Nasdaq.  As of July 25, 2001,  there were  approximately  128
holders of record of the Company's Common Stock.

            The  Company  has not paid any cash  dividends  on its Common  Stock
since its  inception,  other  than  distributions  to  shareholders  in  amounts
sufficient to reimburse Datatec Industries,  Inc.  shareholders for Federal (and
some state)  income tax  liabilities  arising  from Datatec  Industries,  Inc.'s
former status as an "S" corporation. The Company currently intends to retain any
earnings for use in the business and does not anticipate paying any dividends to
its shareholders in the foreseeable  future.  The Company's loan agreements with
its lender include a restriction prohibiting the payment of dividends.



                                       13


Item 6.  Selected Financial Data
         -----------------------

            The following  table sets forth the selected  financial  data of the
Company for, and at the end of the years ended April 30, 1997, 1998, 1999, 2000,
and 2001.

            The  data  presented  below  should  be  read  in  conjunction  with
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" and the Company's  consolidated  financial  statements and the notes
thereto appearing elsewhere herein.


                                                                                Year Ended
                                                                                 April 30,
                                                              (in thousands, except share and per share data)
Statement of Operations Data:                      1997            1998            1999            2000             2001
                                               ------------    ------------    ------------    ------------    ------------

Revenues                                       $     59,481    $     76,804    $     93,751    $     95,148    $     94,285
Operating income (loss)                               1,538             517           1,662              47         (18,348)
Minority Interest                                      --              --              --              --              (682)
Income (loss) from continuing operations                127          (1,218)           (191)         (1,633)        (21,145)
Discontinued operations                              (5,662)         (2,768)           (315)           --              --
Net loss                                       $     (5,535)   $     (3,986)   $       (506)   $     (1,633)   $    (21,145)
                                               ============    ============    ============    ============    ============

Income (loss) per share
- - Basic and Diluted:
Income (loss) from continuing operations       $       (.09)   $       (.05)   $       (.01)   $       (.05)   $       (.63)
Discontinued operations                                (.27)           (.10)           (.01)           --              --
                                               ------------    ------------    ------------    ------------    ------------
Net loss per share                             $       (.36)   $       (.15)   $       (.02)   $       (.05)   $       (.63)
                                               ============    ============    ============    ============    ============

Average common and common equivalent
shares - Basic and Diluted                       21,151,000      26,451,000      29,517,000      31,541,000      33,608,000
                                               ============    ============    ============    ============    ============


                                                                                April 30,
                                               ------------------------------------------------------------------------------
                                                       1997            1998            1999            2000            2001
                                                       ----            ----            ----            ----            ----

Balance Sheet Data:

Working capital (deficit)                           $(2,957)        $ 1,022         $ 2,297         $16,158         ($3,312) (a)
Total assets                                         27,804          37,813          40,603          55,062          43,496
Long-term debt                                        4,751           2,415             607             226              14
Total shareholders' equity (deficit)                 (1,750)         10,468          14,729          21,045             869


(a)   Includes a $3,000 Term Loan due in 2003 which the Company intends to repay
      in 2002.

                                       14



Item 7.  Management's Discussion and Analysis of Financial Condition and
         ---------------------------------------------------------------
         Results of Operations
         ---------------------

            The following discussion contains forward-looking  statements within
the meaning of Section 27A of the Securities  Act. Such  statements  reflect the
Company's current views with respect to future events and financial  performance
and are subject to certain risks, uncertainties,  and assumptions. Should one or
more  of  these  risks  or  uncertainties  materialize,   or  should  underlying
assumptions  prove  incorrect,  actual  results may vary  materially  from those
anticipated in such forward-looking statements.

Overview

            The  Company is in the  business  of  providing  rapid and  accurate
technology   deployment   services  and  licensing  software  tools  to  support
Technology  Providers and  Enterprises  in the delivery of complex IT solutions.
Utilizing  4  regional  staging  and  configuration  centers  and its own  field
deployment team of  approximately  227 people  operating out of 13 offices,  the
Company conducts multiple simultaneous large scale deployments for organizations
throughout the United States and Canada.  The Company  believes its  consistent,
rapid  deployment  model  enables its  Enterprise  customers to  accelerate  the
assimilation of networking  technologies into their organizations and allows its
Technology  Providers  to enhance  the  "absorption"  of their  products  in the
marketplace.

            The Company was  established  in 1975 as a regional  distributor  of
data  communications  equipment.  Through  fiscal  1991,  the  Company  expanded
geographically by opening 14 new offices within the United States.  Beginning in
1991, the Company began  redirecting its efforts to become a systems  integrator
providing  complete computer  networking  systems and integration  services.  In
October  1994,  the Company  acquired  Signatel  Ltd.  ("Signatel"),  a Canadian
systems  integrator,  which expanded the Company's  geographic  scope to include
four offices in Canada.

            Over the course of fiscal 1995 and early  fiscal  1996,  the Company
continued  to  encounter,  and was greatly  impacted  by, the trend of declining
profitability in data  communications  equipment sales. As a result, the Company
decided  to  accelerate  the  process  of  transitioning  from the  business  of
distributing data communications  equipment to its current business of providing
deployment services. In April 1996, the Company acquired Computer-Aided Software
Integration,  Inc.  ("CASI"),  the developer of the  Integrator's  Workbench - a
suite  of  software  tools  to  aid  in  the  automation  of  configuration  and
integration.  In July 1996, the Company acquired HH  Communications of Illinois,
Inc. ("HH"), a systems integrator with an expertise in routing technologies.  In
October  1996,  the  Company  acquired  Datatec  Industries,   Inc.,  a  systems
integrator with a focus on installation services.

            Since the acquisition of Datatec  Industries,  Inc. in October 1996,
the  Company  has  transitioned  its  business  to  providing  rapid  deployment
services.  In June  1997,  the  Company  discontinued  its  data  communications
equipment distribution business.

            During fiscal 1999 the Company began  expanding its  development  of
software  tools to  incorporate  several  new  applications  in  addition to its
Integrators Workbench and has incorporated them into a new product, eDeploy(TM).
As previously mentioned in Item 1., these applications include:  Preparation and
Design, Configuration and Integration,  Deployment Management and Transition and
Maintenance.   In  light  of  potential   conflicts  between  the



                                       15


licensing of eDeploy(TM) and providing deployment  services,  the Company merged
the activities of developing,  marketing,  selling and managing the licensing of
its software into its CASI subsidiary. The Company then changed the name of CASI
to eDeploy.com, Inc (eDeploy.com).

            The Company's  deployment services are generally provided at a fixed
contract  price  pursuant  to  purchase  orders  or  other  agreements  with its
customers.

            Revenues  from   deployment   services,   including   configuration,
integration and installation  under short-term  workorders are recognized as the
services are provided.  On long-term  deployment  service  contracts the Company
recognizes  revenue on a percentage of completion basis. The Company  recognizes
revenue from  licensing  its software in accordance  with  Statement of Position
97-2 "Software Revenue  Recognition".  The Company also recognizes revenue as an
Application  Service Provider (ASP).  Under this scenario,  the Company does not
license the software,  but provides  access to the software that is being hosted
by eDeploy.com.  For this access, eDeploy.com bills its customers and recognizes
this revenue over the period of access.

            The  Company's  cost of deployment  services  consists of three main
categories:  labor, materials,  and project expenses. Labor consists of salaries
and benefits of the Company's  field  installation  force as well as staging and
configuration  personnel.  The materials category includes all materials used in
the installation process such as connectors,  wall plates, conduit, and data and
electrical  cable.  Project  expenses include travel and living expenses for the
installation teams, equipment rentals and other costs that are not labor related
or materials.

            The Company  capitalizes certain computer software costs incurred by
eDeploy.com, Inc. in accordance with Statement of Financial Accounting Standards
No. 86,  "Accounting  for the Costs of Computer  Software to be Sold,  Leased or
Otherwise  Marketed".  The Company also  capitalizes  certain  costs of computer
software  developed or obtained for internal use in accordance with Statement of
Position No. 98-1,  "Accounting for the Costs of Computer Software  Developed or
Obtained  for  Internal  Use".  These costs are  amortized  over a period not to
exceed three years.

            As  of  April  30,  2001,   the  Company  had  net  operating   loss
carryforwards  for Federal tax purposes of  approximately  $31  million.  United
States  tax rules  limit the amount of net  operating  loss that  companies  may
utilize  in any one year in the  event  of a 5%  shareholder  having  cumulative
changes in ownership  over a three year period in excess of 50%. The Company has
completed  several  financings  since the effective date of these rules and does
not believe that its ability to utilize its net operating loss  carryforwards is
limited as of April 30, 2001,  although  ownership changes in future periods may
pose limitations on the Company's use of net operating loss carryforwards. These
carryforwards  are subject to review and  possible  adjustment  by the  Internal
Revenue Service.

            The following  discussion and analysis should be read in conjunction
with the Company's Consolidated Financial Statements and Notes thereto appearing
elsewhere herein.


                                       16


Results of Operations
- ---------------------

Comparison of Fiscal Years Ended April 30, 2001 and 2000

            Revenues.  Revenues  for the year  ended  April 30,  2001 were $94.3
million   compared  to  $95.1  million  for  the  year  ended  April  30,  2000,
representing a decrease of 0.8%.  Deployment Services revenues decreased by 1.8%
from $94.1  million in 2000 to $92.4  million in 2001.  The decrease in revenues
was  attributed  to the overall  slowdown in the retail  sector,  which  delayed
business  decisions in the fiscal  quarters ended January 31 and April 30, 2001.
Revenues from Technology  Providers increased 100% from $24.2 million in 2000 to
$48.5 million in 2001.  Revenues from  Enterprise  customers  decreased by 36.1%
from  $69.9  million  in 2000 to  $44.7  million  in 2001.  eDeploy.com  revenue
increased  from $1.1  million in 2000 to $2.5  million in 2001.  These  revenues
represent license sales, ASP access and other fees.

            Gross  profit.  Gross  profit for the year ended  April 30, 2001 was
$27.8 million compared to $34.8 million for the year ended April 30, 2000. Gross
profit  percentage was 29.5% for the year ended April 30, 2001 compared to 36.5%
for the  year  ended  April  30,  2000.  Deployment  Services  cost of  revenues
increased  by 8.4% from $60.4  million in 2000 to $65.5  million in 2001.  Gross
profit as a percentage of sales  decreased  from 35.7% in 2000 to 29.1% in 2001.
The decrease in gross profit is the result of several factors, including the mix
of higher material sales, which carry lower margins,  and the impact of the lead
time required to bring costs in line with lower revenues.

            Selling, general and administrative  expenses.  Selling, general and
administrative  expenses  for the year ended April 30,  2001 were $46.2  million
compared to $34.7  million for the year ended April 30,  2000,  representing  an
increase  of  33.1%.  As  a  percentage  of  revenues,   selling,   general  and
administrative  expenses  represented  49.0% for the year ended  April 30,  2001
compared  to 36.5%  for the year  ended  April  30,  2000.  Deployment  Services
selling,  general  and  administrative  expenses  increased  by 17.4% from $31.7
million  in 2000 to $37.2  million  in 2001  and as a  percentage  of  revenues,
increased from 33.7% in 2000 to 40.3% in 2001. The increase in selling,  general
and  administrative  expenses in absolute  dollars is primarily due to increased
salary,  benefits and payroll taxes  associated with higher  headcount levels in
the fiscal quarters ended July 31 and October 31, 2000, in addition to the costs
associated with the emergence in fiscal 2000 of eDeploy.com.

            Interest expense. Interest expense for the year ended April 30, 2001
was $1.7 million, compared to $1.7 million for the year ended April 30, 2000.

            Income  Taxes.   The   valuation   allowance  of  $0.4  million  was
established during fiscal 2001 relating to the uncertainty in the realization of
deferred state income taxes.

Comparison of Fiscal Years Ended April 30, 2000 and 1999

            Revenues.  Revenues  for the year  ended  April 30,  2000 were $95.1
million   compared  to  $93.8  million  for  the  year  ended  April  30,  1999,
representing an increase of 1.5%. Deployment Services revenues increased by less
than 1% from $93.8 million in 1999 to $94.1  million in 2000.  Growth in revenue
was  negatively  impacted by customer  Y2k  concerns  and the  associated  "lock
downs", as well as a shift in the Company's sales/marketing strategy. This shift
has increased the level of focus on the indirect sale.  Revenues from Technology
Providers  increased  22.5% from $19.8 million in 1999 to $24.2 million in 2000.
Revenues from Enterprise  customers



                                       17


decreased  by 5.5%  from  $74.0  million  in  1999 to  $69.9  million  in  2000.
eDeploy.com  revenue  increased  from $0 in 1999 to $1.1 million in 2000.  These
revenues represent ASP access and other fees.

            Gross  profit.  Gross  profit for the year ended  April 30, 2000 was
$34.8 million compared to $32.8 million for the year ended April 30, 1999. Gross
profit  percentage was 36.5% for the year ended April 30, 2000 compared to 35.0%
for the  year  ended  April  30,  1999.  Deployment  Services  cost of  revenues
decreased  by 1% from  $61.0  million in 1999 to $60.4  million  in 2000.  Gross
profit as a percentage of sales  increased  from 34.9% in 1999 to 35.7% in 2000.
The improved gross profit is the result of several factors,  including  improved
information  systems for project  management and the  termination of certain low
margin  customers  at the end of 1999.  All costs and  expenses  of eDeploy  are
reflected as selling, general and administrative.

            Selling, general and administrative  expenses.  Selling, general and
administrative  expenses  for the year ended April 30,  2000 were $34.7  million
compared to $31.1  million for the year ended April 30,  1999,  representing  an
increase  of  11.7%.  As  a  percentage  of  revenues,   selling,   general  and
administrative  expenses  represented  36.5% for the year ended  April 30,  2000
compared  to 33.1%  for the year  ended  April  30,  1999.  Deployment  Services
selling,  general  and  administrative  expenses  increased  by 6.4% from  $29.8
million  in 1999 to $31.7  million  in 2000  and as a  percentage  of  revenues,
increased from 31.8% in 1999 to 33.7% in 2000. The increase in selling,  general
and  administrative  expenses in absolute  dollars is primarily due to increased
facility  costs,  salary and benefit  costs and one time travel  related  costs.
eDeploy.com selling,  general and administrative expenses increased by 144% from
$1.3  million in 1999 to $3.1  million in 2000.  The  increase  is the result of
eDeploy.com's growth and emergence in 2000 as a stand-alone  company.  Increases
in  salary  and  benefits  were the  primary  contributors  to the  increase  as
eDeploy.com  builds out its  infrastructure  to  develop,  market and manage the
licensing of its software.

