Back to GetFilings.com







FORM 10-Q

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

(Mark One) (X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended: March 31, 2003
--------------
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: 1-14897


A.B. Watley Group Inc.
----------------------
(Exact name of registrant as specified in its charter)


Delaware 13-3911867
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)


40 Wall Street, New York, NY 10005
----------------------------------
(Address of principal executive offices)
(Zip Code)


(212) 422-1100
--------------
(Registrant's telephone number, including area code)

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 [ ].

The number of shares outstanding of the issuer's common stock, par value $.001
per share, as of May 13, 2003 was 12,508,852.








A.B. Watley Group Inc.
Index


PART I-- FINANCIAL INFORMATION Page


Item 1. Financial Statements

Condensed Consolidated Statements of Financial Condition

As of March 31, 2003 (Unaudited) and September 30, 2002 ...................... 3

Condensed Consolidated Statements of Operations

For the Three Months and Six Months Ended March 31, 2003 and 2002 (Unaudited) 4

Condensed Consolidated Statements of Cash Flows

For the Six Months Ended March 31, 2003 and 2002 (Unaudited) ................. 5

Notes to Condensed Consolidated Financial Statements (Unaudited) ............................ 7

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 12

Item 3. Quantitative and Qualitative Disclosures About Market Risk .......................... 21

Item 4. Controls and Procedures ............................................................. 21

PART II-- OTHER INFORMATION

Item 1. Legal Proceedings ................................................................... 21

Item 2. Changes in Securities ............................................................... 22

Item 3. Default on Senior Securities ........................................................ 22

Item 4. Submission of Matters to a Vote of Security Holders ................................. 23

Item 5. Other Information ................................................................... 23

Item 6. Exhibits and Reports on Form 8-K .................................................... 23

Signatures .............................................................................................. 24


Certifications .......................................................................................... 25












PART I -- FINANCIAL INFORMATION
Item 1. Financial Statements



A.B. Watley Group Inc.
Condensed Consolidated Statements of
Financial Condition
- --------------------------------------------------------------------------------

March 31, 2003 September 30, 2002
-------------- ------------------
(Unaudited)

Assets:
Cash and cash equivalents $ 34,228 $ 213,766
Restricted cash - 292,565
Receivables from clearing brokers 893,621 1,028,588
Securities owned at market value 103,221 2,145,472
Secured demand note receivable 5,000,000 -
Property and equipment, net of accumulated depreciation
of $6,321,161 and $5,317,435 1,950,934 2,889,711
Loans receivable from related party 258,226 258,226
Security deposits 159,296 132,001
Other assets 156,830 76,291
------------ ------------
Total Assets $8,556,356 $7,036,620
============ ============
Liabilities and Stockholders' Deficit:

Accounts payable and accrued liabilities $9,620,429 $ 8,409,141
Accrued liabilities to LLC Class B Members 2,370,253 2,492,310
Notes payable - other 3,082,826 3,282,826
Notes payable to former officers 700,000 700,000
Lease obligations and other 1,242,568 1,524,195
Subordinated
borrowings - other 5,121,897 350,000
Subordinated borrowings from officer 180,000 180,000
----------- ------------
22,317,973 16,938,472
----------- ------------

Series A redeemable convertible preferred stock $0.01 par value, 690 shares
authorized and 630 and 0 issued and outstanding at March 31, 2003 and
September 30, 2002 and accrued dividends of $504,000 and $315,000 for the
period ended March 31, 2003 and September 30, 2002 respectively
(liquidation preference - $6,300,000) 7,874,594 6,926,487
------------ ------------

Stockholders' Deficit:
Preferred Stock $0.01 par value, 1,000,000 shares authorized and none issued and
outstanding at March 31, 2003 and September 30, 2002 - -
Common stock, $0.001 par value, 20,000,000 shares authorized at March 31, 2003
and September 30, 2002, and 12,508,852 issued and
outstanding at March 31, 2003 and September 30, 2002 12,509 12,509
Additional paid-in capital 45,904,292 45,819,569
Option costs (16,329) (32,663)
Accumulated deficit (67,536,683) (62,627,754)
------------ ------------
Total Stockholders' Deficit (21,636,211) (16,828,339)
------------ ------------ Total
Liabilities and Stockholders' Deficit $ 8,556,356 $ 7,036,620
============ ===========




See accompanying notes to condensed consolidated financial statements.






