Back to GetFilings.com



SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
[ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarter ended December 31, 2004
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 number: 0-28926

ePlus inc.

(Exact name of registrant as specified in its charter)

Delaware 54-1817218

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

13595 Dulles Technology Drive, Herndon, VA 20171
(Address, including zip code, of principal offices)

Registrant's telephone number, including area code: (703) 984-8400


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 whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). Yes [ ___] No [ X ]

The number of shares of common stock outstanding as of February 9, 2005, was
8,954,258.






TABLE OF CONTENTS

ePlus inc. AND SUBSIDIARIES



Part I. Financial Information:

Item 1. Financial Statements - Unaudited:

Condensed Consolidated Balance Sheets as of March 31, 2004 and December 31, 2004 2

Condensed Consolidated Statements of Earnings, Three Months Ended December 31, 2003 and 2004 3

Condensed Consolidated Statements of Earnings, Nine Months Ended December 31, 2003 and 2004 4

Condensed Consolidated Statements of Cash Flows, Nine Months Ended December 31, 2003 and 2004 5

Notes to Condensed Consolidated Financial Statements 7

Item 2. Management's Discussion and Analysis of Results of Operations and Financial Condition 14

Item 3. Quantitative and Qualitative Disclosures About Market Risk 26

Item 4. Controls and Procedures 27


Part II. Other Information:

Item 1. Legal Proceedings 28

Item 2. Changes in Securities, Use of Proceeds, and Issuer Purchases of Equity Securities 28

Item 3. Defaults Upon Senior Securities 29

Item 4. Submission of Matters to a Vote of Security Holders 29

Item 5. Other Information 29

Item 6. Exhibits 29


Signatures 30


1

ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)

As of March 31, 2004 As of December 31, 2004
------------------------------------------------

ASSETS
Cash and cash equivalents $ 25,155,011 $ 18,686,971
Accounts receivable, net of allowance for doubtful
accounts of $1,584,358 and $1,923,350 as of
March 31, 2004 and December 31, 2004, respectively 51,188,640 109,253,611
Notes receivable 51,986 143,802
Inventories 899,748 3,760,166
Investment in leases and leased equipment - net 186,667,141 183,816,476
Property and equipment - net 5,230,473 5,451,249
Goodwill 20,243,310 26,427,485
Other assets 4,765,781 6,793,769
------------------------------------------------
TOTAL ASSETS $ 294,202,090 $ 354,333,529
================================================

LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
Accounts payable - equipment $ 9,993,077 $ 5,481,794
Accounts payable - trade 32,140,670 59,485,557
Salaries and commissions payable 583,934 1,111,102
Accrued expenses and other liabilities 11,983,798 18,164,471
Income taxes payable - 621,344
Recourse notes payable 5,863 16,128,187
Non-recourse notes payable 117,857,208 125,185,660
Deferred tax liability 10,053,226 10,885,541
------------------------------------------------

Total Liabilities 182,617,776 237,063,656


COMMITMENTS AND CONTINGENCIES - -

STOCKHOLDERS' EQUITY
Preferred stock, $.01 par value; 2,000,000 shares authorized;
none issued or outstanding - -
Common stock, $.01 par value; 25,000,000 shares authorized;
10,717,242 issued and 8,939,958 outstanding at March 31, 2004 and
10,759,142 issued and 8,944,753 outstanding at December 31, 2004 $ 107,172 $ 107,801
Additional paid-in capital 64,339,988 64,790,294
Treasury stock, at cost, 1,777,284 and 1,835,316 shares, respectively (17,192,886) (17,894,144)
Retained earnings 64,211,473 70,057,364
Accumulated other comprehensive income -
foreign currency translation adjustment 118,567 208,558
------------------------------------------------

Total Stockholders' Equity 111,584,314 117,269,873
------------------------------------------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 294,202,090 $ 354,333,529
================================================
See Notes to Condensed Consolidated Financial Statements.



2

ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(UNAUDITED)

Three months ended
December 31
------------------------------------------------
2003 2004
------------------------------------------------
REVENUES

Sales of product $ 63,325,161 $ 133,728,559
Lease revenues 12,863,921 11,147,094
Fee and other income 3,611,337 2,774,614
------------------------------------------------
TOTAL REVENUES 79,800,419 147,650,267
------------------------------------------------

COSTS AND EXPENSES

Cost of sales, product 55,762,511 120,892,787
Direct lease costs 3,221,144 3,060,531
Professional and other fees 1,229,687 600,484
Salaries and benefits 9,842,038 14,365,021
General and administrative expenses 3,785,695 4,370,363
Interest and financing costs 1,636,713 1,622,837
------------------------------------------------
TOTAL COSTS AND EXPENSES 75,477,788 144,912,023
------------------------------------------------

EARNINGS BEFORE PROVISION FOR INCOME TAXES 4,322,631 2,738,244
------------------------------------------------

PROVISION FOR INCOME TAXES 1,729,052 1,122,680
------------------------------------------------

NET EARNINGS $ 2,593,579 $ 1,615,564
================================================

NET EARNINGS PER COMMON SHARE - BASIC $ 0.28 $ 0.18
================================================
NET EARNINGS PER COMMON SHARE - DILUTED $ 0.26 $ 0.17
================================================


WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC 9,308,979 8,957,280
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED 9,968,245 9,375,666

See Notes to Condensed Consolidated Financial Statements.



3

ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(UNAUDITED)

Nine months ended
December 31
------------------------------------------------
2003 2004
------------------------------------------------
REVENUES

Sales of product $ 199,001,092 $ 363,762,423
Lease revenues 38,150,085 35,213,926
Fee and other income 8,153,491 8,558,351
------------------------------------------------
TOTAL REVENUES 245,304,668 407,534,700
------------------------------------------------

COSTS AND EXPENSES

Cost of sales, product 175,638,870 326,396,119
Direct lease costs 7,966,044 8,667,800
Professional and other fees 2,566,545 5,180,734
Salaries and benefits 30,599,139 40,040,719
General and administrative expenses 10,654,776 13,025,413
Interest and financing costs 5,209,656 4,315,623
------------------------------------------------
TOTAL COSTS AND EXPENSES 232,635,030 397,626,408
------------------------------------------------

EARNINGS BEFORE PROVISION FOR INCOME TAXES 12,669,638 9,908,292
------------------------------------------------

PROVISION FOR INCOME TAXES 5,067,855 4,062,401
------------------------------------------------

NET EARNINGS $ 7,601,783 $ 5,845,891
================================================
NET EARNINGS PER COMMON SHARE - BASIC $ 0.81 $ 0.65
================================================
NET EARNINGS PER COMMON SHARE - DILUTED $ 0.76 $ 0.62
================================================


WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC 9,410,173 8,933,702
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED 10,054,689 9,358,693

See Notes to Condensed Consolidated Financial Statements.



4


ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)

Nine Months Ended
December 31,
2003 2004
-----------------------------------------------
Cash Flows From Operating Activities:

Net earnings $ 7,601,783 $ 5,845,891
Adjustments to reconcile net earnings to net cash provided by
(used in) operating activities:
Depreciation and amortization 7,402,498 7,887,206
Write-off of non-recourse debt - (489,607)
Provision for credit losses 742,569 197,841
Deferred taxes 1,523,456 832,315
Payments from lessees directly to lenders (1,750,707) (3,100,205)
Loss (gain) on disposal of property and equipment 187,514 (3,766)
Loss (gain) on disposal of operating lease equipment 54,710 (142,803)
Changes in:
Accounts receivable (9,429,657) (57,464,540)
Notes receivable (24,987) (91,816)
Inventories (89,012) (2,860,418)
Investment in leases and leased equipment - net (3,779,286) 906,856
Other assets (785,881) (2,226,429)
Accounts payable - equipment 127,011 (4,511,283)
Accounts payable - trade (4,590,320) 27,293,168
Salaries and commissions payable, accrued
expenses and other liabilities 10,087,474 5,505,703
-----------------------------------------------
Net cash provided by (used in) operating activities 7,277,165 (22,421,887)
-----------------------------------------------

Cash Flows From Investing Activities:
Purchases of operating lease equipment (16,472,586) (10,569,185)
Purchases of property and equipment (1,813,434) (2,237,600)
Proceeds from sale of operating lease equipment 252,792 751,147
Cash used in acquisitions, net of cash acquired (1,601,632) (5,000,000)
-----------------------------------------------
Net cash used in investing activities (19,634,860) (17,055,638)
-----------------------------------------------



5

ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - continued
(UNAUDITED)

Nine Months Ended
December 31,
2003 2004
-----------------------------------------------

Cash Flows From Financing Activities:
Borrowings:
Non-recourse $ 63,840,382 $ 55,794,988
Recourse 607,500 -
Repayments:
Non-recourse (46,239,312) (38,747,494)
Recourse (3,336,852) (1,858)
Purchase of treasury stock (4,671,627) (701,258)
Proceeds from issuance of capital stock, net of expenses 1,152,918 450,935
Net borrowings on lines of credit - 16,124,181
-----------------------------------------------
Net cash provided by financing activities 11,353,009 32,919,494
-----------------------------------------------


Effect of Exchange Rate Changes on Cash 67,028 89,991
-----------------------------------------------

Net Decrease in Cash and Cash Equivalents (937,658) (6,468,040)

Cash and Cash Equivalents, Beginning of Period 27,784,090 25,155,011
-----------------------------------------------
Cash and Cash Equivalents, End of Period $ 26,846,432 $ 18,686,971
===============================================

Supplemental Disclosures of Cash Flow Information:
Cash paid for interest $ 2,593,793 $ 2,258,823
===============================================
Cash paid for income taxes $ 965,721 $ 2,573,578
===============================================



See Notes To Condensed Consolidated Financial Statements.