            Interest expense. Interest expense for the year ended April 30, 2000
was $1.7  million,  compared to $1.9  million for the year ended April 30, 1999.
The decrease is primarily  attributable to reduced average debt balances for the
year.

            Income  Taxes.  A valuation  allowance  has been  provided to offset
deferred tax assets as realization is presently not more likely than not.

Backlog
- -------

            Backlog for the Company's services as of July 2001 and July 2000 was
$62.2  million and $59.1  million,  respectively.  Backlog  consists of purchase
orders and written  agreements with customers for which a customer has scheduled
the provision of services within the next 12 months.  Orders included in backlog
may be  canceled or  rescheduled  by  customers  without  penalty.  A variety of
conditions, both specific to the individual customer and generally affecting the
customer's industry,  may cause customers to cancel, reduce or delay orders that
were  previously  made or  anticipated.  The  Company  cannot  assure the timely
replacement  of canceled,  delayed or reduced  orders.  Significant  or numerous
cancellations,  reductions  or  delays  in  orders  by a  customer  or  group of
customers  could  have a  material  adverse  affect on the  Company's  business,
financial  condition,  and results of  operations.  Backlog should not be relied
upon as indicative of the Company's revenues for any future period.



                                       18


Liquidity and Capital Resources
- -------------------------------

            In  November  2000,  the  Company   replaced  its  existing   credit
facilities with a $21 million credit  facility  consisting of (i) an $18 million
three year revolving  credit facility and (ii) a $3 million three year term loan
payable in monthly installments of principal and interest.  The borrowings under
the  revolving  line  of  credit  are  based  on a  formula  of 85% of  eligible
receivables and 25-35% of eligible inventory. The revolving line of credit bears
interest at prime plus .25% and the term loan bears interest at prime plus .75%.

            The  Company was not in  compliance  with the  covenants  of its new
credit facility as of January 31, 2001. As a result,  the Company and IBM Credit
Corp.  entered  into the  Acknowledgment,  Waiver  and  Amendment  to  Financing
Agreement dated May 2, 2001 (the "First Waiver and  Amendment"),  which provided
for the following:

1.    Reduction  in the line of credit to $14  million,  which was  subsequently
      increased to $16 million on July 25, 2001.
2.    Revision of the covenants to reflect current business conditions.
3.    Increase in the  interest  rates in the  revolver  and term loans to prime
      plus 3.0% and 3.5% respectively.

            The Company was not in  compliance  with the new covenants set forth
in the First Waiver and Amendment.  As a result, pursuant to the Acknowledgment,
Waiver and  Amendment  to  Financing  Agreement  dated July 25, 2001 between the
Company and IBM Credit Corp., a waiver was obtained to bring the Company back in
compliance with the new credit facility.  Based on its forecast for fiscal 2002,
the Company believes that it has the ability to meet the revised  quarterly loan
covenants.

            The  Company  incurred  significant  losses  during  2001 due to the
downturn in the technology sector. Of the consolidated net loss of approximately
$21.1  million,  $11.4  million was  incurred by Datatec  Services  and $9.7 was
incurred by eDeploy.  Substantially  all losses were incurred  during the fiscal
quarters  ended January 31 and April 30, 2001.  During the fiscal  quarter ended
October 31, 2000,  Datatec  Services had achieved record revenues and profits of
$32.2 million and $2.4 million, respectively.

            Based on results for the fiscal  quarter ended October 31, 2000, the
Company continued to build its  infrastructure to support expected  increases in
revenues.  In the fiscal quarters ended January 31 and April 30, 2001,  however,
the Company  experienced  a sudden and deep slowdown in the  technology  sector.
Notwithstanding  the slowdown,  consolidated  revenues for 2001 of $94.3 million
were  approximately  at the same levels as  consolidated  revenues  for 1999 and
2000.

            The guidance  from the  Company's  customers  was that projects were
being  postponed for only a short period of time. As a result of this  guidance,
the Company  postponed  reductions  in its labor  resources.  Consequently,  the
Company's direct labor costs and other direct costs were out of balance with the
new revenue reality.

            The  Company  has taken  aggressive  action to insure its ability to
continue as a going concern  during 2002.  Several  revenue  forecasts have been
developed which show that a cash break even can be achieved at revenues of $85.0
million.  Infrastructure  costs have been  reduced  by over $13.0  million on an
annual basis, of which $11.0 million relate to payroll reductions.



                                       19



            The Company's  analysis  indicates that its primary  problems during
2001 related to a build up in costs in anticipation  of increased  revenues that
did not occur.  After a  significant  reduction  in  revenues  during the fiscal
quarters  ended January 31 and April 30, 2001,  revenues  have  increased in the
fiscal  quarter  ending  July 31,  2001.  The  Company's  backlog  is strong and
identified costs have been reduced by over $13.0 million.

            Although  the Company has  sustained  significant  operating  losses
during 2001, its 2002 operating plan projects  profitable results for the fiscal
year.  The  achievement  of the  operating  plan  depends  on the timing of work
performed by the Company on existing  projects and the ability of the Company to
gain and perform work on new projects. Multiple project cancellations, delays in
the  timing  of work  performed  by the  Company  on  existing  projects  or the
inability of the Company to gain and perform work on new projects  could have an
adverse  impact on the  Company's  ability to  execute  its  operating  plan and
maintain  adequate cash flow. In the event actual results do not approximate the
operating  plan,  management  believes  it could  execute  contingency  plans to
mitigate such effects.  Such plans include additional cost reductions or seeking
additional financing.  Considering the Company's borrowing facility and based on
the  achievement of the operating plan and  management's  actions taken to date,
management  believes it has the ability to continue to generate  sufficient cash
to satisfy its operating requirements in the normal course of business. However,
no  assurance  can  be  given  that  sufficient  cash  will  be  generated  from
operations.  Management  believes  that the Company  will have  sufficient  cash
resources to continue as a going concern during 2002.

Inflation

            In the  opinion  of  management,  inflation  has not had a  material
adverse effect on its results of operations.


                                       20



Item 8. Financial Statements and Supplementary Data
        -------------------------------------------

Index to Consolidated Financial Statements and Financial Statements Schedules

                        Consolidated Financial Statements
                        ---------------------------------

                                                                                                                                         Page
Report of Independent Public Accountants. . . . . . . . . . . . . . . . . . . . .  22
Consolidated Balance Sheets as of April 30, 2000 and 2001 . . . . . . . . . . . .  23
Consolidated Statements of Operations For the Years Ended April 30, 1999,
  2000 and 2001 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
Consolidated Statements of Comprehensive Loss For the years
  ended April 30, 1999, 2000 and 2001 . . . . . . . . . . . . . . . . . . . . . .  25
Consolidated Statements of Changes in Shareholders' Equity
  For the Years Ended April 30, 1999, 2000 and 2001 . . . . . . . . . . . . . . .  26
Consolidated Statements of Cash Flows For the Years Ended
  April 30, 1999, 2000 and 2001 . . . . . . . . . . . . . . . . . . . . . . . . .  27
Notes to Consolidated Financial Statements. . . . . . . . . . . . . . . . . . . .  28


                                    Schedules
                                    ---------

Schedule II -Valuation and Qualifying Accounts . . . . . . . . . . . . . . . . .   47

Schedules  other than the one  listed  above  have been  omitted  since they are
either not required, are not applicable, or the required information is shown in
the consolidated financial statements or related notes.



                                       21



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
                    ----------------------------------------

To Datatec Systems, Inc.:

We have audited the accompanying consolidated balance sheets of Datatec Systems,
Inc.  and  subsidiaries,  as  of  April  30,  2000  and  2001  and  the  related
consolidated   statements  of  operations,   comprehensive   loss,   changes  in
shareholders'  equity and cash  flows for each of the three  years in the period
ended April 30,  2001.  These  consolidated  financial  statements  and schedule
referred  to below  are the  responsibility  of the  Company's  management.  Our
responsibility  is to  express  an opinion  on these  financial  statements  and
schedule based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  financial  position of Datatec  Systems,  Inc. and
subsidiaries  as of April 30, 2000 and 2001 and the results of their  operations
and their cash flows for each of the three  years in the period  ended April 30,
2001, in conformity with accounting  principles generally accepted in the United
States.

Our  audits  were  made for the  purpose  of  forming  an  opinion  on the basic
consolidated  financial  statements taken as a whole. The schedule listed in the
index  of  consolidated  financial  statements  is  presented  for  purposes  of
complying  with the  Securities  and  Exchange  Commission's  rules and is not a
required part of the basic consolidated financial statements.  This schedule has
been  subjected  to the  auditing  procedures  applied in our audit of the basic
consolidated  financial  statements and, in our opinion, is fairly stated in all
material  respects in relation to the basic  consolidated  financial  statements
taken as a whole.



Roseland, New Jersey                                  ARTHUR ANDERSEN LLP
July 26, 2001


                                       22

                     DATATEC SYSTEMS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

                                                                   April 30,
                                                         ----------------------------
                                                              2000            2001
                                                         ------------    ------------
ASSETS
- --------------------------------------------------------
CURRENT ASSETS:
   Cash and cash equivalents (Note 1)                    $ 10,077,000    $    571,000
   Receivables, net (Note 3)                               23,849,000      22,990,000
    Inventory (Note 1)                                      5,129,000       5,273,000
    Prepaid expenses and other current assets               1,301,000         792,000
                                                         ------------    ------------
               Total current assets                        40,356,000      29,626,000
Property and equipment, net (Notes 1 & 4)               5,169,000       5,050,000
Goodwill, net (Note 1)                                      3,102,000       2,665,000
Other assets                                                6,435,000       6,155,000
                                                         ------------    ------------
               Total assets                              $ 55,062,000    $ 43,496,000
                                                         ============    ============

LIABILITIES AND SHAREHOLDERS' EQUITY
- --------------------------------------------------------
CURRENT LIABILITIES:
   Short-term borrowings (Note 5)                        $  9,070,000    $ 13,912,000
   Current portion of long-term debt                          776,000         210,000
   Accounts payable                                         9,480,000       9,803,000
   Accrued and other liabilities                            3,482,000       7,599,000
   Due to related parties (Note 9)                          1,390,000       1,414,000
                                                         ------------    ------------
               Total current liabilities                   24,198,000      32,938,000
Long-term debt                                                226,000          14,000
Commitments and contingencies (Note 11)
Minority interest                                           9,593,000       9,675,000
Shareholders' equity (Notes 1, 7 & 10)
Common stock, $.001 par value (authorized 75,000,000
      shares; issued and outstanding 33,413,000  and
      33,754,000 shares as of April 30, 2000 and 2001,
      respectively)                                            33,000          34,000
   Additional paid-in capital                              42,268,000      43,241,000
   Accumulated deficit                                    (20,908,000)    (42,053,000)
   Accumulated comprehensive loss                            (348,000)       (352,000)
                                                         ------------    ------------
      Total shareholders' equity                           21,045,000         869,000
                                                         ------------    ------------
    Total liabilities and shareholders' equity           $ 55,062,000    $ 43,496,000
                                                         ============    ============

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


                                       23




                     DATATEC SYSTEMS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                         For the Years Ended
                                                                              April 30,
                                                     ------------------------------------------------------
                                                            1999                2000              2001
                                                     -----------------    ---------------   ---------------

Revenues (Note 1)                                        $ 93,751,000       $ 95,148,000    $   94,285,000
Cost of revenues                                           60,993,000         60,381,000        66,476,000
                                                     -----------------    ---------------   ---------------
Gross profit                                               32,758,000         34,767,000        27,809,000
Selling, general and administrative expenses               31,096,000         34,720,000        46,157,000
                                                     -----------------    ---------------   ---------------
Operating income (loss)                                     1,662,000             47,000      (18,348,000)
Interest expense (Note 5)                                 (1,853,000)        (1,680,000)       (1,715,000)
                                                     -----------------    ---------------   ---------------
Loss before income taxes                                    (191,000)        (1,633,000)      (20,063,000)
Income taxes (Notes 1& 8)                                          --                 --         (400,000)
                                                     -----------------    ---------------   ---------------
Minority interest                                                  --                 --         (682,000)
                                                     -----------------    ---------------   ---------------
Loss from continuing operations                             (191,000)        (1,633,000)      (21,145,000)
Discontinued operations (Note 16):
   Loss from operations                                     (315,000)                 --                --
                                                     -----------------    ---------------   ---------------
Net loss                                                 $  (506,000)       $(1,633,000)    $ (21,145,000)
                                                     =================    ===============   ===============

LOSS PER SHARE - BASIC AND DILUTED (Note 2):
  Loss from continuing operations                        $      (.01)       $      (.05)    $        (.63)
  Loss from discontinued operations                             (.01)                 --                --
                                                     -----------------    ---------------   ---------------
NET LOSS PER SHARE - BASIC AND DILUTED                   $      (.02)       $      (.05)    $        (.63)
                                                     =================    ===============   ===============

WEIGHTED AVERAGE COMMON AND COMMON
EQUIVALENT SHARES - BASIC AND DILUTED
                                                           29,517,000         31,541,000        33,608,000
                                                     =================    ===============   ===============


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



                                       24




                     DATATEC SYSTEMS, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS


                                                                   For the Years Ended
                                                                         April 30,
                                                   -----------------------------------------------------
                                                      1999                 2000               2001
                                                   ---------------    ---------------   ----------------


Net loss                                               ($506,000)       ($1,633,000)      ($21,145,000)

Other comprehensive income (loss) -

  Foreign currency translation adjustment                   5,000            (5,000)            (4,000)
                                                   ---------------    ---------------   ----------------


Comprehensive loss                                     ($501,000)       ($1,638,000)      ($21,149,000)
                                                   ===============    ===============   ================



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


                                       25

                                                                              Datatec Systems, Inc. and Subsidiaries
                                                                   Consolidated Statements of Changes in Shareholders' Equity