A.B. Watley Group Inc.
Condensed Consolidated Statements of Operations
(Unaudited)


Three Months Ended Six Months Ended
March 31, March 31,
---------------------------- ----------------------------
2003 2002 2003 2002
------------ ------------ ------------ ------------
Revenues:

Commissions $1,214,697 $5,236,418 $2,692,673 $12,200,131
Maintenance and data service fees 100,865 224,696 262,355 540,809
Principal transactions 2,009,365 633,398 3,954,671 1,000,758
Interest income 108,466 503,050 215,838 1,118,932
Other Income 61,323 - 548,879 25,633
------------ ------------ ------------ ------------
Total revenues 3,494,716 6,597,562 7,674,416 14,886,263
Interest expense 277,629 1,349,749 424,522 2,234,243
Interest expense - related parties - 127,750 - 259,966
------------ ------------ ------------ ------------
Net revenues 3,217,087 5,120,063 7,249,894 12,392,054
------------ ------------ ------------ ------------

Expenses and other charges:
Commissions, floor brokerage and clearing charges 1,536,972 3,963,667 2,552,188 8,306,945
Employee compensation and related costs 2,057,244 3,215,351 3,865,029 6,591,742
Communications 542,478 885,504 824,926 1,733,002
Business development 106,550 149,235 128,249 411,578
Professional services 599,706 865,588 998,730 1,320,501
Occupancy and equipment costs 349,510 2,838,916 1,441,049 4,618,289
Depreciation and amortization 504,319 1,495,287 1,003,726 3,714,266
Other expenses 841,429 489,360 1,347,658 1,030,068
Loss on Investments - - 84,287 -
Impairment of intangibles - 5,724,110 - 5,724,110
Minority interest applicable to LLC Class B members - (15,992) - (412,495)
---------- ----------- --------- ----------

Total Expenses 6,538,208 19,611,026 12,245,842 33,038,006
------------ ----------- ---------- ----------
Loss before income taxes and extraordinary item (3,321,121) (14,490,963) (4,995,948) (20,645,952)
Income tax provision - (1,516) - (4,150)
------------ ------------ ---------- ------------
Loss before extraordinary item (3,321,121) (14,492,479) (4,995,948) (20,650,102)
Extraordinary loss on extinguishment of debt - - - (250,000)
------------ ------------ ----------- ------------
Net loss $(3,321,121) $(14,492,479) $(4,995,948) $(20,900,102)
============ ============ =========== ============

Basic and diluted loss per common share:

Loss before extraordinary item $(3,321,121) $(14,492,479) $(4,995,948) $(20,650,102)
Deemed dividend to preferred shareholders
- - beneficial conversion - - - (1,639,797)
Deemed dividend to preferred shareholders
- - accretion of redemption - (783,000) - (783,000)
Preferred stock dividends (94,500) (47,250) (189,000) (126,000)
------------ ------------ ------------ ------------
Loss before extraordinary item attributable to
common shareholders (3,415,621) (15,322,729) (5,184,948) (23,198,899)
Extraordinary loss on extinguishment of debt - - - (250,000)
------------ ------------ ------------ ------------
Net loss attributable to common shareholders $(3,415,621) $(15,322,729) $(5,184,948) $(23,448,899)
============ ============ ============ ============

Loss before extraordinary item $(0.27) $ (1.22) $(0.41) $ (1.85)
Extraordinary item $ - $ - $ - $ (0.02)
------------ ------------ ------------ ------------

Basic and diluted loss per share $(0.27) $ (1.22) $(0.41) $ (1.87)
============ ============ ============= =============

Weighted average shares outstanding 12,508,852 12,508,852 12,508,852 12,508,852
============ ============ ============= =============

See accompanying notes to condensed consolidated financial statements.







A.B. Watley Group Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)



Six Months Ended
March 31,
-------------------------------------
2003 2002
------------ ------------


Cash flows provided by (used in) operating activities:

Net loss $(4,995,948) $(20,900,102)
Adjustments to reconcile net loss to net cash provided by (used in)
Operating activities:
Non-cash compensation and service costs 16,334 92,530
Options costs - 216,467
Penalties-preferred stock 759,107 311,487
Issuance of warrants 45,620 1,390,569
Minority interest applicable to LLC
Class B members - (412,495)
Depreciation and amortization 1,003,726 3,831,136
Loss on impairment of intangibles - 5,724,110
Loss on extinguishment of debt - 250,000
Changes in assets and liabilities:
(Increase) decrease in operating assets:
Restricted cash 292,565 (15,202)
Receivables from clearing brokers 134,967 473,123
Securities owned 2,042,251 (490,844)
Loans receivable from related party - 10,370
Security deposits (27,295) 1,328,645
Other assets (80,539) 639,116
Increase (decrease) in operating liabilities:
Accounts payable and accrued liabilities 1,211,288 2,652,663
Securities sold, not yet purchased - (1,786,134)
Lease obligations and other (281,627) 122,518
------------ -------------
Net cash provided by (used in) operating activities 120,449 (6,562,043)
------------ -------------

Cash flows (used in) provided by investing activities:

Purchases of property and equipment (64,949) (211,006)
Proceeds of sale of software license - 571,210
------------ ------------
Net cash (used in) provided by investing
activities (64,949) 360,204
------------ ------------

Cash flows from financing activities:

Proceeds from sale of preferred stock - 3,324,291
Proceeds from notes payable - other 250,000 1,491,682
Proceeds from notes payable to officer - 900,000
Repayment of notes payable - other (450,000) -
Capital distribution to LLC Class B members (35,038) (22,187)
------------ ------------
Net cash (used in) provided by financing activities (235,038) 5,693,786
------------ ------------

Net decrease in cash and cash equivalents (179,538) (508,053)
Cash and cash equivalents at beginning of period 213,766 508,053
------------ ------------
Cash and cash equivalents at end of period $ 34,228 $ -
============ ============


See accompanying notes to condensed consolidated financial statements.