6



ePlus inc. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. RECLASSIFICATION OF CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

Based on concerns raised by the staff of the Securities and Exchange Commission
("SEC") in guidance posted on the SEC website on February 15, 2005 concerning
the previous presentation of the cash flow effects of long-term customer
receivables, including sales-type lease receivables, management has determined
it is appropriate to change the classification of all cash flows related to its
direct financing and sales-type lease transactions within the condensed
consolidated statements of cash flows. When the Company finances equipment
relating to direct financing and sales-type lease transactions, generally no
cash is initially received from the customer and, therefore, the sale is
recorded in the investment in lease receivables. Increases in investment in
lease receivables due to new sales and decreases due to cash payments are both
reflected in operating activities. All intercompany transactions have been
eliminated and, therefore, there are no intercompany cash flows reflected in the
condensed consolidated statements of cash flows.

Historically, the Company classified the cash flows from direct financing and
sales-type leases as investing activities in the condensed consolidated
statement of cash flows. The Company is now classifying these cash flows as
operating activities in the condensed consolidated statements of cash flows.
Therefore, no cash amounts related to direct financing or sales-type leases are
classified as investing activities.

The condensed consolidated statement of cash flows has been adjusted to reflect
the reclassification of these cash flows as investing activities as follows:

Condensed Consolidated Statements of Cash Flows


Nine Months Ended December 31, 2003

As Previously
Reported As Restated
----------------- --------------

Cash Flows From Operating Activities:
(Increase) decrease in investment in leases and leased equipment - net $ - $ (3,779,286)
Net cash provided by (used) in operating activities
12,049,214 7,277,165

Cash Flows From Investing Activities
Increase in investment in direct financing and sales-type leases (3,779,286) -
Net cash used in investing activities
(24,406,909) (19,634,860)


In addition, in performing the reclassifications required by the SEC guidance
above, the Company also discovered certain amounts relating to property and
equipment, and operating leases which needed to be reclassified between
operating and investing activities. This reclassification decreased both net
cash provided by operating activities and net cash used in investing activities
by $992,763.



7

2. BASIS OF PRESENTATION

The unaudited condensed consolidated interim financial statements of ePlus inc.
and subsidiaries (the "Company") included herein have been prepared by the
Company, pursuant to the rules and regulations of the Securities and Exchange
Commission (the "SEC") and reflect all adjustments that are, in the opinion of
management, necessary for a fair statement of results for the interim periods.
All adjustments made were normal, recurring accruals. Certain prior period
amounts have been reclassified to conform to the current period's presentation.

Certain information and note disclosures normally included in the financial
statements prepared in accordance with accounting principles generally accepted
in the United States of America have been condensed or omitted pursuant to SEC
rules and regulations.

For the nine months ended December 31, 2004 and 2003, accumulated other
comprehensive income decreased $89,991 and $7,720, respectively, resulting in
total comprehensive income of $5,755,900 and $7,594,063, respectively.

These interim financial statements should be read in conjunction with the
financial statements and notes thereto contained in the Company's Annual Report
on Form 10-K (No. 0-28926) for the year ended March 31, 2004 (the "Company's
2004 Form 10-K"). Operating results for the interim periods are not necessarily
indicative of results for an entire year.

3. STOCK-BASED COMPENSATION

As of December 31, 2004, the Company had three stock-based employee compensation
plans. The Company accounts for those plans under the recognition and
measurement principles of APB Opinion No. 25, "Accounting for Stock Issued to
Employees," and related Interpretations issued by the Financial Accounting
Standards Board. No stock-based employee compensation cost is reflected in net
income, as all options granted under those plans had an exercise price equal to
the market value of the underlying common stock on the date of grant. The
following table illustrates the effect on net income and earnings per share if
the Company had applied the fair value recognition provisions of SFAS No. 123,
"Accounting for Stock-Based Compensation," as amended by SFAS No. 148,
"Accounting for Stock-Based Compensation - Transition and Disclosure," to
stock-based employee compensation:

Three Months Ended Nine Months Ended
December 31, December 31,
(unaudited) (unaudited)
2003 2004 2003 2004
------------------ ----------------- ---------------- ---------------

Net earnings, as reported $ 2,593,579 $ 1,615,564 $ 7,601,783 $ 5,845,891
Stock-based compensation expense (601,352) (146,106) (2,282,576) (924,492)
------------------ ----------------- ---------------- ---------------
Net earnings, pro forma $ 1,992,227 $ 1,469,458 $ 5,319,207 $ 4,921,399
================== ================= ================ ===============

Basic earnings per share, as reported $0.28 $0.18 $0.81 $0.65
Basic earnings per share, pro forma $0.21 $0.16 $0.57 $0.55
Diluted earnings per share, as reported $0.26 $0.17 $0.76 $0.62
Diluted earnings per share, pro forma $0.20 $0.16 $0.53 $0.53




8

Under SFAS No. 123, the fair value of stock-based awards to employees is derived
through the use of option-pricing models that require a number of subjective
assumptions. The Company's calculations were made using the Black-Scholes
option-pricing model with the following weighted average assumptions:

Nine Months Ended
December 31,
2003 2004
------- -------
Options granted under the Incentive
Stock Option Plan:
Expected life of option 5 years 5 years
Expected stock price volatility 73.16% 64.46%
Expected dividend yield 0% 0%
Risk-free interest rate 2.96% 3.55%


4. INVESTMENTS IN LEASES AND LEASED EQUIPMENT - NET

Investments in leases and leased equipment - net consists of the following:

As of
March 31, 2004 December 31, 2004
(In Thousands)
--------------------------------------------

Investment in direct financing and sales-type leases-net $166,790 $158,650
Investment in operating lease equipment - net 19,877 25,166
--------------------------------------------
$186,667 $183,816
============================================


The Company's net investment in leases is collateral for non-recourse and recourse equipment notes.



INVESTMENT IN DIRECT FINANCING AND SALES-TYPE LEASES

The Company's investment in direct financing and sales-type leases consists of
the following:

As of
March 31, 2004 December 31, 2004
(In Thousands)
----------------------------------------------

Minimum lease payments $ 161,008 $ 151,676
Estimated unguaranteed residual value 25,025 24,062
Initial direct costs, net of amortization (1) 2,342 1,953
Less: Unearned lease income (18,440) (15,985)
Reserve for credit losses (3,145) (3,056)
---------------------- ----------------------
Investment in direct financing and sales-type leases, net $ 166,790 $ 158,650
====================== ======================

(1) Initial direct costs are shown net of amortization of $2,184 and $2,430 at March 31 and December 31, 2004,
respectively.



9

INVESTMENT IN OPERATING LEASE EQUIPMENT

Investment in operating lease equipment represents leases that do not qualify as
direct financing leases or are leases that are short-term renewals on
month-to-month status. The components of the net investment in operating lease
equipment are as follows:

As of
March 31, 2004 December 31, 2004
(In Thousands)
----------------------------------------------

Cost of equipment under operating leases $ 27,985 $ 37,712
Less: Accumulated depreciation and amortization (8,108) (12,546)
---------------------- ----------------------
Investment in operating lease equipment - net $ 19,877 $ 25,166
====================== ======================


5. PROVISION FOR CREDIT LOSSES

As of March 31 and December 31, 2004, the Company's provisions for credit losses
were $4,730,015 and $4,979,206, respectively. The Company's provisions for
credit losses are segregated between our accounts receivable and our lease
assets as follows (in thousands):


Accounts Investment in Direct-
Receivable Financing Leases Total
---------------------- ---------------------------- -------------------

Balance April 1, 2003 $ 3,346 $ 3,407 $ 6,753

Bad Debts Expense 23 24 47
Recoveries (12) - (12)
Write-offs and other (1,773) (285) (2,058)
---------------------- ---------------------------- -------------------
Balance March 31, 2004 1,584 3,146 4,730
---------------------- ---------------------------- --------------------

Bad Debts Expense 780 - 780
Recoveries 180 - 180
Other (621) (90) (711)
---------------------- ---------------------------- --------------------
Balance December 31, 2004 $ 1,923 $ 3,056 $ 4,979
====================== ============================ ====================

6. SEGMENT REPORTING

The Company manages its business segments on the basis of the products and
services offered. The Company's reportable segments consist of it's traditional
financing business unit and it's technology sales business unit. The financing
business unit offers lease-financing solutions to corporations and governmental
entities nationwide. The technology sales business unit sells information
technology ("IT") equipment and software and related services primarily to
corporate customers on a nationwide basis. The technology sales business unit
also provides Internet-based business-to-business supply-chain-management
solutions for information technology and other operating resources. The Company
evaluates segment performance on the basis of segment net earnings.

Both segments utilize the Company's proprietary software and services throughout
the organization. Sales and services and related costs of e-procurement software
are included in the technology sales business unit. Service fees generated by
our proprietary software and services are also included in the technology sales
business unit.