                                                                 Preferred Stock              Common Stock
                                                            -----------------------------------------------------     Additional
                                                                                                                    Paid-in Capital
                                                             Shares          Dollars       Shares       Dollars       Preferred
                                                           -----------    -----------   -----------   -----------    -----------


Balance at April 30, 1998                                         --             --      29,007,000   $    29,000   $      --


Issuance of preferred stock (Note 7)                               300           --            --            --       2,337,000

Exercise of warrants and options                                  --             --          40,000          --            --

Private placement offering of common stock (Note 7)               --             --         533,000          --            --

Issuance of common stock under Employee Stock
Purchase Plan (Note 10)                                           --             --         190,000          --            --

Conversion of preferred stock into common stock (Note 7)          (180)          --         719,000         1,000    (1,402,000)

Net loss                                                          --             --            --            --            --

Effect of exchange rate changes                                   --             --            --            --            --

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

Balance at April 30, 1999                                          120           --      30,489,000        30,000       935,000


Exercise of warrants and options                                  --             --       2,263,000         2,000          --

Issuance of common stock under Employee Stock
Purchase Plan (Note 10)                                           --             --         188,000          --            --

Conversion of preferred stock into common stock (Note 7)          (120)          --         473,000         1,000      (935,000)

Net loss                                                          --             --            --            --            --

Effect of exchange rate changes                                   --             --            --            --            --

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

Balance at April 30, 2000                                         --             --      33,413,000        33,000          --


Exercise of warrants and options                                  --             --         106,000          --            --

Issuance of common stock under Employee Stock
Purchase Plan (Note 10)                                           --             --         235,000         1,000          --

Net loss                                                          --             --            --            --            --

Effect of exchange rate changes                                   --             --            --            --            --
                                                           -----------    -----------   -----------   -----------   -----------

Balance at April 30, 2001                                         --      $      --      33,754,000   $    34,000   $      --
                                                           ===========    ===========   ===========   ===========   ===========




                                                                 Additional       Accumulated        Accumulated          Total
                                                              Paid-in Capital       Deficit         Comprehensive      Shareholders
                                                                  Common                                 Loss              Equity
                                                               -----------        -----------      -----------         -----------
Balance at April 30, 1998                                      $29,556,000       $(18,769,000)     $  (348,000)        $10,468,000


Issuance of preferred stock (Note 7)                                  --                 --               --             2,337,000

Exercise of warrants and options                                    75,000               --               --                75,000

Private placement offering of common stock (Note 7)              1,854,000               --               --             1,854,000

Issuance of common stock under Employee Stock
Purchase Plan (Note 10)                                            496,000               --               --               496,000

Conversion of preferred stock into common stock (Note 7)         1,401,000               --               --                  --

Net loss                                                              --             (506,000)            --              (506,000)

Effect of exchange rate changes                                       --                 --              5,000               5,000

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

Balance at April 30, 1999                                       33,382,000        (19,275,000)        (343,000)         14,729,000


Exercise of warrants and options                                 7,543,000               --               --             7,545,000

Issuance of common stock under Employee Stock
Purchase Plan (Note 10)                                            409,000               --               --               409,000

Conversion of preferred stock into common stock (Note 7)           934,000               --               --                  --

Net loss                                                              --           (1,633,000)            --            (1,633,000)

Effect of exchange rate changes                                       --                 --             (5,000)             (5,000)

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

Balance at April 30, 2000                                       42,268,000        (20,908,000)        (348,000)         21,045,000


Exercise of warrants and options                                   325,000               --               --               325,000

Issuance of common stock under Employee Stock
Purchase Plan (Note 10)                                            648,000               --               --               648,000

Net loss                                                              --          (21,145,000)            --           (21,145,000)

Effect of exchange rate changes                                       --                 --             (4,000)             (4,000)
                                                               -----------        -----------      -----------         -----------
Balance at April 30, 2001                                      $43,241,000       $(42,053,000)     $  (352,000)        $   869,000
                                                               ===========       ============      ===========         ===========

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


                                       26

                     DATATEC SYSTEMS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                            For the Years Ended April 30,
                                                                               ----------------------------------------------------
                                                                                    1999                2000                2001
                                                                               ------------        ------------        ------------

CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss                                                                    $   (506,000)       $ (1,633,000)       $(21,145,000)
   Adjustments to reconcile net loss to net
     cash used in operating activities--
     Depreciation and amortization                                                2,723,000           3,702,000           5,316,000
     Loss from discontinued operations                                              315,000                --                  --
     Accretion of subsidiary preferred stock                                           --                  --                82,000
     Changes in operating assets and liabilities--
        (Increase) decrease in receivables, net                                  (2,555,000)         (3,188,000)            859,000
        Increase in inventory                                                      (134,000)         (1,877,000)           (144,000)
        Increase in prepaid expenses and other assets                               712,000           1,985,000             821,000
        (Increase) decrease in net assets from discontinued
         operations
                                                                                   (310,000)            447,000                --
        Increase (decrease) in accounts payable, accrued
         liabilities and other
                                                                                  1,627,000            (847,000)          4,441,000
                                                                               ------------        ------------        ------------
        Net cash used in operating activities                                     1,872,000          (1,411,000)         (9,770,000)
                                                                               ------------        ------------        ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment                                            (1,291,000)         (2,256,000)         (2,421,000)
  Investment in software development                                             (2,332,000)         (3,091,000)         (2,371,000)
                                                                               ------------        ------------        ------------
        Net cash used in investing activities                                    (3,623,000)         (5,347,000)         (4,792,000)
                                                                               ------------        ------------        ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Net (payments)  proceeds from short-term borrowings                           (2,136,000)            447,000           4,842,000
   Net payments of  indebtedness                                                 (1,088,000)         (1,388,000)           (778,000)
   Net proceeds from stock issuances                                              4,887,000           7,954,000             973,000
   Net increase in due to related parties                                              --                  --                23,000
   Net proceeds from preferred stock offering of subsidiary                            --            9,593,000                 --
                                                                               ------------        ------------        ------------
   Net cash provided by financing activities                                      1,663,000          16,606,000           5,060,000
                                                                               ------------        ------------        ------------
   Net effect of foreign currency translation adjustment                              5,000              (5,000)             (4,000)
                                                                               ------------        ------------        ------------
           Net (decrease) increase in cash and cash equivalents                     (83,000)          9,843,000          (9,506,000)

CASH  AND CASH EQUIVALENTS at beginning of period
                                                                                    317,000             234,000          10,077,000
                                                                               ------------        ------------        ------------
CASH AND CASH EQUIVALENTS at end of period                                     $    234,000        $ 10,077,000        $    571,000
                                                                               ============        ============        ============

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


                                       27


                     DATATEC SYSTEMS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1)         Business and Summary of Significant Accounting Policies:
            -------------------------------------------------------

            Business--

               Datatec Systems,  Inc. (the "Company"),  and its subsidiaries are
                  in the  business of providing  rapid and  accurate  technology
                  deployment  services and licensing  software  tools to support
                  Technology  Providers  and  Enterprises  in  the  delivery  of
                  complex IT solutions.

               During fiscal year 2000, the Company changed the name of its CASI
                  subsidiary to eDeploy.com Inc.,  ("eDeploy.com").  eDeploy.com
                  develops,  markets and manages the  licensing  of its software
                  tools to support  Technology  Providers and Enterprises in the
                  delivery of complex IT  solutions.  The Company also  utilizes
                  these  software  tools in its delivery of complex IT solutions
                  to its customers. (See Note 6).

               Although the Company has sustained  significant  operating losses
                  during  2001,  its 2002  operating  plan  projects  profitable
                  results for the fiscal year. The  achievement of the operating
                  plan depends on the timing of work performed by the Company on
                  existing  projects  and the ability of the Company to gain and
                  perform work on new projects.  Multiple project cancellations,
                  delays  in the  timing of work  performed  by the  Company  on
                  existing  projects or the inability of the Company to gain and
                  perform work on new projects  could have an adverse  impact on
                  the  Company's  ability  to  execute  its  operating  plan and
                  maintain  adequate cash flow.  In the event actual  results do
                  not  approximate the operating  plan,  management  believes it
                  could execute contingency plans to mitigate such effects. Such
                  plans include additional cost reductions or seeking additional
                  financing.  Considering the Company's  borrowing  facility and
                  based  on  the   achievement   of  the   operating   plan  and
                  management's  actions taken to date,  management believes that
                  the ability to continue to generate sufficient cash to satisfy
                  its operating  requirements  in the normal course of business.
                  However,  no assurance can be given that  sufficient cash will
                  be generated  from  operations.  Management  believes that the
                  Company will have  sufficient  cash resources to continue as a
                  going concern during 2002.

            Basis of Presentation--

               The consolidated financial statements include the accounts of the
                  Company and its  subsidiaries.  All intercompany  accounts and
                  transactions have been eliminated.

              Use of Estimates--

               The preparation of  financial   statements  in  conformity   with
                  accounting  principles generally accepted in the United States
                  requires  management to make  estimates and  assumptions  that
                  affect the  reported  amounts of assets  and  liabilities  and
                  disclosure of contingent assets and


                                       28



                  liabilities  at the date of the financial  statements  and the
                  reported amounts of revenues and expenses during the reporting
                  period. Actual results could differ from those estimates.

              Revenue Recognition--

               Revenues from configuration,  integration and deployment services
                  under short-term workorders are recognized as the services are
                  provided.  The Company recognizes revenue utilizing percentage
                  of completion accounting for long-term contracts. Revisions in
                  estimated  profits  are  made  in  the  period  in  which  the
                  circumstances requiring the revision become known. Provisions,
                  if  any,  are  made  currently  for   anticipated   losses  on
                  uncompleted contracts.

               The Company's subsidiary,  eDeploy.com,  may enter  into  certain
                  contracts to sell  software.  Revenue from such  contracts are
                  recognized in accordance  with  Statement of Position  ("SOP")
                  No. 97-2, as amended, "Software Revenue Recognition".  Revenue
                  from license  fees is  recognized  when an agreement  has been
                  signed, delivery of the product has occurred, the fee is fixed
                  or determinable  and  collectibility  is probable.  Revenue is
                  deferred  if the  criteria is not met. If the fee due from the
                  customer is not fixed or  determinable,  revenue is recognized
                  as payments become due from the customer. If collectibility is
                  not considered probable, revenue is recognized when the fee is
                  collected. Maintenance revenues, if applicable, are recognized
                  ratably over the contract period.  The Company also recognizes
                  revenues as an Application  Service Provider (ASP). Under this
                  scenario,  the  Company  does not  license  the  software, but
                  provides  access  to the  software  that is  being  hosted  by
                  eDeploy.com.  For this access, eDeploy.com bills its customers
                  and recognizes this revenue over the period of access.

              Cash and Cash Equivalents--

                  The Company considers cash equivalents to be all highly liquid
                  investments  purchased  with an  original  maturity  of  three
                  months or less.

              Inventory--

               Inventory  is stated at the  lower of cost  (first-in,  first-out
                 basis) or market.

              Property and Equipment, Net--

               Property  and  equipment  are  stated at cost,  less  accumulated
                  depreciation and  amortization.  Depreciation and amortization
                  are  computed  using the  straight-line  and  double-declining
                  balance methods over the estimated useful lives or lease terms
                  of the related assets, whichever is shorter.

              Capitalized Software Development Costs--

               TheCompany  capitalizes  certain computer  software costs,  which
                  include product enhancements,  after technological feasibility
                  has  been   established,   in  accordance  with  Statement  of
                  Financial  Accounting  Standards  ("SFAS") No. 86, "Accounting
                  for the  Costs of  Computer  Software  to be Sold,  Leased  or
                  Otherwise  Marketed".  These  costs  are  amortized  using the
                  greater of the ratio that current gross revenues for a product


                                       29


                  bear to the total of  current  and  anticipated  future  gross
                  revenues for the product or a maximum of three years using the
                  straight line method beginning when the products are available
                  for general release to customers. Approximately $3,571,000 and
                  $3,459,000 of net  capitalized  software costs are included in
                  other  assets  in  the  accompanying   consolidated  financial
                  statements as of April 30, 2000 and 2001, respectively.  These
                  costs relate to the software  developed  by  eDeploy.com  (See
                  Note 6).  Amortization  expense of capitalized  software costs
                  for the  years  ended  April  30,  1999,  2000  and  2001  was
                  $133,000, $577,000 and $1,544,000, respectively.

            Long-Lived Assets--

               SFAS No.  121,  "Accounting  for  the  Impairment  of  Long-Lived
                  Assets"  requires,  among other things,  that an entity review
                  its  long-lived  assets and certain  related  intangibles  for
                  impairment whenever changes in circumstances indicate that the
                  carrying amount of an asset may not be fully recoverable.  The
                  amount of impairment  of goodwill  would be determined as part
                  of the long-lived asset grouping being  evaluated.  Due to the
                  substantial  losses incurred in 2001, the Company has assessed
                  its  long-lived  assets  for  impairment.  Based on  estimated
                  undiscounted cash flows, the Company believes that there is no
                  impairment of its long-lived assets as of April 30, 2001.

              Income Taxes--

                The Company  accounts for income taxes in  accordance  with SFAS
                  No. 109  "Accounting for Income Taxes".  Certain  transactions
                  are recorded in the accounts in a period  different  from that
                  in which  these  transactions  are  reported  for  income  tax
                  purposes.  These  transactions,  as  well as  other  temporary
                  differences  between the basis in assets and  liabilities  for
                  financial  reporting  and  income  tax  purposes,   result  in
                  deferred income taxes.

              Foreign Currency Translation--

               Thelocal  currency of the  Company's  foreign  subsidiary  is its
                  functional  currency.  Assets and liabilities of the Company's
                  foreign  subsidiary  are translated  into U.S.  dollars at the
                  current  exchange rate.  Statement of operations  accounts are
                  translated at the average rate of exchange  prevailing  during
                  the  year.  Translation  adjustments  arising  from the use of
                  differing exchange rates from period to period are included as
                  a component  of  accumulated  comprehensive  loss  included in
                  shareholders' equity.