A.B. Watley Group Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited), Continued



Six Months Ended
March 31,
---------------------------------
2003 2002
----------- ----------


Supplemental non-cash financing activities
and disclosure of cash flow information:


Issuance of notes payable in payment of operating
expenses $ - $ 225,714
=========== ==========
Preferred stock dividends $ 189,000 $ 126,000
=========== ==========
Exchange of subordinated debt for preferred stock $ - $2,500,000
=========== ==========
Deemed dividend to preferred shareholders -beneficial
conversion $ - $1,639,797
=========== ==========
Deemed dividend to preferred shareholders -accretion of
redemption feature $ - $ 783,000
=========== ==========
Net assets of On-Site acquired by the issuance of
common stock $ - $5,703,000
=========== ==========

Borrowings under secured demand note collateral agreement $5,000,000 $ -
=========== ==========
Debt discount issued relating to the warrants issued in
connection with the borrowings under the secured demand note $ 273,723 $ -
========== ==========

Settlements of Minority Interests $ 87,019 $ -
=========== ==========
Cash paid for:
Interest $ 152,168 $ 145,252
=========== ==========

Taxes $ - $ -
=========== ==========


See accompanying notes to condensed consolidated financial statements.






A.B. Watley Group Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)


1. Organization and Business

A.B. Watley Group Inc. ("ABWG" or the "Company") is a U.S. public
corporation. The Company conducts business primarily through its principal
subsidiaries, A.B. Watley, Inc. ("A.B. Watley") and Integrated Clearing
Solutions, Inc. ("Integrated").

A.B. Watley and Integrated are registered broker-dealers with the
Securities and Exchange Commissions ("SEC"), and are members of the National
Association of Securities Dealers, Inc. ("NASD"). A.B. Watley is an introducing
broker-dealer, conducting business in electronic trading, information and
brokerage services, institutional block trading as well as equity and fixed
income trading. Integrated is an introducing broker-dealer conducting sales of
mutual funds to institutional clients. A.B. Watley and Integrated clear all
transactions through clearing brokers on a fully disclosed basis. Accordingly,
A.B. Watley and Integrated are exempt from Rule 15c3-3 of the Securities
Exchange Act of 1934.


2. Basis of Presentation and Accounting Policies

The accompanying unaudited consolidated financial statements have been
prepared in accordance with accounting principles generally accepted in the
United States of America (GAAP) and reflect all normal recurring adjustments
which are, in the opinion of management, necessary for a fair presentation of
the results for the interim periods presented. Pursuant to the rules and
regulations of the SEC, certain footnote disclosures, which are normally
required under GAAP, have been omitted. It is recommended that these
consolidated financial statements be read in conjunction with the audited
consolidated financial statements included in the Company's Annual Report on
Form 10-K for the year ended September 30, 2002. The results of operations for
any interim period are not necessarily indicative of results for the full year.

The consolidated financial statements include the accounts of ABWG and its
wholly owned subsidiaries. All significant intercompany balances and
transactions have been eliminated. Certain prior period amounts have been
reclassified to conform to the current period's presentation. The preparation of
the financial statements in conformity with GAAP requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.

Certain amounts in the prior years financial statements have been
reclassified to conform with the current years presentation.

The Financial Accounting Standards Board "FASB" issued Statement of
Financial Accounting Standards ("SFAS") No. 146, "Accounting for Costs
Associated with Exit or Disposal Activities". This standard requires companies
to recognize costs associated with exit or disposal activities when they are
incurred rather than at the date of a commitment to an exit or disposal plan.
SFAS No. 146 replaces the existing guidance provided by EITF Issue No. 94-3,
"Liability Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity (including Certain Costs incurred in a Restructuring)."
SFAS No. 146 is to be applied prospectively to exit or disposal activities
initiated after December 31, 2002.

The FASB issued SFAS No. 148, "Accounting for Stock-Based Compensation-
Transition and Disclosure - an amendment of FASB Statement No. 123" that
provides alternatives methods of transition for a voluntary change to the fair
value based method of accounting for stock-based employee compensation. The
provisions of this Statement are effective for fiscal years beginning after
December 15, 2003.

The Company adopted the above pronouncements during the current quarter and
there was no material effect on the Company's condensed consolidated financial
statements.

3. Liquidity and Capital Resources

The Company has significant deficits in both working capital and
stockholders' equity. These factors raise substantial doubt about the Company's
ability to continue as a going concern. The financial statements do not include
any adjustments that might result from the outcome of this uncertainty.