The accounting policies of the financing and technology sales business units are
the same as those described in Note 1, "Organization and Summary of Significant
Accounting Policies," in the Company's 2004 Form 10-K. Corporate overhead

10

expenses are allocated on the basis of revenue volume, estimates of actual time
spent by corporate staff, and asset utilization, depending on the type of
expense.

Certain revenues, expenses, and assets for ePlus inc., the parent company, are
presented differently than previously reported for the three and nine months
ended December 31, 2003 to conform to the allocation method used in the three
and nine months ended December 31, 2004.

Financing Technology Sales
Business Unit Business Unit Total
------------------------ ------------------------ ---------------------

Three months ended December 31, 2003
Sales of product $ 701,084 $ 62,624,077 $ 63,325,161
Lease revenues 12,863,921 - 12,863,921
Fee and other income 1,482,004 2,129,333 3,611,337
------------------------ ------------------------ ---------------------
Total revenues 15,047,009 64,753,410 79,800,419
Cost of sales 769,311 54,993,200 55,762,511
Direct lease costs 3,221,144 - 3,221,144
Selling, general and administrative expenses 5,407,770 9,449,650 14,857,420
------------------------ ------------------------ ---------------------
Segment earnings 5,648,784 310,560 5,959,344
Interest expense 1,590,546 46,167 1,636,713
------------------------ ------------------------ ---------------------
Earnings before income taxes $ 4,058,238 $ 264,393 $ 4,322,631
======================= ======================== =====================
Assets as of December 31, 2003 $ 233,066,633 $ 63,517,934 $ 296,584,567
======================= ======================== =====================


Three months ended December 31, 2004
Sales of product $ 702,699 $ 133,025,860 $ 133,728,559
Lease revenues 11,147,094 - 11,147,094
Fee and other income 492,001 2,282,613 2,774,614
----------------------- ----------------------- ---------------------
Total revenues 12,341,794 135,308,473 147,650,267
Cost of sales 676,116 120,216,671 120,892,787
Direct lease costs 3,060,531 - 3,060,531
Selling, general and administrative expenses 5,290,109 14,045,759 19,335,868
----------------------- ----------------------- ---------------------
Segment earnings 3,315,038 1,046,043 4,361,081
Interest expense 1,418,530 204,307 1,622,837
----------------------- ----------------------- ---------------------
Earnings before income taxes $ 1,896,508 $ 841,736 $ 2,738,244
======================= ======================= =====================
Assets as of December 31, 2004 $ 232,764,858 $ 121,568,671 $ 354,333,529
======================= ======================= =====================



11


Financing Technology Sales
Business Unit Business Unit Total
----------------------- ----------------------- -----------------

Nine months ended December 31, 2003
Sales of product $ 2,120,261 $ 196,880,831 $ 199,001,092
Lease revenues 38,150,085 - 38,150,085
Fee and other income 2,891,602 5,261,889 8,153,491
------------------------ ----------------------- -----------------
Total revenues 43,161,948 202,142,720 245,304,668
Cost of sales 2,049,166 173,589,704 175,638,870
Direct lease costs 7,966,044 - 7,966,044
Selling, general and administrative expenses 16,739,954 27,080,506 43,820,460
------------------------ ----------------------- -----------------
Segment earnings 16,406,784 1,472,510 17,879,294
Interest expense 4,994,633 215,023 5,209,656
------------------------ ----------------------- -----------------
Earnings before income taxes $ 11,412,151 $ 1,257,487 $ 12,669,638
======================== ======================= ==================
Assets as of December 31, 2003 $ 233,066,633 $ 63,517,934 $ 296,584,567
======================== ======================= ==================

Nine months ended December 31, 2004
Sales of product $ 2,443,502 $ 361,318,921 $ 363,762,423
Lease revenues 35,213,926 - 35,213,926
Fee and other income 1,927,613 6,630,738 8,558,351
------------------------ ----------------------- ------------------
Total revenues 39,585,041 367,949,659 407,534,700

Cost of sales 2,302,364 324,093,755 326,396,119
Direct lease costs 8,667,800 - 8,667,800
Selling, general and administrative expenses 16,335,502 41,911,364 58,246,866
------------------------ ----------------------- ------------------
Segment earnings 12,279,375 1,944,540 14,223,915
Interest expense 3,984,492 331,131 4,315,623
------------------------ ----------------------- ------------------
Earnings before income taxes $ 8,294,883 $ 1,613,409 $ 9,908,292
======================== ======================= ==================
Assets as of December 31, 2004 $ 232,764,858 $ 121,568,671 $ 354,333,529
======================== ======================= ==================


7. EARNINGS PER SHARE

The weighted average number of common shares used in determining basic and
diluted net income per share for the three and nine months ended December 31,
2003 and 2004 are as follows:

Three Months Ended Nine Months Ended
December 31, December 31,
2003 2004 2003 2004
------ ------ ------ ------

Basic common shares outstanding 9,308,979 8,957,280 9,410,173 8,933,702
Common stock equivalents 659,266 418,386 644,516 424,991
------- ------- ------- -------
Diluted common shares outstanding 9,968,245 9,375,666 10,054,689 9,358,693
========= ========= ========== =========



12

8. COMMITMENTS AND CONTINGENCIES

Except as noted below, the Company is not a defendant in any material legal
proceedings and is engaged in ordinary and routine litigation incidental to our
business.

On January 4, 2005, the Company filed a lawsuit in the United States District
Court for the Southern District of New York seeking a Declaratory Judgment
against Banc of America Leasing and Capital, LLC ("BoA"), GMAC Commercial
Finance LLC ("GMAC"), and The Travelers Insurance Company ("Travelers"). The
Company had financed certain lease payments on a non-recourse basis to BoA and
GMAC. On November 30, 2004 the Federal Bureau of Investigation filed an
Application and Affidavit for Seizure Warrant, alleging that the lessee, Cyberco
Holdings, Inc. ("Cyberco"), had illegally defrauded creditors out of millions of
dollars through a scam in which it purportedly financed computer servers which
did not exist. Cyberco was subsequently put into bankruptcy. On January 4, 2005,
GMAC filed suit against the Company in the Supreme Court of the State of New
York, requesting that the Court order the Company to pay for GMAC's losses
arising from this matter. The GMAC suit has been removed to the United States
District Court for the Southern District of New York.

While we cannot predict the outcome of these various legal proceedings, it is
management's opinion that the resolution of these matters will not have a
material adverse effect on our financial position or results of operations.

9. RELATED PARTIES

On December 23, 2004, ePlus inc. entered into an office lease agreement with
Norton Building 1, LLC, the Landlord, pursuant to which the Company will lease
50,322 square feet for use as its principal headquarters. The property is
located at 13595 Dulles Technology Drive, Herndon, Virginia. The term of the
lease is for five years with one five-year renewal option. The annual rent is
$19.50 per square foot for the first year, with a rent escalation of three
percent per year for each year thereafter. Phillip G. Norton is the Trustee of
Norton Building 1, LLC and is Chairman of the Board, President, and Chief
Executive Officer of the Company. The Company believes the terms of the lease
approximate market.

10. DEFERRED COSTS

Legal costs incurred for successfully defending a patent from infringement are
capitalized and then amortized over the period of the future economic benefit of
the patent. During the three months ended December 31, 2004, $1,768,000 of such
costs were incurred and capitalized.

11. SUBSEQUENT EVENT

On February 12, 2005, the Company settled a patent-infringement suit through a
mutual settlement and license agreement. The settlement provides that the
Company will receive by March 31, 2005, a total of $37 million for the license
of its patents.


13

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
FINANCIAL CONDITION

Revision to Previously Filed Financial Statements and SEC Filings

The Company previously recorded a split payment lease in error as of September
30, 2004. We will amend our condensed consolidated financial statements
previously filed with the Securities and Exchange Commission to adjust for this
error. Such adjustments will result in a restatement of the condensed
consolidated balance sheet, statements of earnings and statement of cash flows
from the amounts previously reported. The correction reduced the net earnings
from $2,493,931 to $2,055,327 and $4,668,931 and $4,230,327 for the three and
six months ended September 30, 2004, respectively. Management is working with
the Audit Committee to identify and implement corrective actions, where
required, to improve the effectiveness of its internal controls, including the
enhancement of systems, accounting and review procedures and communications
among its staff. Also, management has determined not to enter into any more
split payment financing arrangements until the Company's accounting processes
can be revised to accurately record them.

The following discussion and analysis of results of operations and financial
condition of the Company should be read in conjunction with the condensed
consolidated financial statements and the related notes included in Item 1 of
this report, and the Company's 2004 Form 10-K.

Overview

Certain statements contained herein are not based on historical fact, but are
forward-looking statements that are based upon numerous assumptions about future
conditions that may not occur. Actual events, transactions and results may
materially differ from the anticipated events, transactions or results described
in such statements. Our ability to consummate such transactions and achieve such
events or results is subject to certain risks and uncertainties. These risks and
uncertainties include, but are not limited to, the existence of demand for, and
acceptance of, the Company's services, economic conditions, the impact of
competition and pricing, results of financing efforts and other factors
affecting the Company's business that are beyond our control. The Company
undertakes no obligation and does not intend to update, revise or otherwise
publicly release the results of any revisions to these forward-looking
statements that may be made to reflect future events or circumstances. See
"Factors That May Affect Future Operating Results."