              Stock Based Compensation--

               SFAS No. 123,  "Accounting for Stock-Based  Compensation"  ("SFAS
                  123") requires that an entity account for employee stock-based
                  compensation  under a fair value based method.  However,  SFAS
                  123 also allows an entity to continue to measure  compensation
                  cost for employee stock-based compensation  arrangements using
                  the intrinsic  value based method of accounting  prescribed by
                  Accounting   Principle   Bulletin   ("APB")  Opinion  No.  25,
                  "Accounting  for



                                       30


                  Stock Issued to Employees".  The Company  continues to account
                  for  employee  stock-based  compensation  using the  intrinsic
                  value  based   method  and  is  required  to  make  pro  forma
                  disclosures  of net loss and  losses  per share as if the fair
                  value  based  method  of  accounting  under  SFAS 123 had been
                  applied (see Note 10).

              Internal Use Software--

                Inaccordance  with SOP No.  98-1,  "Accounting  for the Costs of
                  Computer Software Developed or Obtained for Internal Use," the
                  Company   capitalizes   certain  costs  of  computer  software
                  developed or obtained for internal use. During the years ended
                  April 30, 2000 and 2001, approximately $1,240,000 and $837,000
                  of costs were  capitalized and are included in other assets in
                  the  accompanying  consolidated  balance  sheets.  These costs
                  relate to the design and installation of internal use software
                  developed  for the Company's job costing and other systems and
                  will be  amortized  over a period not to exceed  three  years.
                  Approximately  $29,000,  $351,000 and $676,000 of amortization
                  expense was  incurred  during the years ended April 30,  1999,
                  2000 and 2001,  respectively.  The Company has expensed  costs
                  incurred  during  the  preliminary  and  post   implementation
                  phases.

               Comprehensive Loss--

               SFAS  No.  130  "Reporting  Comprehensive  Income",   establishes
                  standards for reporting and displaying of comprehensive income
                  and its components (revenue,  expenses, gains and losses) in a
                  full  set  of  general-purpose   financial   statements.   The
                  components of other  comprehensive  loss consists primarily of
                  foreign currency translation adjustments.

            Recently Announced Accounting Pronouncement--

               On June 30, 2001, the Financial Accounting Standards Board issued
                  SFAS No. 141  "Business  Combinations"  and SFAS 142 "Goodwill
                  and Other Intangible Assets,"  collectively ("the Standards").
                  The  Standards  require all  business  combinations  initiated
                  after June 30,  2001 to be  accounted  for using the  purchase
                  method of  accounting,  that goodwill is no longer  subject to
                  amortization and that other identifiable intangibles are to be
                  separated and amortized over their useful lives. Goodwill must
                  be assessed once a year for impairment, and more frequently if
                  circumstances  indicate a possible impairment.  The Company is
                  required to adopt these provisions on May 1, 2002; however, it
                  has the  option to adopt the  Standards  on May 1,  2001.  The
                  Company  has  not  decided  on  whether  to  early  adopt  the
                  Standards.  The Company is unable to  determine  the effect of
                  the   financial   impact,   if  any,   that  may  result  from
                  implementation of the Standards.

(2)         Net Loss Per Share:
            ------------------

               SFAS No. 128,  "Earnings Per Share" requires the  presentation of
                  basic  earnings per share ("Basic  EPS") and diluted  earnings
                  per share ("Diluted EPS"). Basic EPS is calculated by dividing
                  income  available  to  common  shareholders  by  the  weighted
                  average  number of shares of common stock  outstanding  during
                  the period.  Diluted  EPS is  calculated  by



                                       31


                  dividing  income  available  to  common  shareholders  by  the
                  weighted  average number of common shares  outstanding for the
                  period, adjusted to reflect potentially dilutive securities.

               In accordance with SFAS No. 128, the following  table  reconciles
                  net loss and per share  amounts  used to  calculate  basic and
                  diluted earnings per share:


                                       32




                                                                              For the Years Ended April 30,
                                                              -----------------------------------------------------------
                                                                   1999                   2000                   2001
                                                              --------------          -----------          --------------
      Numerator:

Loss from continuing operations                                    $(191,000)         $(1,633,000)           $(21,145,000)

Discontinued operations                                             (315,000)                --                      --

Net loss                                                            (506,000)         $(1,633,000)            (21,145,000)
                                                              ==============          ===========          ==============

Denominator:
  Weighted average number of common
     Shares outstanding - Basic and Diluted                       29,517,000           31,541,000              33,608,000
                                                              ==============          ===========          ==============

Loss per share - Basic and Diluted:
  Loss from continuing operations                                     ($.01)                ($.05)                  ($.63)
  Loss from discontinued operations                                    (.01)                 --                      --
                                                              --------------          -----------          --------------

  Net loss per share                                                  ($.02)                ($.05)                  ($.63)
                                                              ==============          ===========          ==============

                In 1999, 2000 and 2001,  approximately  6,360,247,  4,141,238 and
                  5,335,991,  respectively,  of outstanding options and warrants
                  have been  excluded  from the  computation  of diluted  EPS as
                  their  inclusion  would  have  been  anti-dilutive  for  those
                  periods.

(3)         Receivables:
            ------------

                                                                                                          April 30,
                  Receivables consist of the following --                                --------------------------------------
                                                                                              2000                         2001
                                                                                              ----                         ----

Billed accounts receivable, including unbilled amounts under
                short-term completed work orders                                           $ 16,142,000             $ 16,358,000
Revenues in excess of amounts billed under percentage of
                completion accounting
                                                                                              7,943,000                7,204,000
Allowance for doubtful accounts                                                                (236,000)                (572,000)
                                                                                           ------------             ------------
           Receivables, net                                                                $ 23,849,000             $ 22,990,000
                                                                                           ============             ============

(4)         Property and equipment:
            ----------------------
               The following is a summary of property and equipment--
                                                                                                          April 30,
                                                                                            -------------------------------------
                                                                                               2000                       2001
                                                                                            -----------              -----------
Equipment                                                                                   $ 2,821,000              $ 3,543,000
Computer equipment                                                                            6,830,000                8,064,000
Furniture, fixtures and leasehold improvements                                                4,649,000                5,113,000
                                                                                            -----------              -----------
                                                                                             14,300,000               16,720,000
Less--Accumulated depreciation and amortization                                               9,131,000               11,670,000
                                                                                            -----------              -----------
Property and equipment, net                                                                 $ 5,169,000              $ 5,050,000
                                                                                            ===========              ===========

                                       33


              The estimated useful lives of these assets are:
                                                                                Expected Useful Lives
                                                                                ---------------------
            Equipment                                                               2 to 5 years
            Computer Equipment                                                      3 to 5 years
            Furniture, Fixtures and Leasehold Improvements                          5 to 7 years

(5)         Short-term Borrowings:
            ---------------------

               In November  2000,  the Company  replaced its current  lender and
                  entered into a credit line with IBM Credit Corporation.  Under
                  the  credit  line,  the  Company  has a  revolving  loan  that
                  provides  for  maximum  borrowings  of  $16,000,000  which was
                  increased  from  $14,000,000  on July 25,  2001.  Availability
                  under the  revolving  loan is  calculated as the sum of 85% of
                  eligible accounts  receivable,  as defined, and 35% and 25% of
                  cable  and  non-cable  eligible  inventory  respectively,   as
                  defined. $10,912,000 was outstanding as of April 30, 2001. The
                  amount of additional  available  borrowings,  as defined,  was
                  $175,000 as of April 30,  2001.  The  revolving  loan  accrues
                  interest  at the prime rate plus 3.00% and matures in November
                  2003.  The credit  line  includes  covenants  under  which the
                  Company was in violation.  IBM Credit  Corporation  has waived
                  the covenant violations.

               The Company  has  a   $3,000,000   term  loan  with  IBM   Credit
                  Corporation  that  is due in  November  2003.  The  term  loan
                  accrues  interest  at the prime rate plus 3.50% and is payable
                  in monthly  installments of principal and interest of $97,154.
                  As the  Company  intends  to repay the term loan in 2002,  the
                  term loan has been classified as a current liability.

(6)          eDeploy.com, Inc.:
             ------------------

               In April 2000,  eDeploy.com  entered  into a Series  A  Preferred
                 Stock  Purchase   Agreement,   an  Investors  Rights  Agreement
                 (collectively,  the  "Agreements")  and a Software Tool License
                 and Development  Agreement ("License") with Cisco Systems, Inc.
                 ("Cisco"). Under the Agreements, Cisco purchased 100,000 shares
                 of  eDeploy.com  Series  A  Mandatory  Redeemable   Convertible
                 Preferred  Stock   ("Preferred   Stock")  for  $100  per  share
                 ("Original  Issue  Price"),  which amount has been  recorded as
                 minority  interest  in the  accompanying  consolidated  balance
                 sheets.  Dividends are payable  quarterly at the rate of 6% and
                 the Preferred  Stock has a liquidation  preference in an amount
                 equal to the Original  Issuance Price per share.  The holder of
                 the Preferred Stock may require  eDeploy.com to redeem all or a
                 portion of the Preferred Stock at the Original  Issuance Price,
                 plus any  accrued  but  unpaid  dividends,  at any time after 5
                 years from the date of issuance.  The Preferred Stock dividends
                 and accretion of the  Preferred  Stock are recorded as minority
                 interest  in  the  accompanying   consolidated   statements  of
                 operations.

               In the event of a Buy-Out  Event, as defined,  eDeploy.com  shall
                 redeem each share of Preferred Stock for consideration equal to
                 the Buy-Out  Redemption  Price,  as defined.  In the event of a
                 Qualified   IPO,  each  share  of  Preferred   Stock  shall  be
                 automatically converted into a number of shares of common stock
                 of  eDeploy.com  equal to the Original  Issue  Price,  plus all
                 accrued but unpaid  dividends,  divided by a price ranging from
                 60% to 80% of the Qualified IPO



                                       34


                 Price, as defined. Also in April 2000, the Company entered into
                 the Exchange  Agreement with Cisco,  pursuant to which,  in the
                 event of a Parent Buy-Out  Event,  as defined each share of the
                 Preferred Stock will be  automatically  exchanged for shares of
                 the Company's  common stock determined by dividing the Original
                 Issue Price plus accrued but unpaid  dividends by the lesser of
                 $8.00,  subject to adjustment as defined, or the Parent Buy-Out
                 Consideration, as defined.

               The License  requires a license fee of  $1,000,000  to be paid in
                 accordance with the completion of specified events, as defined,
                 and provides for specified  offsetting re-bills and credits, as
                 defined.    eDeploy.com   will   grant   Cisco   a   perpetual,
                 non-exclusive,  non-transferable,  worldwide  license  for  the
                 permitted purpose, as defined. As of April 30, 2001, no portion
                 of the license fee has been recognized.

(7)         Shareholders' Equity:
            ---------------------

            Preferred Stock--

               In May 1998, the Company issued 300 shares of Series E Cumulative
                  Convertible  Preferred  Stock.  The  net  proceeds  from  this
                  issuance were approximately $2,300,000. In connection with the
                  transaction,  the Company issued warrants to purchase  165,000
                  shares  of  common  stock at $6.29.

               During  fiscal  1999,  180  shares  of the  Series  E  Cumulative
                  Convertible Preferred Stock were converted into 718,860 shares
                  of common  stock.  During the year ended April 30,  2000,  the
                  remaining  120  shares  of  Series  E  Cumulative  Convertible
                  Preferred  Stock were  converted into 473,124 shares of common
                  stock.

            Common Stock--

               In February 1999, the Company, through a private placement equity
                  offering,  issued  533,334  shares  of  common  stock  for net
                  proceeds of approximately $1,854,000.


                                       35


            Warrants--

               The following table is a summary and status of warrants issued by
the Company:

                                                          Outstanding Warrants
                                                    ----------------------------------
                                                      Number          Weighted Average
                                                    of Warrants         Exercise Price
                                                    -----------       -----------------

April 30, 1998                                       1,434,860             $   5.06
Grants                                                 165,000             $   6.29
Cancellations                                          (12,360)            $   3.75
                                                    ----------             ---------

April 30, 1999                                       1,587,500             $   5.20
Exercises                                             (695,000)            $   4.97
Cancellations                                         (202,500)            $   4.99
                                                    ----------             ---------

April 30, 2000                                         690,000             $   5.50
Cancellations                                          (90,000)            $   6.29
                                                    ----------             ---------

April 30, 2001                                         600,000             $   5.38
                                                    ==========             =========


                                                                                         Outstanding Warrants
                                                                      -----------------------------------------------
                                                                       Weighted Average
        Range of                   Number             Warrants          Contractual Life          Weighted Average
    Exercise Prices             of Warrants          Exercisable          (in years)               Exercise Price
- -----------------------    ------------------      --------------     ---------------------     ---------------------
     $5.00 - $5.99                   525,000             525,000             1.79                      $5.25
         >$5.99                       75,000              75,000             1.91                      $6.29
                           ------------------      --------------                                --------------------
         Total                       600,000             600,000                                       $5.38
                           ==================      ==============                                ====================
(8)         Income Taxes:
            ------------

               The following are the major components of the provision (benefit) for income taxes as of April 30, -

                                                             1999                   2000                 2001
                                                       ---------------       -----------------     ----------------
               Current-
                 Federal                                    $(65,000)              $(555,000)               $   --
                 State                                       (12,000)                (98,000)                   --
                                                       ---------------       -----------------     ----------------
                                                             (77,000)               (653,000)                   --
                                                       ---------------       -----------------     ----------------
               Deferred-
                 Federal                                       65,000                 555,000                   --
                 State                                         12,000                  98,000              400,000
                                                       ---------------       -----------------     ----------------
                                                               77,000                 653,000              400,000
                                                       ---------------       -----------------     ----------------
               Total provision                                 $   --                 $    --            $ 400,000
                                                       ===============       =================     ================

               The following indicates the significant elements  contributing to
                  the difference between the U.S. Federal statutory tax rate and
                  the  Company's  effective  tax rate for the years ending April
                  30,


                                       36


                                                               1999               2000               2001
                                                           --------------     --------------     --------------
               US Federal Statutory tax rate
                                                              (34.0%)            (34.0%)            (34.0%)
               State and foreign income taxes
                                                              (6.0%)             (6.0)%             (6.0%)
               Valuation reserve on deferred tax asset
                                                               40.0%              40.0%              40.0%
                                                           --------------     --------------     --------------

               Effective tax rate                               --                 --                 --
                                                           ==============     ==============     ==============

                Deferred   income   taxes  result   primarily   from   temporary
                   differences  in the  recognition  of  expenses  for  tax  and
                   financial reporting purposes. Deferred income taxes consisted
                   of the following:

                                                                          2000                        2001
                                                                  ---------------------       ----------------------
               Net operating loss carryforwards                            $ 8,181,000                  $15,151,000
               Depreciation                                                  (747,000)                    (864,000)
               Allowance for doubtful accounts                                  80,000                      138,000
               Other                                                           186,000                      287,000
                                                                  ---------------------       ----------------------
                                                                             7,700,000                   14,712,000
               Valuation Allowance                                         (7,300,000)                 (14,712,000)
                                                                  ---------------------       ----------------------
               Net deferred tax asset                                       $  400,000                     $     --
                                                                  =====================       ======================

               The net deferred  tax asset  related  to the  Company's  expected
                  ability  to  utilize   certain   state  net   operating   loss
                  carryforwards. During fiscal 2001, the Company determined that
                  it was not likely it would  realize  these state net operating
                  loss  carryforwards,  and as such,  has  provided a  valuation
                  allowance. As of April 30, 2001, the Company has approximately
                  $31,000,000 of net operating loss carryforwards,  which may be
                  used to  offset  future  Federal  taxable  income.  These  net
                  operating loss carryforwards expire through 2020.