4. Net Capital Requirements

A.B. Watley and Integrated are subject to the SEC's Uniform Net Capital
Rule ("Rule 15c3-1"). In accordance with this rule, A.B. Watley is required to
maintain defined minimum net capital to the greater of $100,000 or 6-2/3% of
aggregate indebtedness as defined. Integrated is required to maintain minimum
net capital of $5,000 or 6-2/3% of aggregate indebtedness as defined.

As of March 31, 2003, A.B. Watley and Integrated's net capital in excess of
minimum requirements was $2,837,827 and $23,713, respectively.

As of September 30, 2002, A.B. Watley had a net capital deficit of
$301,523. This deficiency was cured in October 2002.


5. Financial Instruments with Off Balance Sheet Risk and Concentrations of
Credit Risk

Pursuant to clearance agreements, the clearing and depository operations
for the Company and its customers' securities transactions are provided by
clearing broker-dealers. The Company has agreed to indemnify its clearing
brokers for losses that the clearing brokers may sustain from the customer
accounts introduced by the Company and maintains deposits with such clearing
brokers to collateralize such indemnification obligations. Such deposits are
reflected on the consolidated statement of financial condition, net of unsecured
customer receivables for which the Company is ultimately responsible.

The Company, through its clearing brokers, seeks to control the risks
associated with these activities by requiring customers to maintain margin
collateral in compliance with various regulatory and internal company policy
guidelines. The clearing brokers monitor required margin levels daily and,
pursuant to such guidelines, request customers to deposit additional collateral
or reduce securities positions when necessary.

6. Redeemable Convertible Preferred Stock

On November 29, 2001, the Company entered into the Series A Convertible
Preferred Stock Purchase Agreement (the "Purchase Agreement") to issue and sell,
in a private placement, an aggregate of 630 (690 shares authorized, par value
$.01) shares of Series A Redeemable Convertible Preferred Stock ("Preferred
Stock"). Each share is convertible into 3,390 shares of the Company's Common
Stock at an exercise price of $2.95. The purchasers of the Preferred Stock were
issued warrants, expiring in 5 years from the date of issuance, to purchase an
additional 1,629,069 shares of Common Stock at an exercise price of $2.95.

Pursuant to the Purchase Agreement and the Registration Rights Agreement
(the "Registration Agreement"), the Company was required to file a registration
statement (the "Registration Statement") with the Securities and Exchange
Commission registering for resale the 2,135,700 shares of Common Stock issuable
upon the conversion of the shares of Preferred Stock, and the 1,629,069 shares
of Common Stock subject to purchase upon exercise of the warrants. The Company
has not yet filed a Registration Statement and will not be able to have the
Registration Statement filed and declared effective within the period required.
A penalty of 2% of the liquidation preference value of the Preferred Stock for
each thirty-day period accrues to each holder of Preferred Stock and is added to
the liquidation preference amount until cured. As of March 31, 2003 liquidated
damages of approximately $1,827,000 were accrued to the preferred holders.

The Preferred Stock includes a liquidation preference of $10,000 per share
and bears a cumulative dividend at an initial 6% annual rate, which increases to
a 15% annual rate after eighteen months, payable twice a year in shares of
Common Stock. For the six-month periods ended March 31, 2003 and 2002, dividends
of $189,000 and $126,000 were accrued for the Preferred Stock.

The holders of Preferred Stock may elect to convert their shares into the
Company's Common Stock at any time, just as they may choose to exercise their
related warrants at any time. The holders of Preferred Stock also have the right
to require the Company to redeem all of the Preferred Stock for cash equal to
the greater of the liquidation preference amount plus any accrued but unpaid
dividends and penalties or the aggregate of the market value of the shares of
the Common Stock into which such shares of the Preferred Stock are then
convertible, upon certain triggering events, as defined in the Agreement. Such
triggering events have occurred. The holders of the Preferred Stock waived their
Redemption Right through September 30, 2002. Although, the waiver has not been
amended or extended, to date, no redemption notice has been received by the
Company from any of its Preferred Stockholders.


The $6,300,000 aggregate purchase price of the Preferred Stock and the
warrants was allocated $4,340,383 to the Preferred Stock and the balance of
$1,959,617 was attributed to the fair value of the warrants. In connection with
this transaction, the Company issued Preferred Stock and received cash proceeds
of $3,324,291 (net of issue costs) and exchanged a note payable in the amount of
$2,500,000 ("Senior Subordinated Demand Note") for $2,750,000 plus accrued
interest. The premium of $250,000 was recorded as an extraordinary loss on the
extinguishment of debt in December 2001. The discount associated with the value
of the warrants was accreted over a ten-month period through September 30, 2002,
the date the redemption waiver expired.

Since the holders of the Preferred Stock may require the Company to redeem
all of the Preferred Stock, the Company has excluded the Preferred Stock from
Stockholders' Deficit in the accompanying consolidated statement of financial
condition.