Our results of operations are susceptible to fluctuations for a number of
reasons, including, without limitation, customer demand for our products and
services, supplier costs, interest rate fluctuations and differences between
estimated residual values and actual amounts realized related to the equipment
we lease. Operating results could also fluctuate as a result of the sales of
equipment in our lease portfolio prior to the expiration of the lease term to
the lessee or to a third party. Such sales of leased equipment prior to the
expiration of the lease term may have the effect of increasing revenues and net
earnings during the period in which the sale occurs, and reducing revenues and
net earnings otherwise expected in subsequent periods. See "Potential
Fluctuations in Quarterly Operating Results."


14

We currently derive the majority of our revenue from sales and financing of
information technology and other assets. We have expanded our product and
service offerings under the Enterprise Cost Management ("eECM") model which
represents the continued evolution of our original implementation of ePlus
e-commerce products entitled ePlusSuite. Our eECM model is our framework for
combining IT sales and professional services, leasing and financing services,
asset management software and services, procurement software, and electronic
catalog content management software and services.

Our total sales and marketing staff consisted of approximately 216 people as of
December 31, 2004 at our 34 current locations.

On May 15, 2001, we acquired from ProcureNet, Inc. the e-commerce procurement
software asset, products, and software technology for cleaning and categorizing
product descriptions for e-commerce catalogues. On October 10, 2003, the Company
acquired the software business of Digital Paper Corporation, a provider of
document access and collaboration solutions. On May 28, 2004, the Company
purchased certain assets and assumed certain liabilities of Manchester
Technologies, Inc. The acquisition will add to our IT reseller and professional
services business. Approximately 125 former Manchester Technologies, Inc.
personnel have been hired by ePlus as part of the transaction and are located in
four established offices in metropolitan New York, South Florida and Baltimore.
These combined software products, IT reseller activities and services, and
the associated expenses with these business acquisitions have substantially
increased our expenses, and the ability to sell these products and services is
expected to fluctuate depending on the customer demand for these products and
services, which to date is still unproven. The products and services from these
acquisitions are included in our technology sales business unit segment, and are
combined with our other sales of IT products and services. Our leasing and
financing activities are included in our financing business unit segment in our
financial statements.

As a result of our acquisitions and changes in the number of sales locations,
the Company's historical results of operations and financial position may not be
indicative of its future performance over time.


CRITICAL ACCOUNTING POLICIES

SALES OF PRODUCT. Sales of product include the following types of transactions:
(1) sales of new or used equipment which is not subject to any type of lease;
(2) service revenue in our technology sales business unit; (3) sales of
off-lease equipment to the secondary market; and (4) sales of procurement
software. Sales of new or used equipment are recognized upon shipment and sales
of off-lease equipment are recognized when constructive title passes to the
purchaser. Service revenue is recognized as the related services are rendered.

SOFTWARE SALES AND RELATED COSTS. Revenue from sales of procurement software is
recognized in accordance with the American Institute of Certified Public
Accountants Statement of Position (SOP) 97-2, "Software Revenue Recognition," as
amended by SOP 98-4, "Deferral of the Effective Date of a Provision of SOP
97-2," and SOP 98-9, "Modification of SOP 97-2 With Respect to Certain
Transactions." We recognize revenue when all the following criteria exist: there
is persuasive evidence that an arrangement exists, delivery has occurred, no
significant obligations by the Company related to services essential to the
functionality of the software remain, the sales price is fixed and determinable,
and it is probable that collection will occur. Our accounting policy requires
that revenue earned and related costs incurred on software arrangements
involving multiple elements be allocated to each element on the relative fair
values of the elements and recognized when earned. Revenue related to
maintenance and support is recognized ratably over the maintenance term (usually
one year) and revenue allocated to training, implementation or other services is
recognized as the services are performed.


15

SALES OF LEASED EQUIPMENT. Sales of leased equipment consist of sales of
equipment subject to an existing lease, under which we are lessor, including any
underlying financing related to the lease. Sales of equipment subject to an
existing lease are recognized when constructive title passes to the purchaser.

The manner in which lease finance transactions are characterized and reported
for accounting purposes has a major impact upon reported revenue and net
earnings. Lease accounting methods critical to our business are discussed below.

We classify our lease transactions in accordance with Statement of Financial
Accounting Standards ("SFAS") No. 13, "Accounting for Leases," as: (1) direct
financing; (2) sales-type; or (3) operating leases. Revenues and expenses
between accounting periods for each lease term will vary depending upon the
lease classification.

For financial statement purposes, we present revenue from all three
classifications in lease revenues, and costs related to these leases in direct
lease costs.

DIRECT FINANCING AND SALES-TYPE LEASES. Direct financing and sales-type leases
transfer substantially all benefits and risks of equipment ownership to the
customer. A lease is a direct financing or sales-type lease if the
creditworthiness of the customer and the collectability of lease payments are
reasonably certain and it meets one of the following criteria: (1) the lease
transfers ownership of the equipment to the customer by the end of the lease
term; (2) the lease contains a bargain purchase option; (3) the lease term at
inception is at least 75% of the estimated economic life of the leased
equipment; or (4) the present value of the minimum lease payments is at least
90% of the fair market value of the leased equipment at the inception of the
lease.

Direct financing leases are recorded as investment in direct financing leases
upon acceptance of the equipment by the customer. At the commencement of the
lease, unearned lease income is recorded that represents the amount by which the
gross lease payments receivable plus the estimated residual value of the
equipment exceeds the equipment cost. Unearned lease income is recognized, using
the interest method, as lease revenue over the lease term.

16

Sales-type leases include a dealer profit or loss that is recorded by the lessor
at the inception of the lease. The dealer's profit or loss represents the
difference, at the inception of the lease, between the present value of minimum
lease payments computed at the interest rate implicit in the lease and its cost
or carrying amount. Interest earned on the present value of the lease payments
and residual value is recognized over the lease term using the interest method.

OPERATING LEASES. All leases that do not meet the criteria to be classified as
direct financing or sales-type leases are accounted for as operating leases.
Rental amounts are accrued on a straight-line basis over the lease term and are
recognized as lease revenue. Our cost of the leased equipment is recorded on the
balance sheet as investment in leases and leased equipment and is depreciated on
a straight-line basis over the lease term to our estimate of residual value.
Revenue, depreciation expense and the resulting profit for operating leases are
recorded on a straight-line basis over the life of the lease.

Lease revenues consist of rentals due under operating leases and amortization of
unearned income on direct financing and sales-type leases. Equipment under
operating leases is recorded at cost and depreciated on a straight-line basis
over the lease term to the Company's estimate of residual value. For the periods
subsequent to the lease term, revenue is recognized upon receipt of payment from
the lessee since collection of such payments is not reasonably assured. Such
revenues recognized were $1,670,121 and $2,030,857 for the three months ended
December 31, 2003 and 2004 and $4,838,356 and $6,452,413 for the nine months
ended December 31, 2003 and 2004, respectively.

As a result of these three classifications of leases for accounting purposes,
the revenues resulting from the "mix" of lease classifications during an
accounting period will affect the profit margin percentage for such period and
such profit margin percentage generally increases as revenues from direct
financing and sales-type leases increase. Should a lease be financed, the
interest expense declines over the term of the financing as the principal is
reduced.

RESIDUAL VALUES. Residual values represent our estimated value of the equipment
at the end of the initial lease term. The residual values for direct financing
and sales-type leases are reported as part of the investment in direct financing
and sales-type leases, on a net present value basis. The residual values for
operating leases are included in the leased equipment's net book value and are
reported in the investment in operating lease equipment. The estimated residual
values will vary, both in amount and as a percentage of the original equipment
cost, and depend upon several factors, including the equipment type,
manufacturer's discount, market conditions and the term of the lease.

We evaluate residual values on an ongoing basis and record any required changes
in accordance with SFAS No. 13. Residual values are affected by equipment supply
and demand and by new product announcements by manufacturers. In accordance with
accounting principles generally accepted in the United States of America,
residual value estimates are adjusted downward when such assets are impaired.

We seek to realize the estimated residual value at lease termination through:
(1) renewal or extension of the original lease; (2) sale of the equipment either
to the lessee or on the secondary market; or (3) lease of the equipment to a new
customer. The difference between the proceeds of a sale and the remaining
estimated residual value is recorded as a gain or loss in lease revenues when
title is transferred to the lessee, or, if the equipment is sold on the
secondary market, in equipment sales revenues and cost of equipment sales when
title is transferred to the buyer. For lease periods subsequent to the initial
term, month-to-month continuation transactions, our policy regarding recognized
revenues is upon the payment by the lessee because collection of such amounts
is not reasonably assured.

17

INITIAL DIRECT COSTS. Initial direct costs related to the origination of direct
financing or operating leases are capitalized and recorded as part of the net
investment in direct financing leases, or net operating lease equipment, and are
amortized over the lease term.

OTHER SOURCES OF REVENUE. Amounts charged for hosting arrangements in which the
customer accesses the programs from an ePlus-hosted site and does not have
possession, and for Procure+, our e-procurement software package, are recognized
as services are rendered. Amounts charged for Manage+, our asset management
software service, are recognized on a straight-line basis over the period the
services are provided. Fee and other income results from: (1) income from events
that occur after the initial sale of a financial asset; (2) re-marketing fees;
(3) brokerage fees earned for the placement of financing transactions; (4) agent
fees received from various manufacturers in the reseller business; and (5)
interest and other miscellaneous income. These revenues are included in fee and
other income in our consolidated statements of earnings.