               There are no undistributed earnings in the Company's foreign subsidiaries.

(9)         Related Party Transactions:
            --------------------------

               The Company owes  a  former  executive  officer  $1,414,000.  The
                  original note bore  interest at a rate of 12.5%.  On April 15,
                  2001, the note was restated with a maturity  date of April 15,
                  2004, bearing  an  interest   rate  of  17.5%.   The  note  is
                  subordinated  by the  Company's  primary  lender.  The Company
                  continues  to pay  interest  on the note.  The  above  note is
                  included  in  due  to  related  parties  in  the  accompanying
                  consolidated balance sheets.

(10)        Incentive Plans:
            ----------------

               At April 30, 2001, the Company had several stock-based  incentive
                  plans,  including an employee stock  purchase plan,  which are
                  described  below.  The Company  applies APB Opinion No. 25 for
                  its  plans.   Accordingly,   no  compensation  cost  has  been
                  recognized   for  the   stock-based   incentive   plans.   Had
                  compensation  cost for the  Company's  stock-based  plans been
                  determined  at the fair  value at the grant  dates for  awards
                  under the plans,  consistent  with SFAS 123, the Company's net
                  loss and net loss per share would have been, as follows:




                                       37



                                                                       1999                  2000                 2001
                                                                     ---------           -----------          ------------

           Net loss:
                As reported                                          $(506,000)          $(1,633,000)         $(21,145,000)
                Pro Forma                                           (1,724,000)           (2,635,000)          (22,714,000)

           Net loss per share - Basic and Diluted:
                As reported                                             $ (.02)               $ (.05)               $ (.63)
                Pro Forma                                               $ (.06)               $ (.08)               $ (.68)


               The per  share  weighted-average  fair  value  of  stock  options
                 granted during 1999,  2000 and 2001 was $1.56,  $1.38 and $2.61
                 respectively,  on the date of grant  using  the  Black  Scholes
                 option-pricing model with the following  assumptions:  expected
                 life for options of 5 years for all periods,  expected dividend
                 yield 0% in all periods, risk free interest rate of 6% in 1999,
                 8.5% in 2000 and 7.5% in 2001 and  volatility  of 75% for 1999,
                 75% for 2000 and 133% for 2001.

            Common Stock Options--

               The 1990 Stock Option Plan (the "1990  Plan") provides for grants
                  of 1,500,000 common stock options to employees, directors, and
                  consultants to purchase common stock at a price at least equal
                  to 100% of the fair  market  value of such shares on the grant
                  date.  The exercise  price of any options  granted to a person
                  owning  more  than  10% of the  combined  voting  power of all
                  classes of stock of the Company ("10% shareholder"),  shall be
                  at least equal to 110% of the fair  market  value of the share
                  on the grant date.  The options are granted for no more than a
                  10-year  term (5 years for 10%  shareholders)  and the vesting
                  period's range from 2 to 4 years. As of April 30, 2001, 11,617
                  shares  remain  reserved  for future  issuance  under the 1990
                  Plan.

               During  January  1992,  the Company  granted  options to purchase
                  1,386,742  shares of its common stock, at an exercise price of
                  $.005 per share.  The  options  may be  exercised  at any time
                  prior to January  1, 2002.  Options  for  1,016,332  shares of
                  common  stock have been  exercised  as of April 30,  2001.  In
                  April 1993, the Company granted options, which expire in April
                  2003,  to  purchase  109,755  shares  of  common  stock  to  a
                  consultant/advisor  to the  Company  at an  exercise  price of
                  $.005 per  share.  As of April 30,  2001,  all  options to the
                  consultant/advisor have been exercised.

               The 1993 Consultant  Stock Option Plan (the "1993 Plan") provides
                  for  grants of  30,000  shares  of  common  stock to  selected
                  persons who provide  consulting  and advisory  services to the
                  Company at a price at least  equal to 100% of the fair  market
                  value of such shares on the grant date,  as  determined by the
                  Board of Directors.  The exercise price of any options granted
                  to a person owning more than 10% of the combined  voting power
                  of all  classes of stock of the Company  ("10%  shareholder"),
                  shall be at least  equal to 110% of the fair  market  value of
                  such shares on the grant date.  The options are granted for no
                  more than a 10-year  term (5 years for 10%  shareholders)  and
                  the Board of Directors  determines the vesting



                                       38


                  periods.  As of April 30, 2001,  4,000 shares remain  reserved
                  for future issuance under the 1993 Plan.

               The 1995 Directors  Stock  Option  Plan  (the  "Directors  Plan")
                  provides  for grants of 500,000  shares of Common  Stock.  All
                  members of the Board of Directors who are not employees of the
                  Company ("Eligible  Directors") are eligible to receive grants
                  of  options.  Each  Eligible  Director is granted an option to
                  purchase  24,000  shares  of  Common  Stock  on the  date  the
                  Eligible  Director is elected to the Board of  Directors,  and
                  will be granted  another  option to purchase  24,000 shares of
                  Common  Stock  annually  thereafter  so long as he  remains an
                  Eligible Director. Generally, each option vests ratably over a
                  three-year period provided such individual  continues to serve
                  as  Director  of the  Company.  As of April 30,  2001,  92,000
                  shares remain reserved for future issuance under the Directors
                  Plan.

               The 1996 Employee  and  Consultant  Stock  Option Plan (the "1996
                  Plan") provides for grants of 2,000,000 shares of common stock
                  to employees  and  consultants  to purchase  common stock at a
                  price equal to 100% of the fair market value of such shares on
                  the grant  date.  The  options  are granted for no more than a
                  10-year term and the vesting the Board of Directors determines
                  periods.  As of April 30, 2001, 101,446 shares remain reserved
                  for future issuance under the 1996 Plan.

                The Senior  Executive Stock Option Plan (the  "Executive  Plan")
                  provides  for  grants of  560,000  shares  of common  stock to
                  senior  executive  officers of the Company at exercise  prices
                  and vesting periods as determined by the Board of Directors at
                  the time of grant. As of April 30, 2001, 200,000 shares remain
                  reserved for future issuance under the Executive Plan.

               The 1996 Stock Option Conversion Plan (the "Conversion Plan") was
                  primarily  established  to replace  stock  options  previously
                  granted by the Company's subsidiary, Datatec Industries, Inc.,
                  with  Company  options on the same terms as  indicated  in the
                  merger  agreement.  The Conversion Plan provides for grants of
                  470,422 shares of common stock.  As of April 30, 2001,  47,508
                  shares  remain   reserved  for  future   issuance   under  the
                  Conversion Plan.

               The 2000 Stock Option Plan (the "2000  Plan") provides for grants
                  of 3,000,000  shares of common stock to employees,  directors,
                  consultants  and advisors at a price equal to 100% of the fair
                  market value of such shares on the grant date. The options are
                  granted  for no more  than a 10 year  term  and the  Board  of
                  Directors  determines  the  vesting  periods.  As of April 30,
                  2001, 1,329,690 shares remain reserved for future issuance.


                                       39





Summary of the status of stock option activity follows:


                                                                Outstanding Options
                                                                -------------------

                                            Shares Available          Number         Weighted Average
                                            ----------------          ------         ----------------
                                            for Future Grants       Of Shares         Exercise Price
                                            -----------------       ---------         --------------

Balance as of April 30, 1998                   1,103,128             4,357,651               $3.41
Grants                                          (560,188)              560,188               $2.53
Exercises                                             --              (38,874)               $2.29
Cancellations                                    106,218             (106,218)               $3.56

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

Balance as of April 30, 1999                      649,158            4,772,747               $3.36
Grants                                           (504,737)             504,737               $2.88
Exercises                                              --          (1,572,877)               $2.75
Cancellations                                     253,369            (253,369)               $3.16
2000 Stock Option Plan                          3,000,000

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

Balance as of April 30, 2000                    3,397,790            3,451,238               $3.59
Grants                                         (1,750,751)           1,750,071               $3.40
Exercises                                              --            (106,316)               $3.07
Cancellations                                     359,002            (359,002)               $3.56

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

Balance as of April 30, 2001                    2,006,041            4,735,991               $3.55

Options exercisable at April 30, 2001                                3,559,460               $3.55
                                                                 ==============      ==============


                                       40



                                                                                  Outstanding Options
                                                                ------------------------------------------------------
                                                                    Weighted Average
Range of Exercise Prices                     Number                  Contractual Life        Weighted Average Exercise
                                           of Shares                     (in years)                     Price
- ----------------------------     --------------------------     -------------------------    -------------------------
      $.005 - $0.99                         370,411                       1.67                         $0.01
      $1.00 - $1.99                         391,101                       6.83                         $1.33
      $2.00 - $2.99                         706,143                       6.90                         $2.63
      $3.00 - $3.99                       1,534,057                       8.24                         $3.17
      $4.00 - $4.99                       1,105,762                       4.58                         $4.03
         >$4.99                             628,517                       4.43                         $8.16
                                 --------------------------                                  -------------------------
          Total                           4,735,991                                                    $3.55
                                 ==========================                                  =========================

                                                                                        Exercisable Options
                                                    Exercisable Options                   Weighted Average
                  Range of Exercise Prices            Number of Shares                     Exercise Price
                        $.005 - $0.99                         370,411                           $0.01
                        $1.00 - $1.99                         226,100                           $1.22
                        $2.00 - $2.99                         534,425                           $2.64
                        $3.00 - $3.99                         901,245                           $3.23
                        $4.00 - $4.99                       1,073,762                           $4.03
                           >$4.99                             453,517                           $8.17
                                                   -------------------            -----------------------------------
                            Total                           3,559,460                           $3.55
                                                   ===================            ===================================

            Employee Stock Purchase Plan--

               During fiscal 1999,  the Company  implemented  an employee  stock
                  purchase plan (the "stock plan") whereby  eligible  employees,
                  as defined,  may purchase shares of the Company's common stock
                  at a price  equal to 85% of the  lower of the  closing  market
                  price on the first or last  trading  day of the  stock  plan's
                  quarter.  A total of 750,000  shares of common stock have been
                  reserved for issuance  under the plan.  During the years ended
                  April 30, 1999,  2000 and 2001,  the Company  issued  190,000,
                  188,000 and 229,000  shares  respectively,  of common stock to
                  participants of the stock plan.

            Retirement Plan--

               The Company has a 401(k) Saving Plan (the "Plan")  which  permits
                  employees to  contribute  if they are at least 21 years of age
                  and have been a  full-time  employee  of the  Company  for six
                  months.  The Plan  requires  a minimum  contribution  of 1% of
                  gross  earnings  and no more than 15% of gross  earnings up to
                  the maximum allowed under the Internal Revenue Service Code.

(11)        Commitments and Contingencies:
            ------------------------------

               The Company  leases   offices  and   staging  and   configuration
                  facilities  throughout  the  United  States  and  Canada.  The
                  minimum annual rentals for future years are as follows:



                                       41


                          Twelve Month Period                                                         Amount
                            Ending April 30,
            ------------------------------------------------- -----------------------------------------------

                                  2002                                                            $1,942,000
                                  2003                                                             1,567,000
                                  2004                                                             1,007,000
                                  2005                                                               891,000
                                  2006                                                               780,000
                               Thereafter                                                          4,906,000


               Rent expense was  $1,863,000,  $2,207,000  and $2,367,000 for the
years ended April 30, 1999, 2000 and 2001, respectively.

               The Company  has lease  commitments  for its  fleet of  vehicles.
                  These  leases  generally  range  from two to three  years.  In
                  addition,  the Company from time to time will rent vehicles as
                  a  supplement  to its  fleet.  The  expense  related  to these
                  vehicles was  $2,869,000,  $2,497,000  and  $2,634,000 for the
                  years  ended  April 30,  1999,  2000 and  2001,  respectively.
                  Future  commitments are not reflected in the amounts above but
                  are expected to approximate the 2001 expense.

               The Company has entered into employment agreements with three key
                  employees.  These  agreements  provide for an aggregate annual
                  salary  of  $770,000,  increased  annually  by the  percentage
                  increase in the  consumer  price  index.  The  agreements  are
                  generally  three years in duration  and expire  through  April
                  2003.

               The Company, from time to time, is involved in routine litigation
                  and various legal matters in the ordinary  course of business.
                  The Company does not expect that the ultimate  outcome of this
                  litigation will have a material  adverse effect on the results
                  of operations or financial position.