The holders are not subject to any limitations on the number of conversions
of Preferred Stock or subsequent sales of the corresponding Common Stock that
they can effect, other than a prohibition on any holder acquiring a beneficial
ownership of more than 4.95% of the outstanding shares of the Company's Common
Stock.

7. Notes and Loans Payable

The Company's outstanding obligation under notes and loans payable as of
March 31, 2003 and September 30, 2002 was as follows:


March 31, September 30,
2003 2002
---------- ----------
Borrowings under line of credit $3,082,826 $3,082,826
Notes payable to former officers 700,000 700,000
Loans payable - other - 200,000
---------- ----------
$3,782,826 $3,982,826
========== ==========

As of March 31, 2003 and September 30, 2002, interest payable on the
Company's borrowings totaled $471,000 and $275,000, respectively. The Company
recognized interest expense of $206,000 and $1,297,800 for the six month periods
ending March 31, 2003 and 2002, respectively. Included in interest expense for
the six months ended March 31, 2002 is the amortization of the warrants issued
in connection of the borrowing under the line of credit that occurred in March
2002. The value of such warrants were amortized over the term of the loan as a
component of interest expense. Interest expense relating to the amortization of
the warrants issued in connection of the financing was approximately $1,000,000.

On December 31, 2002, the Company borrowed $250,000 from a third party. The
associated promissory note bears interest at 15% per annum and was repaid on
January 14, 2003.

In March 2002, one of the holders of the Company's Preferred Stock led a
group that granted a line of credit of $4,200,000 to the Company. Borrowings
under the line of credit were payable on demand after June 18, 2002, with
interest payable at 10%. The proceeds of the loans were used for working
capital. Additionally, one member of the group was granted warrants to purchase
1,000,000 shares of the Company's Common Stock at an exercise price of $0.918 a
share in connection with the loan facility and a consultant retained by a member
of the group was also granted warrants to purchase 50,000 shares of the
Company's Common Stock at an exercise price of $0.918 a share. The loan is
collateralized by the assets of the Company as defined in the loan agreement.

In February 2002, the Company borrowed $200,000 from a former officer of
the Company, due on demand. The Company also borrowed $500,000 from the same
party in October 2001 with a stated maturity of October 1, 2002. Both notes bear
interest at 10% per annum. The loan due in October 2002 has not been repaid.

In February 2002, the Company borrowed $200,000 from a third party with
interest payable at 10% per annum. The loan was repaid on October 26, 2002.

In August 2001, the Company obtained a $2,500,000 loan (the "Senior
Subordinated Demand Note") bearing interest at an annual rate of 6% due on
demand. The loan was redeemed and converted to Series A Convertible Preferred
Stock (see Note 6) on November 29, 2001.

8. Subordinated Borrowings

Subordinated borrowings as of March 31, 2003 and September 30, 2002 are as
follows:





Subordinated Notes: March 31, 2003 September 30, 2002
-------------- ------------------


Non-interest bearing, due October 31, 2003 $ 55,000 $ 55,000
12%,due October 31, 2003 125,000 125,000
----------- -----------
$ 180,000 $ 180,000
=========== ===========



13%,due October 31, 2003 $ 150,000 $ 150,000
15%,due October 31, 2003 200,000 200,000
----------- -----------
$ 350,000 $ 350,000


Secured Subordinated Demand Notes:
7% due June 30, 2004 $5,000,000 --
Less debt discount relating to the warrants
issued in connection with the Secured
Subordinated Demand Note (228,103) --
----------- -----------

$4,771,897 --
----------- -----------

$5,121,897 $ 350,000
=========== ===========


On January 15, 2003, A.B. Watley entered into a secured demand note
agreement for $5,000,000 with a maturity date of June 30, 2004. The loan bears
an interest rate of 7% per annum, payable monthly. In connection with the
agreement, the Company issued warrants to purchase 500,000 shares of Common
Stock at $0.75 per share. The warrants are immediately exercisable and will
expire in January 2008. The loan has been approved by the NASD and is included
for the purposes of computing net capital under Rule 15c3-1. The holder of the
secured demand note has the option to convert all of the collateral into Common
Stock of the Company within five business days after February 15, 2004, at a
discount of 5% of the average price per share based on the 10-day period prior
to conversion. The holder may also elect to convert the collateral within five
business days after June 30, 2004 at $1.80. In no event shall the conversion
result in the holder of the secured demand note owning more than 15% of the
Company's Common Stock.

The Company recorded a debt discount of $273,723 which will be amortized to
interest expense over the life of the secured demand note. Interest expense
relating to the warrants was $45,620 for the period ending March 31, 2003.

Subordinated borrowings are covered by agreements approved by the NASD and
are included by A.B. Watley for purposes of computing net capital under the Net
Capital Rule. To the extent that such subordinated borrowings are required for
A.B. Watley's continued compliance with minimum net capital requirements, they
may not be repaid. The subordinated borrowings in the amounts of $125,000 and
$55,000 were originally scheduled to mature on October 31, 2002. Such borrowings
were renewed with a new maturity date of October 31, 2003.