RESERVE FOR CREDIT LOSSES. The reserve for credit losses is maintained at a
level believed by management to be adequate to absorb potential losses inherent
in the Company's lease and accounts receivable portfolio. Management's
determination of the adequacy of the reserve is based on an evaluation of
historical credit loss experience, current economic conditions, volume, growth,
the composition of the lease portfolio, and other relevant factors. The reserve
is increased by provisions for potential credit losses charged against income.
Accounts are either written off or written down when the loss is both probable
and determinable, after giving consideration to the customer's financial
condition, the value of the underlying collateral and funding status (i.e.,
discounted on a non-recourse or recourse basis).

CAPITALIZATION OF COSTS OF SOFTWARE FOR INTERNAL USE. The Company has
capitalized certain costs for the development of internal-use software under the
guidelines of SOP 98-1, "Accounting for the Costs of Computer Software Developed
or Obtained for Internal Use." These capitalized costs are included in the
accompanying condensed consolidated balance sheets as a component of property
and equipment - net. Capitalized costs, net of amortization, totaled $1,136,697
and $ 1,242,315 as of December 31, 2004 and March 31, 2004, respectively.

CAPITALIZATION OF COSTS OF SOFTWARE TO BE MADE AVAILABLE TO CUSTOMERS. In
accordance with SFAS No. 86, "Accounting for Costs of Computer Software to be
Sold, Leased, or Otherwise Marketed," software development costs are expensed as
incurred until technological feasibility has been established, at such time such
costs are capitalized until the product is made available for release to
customers. These capitalized costs are included in the accompanying condensed
consolidated balance sheets as a component of other assets. The Company had
$640,297 and $954,456 of capitalized costs, net of amortization, as of December
31, 2004 and March 31, 2004, respectively.

RESULTS OF OPERATIONS - Three and Nine Months Ended December 31, 2004 Compared
to Three and Nine Months Ended December 31, 2003

Total revenues generated by the Company during the three-month period ended
December 31, 2004 were $147,650,267 compared to revenues of $79,800,419 during
the comparable period in the prior fiscal year, an increase of 85.0%. Total
revenues generated by the Company during the nine-month period ended December
31, 2004 were $407,534,700 compared to revenues of $245,304,668 during the
comparable period in the prior fiscal year, an increase of 66.1%. These
increases are primarily the result of increased sales of product. The Company's
revenues are composed of sales and other revenue, and may vary considerably from
period to period. See "POTENTIAL FLUCTUATIONS IN QUARTERLY OPERATING RESULTS".


18

Sales of product are generated primarily through the Company's technology sales
business unit subsidiaries and represented 99.5% and 98.9% of total sales of
product revenue for the three months ended December 31, 2004 and December 31,
2003, respectively. Sales of product increased 111.2% to $133,728,559 during the
three-month period ended December 31, 2004, as compared to $63,325,161 generated
during the corresponding period in the prior fiscal year. For the nine-month
period ended December 31, 2004 sales increased 82.8% to $363,762,423 from
$199,001,092 generated during the corresponding period in the prior fiscal year.
The increase was a result of higher sales within our technology sales business
unit subsidiaries. The acquisition of Manchester Technologies, Inc. accounted
for $28.2 million and $34.1 million of these sales, for the quarters ended
December 31, 2004 and September 30, 2004, respectively. Factors contributing to
the increase include several large purchases by major customers and a general
increase in sales from our pre-Manchester customer base. Included in the sales
of product in our technology sales business unit are certain service revenues
that are bundled with sales of equipment and are integral to the successful
delivery of such equipment. The Company realized a gross margin on sales of
product of 9.6% and 10.3% for the three and nine months ended December 31, 2004
and 11.9% and 11.7% for the three and nine months ended December 31, 2003. The
Company's gross margin on sales of product is affected by the mix and volume of
products sold. The decline in gross margin is attributable to several large
volume customers and a general increase in competition which has caused a
decline in margin.

The Company's lease revenues decreased 13.3% to $11,147,094 for the three-month
period ended December 31, 2004 compared with $12,863,921 during the
corresponding period in the prior fiscal year. For the nine-month period ended
December 31, 2004, lease revenues decreased 7.7% to $35,213,926 compared with
$38,150,085 during the corresponding period in the prior fiscal year. This
decrease is due to a decline in the DFL portfolio balance and a lower internal
rate of return due to interest rate declines.

For the three months ended December 31, 2004, fee and other income decreased
23.2% to $2,774,614 as compared to $3,611,337 in the comparable period in the
prior fiscal year. For the nine months ended December 31, 2004, fee and other
income increased 5.0% to $8,558,351, as compared to $8,153,491 in the comparable
period in the prior fiscal year. Fee and other income includes revenues from
adjunct services and fees, including broker and agent fees, support fees,
warranty reimbursements and interest income. The Company's fee and other income
includes earnings from certain transactions that are in the Company's normal
course of business, but there is no guarantee that future transactions of the
same nature, size or profitability will occur. The Company's ability to
consummate such transactions, and the timing thereof, may depend largely upon
factors outside the direct control of management. The earnings from these types
of transactions in a particular period may not be indicative of the earnings
that can be expected in future periods.

For the three months ended December 31, 2004, cost of sales, product increased
116.8% to $120,892,787 from $55,762,511 in the comparable period in the prior
year. For the nine months ended December 31, 2004, cost of sales, product
increased 85.8% to $326,396,119 from $175,638,870 in the comparable period in
the prior fiscal year. This is primarily attributable to the correlating
increase in sales of product.

The Company's direct lease costs decreased 5.0% to $3,060,531 for the
three-month period ended December 31, 2004, and increased 8.8% to $8,667,800 for
the nine-month period ended December 31, 2004 as compared to the same periods in
the prior fiscal year. The decrease is a result of a small decline in the
depreciation expense for certain assets coming off lease from direct finance
leases due to a higher basis of matured lease equipment subject to depreciation
in the quarter ended December 31, 2003 and that became fully depreciated in the
quarter ended September 30, 2004. The increase is primarily the result of higher
depreciation on operating leases slightly offset during the third quarter by the
reduction in the basis of depreciable matured leases.



19

The decrease in professional and other fees of 51.2%, or $629,203 for the three
months ended December 31, 2004 over the comparable period in the prior fiscal
year, was primarily the result of a decrease in broker fees. Professional and
other fees increased 101.9%, or $2,614,189 for the nine months ended December
31, 2004 as compared to the comparable period in the prior year. For the current
nine-month period, approximately $1,053,625 of the increase was related to the
Company pursuing patent infringement litigation. Professional and other fees
also include expenses that the Company paid to Manchester Technologies, Inc. for
professional services rendered by people that became employees of the Company in
a subsequent period, as well as a transition team that was involved in the
purchase of Manchester Technologies, Inc.

Salaries and benefits expenses increased 46.0% and 30.9% to $14,365,021 and
$40,040,719, respectively, during the three and nine-month periods ended
December 31, 2004 as compared to the same periods in the prior fiscal year.
These increases are due in part to an increase in benefit costs and an increase
in the average number of employees. The Company employed approximately 632
people as of December 31, 2004, as compared to 545 people at December 31, 2003.

The Company's general and administrative expenses increased 15.4% to $4,370,363
during the three months ended December 31, 2004, as compared to the same period
in the prior fiscal year. For the nine months ended December 31, 2004, general
and administrative expenses increased 22.3% to $13,025,413 as compared to the
same periods in the prior fiscal year. Such increase is largely due to a higher
sales volume which in turn created a larger bad debt and inventory allowance,
and an increase in the number of offices and employees, due in part to the
Manchester Technologies, Inc. acquisition.

Interest and financing costs incurred by the Company for the three and nine
months ended December 31, 2004 decreased 0.8% and 17.2% to $1,622,837 and
$4,315,623, respectively. This resulted from a decrease in our weighted average
interest rate on new lease-related non-recourse debt during the three and
nine-month periods ended December 31, 2004. Interest and financing costs include
interest costs on the Company's lease-specific and general working capital
indebtedness.

The Company's provision for income taxes decreased to $1,122,680 for the three
months ended December 31, 2004 from $1,729,052 for the three months ended
December 31, 2003, reflecting effective income tax rates of 41.0% and 40.0%,
respectively. The Company's provision for income taxes decreased to $4,062,401
for the nine-month period ended December 31, 2004 from $5,067,855 for the
nine-month period ended December 31, 2003. This decrease was due to reduced
earnings.

The foregoing resulted in an 37.7% decrease in net earnings to $1,615,564 for
the three-month period ended December 31, 2004 as compared to the same period in
the prior fiscal year and a 23.1% decrease in net earnings to $5,845,891 for the
nine-month period ended December 31, 2004 as compared to the same period in the
prior fiscal year. Basic and fully diluted earnings per common share were $0.18
and $0.17 for the three months ended December 31, 2004, as compared to $0.28 and
$0.26 for the three months ended December 31, 2003. Basic and diluted weighted
average common shares outstanding for the three months ended December 31, 2004
were 8,957,280 and 9,375,666, respectively. For the three months ended December
31, 2003, the basic and diluted weighted average shares outstanding were
9,308,979 and 9,968,245, respectively. Basic and fully diluted earnings per
common share were $0.65 and $0.62 for the nine months ended December 31, 2004,
as compared to $0.81 and $0.76 for the nine months ended December 31, 2003.
Basic and diluted weighted average common shares outstanding for the nine months
ended December 31, 2004 were 8,933,702 and 9,358,693, respectively. For the nine
months ended December 31, 2003, the basic and diluted weighted average shares
outstanding were 9,410,173 and 10,054,689, respectively.