                                       42

(12)        Segment Information:

                     -----------------------------------------------------------------------------------------------------------
                                            1999                                                 2000
                                            ----                                                 ----

                     Deployment     e-Deploy   Eliminations Consolidated  Deployment     e-Deploy     Eliminations  Consolidated
                     -----------    --------   ------------ ------------  -----------    --------     ------------  ------------
                       Services                                            Services
                       --------                                            --------

Revenues             $93,751,000         $---          $--- $93,751,000   $94,051,000   $1,097,000           $--- $95,148,000
                     ------------        -----         ---- ------------  ------------  -----------          ---- ------------

Gross Profit           32,758,000          ---          ---   32,758,000    33,670,000    1,097,000           ---   34,767,000

SG&A Expenses         29,846,000    1,250,000           ---  31,096,000    31,669,000    3,051,000            ---  34,720,000
                      -----------   ----------          ---  -----------   -----------   ----------           ---  -----------
Operating Income       2,912,000   (1,250,000)          ---   1,662,000     2,001,000   (1,954,000)           ---      47,000
                       ----------  -----------          ---   ----------    ----------  -----------           ---      -------
(Loss)

Minority Interest             ---          ---          ---          ---           ---          ---           ---          ---
                              ---          ---          ---          ---           ---          ---           ---          ---

Income (Loss) from      1,813,000  (2,004,000)          ---    (191,000)     1,504,000  (3,137,000)            --  (1,633,000)
Continuing Ops

Loss from               (315,000)          ---          ---    (315,000)           ---          ---           ---          ---
                        ---------          ---          ---    ---------           ---          ---           ---          ---
Discontinued Ops

Income (Loss)           1,498,000  (2,004,000)          ---    (506,000)     1,504,000  (3,137,000)           ---  (1,633,000)

Net Income (Loss)      $1,498,000 $(2,004,000)         $---   $(506,000)   $1,504,000  $(3,137,000)          $--- $(1,633,000)
                      =========== ============        =====   ==========   =========== ============          ==== ============
                      --------------------------------------------------------------------------------------------------------

                    -----------------------------------------------------
                                           2001
                                           ----
                      Deployment   e-Deploy   Eliminations  Consolidated
                      -----------  --------   ------------  ------------
                       Services
                       --------

Revenues            $92,362,000   $2,455,000     $(532,000) $94,285,000
                    ------------  -----------    ---------- -----------

Gross Profit          26,898,000      911,000           ---  27,809,000

SG&A Expenses     37,248,000    8,909,000           ---  46,157,000
                     -----------   ----------           ---  ----------
Operating Income    (10,350,000)  (7,998,000)           --- (18,348,000)
                    ------------  -----------           --- ------------
(Loss)

Minority Interest            ---          ---       682,000     682,000
                             ---          ---      --------     -------

Income (Loss) from  (11,375,000)  (9,170,000)        82,000 (21,145,000)
Continuing Ops

Loss from                    ---          ---            --           --
                             ---          ---            --           --
Discontinued Ops

Income (Loss)       (11,375,000)  (9,170,000)        82,000 (21,145,000)

Net Income (Loss)  $(11,375,000) $(9,170,000)    $(600,000) $(21,145,000)
                   ============= ============    ========== =============
                    -----------------------------------------------------

                     ----------------------------------------------------------------------------------------------------------
                                            1999                                                 2000

                     Deployment     e-Deploy     Eliminations Consolidated Deployment     e-Deploy    Eliminations Consolidated
                     -----------    --------     ------------ ------------ -----------    --------    ------------ ------------
                       Services                                             Services
                       --------                                             --------

Identifiable Assets   $34,545,000   $6,058,000         $--- $40,603,000   $38,084,000   $16,978,000         $---   $55,062,000

Depreciation &     $2,016,000     $107,000         $---  $2,123,000    $2,205,000      $132,000         $---    $2,337,000
Amortization of
Identifiable Assets

Amortization of           $29,000     $134,000         $---    $163,000      $351,000      $577,000         $---      $928,000
Software
Development Costs

Amortization of              $---     $437,000         $---    $437,000          $---      $437,000         $---      $437,000
Goodwill

Capital Expenditures   $1,254,000      $37,000         $---  $1,291,000    $2,032,000      $224,000         $---    $2,256,000
                     ----------------------------------------------------------------------------------------------------------

                     ------------------------------------------------------
                                             2001

                        Deployment     e-Deploy   Eliminations  Consolidated
                        -----------    --------   ------------  ------------
                         Services
                         --------

Identifiable Assets    $35,366,000   $8,130,000          $---  $43,496,000

Depreciation &      $2,310,000     $229,000          $---   $2,539,000
Amortization of
Identifiable Assets

Amortization of           $780,000   $1,544,000          $---   $2,324,000
Software
Development Costs

Amortization of               $---     $437,000          $---     $437,000
Goodwill

Capital Expenditures    $1,544,000     $877,000          $---   $2,421,000
                     ------------------------------------------------------

                                       43


(13)        Concentrations of Credit Risk:
            -----------------------------

                The Company's  financial  instruments subject to credit risk are
                  primarily trade accounts  receivable.  Generally,  the Company
                  does not  require  collateral  or other  security  to  support
                  customer  receivables.   At  April  30,  2000  and  2001,  the
                  Company's  customers  were  primarily  within the  continental
                  United States and Canada. Customers representing approximately
                  41.0% of the Company's net sales are in the retail industry.

               For the year ended April 30, 2001, two  customers  accounted  for
                  27% and 21% of  revenues,  respectively.  For the  year  ended
                  April 30, 2000,  one customer  accounted  for 19% of revenues.
                  For the year ended April 30, 1999, one customer  accounted for
                  19% of revenues.

(14)        Shareholder Rights Plan:
            ------------------------

               On January 30, 1998, the Board of Directors adopted a shareholder
                  rights plan (the "rights  plan").  Under the rights plan, each
                  shareholder  on  record  as of on March 9,  1998,  received  a
                  dividend  of one  right for each  outstanding  share of Common
                  Stock.  The rights are attached to, and  presently  only trade
                  with,  the Common  Stock and  currently  are not  exercisable.
                  Accordingly,  they are not  considered in the  computation  of
                  earnings per share.  Except as specified below,  upon becoming
                  exercisable,  all rights  holders will be entitled to purchase
                  from the  Company  one  one-hundredth  of a share of  Series D
                  Preferred Stock  ("Participating  Preferred Stock") at a price
                  of $40, subject to adjustment.

               The rights become  exercisable and will begin to trade separately
                  from the Common  Stock upon the  earlier of (i) the first date
                  of  public  announcement  that a person or group  (other  than
                  certain  exempted  shareholders  as  described  in the  Rights
                  Agreement) has acquired beneficial ownership of 15% or more of
                  the  outstanding   Common  Stock  or  (ii)  10  business  days
                  following   a  person's   or  group's   commencement   of,  or
                  announcement  of,  and  intention  to  commence  a  tender  or
                  exchange  offer,  the  consummation  of which would  result in
                  beneficial  ownership of 15% or more of the Common Stock.  The
                  rights will entitle  holders (other than an Acquiring  Person,
                  as defined) to purchase  Company  Common Stock having a market
                  value  (immediately  prior to such  acquisition)  of twice the
                  exercise  price  of the  right.  If the  Company  is  acquired
                  through a merger  or other  business  combination  transaction
                  after a person or group has become an Acquiring  Person,  each
                  right will  entitle  the holder to  purchase  $80 worth of the
                  surviving  Company's  Common Stock for $40, at a 50% discount.
                  The  Company  may redeem the rights for $0.01 each at any time
                  prior  to the  acquisition  of 15% or more of the  outstanding
                  shares of Common  Stock by a person or group of  persons.  The
                  rights will expire on February 24, 2008.

               Until the rights are exercised,  the holder thereof, as such will
                  have no  rights as a  stockholder  of the  Company,  including
                  without limitation, the right to vote or to receive dividends.

               The holders of the Participating Preferred Stock will be entitled
                  to receive  dividends,  if declared by the Board of Directors,
                  from funds  legally  available.  Each  share of  Participating


                                       44


                  Preferred  Stock will be entitled to one hundred  votes on all
                  matters   submitted  for  stockholder   vote.  The  shares  of
                  Participating  Preferred  Stock  are  not  redeemable  by  the
                  Company  nor  convertible  into  Common  Stock  or  any  other
                  security of the Company.

(15)        Supplemental Disclosures of Cash Flow Information:
            --------------------------------------------------

               Cash paid during the year for:

                                                                       1999                  2000                 2001
                                                                   -----------------      ----------------      ----------------
                                     Interest                           $ 1,536,000           $ 1,489,000           $ 1,495,000
                                     Income taxes                         $  31,000             $  36,000             $ 149,000

(16)        Discontinued Operations:
            ------------------------

               Prior  to  fiscal  1997,   the  Company  had  primarily   been  a
                  distributor of data  communications  equipment.  In June 1997,
                  the Company,  with the  concurrence of its Board of Directors,
                  discontinued its data  communications  equipment  distribution
                  business.  Accordingly,  as of April  30,  1998,  the  Company
                  reflected  this  business as a  discontinued  operation in the
                  accompanying   consolidated  statements  of  operations.   The
                  winding down of the business was effectively  completed during
                  fiscal 1999.


                                       45


(17)        Selected Quarterly Financial Data (Unaudited):
            --------------------------------------------

            A summary of  quarterly  financial  information  for fiscal 2000 and
2001 is as follows (in 000's, except per share data):
                                                                      First          Second             Third             Fourth
                                                                      -----          -------            -----             ------
                                                                     Quarter         Quarter           Quarter            Quarter
                                                                     -------         -------           -------            -------

            2000:
            Revenues .........................................     $ 25,556           $ 25,503          $ 21,363         $ 22,726
            Gross Profit .....................................        9,742              9,757             7,664            7,818
            Net income .......................................          844                823            (1,031)          (2,277)
            Basic and diluted earnings per share .............         0.03               0.03             (0.03)           (0.07)

            2001:
            Revenues .........................................     $ 24,663           $ 32,696          $ 21,279         $ 15,647
            Gross Profit .....................................        9,469             11,991             3,546            2,804
            Net income .......................................         (924)               723           (10,051)         (10,893)
            Basic and diluted earnings per share .............        (0.03)              0.02             (0.30)           (0.32)


                                       46



                     DATATEC SYSTEMS, INC. AND SUBSIDIARIES
                 SCHEDULE II, Valuation and Qualifying Accounts


                                                       Balance,
                                                     beginning of          Charges to cost                         Balance, end of
                                                        period              and expenses      Deductions (a)           period
                                                        ------              ------------      --------------           ------


Year ended April 30, 2001                               $ 236,000           $ 746,000           $(410,000)           $ 572,000
Allowance for doubtful accounts

Year ended April 30, 2000
Allowance for doubtful accounts                         $ 326,000                --             $ (90,000)           $ 236,000

Year ended April 30, 1999
Allowance for doubtful accounts                         $ 305,000           $  57,000           $ (36,000)           $ 326,000
                                                                                                                     .........


(a) Represents write-off of uncollectable accounts



                                       47



Item 9.       Changes in and Disagreements with Accountants on Accounting and
              ---------------------------------------------------------------
              Financial Disclosure
              --------------------

              None.

                                       48


                                    PART III
                                    --------

Item 10.    Directors and Executive Officers of Registrant
            ----------------------------------------------

            The directors and executive officers of the Company,  their ages and
present positions with the Company are as follows:


Name                          Age            Position with the Company
- ----                          ---            -------------------------
Isaac J. Gaon                 52             Chairman of the Board and Chief Executive Officer
Ron Marino                    37             Chief Financial Officer, Secretary and Treasurer
Raymond R. Koch               56             Chief Operating Officer
David M. Milch                46             Executive Director - Office of the Chairman and Director
William J. Adams, Jr.         52             Director
Frank P. Brosens              44             Director
Robert H. Friedman            48             Director
Walter Grossman               57             Director
Mark L. Berenblut             45             Director

            Isaac  J.  Gaon,  Chairman  of the  Board  since  December  1997 and
Director  since 1992,  has served as the Chief  Executive  Officer since October
1994. He served as Chief  Financial  Officer from April 1992 until October 1994.
From September 1987 to December 1991, Mr. Gaon, a chartered  accountant,  served
as  President  and Chief  Executive  Officer  of  Toronto-based  NRG,  Inc.,  (a
subsidiary of Gestetner  International)  an office  equipment  supplier,  and in
several senior management roles within Gestetner Canada and Gestetner USA.

            Ron Marino,  Chief Financial Officer,  Secretary and Treasurer since
December  2000,   recently  headed  the  financial   organization  at  Omnipoint
Communications  prior  to its  acquisition  by  VoiceStream  Wireless,  where he
reported directly to the President. He has over 15 years of financial experience
in the  telecommunications  and  technology  industries,  including two years at
AT&T  and six  years at NYNEX  Mobile  Communications.  A  Certified  Public
Accountant,  Mr.  Marino  holds a  Bachelor's  Degree in Business  and an MBA in
Corporate Financial Management.

            Raymond R. Koch, Chief Operating Officer, joined the Company in July
2001.  From  April  2000 to  October  2000,  Mr.  Koch was  President  and Chief
Operating  Officer  for Nua  Limited,  Dublin,  Ireland,  an  Internet  software
development  and  e-learning  organization.  From  1989 to 2000,  Mr.  Koch held
several Senior Executive  positions with the Company and its subsidiary  Datatec
Industries,  Inc.  as  follows:  Chief  Operating  Officer  and  Executive  Vice
President  of the  Company  from 1996 to 2000;  President  and  Chief  Operating
Officer  of Datatec  Industries,  Inc.  from 1994 to 1996;  and  Executive  Vice
President of Datatec Industries, Inc. from 1989 to 1991.



                                       49


            Dr.  David M.  Milch,  Director  since  October  1996 and  Executive
Director -- Office of the Chairman on a part-time  basis since October 2000, has
been a director and principal  since 1983 of Bermil  Industries  Corporation,  a
closely  held  diversified  Company  owned by the Milch  family  involved in the
manufacture, sale, financing, and distribution of capital equipment, and in real
estate development. Dr. Milch is also the sole stockholder of Davco Consultants,
Inc.,  a  corporation  that he founded in 1979 for the  purpose of  identifying,
advising, and investing in emerging growth technologies.

            William J. Adams,  Jr., Director since April 2000, has served as the
President  of  WhiteSpace,  Inc., a consulting  firm  specializing  in marketing
techniques for  technology-based  firms,  since he founded such firm in February
1998.  Prior to that  time and  since  January  1994,  Mr.  Adams  served as the
President of Infosource, Inc., an information technology consulting firm that he
also founded.

            Frank  P.  Brosens,  Director  since  November  1998,  is one of the
founding partners of Taconic Capital  Partners,  an investment firm. Mr. Brosens
was a general  partner of Goldman Sachs & Co. from November 1988 to November
1994,  where he  served  as head of the  equity  derivative  and risk  arbitrage
businesses,  as well as a member of several of the firm's  principal  investment
committees.