Of the total subordinated borrowings, $180,000 and $350,000 both at March
31, 2003 and September 30, 2002, are from an officer and stockholder of the
Company, respectively.


9. Stock Based Compensation

During the current quarter, the Company adopted Statement of Financial
Accounting Standard No. 148, "Accounting for Stock-based Compensation-Transition
and Disclosure." This statement amended Statement No. 123, "Accounting for
Stock-based Compensation." As permitted under Statement No. 123, the Company
continues to apply the Accounting Principles Board Opinion No. 25, "Accounting
for Stock Issued to Employees." As required under Statement No. 148, the
following table presents pro forma net income and basic and diluted earnings per
share as if the fair value-based method had been applied to all awards.



THREE MONTHS SIX MONTHS
------------------------------- --------------------------------
2003 2002 2003 2003
------------ ------------ -------------- -------------

Periods ended March 31,
Net loss $(3,415,621) $(15,322,729) $(5,184,948) $ (23,448,899)
Stock-based employee
compensation cost, net
of tax effect, under
fair value accounting 134,857 89,905 214,560 330,405
----------- ------------ ----------- -------------
Pro forma net loss under
Fair Value Method $(3,550,478) $(15,412,634) $(5,399,508) $ (23,779,304)
----------- ------------ ----------- -------------
Loss per share
basic and diluted $ (0.27) $ (1.22) $ (0.41) $ (1.87)
Per share stock-based
employee compensation
cost, net of tax effect,
under fair value
accounting 0.01 0.01 0.02 .03
----------- ------------ ----------- -------------
Pro forma loss per
share - basic and diluted $ (0.28) $ (1.23) $ (0.43) $ (1.90)
----------- ------------ ----------- -------------


The fair value of each option grant was estimated at the date of grant using the
Black-Scholes option valuation model. The Black-Scholes option valuation model
was developed for use in estimating the fair value of traded options which have
no vesting restrictions and are fully transferable. Because the Company's
stock options have characteristics significantly different from those of traded
options, and because changes in the subjective input assumptions can materially
affect the fair value estimate, in management's opinion, the existing models do
not necessarily provide a reliable single measure of the fair value estimate of
its stock options. In calculating the fair values of the stock options, the
following assumptions were used:



2003 GRANTS 2002 GRANTS
----------- -----------
Dividend yield 0% 0%
Weighted average expected life:
Employee 5 Years 5 years
Non-employee -- --
Weighted average risk-free interest rate 4.21 3.88
Expected volatility 239% 50%



10. Commitments and Contingencies

Lease Agreements
- ----------------

In January 2003, the Company entered into two leases for office space
requiring security deposits of approximately $21,000 and aggregate minimum
monthly rents of $15,173. The leases expire in 2004.


Litigation
- ----------

The Company is a party to various suits alleging breach of contract due to
non-payment for services or goods provided, and for the minority interests of
the Class B members of the LLC. The Company is defending these suits and has
commenced settlement negotiations with respect to several of these suits.

A suit seeking damages of $31,400,000 has been brought by Akro Investicni
Spolecnost, A.S. and Bozena Konvalinkova, as Czech Receiver of Private
Investors, against A.B. Watley. Approximately $950,000 of that amount was
alleged to represent AKRO's claims, with the balance representing claims brought
by the Receiver. The suit alleged violations of New York common law and federal
securities law by A.B. Watley arising from an agreement between Private
Investors, a Czech broker-dealer. On March 12, 2003, the Court dismissed the
claims brought by the Receiver, and the parties are currently in the process of
arriving at a settlement of the remaining claims.

In March 2003, the holder of the $5 million secured demand note demanded
repayment of the note. On March 31, 2003, ABW filed a NASD Arbitration Demand
and a Statement of Claims with the NASD Dispute Resolution office. The
arbitration seeks to enforce the provisions of the secured demand note agreement
and to prevent premature withdrawal by the lender. A date for the arbitration
hearing has not yet been determined. The financial statements do not include any
adjustments for fees and penalties associated with the litigation.

In the opinion of management, after consultation with independent counsel,
the Company is unable to predict the ultimate outcome of these matters;
accordingly, no adjustment has been made in the accompanying condensed
consolidated financial statements for any potential losses.

11. Income taxes

The Company has net operating loss carryforwards ("NOL's") for federal
income tax purposes approximating $65,208,000 as of March 31, 2003. The NOL's
are scheduled to expire no sooner than September 30, 2013.

The ultimate realization of the deferred tax asset is primarily dependent
upon the generation of future taxable income prior to the expiration of the
NOL's. In assessing the realizability of deferred tax assets resulting from such
NOL's, management considers whether it is more likely than not that some portion
or all of the deferred tax assets will not be realized. Management has
established a 100% valuation allowance for such deferred tax asset, since the
Company has not yet generated taxable net income.

11. Accounting Developments

The following pronouncements have been issued by the Financial Accounting
Standards Board ("FASB").