20

LIQUIDITY AND CAPITAL RESOURCES

During the nine-month period ended December 31, 2004, the Company used cash
flows in operating activities of $22,421,887 and used cash flows in investing
activities of $17,055,638. Cash flows generated by financing activities amounted
to $32,919,494 during the same period. The effect of exchange rate changes
during the period generated cash flows of $89,991. The net effect of these cash
flows was a net decrease in cash and cash equivalents of $6,468,040 during the
nine-month period. During the same period, the Company's total assets increased
$60,131,439, or 20.4%. The cash balance at December 31, 2004 was $18,686,971 as
compared to $25,155,011 at March 31, 2004.

Based on concerns raised by the staff of the Securities and Exchange Commission
("SEC") in guidance posted on the SEC website on February 15, 2005 concerning
the previous presentation of the cash flow effects of long-term customer
receivables, including sales-type lease receivables, management has determined
it is appropriate to change the classification of all cash flows related to its
direct financing and sales-type lease transactions within the condensed
consolidated statements of cash flows.

Historically, the Company classified the cash flows from direct financing and
sales-type leases as investing activities in the condensed consolidated
statement of cash flows. The Company is now classifying these cash flows as
operating activities in the condensed consolidated statements of cash flows.
Therefore, no cash amounts related to direct financing or sales-type leases are
classified as investing activities.

In addition, in performing the reclassifications required by the SEC guidance
above, the Company also discovered certain amounts relating to property and
equipment, and operating leases which needed to be reclassified between
operating and investing activities. This reclassification decreased both net
cash provided by operating activities and net cash used in investing activities
by $992,763.

The Company's debt financing activities typically provide approximately 80% to
100% of the purchase price of the equipment purchased by the Company for lease
to its customers. Any balance of the purchase price (the Company's equity
investment in the equipment) must generally be financed by cash flow from its
operations, the sale of the equipment leased to third parties, or other internal
means. Although the Company expects that the credit quality of its leases and
its residual return history will continue to allow it to obtain such financing,
no assurances can be given that such financing will be available on acceptable
terms, or at all. The financing necessary to support the Company's leasing
activities has principally been provided by non-recourse and recourse
borrowings. Historically, the Company has obtained recourse and non-recourse
borrowings from banks and finance companies. Non-recourse financings are loans
whose repayment is the responsibility of a specific customer, although we may
make representations and warranties to the lender regarding the specific
contract or have ongoing loan servicing obligations. Under a non-recourse loan,
we borrow from a lender an amount based on the present value of the
contractually committed lease payments under the lease at a fixed rate of
interest, and the lender secures a lien on the financed assets. When the lender
is fully repaid from the lease payment, the lien is released and all further
rental or sale proceeds are ours. We are not liable for the repayment of
non-recourse loans unless we breach our representations and warranties in the
loan agreements. The lender assumes the credit risk of each lease, and its only
recourse, upon default by the lessee, is against the lessee and the specific
equipment under lease. Recently, the Company has funded its leasing activities
with Bank of America Vendor Finance, Inc. (including Fleet Business Credit LLC),
De Lage Landen Financial Services, Inc., Citizens Leasing Corporation, Fifth
Third Bank, GE Capital Corporation, Hitachi Capital America Corporation, JP
Morgan Leasing, Inc, and Wells Fargo Equipment Finance, Inc., among others.
During the nine-month period ended December 31, 2004, the Company's lease
related non-recourse debt portfolio increased 6.2% to $125,185,660.


21

Whenever possible and desirable, the Company arranges for equity investment
financing which includes selling assets, including the residual portions, to
third parties and financing the equity investment on a non-recourse basis. The
Company generally retains customer control and operational services, and has
minimal residual risk. The Company usually reserves the right to share in
remarketing proceeds of the equipment on a subordinated basis after the investor
has received an agreed to return on its investment. We actively sell or finance
our equity investment with Bank of America, Fleet Business Credit Corporation
and GE Capital Corporation, among others.

The Company's "Accounts payable - equipment" represents equipment costs that
have been placed on a lease schedule, but for which the Company has not yet
paid. The balance of unpaid equipment cost can vary depending on vendor terms
and the timing of lease originations. As of December 31, 2004, the Company had
$5,481,794 of unpaid equipment cost, as compared to $9,993,077 at March 31,
2004.

The Company's "Accounts payable - trade" increased 85.1% from $32,140,670 at
March 31, 2004 to $59,485,557 as of December 31, 2004, due to an increase in
sales of product and, consequently, an increase in cost of goods sold, product
from our technology business unit. This increase in purchases subsequently
increases our trade payables.

The Company's "Accrued expenses and other liabilities" includes deferred income,
accrued salaries and benefits, and amounts collected and payable, such as sales
taxes and lease rental payments due to third parties. As of December 31, 2004,
the Company had $18,164,471 of accrued expenses and other liabilities.

Working capital for our leasing business is provided through a $45,000,000
credit facility expiring on July 21, 2006. Participating in this facility are
Branch Banking and Trust Company, Bank of America, and National City Bank as
agent. Each bank has committed $15,000,000 to the facility. The ability to
borrow under this facility is limited to the amount of eligible collateral at
any given time. The credit facility is secured by certain of the Company's
assets such as chattel paper (including leases), receivables, inventory, and
equipment. In addition, we have entered into pledge agreements for the stock of
each of our Subsidiaries. The credit facility contains certain financial
covenants and certain restrictions on, among other things, the Company's ability
to make certain investments, and sell assets or merge with another company. As
of December 31, 2004, the Company had no outstanding balance. In general, we use
the National City Bank facility to pay the cost of equipment to be put on lease,
and we repay borrowings from the proceeds of: (1) long-term, non-recourse, fixed
rate financing which we obtain from lenders after the underlying lease
transaction is finalized or (2) sales of leases to third parties. The loss of
this credit facility could have a material adverse effect on our future results
as we may have to use this facility for daily working capital and liquidity for
our leasing business.


22

The interest rates charged on borrowings under the National City Bank facility
are the higher of the LIBOR interest rate plus 1.75% to 2.50%, or the higher of
the Federal Funds Rate plus 0.5% to 0.75% or prime rate. The availability of the
credit facility is subject to a borrowing base formula that consists of
inventory, receivables, purchased assets, and leases. Availability under the
credit facility may be limited by the asset value of equipment purchased by us
or by terms and conditions in the credit facility agreement. If we are unable to
sell the equipment or unable to finance the equipment on a permanent basis
within a certain time period, the availability of credit under the facility
could be diminished or eliminated. The credit facility contains covenants
relating to the following: minimum tangible net worth; cash flow coverage
ratios; maximum debt to equity ratio; maximum amount of guarantees of subsidiary
obligations; mergers; acquisitions; and asset sales. The Company was in
compliance with said covenants as of December 31, 2004.

ePlus Technology, inc. has a credit facility from GE Commercial Distribution
Finance Corporation ("GECDF") to finance its working capital requirements for
inventories and accounts receivable. There are two components of this lending
facility: a floor plan credit facility and an accounts receivable facility.

Floor Plan Credit Facility

The traditional business of ePlus Technology, inc. as a seller of computer
technology and related peripherals and software products is financed through an
agreement known as a floor plan credit facility in which interest expense for
the first thirty to forty-five days, in general, is not charged but is paid by
the supplier/distributor. The floor plan liabilities are recorded as accounts
payable-trade, as they are normally repaid within the thirty to forty-five day
time-frame and represent an assigned accounts payable originally generated with
the supplier/distributor. If the thirty to forty-five day obligation is not paid
timely, interest is then assessed at stated contractual rates.

The respective floor plan facility credit limits and actual outstanding balances
were as follows:

Credit Limit at Balance as of Credit Limit at Balance as of
Floor Plan Supplier March 31, 2004 March 31, 2004 December 31, 2004 December 31, 2004
- ------------------------------- ------------------ ------------------- ----------------------- ----------------------

GE Distribution Finance Corp. $26,000,000 $21,637,077 $75,000,000 $36,377,890

The limit is further defined as being $50,000,000 at all times other than during
the Seasonal Uplift Period. The Seasonal Uplift Period is defined as August 1st
through December 31st each calendar year. During the Seasonal Uplift Period, the
limit increases to $75,000,000. As of January 10, 2005, GECDF extended the
seasonal uplift period to March 31, 2005.

Accounts Receivable Facility

In addition to the floor plan component, ePlus Technology, inc. has an accounts
receivable facility through GECDF. The accounts receivable facility was modified
on August 18, 2004 from a limit of $15,000,000 to include a Seasonal Uplift
Period as defined above to $20,000,000.