            Robert H.  Friedman,  Director since August 1994, has been a partner
with Olshan  Grundman Frome  Rosenzweig  &  Wolosky LLP, a New York City law
firm, since August 1992. Prior to that time and since September 1983 he was with
Cahill  Gordon  &  Reindel,  also a New York  City law  firm.  Mr.  Friedman
specializes in corporate and securities law matters.

            Walter  Grossman,  Director  since May  2001,  is also  Chairman  of
Brookehill  Capital  Partners,  Ltd., a private  investment  firm.  He began his
professional  work experience at the Department of Commerce in Washington,  D.C.
and then joined the  investment  firm of E.F.  Hutton.  In 1970, he joined Loeb,
Rhoades & Co. as Vice President and subsequently the institutional  research
firm of Faulkner,  Dawkins &  Sullivan  before founding  Brookehill  Capital
Management in 1978. During the last several years, Mr. Grossman has utilized his
depth of  experience  in the early  stage  funding  of medical  and  information
technology  firms. He has been actively  involved in the structure and financing
of  multiple  businesses,  several of which have either gone public or have been
acquired in separate transactions. Mr. Grossman graduated from the University of
Pennsylvania  in  1966,  and  currently  serves  as a  member  of its  Board  of
Overseers.

            Mark L.  Berenblut,  Director  since  June  2001,  has  also  been a
managing  partner of Carnegie Hill Investment  Partners and the managing partner
of Berenblut Consulting,  which specializes in strategy,  finance and economics.
He is qualified as a Chartered Accountant and Business Valuator.  Until recently
he was an equity partner with Arthur  Andersen LLP since 1992. Mr.  Berenblut is
also a member of the  advisory  boards  of a  technology  investment  fund and a
charitable endowment fund.


                                       50

Section 16 (a) Beneficial Ownership Reporting Compliance
- --------------------------------------------------------

            Section 16(a) of the  Securities  Exchange Acts of 1934, as amended,
requires the Company's officers and directors, and persons who own more than ten
percent  of a  registered  class of the  Company's  equity  securities,  to file
reports of ownership and changes in ownership  with the  Securities and Exchange
Commission (the "Commission").  Officers, directors and greater than ten percent
stockholders are required by the Commission's regulations to furnish the Company
with copies of all Section 16(a) forms they file.

            Based  solely on its review of the copies of such forms  received by
it, or written  representation  from  certain  reporting  persons,  the  Company
believes, during the fiscal year ended April 30, 2001, that there was compliance
with all section 16(a) filing requirements applicable to its officers, directors
and 10% stockholders,  with the exception of Robert Friedman whose  acquisitions
of  securities  in two  transactions  were  inadvertently  reported late and Don
Bergal,  the Company's former Chief Operating  Officer,  who has not yet filed a
Form 3.


                                       51



Item 11.     Executive Compensation
             ----------------------

Summary Compensation Table

            The  following  table sets forth  information  for the fiscal  years
ended  April 30,  1999,  2000 and 2001 with  respect  to  annual  and  long-term
compensation  for  services  in all  capacities  to the Company of (i) the chief
executive officer,  (ii) the most highly  compensated  executive officers of the
Company at April 30, 2001 who  received  compensation  of at least  $100,000 and
(iii) two individuals who were not executive  officers at April 30, 2001 but who
did receive compensation of at least $100,000 during the fiscal year ended April
30, 2001 (collectively, the "Named Officers").

                           SUMMARY COMPENSATION TABLE

                                                              Annual Compensation(1)
                                                                                                    Long-Term Compensation
            Name and Position                   Year                   Salary              Awards Securities Underlying Options(#)
            -----------------                   ----                   ------              ---------------------------------------

Isaac J. Gaon, Chairman of the Board and        2001                  $346,772                             700,000
Chief Executive Officer                         2000                  $266,000                                --
                                                1999                  $262,000                                --


Robert F. Gadd, Former Senior Vice              2001                  $219,000                                --
President and Chief  Technology Officer(2)      2000                  $202,000                                --
                                                1999                  $197,000                                --


James M. Caci, Former                           2001                  $102,294                                --
Vice President of Finance, Chief                2000                  $156,000                              40,000
Financial Officer, Treasurer, and               1999                  $154,000                                --
Secretary(3)


(1)         The value of personal benefits for executive officers of the Company
            during  Fiscal  2001 that might be  attributable  to  management  as
            executive  fringe  benefits such as automobiles and club dues cannot
            be  specifically  or  precisely  determined;  however,  it would not
            exceed the lesser of $50,000 or 10% of the total  annual  salary and
            bonus reported for any individual named above.

(2)         Mr. Gaad  became an officer of a  subsidiary  of the Company  during
            Fiscal 2001.

(3)         Mr. Caci resigned during Fiscal 2001.


                                       52





Option Grants Table

            The following table sets forth certain  information  regarding stock
option grants made to each of the Named Officers during Fiscal 2001.

                        Option Grants in Last Fiscal Year

                                                                                                             Potential
                                                                                                          Realizable Value
                                                                                                          at Assumed Rates
                                         Individual Grants                                                of Annual Rates
                                         -----------------                                                of Stock Price
                                                                                                         Appreciation for
                                                                                                            Option(1)
- -------------------   ---------------    ------------------   ------------------  ------------------ -----------  ----------
                         Shares of        Percent of Total
                       Common Stock        Options Granted      Exercise or
                        Underlying         to Employees in        Base Price         Expiration
         Name         Options Granted      Fiscal Year (%)          ($/Sh)              Date            5%            10%
         ----         ---------------      ---------------          ------              ----            --            ---

Isaac J. Gaon            100,000                  6%                 9.12               5/01/10        45,600        91,200

Isaac J. Gaon            350,000                 21%                 3.06              10/25/10        53,600       107,100

Isaac J. Gaon            250,000                 14%                 3.06              10/25/10        38,300        76,500


(1)         The potential  realizable portion of the foregoing table illustrates
            value that might be realized  upon  exercise of options  immediately
            prior to the  expiration of their term,  assuming (for  illustrative
            purposes only) the specified compounded rates of appreciation on the
            Company's Common Stock over the term of the option. These numbers do
            not take into account  provisions  providing for  termination of the
            option following termination of employment,  non-transferability  or
            difference in vesting periods.




                                       53



Aggregated Option Exercises and Year-End Option Values Table

            The following table sets forth certain information  concerning stock
options exercised during Fiscal 2001 and stock options which were unexercised at
the end of Fiscal 2001 with respect to the Named Officers.

                                                       Aggregated Option Exercises
                                                    During The Most Recently Completed
                                              Fiscal Year and Fiscal Year-End Option Values

                                            Value          Number of Securities Underlying               Value of Unexercised
                   Shares Acquired )      Realized        Unexercised Options Held at Fiscal        In-The-Money Options at Fiscal
                   on Exercise (#)          ($)                     Year-End(#)                            Year-End($)(1)
                  ------------------------------------------------------------------------------------------------------------------


        Name                                               Exercisable         Unexercisable       Exercisable      Unexercisable
        ----                                               -----------         -------------       -----------      -------------
Isaac J. Gaon                --             --             1,433,732              333,334           $331,420                --
Robert Gadd                  --             --               196,151                    0              1,949                --
James Caci                   --             --                    --                   --                 --                --

(1)   Represents  the total  gain that  would be  realized  if all  in-the-money
      options held at April 30, 2001 were  exercised,  determined by multiplying
      the number of shares underlying the options by the difference  between the
      per share option exercise price and $0.90 per share, which was the closing
      bid price per share of the  Company's  Common Stock on April 30, 2001.  An
      option is in-the-money  if the fair market value of the underlying  shares
      exceeds the exercise price of the option.

Directors Compensation
- ----------------------

            Each  director  who is not an employee of the Company is eligible to
receive a fee of $1,000 per meeting attended.  The members of the Board are also
eligible for  reimbursement of their reasonable  expenses incurred in connection
with  attendance  of Board  meetings.  In addition,  each director who is not an
employee of the Company receives a grant of options to purchase 24,000 shares of
Common  Stock on the date that such  director  first  becomes a director  of the
Company  and on the day  which is the  yearly  anniversary  date  after he began
serving on the Board.

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

            Isaac Gaon is  employed as the  Company's  Chairman of the Board and
Chief Executive Officer of the Company pursuant to an employment agreement dated
as of May 1, 2000, for a term ending on April 30, 2003.  The agreement  provides
for an initial base salary of $350,000  which shall be  increased  annually by a
percentage  equal to the  percentage by which the Consumer Price Index for Urban
Borrowers and Clerical  Workers:  New York,  N.Y.-Northeastern  New Jersey shall
have been  increased  over the preceding  year.  The agreement also provides for
incentive  compensation  in an amount of up to 25% of the base salary based upon
profits,  stock  market  returns  and  Board  discretion.  In the  event  of his
disability,  Mr.  Gaon is to receive  the full amount of his base salary for six
months.  Upon a Change of Control of the Company  (as defined in the  agreement)
that results in Mr.  Gaon's  removal from the Company's  Board of  Directors,  a
significant  change in the  conditions of his  employment or other breach of the
agreement,  he is to receive  liquidated  damages  equal to 2.99 times the "base
amount,"  as defined in




                                       54


the United States Internal Revenue Code of 1986, as amended (the "Code"), of his
compensation. Upon early termination by the Company without Cause (as defined in
the agreement), or by Mr. Gaon with "Good Reason" (as defined in the agreement),
the Company is required to pay Mr. Gaon the remainder of the salary owed him for
the employment period, but in no event shall such payment be less than $500,000.
Additionally, Mr. Gaon will be entitled to undistributed bonus payments, as well
as pro-rata  unused vacation time payments.  In addition,  following a Change of
Control,  termination by the Company  without Cause,  or termination by Mr. Gaon
for Good  Reason,  the Company is  obligated  to purchase  all Mr.  Gaon's stock
options, whether exercisable or not, for a price equal to the difference between
the fair market  value of the Common  Stock on the date of  termination  and the
exercise price of such options.

            David Milch is employed as the Company's Executive Director - Office
of the Chairman pursuant to an employment  agreement dated October 27, 2000, for
a term ending on October 26,  2002.  The  agreement  provides for an annual base
salary of $125,000.  Dr. Milch was granted options to purchase 200,000 shares of
Common Stock on March 7, 2001.  Upon early  termination  by the Company  without
Cause (as  defined in the  agreement),  or by Mr.  Milch with "Good  Reason" (as
defined in the  agreement),  the Company is required,  within thirty days of the
termination,  to pay Mr. Milch an amount equal to the lesser of (a) the pro rata
portion of his base salary on the number of calendar days  beginning on the date
of termination  through and including December 31, 2002, and (b) three months of
his base salary, and all expense reimbursements due to him.


                                       54


Item 12.   Security Ownership of Certain Beneficial Owners and Management
           --------------------------------------------------------------

            The following table sets forth information  concerning  ownership of
the Common Stock outstanding as of July 25, 2001 by (i) each person known by the
Company  to be the  beneficial  owner  of more  than  five  percent  (5%) of the
Company's Common Stock, (ii) each director, (iii) each of the executive officers
named in the summary  compensation table, and (iv) by all executive officers and
directors of the Company as a group.

                                                                          Amount of Shares
                                                                           Beneficially
Name and Address of Beneficial Owner(1)                                       Owned(2)                     Percentage of Class
- ---------------------------------------                                       --------                     -------------------

Isaac J. Gaon(3)                                                             1,560,757                             4.4%

Ron A. Marino                                                                   30,000                                *

Raymond Koch                                                                         0                                *

William J. Adams, Jr.(4)                                                        24,000                                *

Frank Brosens(5)                                                               744,873                             2.2%

Walter Grossman(6)                                                             627,975                             1.9%

Robert H. Friedman(7)                                                          146,946                                *

David M. Milch(8)                                                              849,505                             2.5%

Mark Berenblut(9)                                                                8,000                                *

All directors and officers as a group (9 persons)(10)                        3,992,056                            11.0%

Daruma Asset Management, Inc.(11)                                            4,097,500                            12.1%

Mariko O. Gordon(12)                                                         4,097,500                            12.1%

Wellington Management Company, LLP(13)                                       2,299,400                             6.8%
- --------------
* Less than 1%

(1)         Unless otherwise  indicated,  all addresses are c/o Datatec Systems,
            Inc., 23 Madison Road, Fairfield, New Jersey 07004.

(2)         Beneficial  ownership has been  determined  in accordance  with Rule
            13d-3 under the  Exchange  Act ("Rule  13d-3") and unless  otherwise
            indicated, represents shares for which the beneficial owner has sole
            voting and investment  power.  The percentage of class is calculated
            in accordance  with Rule 13d-3 and includes  options or other rights
            to subscribe  which are  exercisable  within sixty (60) days of July
            25, 2001.

(3)         Mr. Gaon's beneficial  ownership includes options exercisable within
            sixty (60) days from July 25, 2001 to purchase  1,546,879  shares of
            Common Stock.




                                       56


(4)         Mr.  Adams'  beneficial  ownership  consists of options  exercisable
            within sixty (60) days from July 25, 2001 to purchase  24,000 shares
            of  Common  Stock.  Mr.  Adams'  address  is 555 East  Main  Street,
            Chester, New Jersey 07930.

(5)         Mr. Brosens'  beneficial  ownership  includes  warrants  exercisable
            within sixty (60) days from July 25, 2001 to purchase 350,000 shares
            of Common  Stock and options  exercisable  within sixty (60) days of
            July 25,  2001 to  purchase  32,000  shares  of  Common  Stock.  Mr.
            Brosens' address is 63 East Field Drive, Bedford, New York 10506.

(6)         Mr. Grossman's  beneficial  ownership  includes options  exercisable
            within  sixty (60) days from July 25, 2001 to purchase  8,000 shares
            of Common  Stock.  Mr.  Grossman's  address  is 1221 Post Road East,
            Westport, Connecticut 06880.

(7)         Mr. Friedman's  beneficial  ownership  includes options  exercisable
            within sixty (60) days from July 25, 2001 to purchase 112,000 shares
            of Common  Stock.  Mr.  Friedman's  address is 505 Park Avenue,  New
            York, New York 10022-1170.