In January 2003, the FASB issued Interpretation 46, Consolidation of Variable
Interest Entities. In general, a variable interest entity is a corporation,
partnership, trust, or any other legal structure used for business purposes that
either (a) does not have equity investors with voting rights or (b) has equity
investors that do not provide sufficient financial resources for the entity to
support its activities. Interpretation 46 requires a variable interest entity to
be consolidated by a company if that company is subject to a majority of the
risk of loss from the variable interest entity's activities or entitled to
receive a majority of the entity's residual returns or both. The consolidation
requirements of Interpretation 46 apply immediately to variable interest
entities created after January 31, 2003. The consolidation requirements apply to
older entities in the first fiscal year or interim period beginning after June
15, 2003. Certain of the disclosure requirements apply in all financial
statements issued after January 31, 2003, regardless of when the variable
interest entity was established.

In April 2003, Financial Accounting Standards Board, "FASB" issued Statement of
Financial Accounting Standard, SFAS No. 149, "Amendment of Statement 133 on
Derivative Instruments and Hedging Activities." The Statement amends and
clarifies accounting for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities under
Statement 133. This Statement is effective for contracts entered into or
modified after June 30, 2003, except as stated below and for hedging
relationships designated after June 30, 2003. The guidance should be applied
prospectively. The provisions of this Statement that relate to Statement 133
Implementation Issues that have been effective for fiscal quarters that began
prior to June 15, 2003 should continue to be applied in accordance with their
respective effective dates. In addition, certain provisions relating to forward
purchases or sales of when-issued securities or other securities that do not yet
exist, should be applied to existing contracts as well as new contracts entered
into after June 30, 2003.


Management does not believe that the adoption of any of these pronouncements
will have a material effect on the Company's condensed consolidated financial
statements.

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

The following discussion of the financial condition and results of
operations of the Company should be read in conjunction with the consolidated
financial statements and notes thereto included in the Company's Annual Report
on Form 10-K. The results of operations for interim periods are not necessarily
indicative of the results for the entire fiscal year.

This Form 10-Q contains certain "forward-looking statements" within the
meaning of Section 27A of the Securities Act of 1933, as amended (the
"Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as
amended (the "Exchange Act"). Specifically, all statements other than statements
of historical facts included in this report regarding the Company's financial
position, business strategy and plans and objectives of the Company's management
for future operations are forward-looking statements. These forward-looking
statements are based on the beliefs of the Company's management, as well as
assumptions made by and information currently available to the Company's
management. When used in this report, the words "anticipate," "believe,"
"estimate," "expect," "intend," and words or phrases of similar import, as they
relate to the Company or Company management, are intended to identify
forward-looking statements. Such statements (the "cautionary statements")
reflect the current view of the Company's management with respect to future
events and are subject to risks, uncertainties, and assumptions related to
various factors including, without limitation, competitive factors, general
economic conditions, customer relations, relationships with vendors, the
interest rate environment, governmental regulation and supervision, seasonality,
product introductions and acceptance, technological change, changes in industry
practices, and one-time events. Although the Company believes that expectations
are reasonable, it can give no assurance that such expectations will prove to be
correct. Based upon changing conditions, should any one or more of these risks
or uncertainties materialize, or should any underlying assumptions prove
incorrect, actual results may vary materially from those described herein as
anticipated, believed, estimated, expected, or intended. All subsequent written
and oral forward-looking statements attributable to the Company or persons
acting on its behalf are expressly qualified in their entirety by the applicable
cautionary statements. The Company does not assume any responsibility to
publicly update any of its forward-looking statements regardless whether factors
change as a result of new information, future events, or for any other reason.
The Company advises you to review any additional disclosures made in its 10-Q,
8-K, and 10-K reports filed with the Commission.

Results of Operations

Three Months Ended March 31, 2003 Compared to the Three Months Ended March 31,
2002

Revenues. Total revenues for the quarter ended March 31, 2003 were
$3,494,716, a decrease of 47%, as compared to revenues of $6,597,562 for the
quarter ended March 31, 2002.

Commissions. For the three month period ending March 31, 2003, we earned
commission revenues of $1,214,697 representing a 77% decrease as compared to the
commission revenues of $5,236,418 for the corresponding period in 2002. The
$4,021,271 decrease in commission revenues is largely due to loss of the On-Site
customers from our direct access business that was acquired in October 2001,
lower sales volume from our institutional sales division and the reductions in
the overall trading volume.

Maintenance and Data Service Fees. Our revenues from maintenance and data
service fees decreased by $123,831 or 55% from $224,696 for the three months
ended March 31, 2002 to $100,865 for the three months ended March 31, 2003. This
decrease is due the migration of customers from third party software to
UltimateTrader II for which no fees are charged as well the loss of direct
access customer accounts for which maintenance fees are charged.

Revenues from Principal Transaction. Revenues from proprietary security
transactions increased by 217%. We earned $2,009,365 from such transactions
ending March 31, 2003 as compared to $633,398 for the three month period March
31, 2002. This increase is due partially due to our opening of the fixed income
desk during the three month period ending March 31, 2003.