As of December 31, 2004 there was an outstanding balance of $16,127,074 on this
facility. As of March 31, 2004, the maximum available that could be borrowed
under the accounts receivable facility was $15,000,000 and there was no
outstanding balance. Availability under the lines of credit may be limited by
the asset value of equipment purchased by the Company and may be further limited
by certain covenants and terms and conditions of the facilities. The Company was
in compliance with said covenants as of December 31, 2004.

On June 28, 2004, the Company modified its credit facility agreement with GECDF
to increase the credit limit to $50,000,000 from $26,000,000. The modification
on August 18, 2004 also included a provision that during the Seasonal Uplift
Period, the floor plan credit facility and the accounts receivable facility, in
aggregate, could not exceed the $75,000,000 credit limit.


23

The facility provided by GECDF requires a guaranty of up to $10,500,000 by ePlus
inc. The loss of the GECDF credit facility could have a material adverse effect
on our future results as we currently rely on this facility and its components
for daily working capital and liquidity for our technology sales business and
operational accounts payable functions.

In the normal course of business, the Company may provide certain customers with
performance guarantees, which are generally backed by surety bonds. In general,
the Company would only be liable for the amount of these guarantees in the event
of default in the performance of our obligations, the probability of which is
remote in management's opinion. The Company is in compliance with the
performance obligations under all service contracts for which there is a
performance guarantee, and any liability incurred in connection with these
guarantees would not have a material adverse effect on the Company's
consolidated results of operations or financial position. In addition, the
Company has other guarantees that represent parent guarantees in support of the
ePlus Technology, inc. floor plan and accounts receivable facility up to $10.5
million.

On September 20, 2001, the Company's Board of Directors authorized the
repurchase of up to 750,000 shares of its outstanding common stock for a maximum
of $5,000,000 over a period of time ending no later than September 20, 2002. On
October 4, 2002, another stock repurchase program previously authorized by the
Company's Board of Directors became effective. This program authorized the
repurchase of up to 3,000,000 shares of the Company's outstanding common stock
over a period of time ending no later than October 3, 2003 and is limited to a
cumulative purchase amount of $7,500,000. On October 1, 2003, the Company's
Board of Directors authorized another stock repurchase program for the
repurchase of up to 3,000,000 shares of the Company's outstanding common stock
over a period of time ending September 30, 2004, with a cumulative purchase
maximum of $ 7,500,000. On May 5, 2004, the Company's Board of Directors
approved an increase in the cumulative purchase maximum amount from $7,500,000
to $12,000,000. On November 18, 2004, the Company's Board of Directors
authorized another stock repurchase program for the repurchase of up to
3,000,000 shares of the Company's outstanding common stock, over a twelve-month
period ending November 17, 2005, with a cumulative purchase maximum of $
7,500,000.

During the three months ended December 31, 2004 and 2003, the Company
repurchased 19,032 and 164,000 of its outstanding common stock for $2,392,880
and $208,705, respectively. During the nine months ended December 31, 2004 and
2003, the Company repurchased 58,032 and 327,300 shares of its outstanding
common stock for $701,257 and $4,671,627 respectively. Since the inception of
the Company's initial repurchase program on September 20, 2001, and as of
December 31, 2004, the Company had repurchased 1,835,316 shares of its
outstanding common stock at an average cost of $9.75 per share for a total of
$17,894,144. Of the shares repurchased, 331,551 shares were repurchased at a
price of $5.87 per share as a result of a settlement that occurred in August,
2002.

POTENTIAL FLUCTUATIONS IN QUARTERLY OPERATING RESULTS

The Company's future quarterly operating results and the market price of its
stock may fluctuate. In the event the Company's revenues or earnings for any
quarter are less than the level expected by securities analysts or the market in
general, such shortfall could have an immediate and significant adverse impact
on the market price of the Company's stock. Any such adverse impact could be
greater if any such shortfall occurs near the time of any material decrease in
any widely followed stock index or in the market price of the stock of one or
more public equipment leasing and financing companies or major customers or
vendors of the Company.

The Company's quarterly results of operations are susceptible to fluctuations
for a number of reasons, including, without limitation, its entry into the
e-commerce market, any reduction of expected residual values related to the
equipment under the Company's leases, timing of specific transactions and other
factors. See "Factors That May Affect Future Operating Results." Quarterly
operating results could also fluctuate as a result of the sale by the Company of
equipment in its lease portfolio, at the expiration of a lease term or prior to
such expiration, to a lessee or to a third party. Such sales of equipment may
have the effect of increasing revenues and net income during the quarter in
which the sale occurs, and reducing revenues and net income otherwise expected
in subsequent quarters.


24

The Company believes that comparisons of quarterly results of its operations are
not necessarily meaningful and that results for one quarter should not be relied
upon as an indication of future performance.

FACTORS THAT MAY AFFECT FUTURE OPERATING RESULTS

Certain statements contained in this report are not based on historical fact,
but are forward-looking statements that are based upon numerous assumptions
about future conditions that may not occur. Actual events, transactions and
results may materially differ from the anticipated events, transactions, or
results described in such statements. The Company's ability to consummate such
transactions and achieve such events or results is subject to certain risks and
uncertainties. Such risks and uncertainties include, but are not limited to, the
matters set forth below.

Our traditional businesses of equipment leasing and financing and technology
sales have the following risks, among others, which are described in the
Company's 2004 Form 10-K:

- we may not be able to realize our entire investment in the equipment we
lease;

- we depend on creditworthy customers and may not have reserved adequately
for credit losses;

- capital spending by our customers may decrease;

- direct marketing by manufacturers rather than through distributors may
affect future sales; and

- inventory and accounts receivable financing may not be available.

Our eECM solution, introduced in May 2002, has had a limited operating history.
Although we have been in the business of financing and selling information
technology equipment since 1990, we will encounter some of the challenges,
risks, difficulties and uncertainties frequently encountered by early-stage
companies using new and unproven business models in rapidly evolving markets.
Some of these challenges relate to the Company's ability to:

- increase the total number of users of eECM services;

- adapt to meet changes in its markets and competitive developments; and

- continue to update its technology to enhance the features and
functionality of its suite of products.

We cannot be certain that our business strategy will be successful or that it
will successfully address these and other challenges, risks and uncertainties.

Over the longer term, the Company expects to derive a significant portion of its
revenues from its eECM business model, which is unproven. The Company expects to
incur expenses that may negatively impact profitability. The Company also
expects to incur significant sales and marketing, research and development, and
general and administrative expenses in connection with the development of this
business. As a result, the Company may incur significant expenses, which may
have a material adverse effect on the future operating results of the Company as
a whole.

Broad and timely acceptance of the eECM services, which is important to the
Company's future success, is subject to a number of significant risks. These
risks include:

- the electronic commerce business-to-business solutions market is highly
competitive;

- the system's ability to support large numbers of buyers and suppliers is
unproven;

- significant enhancement of the features and services of our eECM solution
may be needed to achieve widespread commercial initial and continued
acceptance of the system;

25

- the pricing model may not be acceptable to customers;

- if the Company is unable to develop and increase volume from our eECM
services, it is unlikely that it will ever achieve or maintain
profitability in this business;

- businesses that have already made substantial up-front payments for
e-commerce solutions may be reluctant to replace their current solution and
adopt the Company's solution;

- the Company's ability to adapt to a new market that is characterized by
rapidly changing technology, evolving industry standards, new product
announcements and established competition;

- we may be unable to protect our intellectual property rights or face
claims from third parties for infringement of their products.

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Although a substantial portion of the Company's liabilities are non-recourse,
fixed interest rate instruments, the Company is reliant upon lines of credit and
other financing facilities that are subject to fluctuations in interest rates.
These instruments were entered into for other than trading purposes, are
denominated in U.S. Dollars, and, with the exception of amounts drawn under the
National City Bank and GE Distribution Finance Corporation facilities, bear
interest at a fixed rate. Because the interest rate on these instruments is
fixed, changes in interest rates will not directly impact our cash flows.
Borrowings under the National City and GE Distribution Finance Corporation
facilities bear interest at a market-based variable rate, based on a rate
selected by the Company and determined at the time of borrowing. If the amount
borrowed is not paid at the end of the rate period, the rate is reset in
accordance with the Company's selection and changes in market rates. Due to the
relatively short nature of the interest rate periods, we do not expect our
operating results or cash flow to be materially affected by changes in market
interest rates. As of December 31, 2004, the aggregate fair value of our
recourse borrowings approximated their carrying value.

During the year ended March 31, 2003, the Company began transacting business in
Canada. As a result, the Company has entered into lease contracts and
non-recourse, fixed interest rate financing denominated in Canadian Dollars. To
date, Canadian operations have been insignificant and the Company believes that
potential fluctuations in currency exchange rates will not have a material
effect on its financial position.

26

Item 4. CONTROLS AND PROCEDURES

In connection with the preparation of its consolidated financial statements for
the quarter ended December 31, 2004, the Company determined that there was a
"material weakness" (as defined under standards established by the American
Institute of Certified Public Accountants) in its internal control over
financial reporting relating to a split payment lease transaction that had been
incorrectly recorded during the quarter ended September 30, 2004. The Company
identified this error after the filing of the Form 10-Q for the second quarter
ended September 30, 2004; however, the Company's internal controls relating to
overall financial review and analysis in the context of the closing process did
not identify the error in time to preclude a misstatement of the balance sheet
and statements of earnings. As a result of this discovery, the Company has
corrected the error in recording this split payment lease and Form 10-Q/A, when
filed, will reflect the restatement of its assets as of September 30, 2004, and
its earnings for the three- and six-month periods ended September 30, 2004.
Company management has discussed the accounting error described above with the
Audit Committee of the Board of Directors and its independent registered public
accountants. Management is working with the Audit Committee to identify and
implement corrective actions, where required, to improve the effectiveness of
its internal controls, including the enhancement of systems, accounting and
review procedures and communications among its staff. Also, management has
determined not to enter into any more split payment financing arrangements until
the Company's accounting processes can be revised to accurately record them.