(8)         Dr. Milch's beneficial ownership includes options exercisable within
            sixty (60) days from July 25,  2001 to  purchase  380,000  shares of
            Common Stock. Dr. Milch's address is 114 East 13th Street, New York,
            New York 10003.

(9)         Mr. Berenblut's beneficial ownership consists of options exercisable
            within  sixty (60) days from July 25, 2001 to purchase  8,000 shares
            of Common Stock.  Mr.  Berenblut's  address is 27 Shelborne  Avenue,
            Toronto, Ontario M5N 1Y8.

(10)        Includes  options and  warrants  exercisable  within sixty (60) days
            from July 25, 2001 to purchase an aggregate  of 2,460,879  shares of
            Common Stock held by the  directors  and  executive  officers of the
            Company.

(11)        Based on  information  obtained  from the  Statement on Schedule 13G
            filed by Daruma  Asset  Management,  Inc. on  February 6, 2001.  The
            address for Daruma  Asset  Management,  Inc. is 60 East 42nd Street,
            Suite 1111, New York, New York 10165.

(12)        Consists of  4,097,500  shares of Common Stock owned by Daruma Asset
            Management, Inc. ("Daruma"). As the President and owner of in excess
            of 50% of the voting stock of Daruma, Mr. Gordon may be deemed to be
            a beneficial owner of the shares held by Daruma.  The address of Mr.
            Gordon is 60 East 42nd Street, Suite 1111, New York, New York 10165.

(13)        Based on  information  obtained  from the  Statement on Schedule 13G
            filed by Wellington  Management  Company,  LLP on February 13, 2001.
            The  address  for  Wellington  Management  Company,  LLP is 75 State
            Street, Boston, Massachusetts 02109.



                                       57





Item 13.  Certain Relationships and Related Transactions
          ----------------------------------------------

            In October and  November  1997,  the Company  loaned an aggregate of
$200,000 to Isaac Gaon.  The loan matured on April 30, 2000 and bore interest at
a rate of 8.0% per annum. The loan was repaid upon its maturity.

            The Company and Isaac Gaon are parties to a Stock  Option  Agreement
dated  November 18, 1992,  pursuant to which the Company has agreed to reimburse
Mr. Gaon for the difference  between ordinary income tax rates and capital gains
rates on the exercise of stock  options.  On March 9, 2000,  Mr. Gaon  exercised
options to purchase  127,000 shares of Common Stock,  resulting in an obligation
of the  Company to  reimburse  Mr. Gaon in the amount of  $389,000.  During July
2000,  Mr. Gaon forgave the Company of its  obligation to reimburse him for such
expenses.

            Mr.  William  J.  Adams,  Jr.,  a Director  of the  Company,  is the
President of WhiteSpace, Inc., which Company has been retained by the Company to
provide  consulting  services  to the  Company.  During the last fiscal year the
Company paid fees to WhiteSpace, Inc. in the amount of $102,000.

            Mr. Robert H.  Friedman,  a Director of the Company,  is a member of
the law firm of Olshan  Grundman Frome  Rosenzweig & Wolosky LLP, which law firm
has been retained by the Company during the last fiscal year. Fees received from
the  Company by such firm  during the last fiscal year did not exceed 5% of such
firm's or the Company's revenues.



                                       58



                                     PART IV
                                     -------


Item 14.  Exhibits, Financial Statement Schedules and Reports of Form 8-K
          ---------------------------------------------------------------

          (a)(1) The following  financial  statements are included in Part II, Item 8:

                             Consolidated Financial Statements
                             ---------------------------------

                             Reports of Independent Public Accountants
                             Financial Statements:
                             Consolidated Balance Sheets as of April 30, 2000 and 2001
                             Consolidated Statements of Operations for the years
                               ended April 30, 1999, 2000 and 2001.
                             Consolidated   Statements  of  Comprehensive
                               Income  (loss) for the years  ended  April
                               30, 1999, 2000 and 2001
                             Consolidated   Statements   of   Changes  in
                             Shareholders'  Equity  for the  years  ended
                             April 30, 1999, 2000 and 2001.  Consolidated
                             Statements of Cash Flows for the years ended
                             April 30, 1999, 2000 and 2001.
                             Notes to Consolidated Financial Statements

               (2)    The following  financial  statement schedules are included
                      in this Form 10-K report:

                                    Schedule II - Valuation and Qualifying Accounts

                       All other  schedules  are omitted  because  they are not
                       required,  are  inapplicable,   or  the  information  is
                       otherwise  shown in the  financial  statements  or notes
                       thereto.

            (b)  Reports on Form 8-K filed during the last quarter of 2001:
                       N/A

            (c)  Exhibits:

               3.1      --   Certificate  of  Incorporation  of the  Company (as
                             amended),   incorporated   by   reference   to  the
                             Company's Form 10-K for the fiscal year ended April
                             30, 1998.

               3.2      --   Bylaws of the Company, incorporated by reference to
                             the  Company's  Form 10-K for the fiscal year ended
                             April 30, 1996.

               4.1      --   Specimen Common Stock Certificate,  incorporated by
                             reference to the Company's  registration  statement
                             on Form S-1 (File  No.  333-39985)  filed  with the
                             Commission on November 12, 1997.



                                       59


               4.2      --   Certificate  of  Designations  defining the powers,
                             designations, rights, preferences,  limitations and
                             restrictions  applicable to the Company's  Series D
                             Preference Stock, incorporated by  reference to the
                             Company's  form 8-A filed  with the  Commission  on
                             February 24, 1998.

              10.1      --   1990  Stock  Option  Plan,   as  amended  to  date,
                             incorporated   by   reference   to  the   Company's
                             registration   statement  on  Form  S-8  (File  No.
                             333-08381)  filed with the  Commission  on June 18,
                             1996.

              10.2      --   1993 Consultant Stock Option Plan,  incorporated by
                             reference to the Company's  registration  statement
                             on Form S-1  (File  No.  33-93470)  filed  with the
                             Commission on June 14, 1995.

              10.3      --   1995 Director's Stock Option Plan,  incorporated by
                             reference to the Company's  registration  statement
                             on Form S-1  (File  No.  33-93470)  filed  with the
                             Commission on June 14, 1995.

              10.4      --   1996  Employee  and  Consultant  Stock Option Plan,
                             incorporated  by  reference to the  Company's  Form
                             10-K for the fiscal year ended April 30, 1996.

              10.5      --   1996 Stock Option Conversion Plan,  incorporated by
                             reference to the Company's Form 10-K for the fiscal
                             year ended April 30, 1997.

              10.6      --   1996   Senior    Executive   Stock   Option   Plan,
                             incorporated  by  reference to the  Company's  Form
                             10-K for the fiscal year ended April 30, 1997.

              10.7      --   2000 Stock Option Plan,  incorporated  by reference
                             to the  Company's  Form  10-K for the  fiscal  year
                             ended April 30, 2000.

              10.8      --   1998 Employee Stock Purchase Plan,  incorporated by
                             reference to the Company's  registration  statement
                             on Form S-8 (File No.  333-48757),  filed  with the
                             Commission on March 27, 1998.

              10.9      --   Form of Rights Agreement,  dated as of February 24,
                             1998,  between the Company  and  Continental  Stock
                             Transfer & Trust Company, incorporated by reference
                             to the Company's Registration Statement of Form 8-A
                             filed with the Commission on February 24, 1998.

              10.10     --   Employment  Agreement dated May 1, 2000 between the
                             Company and Isaac Gaon,  incorporated  by reference
                             to the  Company's  Form  10-K for the  fiscal  year
                             ended April 30, 2000.



                                       60


              10.11     --   Employment Agreement dated October 31, 1996 between
                             the  Company  and  James  Caci,   incorporated   by
                             reference to the Company's Form 10-K for the fiscal
                             year ended April 30, 1997.

              10.12     --   Employment Agreement dated October 31, 1996 between
                             the  Company  and  Robert  Gadd,   incorporated  by
                             reference to the Company's Form 10-K for the fiscal
                             year ended April 30, 1997.

              10.13     --   Loan and  Security  Agreement  dated March 17, 1997
                             between the Company and Finova Capital Corporation,
                             incorporated  by  reference to the  Company's  Form
                             10-K for the fiscal year ended April 30, 1997.

              10.14     --   First  Amendment  to Loan  and  Security  Agreement
                             dated  December  15,  1999  between the Company and
                             Finova   Capital   Corporation,   incorporated   by
                             reference to the Company's Form 10-K for the fiscal
                             year ended April 30, 2000.

              10.15     --   Second  Amendment  to Loan and  Security  Agreement
                             dated  April 2000  between  the  Company and Finova
                             Capital  Corporation,  incorporated by reference to
                             the  Company's  Form 10-K for the fiscal year ended
                             April 30, 2000.

              10.16     --   Stock Purchase  Agreement  dated as of February 15,
                             1996 by and among the  Company,  David H. Tobey and
                             Computer-Aided    Software    Integration,    Inc.,
                             incorporated   by   reference   to  the   Company's
                             registration   statement  on  Form  S-3  (File  No.
                             333-03414)  filed with the  Commission  on April 8,
                             1996.

              10.17     --   Stock Purchase Agreement dated March 9, 1998 by and
                             among   David   H.    Tobey,    the   Company   and
                             Computer-Aided  Software  Integration,  Inc., which
                             includes the Form of Convertible Promissory Note as
                             Exhibit   A,  the  form  of   Registration   Rights
                             Agreement   as   Exhibit   B,   and  the   form  of
                             Non-Competition    Agreement    as    Exhibit    C,
                             incorporated by reference to the Company's Form 8-K
                             dated March 9, 1998.

              10.18     --   Stock Purchase  Agreement dated as of July 31, 1996
                             by and among the Company, Francis J. Frazel, Steven
                             M.  Grubner,  Mark Herzog,  George  Terlizzi and HH
                             Communications,  Inc., incorporated by reference to
                             the Company's Form 8-K dated July 31, 1996.

              10.19     --   Stock  Purchase  Agreement  dated as of October 31,
                             1996 by and among the Company,  Datatec  Industries
                             Inc. and Those Stockholders  Listed on Schedule 1.1
                             Thereto, incorporated by reference to the Company's
                             Form 8-K dated October 31, 1996.



                                       61


              10.20     --   Notes and Warrant  Purchase  Agreement  dated as of
                             February  18,  1997,  by and between  the  Company,
                             Tinicum  Investors  and Frank  Brosens  (Exhibit A-
                             Form  of  Convertible  Note,  Exhibit  B-  Form  of
                             Warrant,  Exhibit C- Form of Conditional  Warrant),
                             incorporated  by  reference to the  Company's  Form
                             10-K for the fiscal year ended April 30, 1997.

              10.21     --   Securities  Purchase  Agreement,  dated as of April
                             30,  1998,   by  and  among  the   Company,   Stark
                             International     and     Shepherd      Investments
                             International,   Ltd.,   which   includes  (i)  the
                             Certificate of Designations of Series E Convertible
                             Preferred  Stock  as  Exhibit  A,  (ii) the form of
                             Common Stock Purchase  Warrant dated April 30, 1998
                             as  Exhibit  B, and (iii) the form of  Registration
                             Rights  Agreement  as  Exhibit C,  incorporated  by
                             reference to the Company's Form 8-K dated April 30,
                             1998.

              10.22     --   Common Stock  Purchase  Agreement  dated January 7,
                             1994 by and  among  Direct  Connect  International,
                             Inc., the Company and Ralph  Glasgal,  incorporated
                             by   reference   to  the   Company's   registration
                             statement  on Form S-1  (File No.  33-93470)  filed
                             with the Commission on June 14, 1995.

              10.23     --   Stock Purchase Agreement dated July 25, 1997 by and
                             among the Company and the Purchasers  listed on the
                             Signature Pages thereto,  incorporated by reference
                             to the  Company's  Form  10-K for the  fiscal  year
                             ended April 30, 1997.

              10.24     --   Stock  Purchase   Agreement  dated  June  30,  1997
                             between the Company and Ralph Glasgal, incorporated
                             by  reference  to the  Company's  Form 10-K for the
                             fiscal year ended April 30, 1997.

              10.25     --   Amended and Restated License  Agreement dated as of
                             July 1, 1997 by and between CASI and Cumetrix  Data
                             Systems     Corporation,      (formerly     Datanet
                             International   Incorporated),    incorporated   by
                             reference to the registration statement on Form S-1
                             (File No. 333-43151) filed by Cumetrix Data Systems
                             Corp. with the commission on December 23, 1997.

              10.26     --   Stock Purchase Agreement dated February 25, 1999 by
                             and among the Company and the Purchasers  listed on
                             the signature pages thereto.



                                       62


              *11.1     --   Statement of Computation of Per Share Earnings.

              *21.1     --   Subsidiaries of the Company.

              *23.1     --   Consent to the  incorporation  by  reference in the
                             Company's Registration  Statements on Forms S-3 and
                             S-8 of the report of Arthur  Andersen  LLP included
                             herein.

- ---------------------------
*           Filed herewith.




                                       63


                                   Signatures
                                   ----------

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


                                             Datatec Systems, Inc.
                                             ----------------------------------
                                                         (Registrant)

Date: July 26, 2001                          By: /s/     Ron A. Marino
                                                -------------------------------

                                             Name:       Ron A. Marino
                                                  -----------------------------

                                             Title:      Chief Financial Officer
                                                   ----------------------------

            Pursuant to the requirements of the Securities Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities and on the dates indicated.

          Signature                                    Title                                          Date
          ---------                                    -----                                          ----

/s/ Isaac J. Gaon                    Chairman of the Board and Chief Executive                    July 26, 2001
- --------------------------------     Officer (principal executive
Isaac J. Gaon                        officer)

/s/ Ron Marino                       Chief Financial Officer (principal financial                 July 26, 2001
- --------------------------------     and accounting officer)
Ron Marino

/s/ Frank Brosens                    Director                                                     July 26, 2001
- --------------------------------
Frank Brosens

/s/ Robert H. Friedman               Director                                                     July 26, 2001
- --------------------------------
Robert H. Friedman

/s/ William Adams                    Director                                                     July 26, 2001
- --------------------------------
William Adams

/s/ Walter Grossman                  Director                                                     July 26, 2001
- --------------------------------
Walter Grossman


                                       64