As required by Rule 13a-15(b) under the Securities and Exchange Act of 1934, as
amended ("Exchange Act"), the Company carried out an evaluation, under the
supervision and with the participation of the Company's management, including
the Company's Chief Executive Officer along with the Company's Chief Financial
Officer, of the effectiveness of the design and operation of the Company's
disclosure controls and procedures as of the end of the quarter covered by this
report. Based upon that evaluation and subsequent evaluations conducted, the
Company's Chief Executive Officer along with the Company's Chief Financial
Officer concluded that as a result of the material weakness discussed above, the
Company's disclosure controls and procedures as of December 31, 2004 were not
effective to ensure that information required to be disclosed by the Company in
the reports that it files or submits under the Securities Exchange Act of 1934,
as amended, is recorded, processed, summarized and reported within the time
periods specified in the SEC's rules and forms.

There have been no significant changes in the Company's internal controls over
financial reporting during the Company's most recent fiscal quarter that have
materially affected, or are reasonably likely to materially affect, the
Company's internal controls over financial reporting.


27

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

On May 26, 2004 the Company filed a complaint against Ariba, Inc. in the United
States District Court for the Eastern District of Virginia. The complaint
alleged that Ariba, Inc. made, used, sold, or offered for sale products,
methods, processes, services and/or systems that infringe on certain of the
Company's patents. The Company sought injunctive relief and an unspecified
amount of monetary damages. On February 7, 2005 Ariba, Inc. was found liable by
a jury for willfully infringing three U.S. patents held by the Company. On
February 12, 2005, the Company settled the patent-infringement suit through a
mutual settlement and license agreement. The settlement provides that the
Company will receive by March 31, 2005, a total of $37 million for the license
of its patents.

On January 4, 2005, the Company filed a lawsuit in the United States District
Court for the Southern District of New York seeking a Declaratory Judgment ("the
Declaratory Judgment action") against Banc of America Leasing and Capital, LLC
("BoA"), GMAC Commercial Finance LLC ("GMAC"), and The Travelers Insurance
Company ("Travelers"). The Company had financed certain lease payments on a
non-recourse basis to BoA and GMAC. On November 30, 2004 the Federal Bureau of
Investigation ("FBI)" filed an Application and Affidavit for Seizure Warrant,
alleging that the lessee, Cyberco Holdings, Inc. ("Cyberco"), had illegally
defrauded creditors out of millions of dollars through a scam in which it
purportedly financed computer servers which did not exist. Cyberco was
subsequently put into bankruptcy and no future lease payments are anticipated,
nor does the Company expect to recover any significant equipment from Cyberco's
bankruptcy estate. BoA and GMAC had threatened to file suit against the Company
to recover their losses incurred as a result of Cyberco's bankruptcy. ePlus
filed the Declaratory Judgment action seeking a finding that it is not liable to
BoA or GMAC for those losses, and that Travelers, who is the Company's liability
insurer, is obligated to defend and indemnify the Company against the claims
threatened by BoA and/or GMAC. On January 4, 2005, GMAC filed suit against the
Company in the Supreme Court of the State of New York ("the GMAC suit"),
requesting that the Court order the Company to pay for GMAC's losses arising
from this matter. The GMAC suit has been removed to the United States District
Court for the Southern District of New York.


Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Total number of
shares purchased Maximum number
Total number as part of of shares that may
of shares Average publicly yet be purchased
purchased price per announced plans under the plans
Period (1) share or programs or programs
- ---------------------------------------------------------------------------------------------------------------------------

April 1, 2004 through April 30, 2004 39,000 $12.63 39,000 - (2)
May 1, 2004 through May 31, 2004 - $ - - 394,268 (3)
June 1, 2004 through June 30, 2004 - $ - - 392,281 (4)
July 1, 2004 through July 31, 2004 - $ - - 456,826 (5)
August 1, 2004 through August 31, 2004 - $ - - 434,459 (6)
September 1, 2004 through September 30, 2004 - $ - - 417,336 (7)
October 1, 2004 through October 31, 2004 - $ - - 438,408 (8)
November 1, 2004 through November 30, 2004 - $ - - 659,130 (9)
December 1, 2004 through December 31, 2004 19,032 $10.97 19,032 613,487 (10)

(1) All shares acquired were in open-market purchases.
(2) The share purchase authorization in place for the month ended April 30, 2004 has purchase limitations on both the
number of shares (3,000,000) as well as a total dollar cap ($7,500,000). As of April 30, 2004, the remaining
authorized dollar amount to purchase shares was $0.
(3) The share purchase authorization in place for the month ended May 31, 2004 has purchase limitations on both the number
of shares (3,000,000) as well as a total dollar cap ($12,000,000). As of May 31, 2004, the remaining authorized dollar
amount to purchase shares was $4,436,694 and, based on May's average price per share of $11.253, 394,268 represents the
maximum shares that may yet be purchased.
(4) The share purchase authorization in place for the month ended June 30, 2004 has purchase limitations on both the number
of shares (3,000,000) as well as a total dollar cap ($12,000,000). As of June 30, 2004, the remaining authorized dollar
amount to purchase shares was $4,436,694 and, based on June's average price per share of $11.31, 392,281 represents the
maximum shares that may yet be purchased.

28




(5) The share purchase authorization in place for the month ended July 31, 2004 has purchase limitations on both the number
of shares (3,000,000) as well as a total dollar cap ($12,000,000). As of July 31, 2004, the remaining authorized dollar
amount to purchase shares was $4,436,694 and, based on July's average price per share of $9.712, 456,826 represents the
maximum shares that may yet be purchased.
(6) The share purchase authorization in place for the month ended August 31, 2004 has purchase limitations on both the
number of shares (3,000,000) as well as a total dollar cap ($12,000,000). As of August 31, 2004, the remaining
authorized dollar amount to purchase shares was $4,436,694 and, based on August's average price per share of $10.212,
434,459 represents the maximum shares that may yet be purchased.
(7) The share purchase authorization in place for the month ended September 30, 2004 has purchase limitations on both the
number of shares (3,000,000) as well as a total dollar cap ($12,000,000). As of September 30, 2004, the remaining
authorized dollar amount to purchase shares was $4,436,694 and, based on September's average price per share of
$10.631, 417,336 represents the maximum shares that may yet be purchased.
(8) The share purchase authorization in place for the month ended October 31, 2004 has purchase limitations on both the
number of shares (3,000,000) as well as a total dollar cap ($12,000,000). As of October 31, 2004, the remaining
authorized dollar amount to purchase shares was $4,436,694 and, based on October's average price per share of $10.120,
438,408 represents the maximum shares that may yet be purchased.
(9) The share purchase authorization in place for the month ended November 30, 2004 has purchase limitations on both the
number of shares (3,000,000) as well as a total dollar cap ($7,500,000). As of November 30, 2004, the remaining
authorized dollar amount to purchase shares was $7,500,000 and, based on November's average price per share of $11.062,
659,130 represents the maximum shares that may yet be purchased.
(10) The share purchase authorization in place for the month ended December 31, 2004 has purchase limitations on both the
number of shares (3,000,000) as well as a total dollar cap ($7,500,000). As of December 31, 2004, the remaining
authorized dollar amount to purchase shares was $7,291,295 and, based on December's average price per share of $11.885,
613,487 represents the maximum shares that may yet be purchased.


Item 3. Defaults Upon Senior Securities
Not Applicable


Item 4. Submission of Matters to a Vote of Security Holders
Not Applicable


Item 5. Other Information
Not Applicable


Item 6. EXHIBITS

Exhibit No. Exhibit Description
- ----------- -------------------

10.1 Deed of lease by and between ePlus inc. and Norton Building 1, LLC dated as of December 23, 2004
(Incorporated herein by reference to exhibit 10.1 to the Company's Report on form 8-K filed with the
SEC on December 27, 2004).

31.1 Certification of the Chief Executive Officer of ePlus inc. pursuant to the Securities Exchange Act
Rules 13a-14(a) and 15d-14(a).

31.2 Certification of the Chief Financial Officer of ePlus inc. pursuant to the Securities Exchange Act
Rules 13a-14(a) and 15d-14(a).

32.1 Statement of the Chief Executive Officer of ePlus inc. pursuant to 18 U.S.C. ss. 1350.

32.2 Statement of the Chief Financial Officer of ePlus inc. pursuant to 18 U.S.C. ss. 1350.






29

SIGNATURES

Pursuant to the requirements 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.

ePlus inc.


Date: February 16, 2005 /s/ PHILLIP G. NORTON
----------------------------------------------
By: Phillip G. Norton, Chairman of the Board,
President and Chief Executive Officer



Date: February 16, 2005 /s/ STEVEN J. MENCARINI
----------------------------------------------
By: Steven J. Mencarini, Senior Vice President
and Chief Financial Officer















30