Interest Income. Interest income decreased $394,584, or 78%, from $503,050
for the quarter ended March 31, 2002, to $ 108,466 for the quarter ended March
31, 2003. This decrease is largely due to the decrease in margin interest and
interest that was earned by the Company on the retail accounts acquired from
On-Site that was closed in June 2002 and interest income that is no longer
earned from the LLC's operations, which were closed in May 2002

Interest Expense. Interest expense decreased from $1,477,499 for the three
months ending March 31, 2002 to $277,629 for the three months ended March 31,
2003. Included in interest expense for the three months ended March 31, 2002 is
the amortization of the warrants issued in connection with the borrowing under
the line of credit that occurred in March 2002. The value of such warrants were
amortized over the term of the loan as a component of interest expense. Interest
expense relating to the amortization of the warrants issued in connection with
the financing was approximately $1,000,000.

Net Revenues. As a result of the foregoing, net revenues decreased by
$1,902,976, or 37%, from $5,120,063 for the quarter ended March 31, 2002, to
$3,217,087 for the quarter ended March 31, 2003. Customers in the United States
generated the majority of revenues and no single customer or group of customers
accounted for 10% or more of our revenues.

Expenses. Total expenses for the quarter ended March 31, 2003, were
$6,538,208, a 67% decrease as compared to total expenses of $19,611,026 for the
three month period ending March 31, 2002.

Commissions, Floor Brokerage, and Clearing Charges. For the three month
period ending March 31, 2003, we incurred $1,536,972 of commissions, floor
brokerage and clearing charges, a 61% decrease as compared to the previous
corresponding period in 2002. These costs represent payments to our clearing and
floor brokers who facilitate security transactions for both our customers and
our own proprietary accounts. This decrease is largely due to the June 2002
closing of the On-Site business, which had been acquired in October 2001. In
addition, our institutional sales division had lower volumes as compared to the
corresponding period in 2002.

Employee Compensation and Related Costs. Our employee compensation and
related costs decreased by $1,158,107, or 36%, from $3,215,351 for the quarter
ended March 31, 2002, to $2,057,244 for the quarter ended March 31, 2003. This
decrease is attributable to both the reduction in the number of employees
related to the On-site business that was closed in June 2002 and to employees
that were involved in the development and maintenance of our software that was
sold in July 2002. In addition, lower compensation was paid to the institutional
sales division as a result of declining revenue.

Communications. Communications expense for the three month period ending
March 31, 2003 amounted to $542,478, a 39% decrease as compared to the $885,504
for the corresponding three month period ending March 31, 2002. This decrease is
largely due to the June 2002 closing of the On-Site business and to the
communication costs related to the software that was sold in July 2002.

Business development. Business development costs consist of advertising
costs, which have mostly been for print, media and trade shows to obtain new
clients. These expenses decreased by $42,685, or 29%, from $149,235 for the
quarter ended March 31, 2002, to $106,550, for the quarter ended March 31, 2003.
This decrease was the result of the Company decreasing such expenditures as a
part of its cost reduction program.

Professional Services. Professional services primarily consist of legal,
and accounting costs in addition to the cost of external consultants. For the
three month period ending March 31, 2003 our professional services amounted to
$599,706 as compared to $865,588 for the three month period March 31, 2002, a
decrease of 31%. This decrease was largely due to a decrease in accounting fees
and consulting fees as compared to the previous period.

Occupancy and Equipment. Occupancy and Equipment decreased $2,489,406, or
88%, from $2,838,916 for the three-month period ending March 31, 2002 to
$349,510 for the three-month period ending March 31, 2003. Such costs, primarily
consisting of lease costs for both office space and equipment, dropped due to
our August 2002 surrender and termination of the 25th and 28th floor office
leases at 40 Wall Street. These leases were terminated as part of our overall
cost cutting initiatives. In addition, as part of the closing of the On-Site
business in June 2002, we no longer have branch offices in Great Neck, New York
and Boca Raton, Florida. In addition, included in occupancy and equipment for
the quarter ended March 31, 2002 are one time penalties associated with early
termination of leases.

Depreciation and Amortization. Depreciation and amortization decreased by
$990,968, or 66%, when comparing the $1,495,287 for the three-months ending
March 31, 2002 to the $504,319 for the three-month period ending March 31, 2003,
which was primarily due to the disposal or surrender of assets subject to such
depreciation and amortization. We had sold software to an affiliate of our
clearing broker and had written off intangible assets recognized as a result of
the On-Site acquisition. In addition, we had surrendered leasehold improvements
at our 40 Wall Street office and at former offices in Great Neck and Boca Raton.

Other expenses increased by $352,069, from $489,360 for the quarter ended
March 31, 2002 to $841,429 for the quarter ended March 31, 2003.

Loss on impairment. The loss on impairment of $5,724,110 in the three month
period ending March 31, 2002 represents the write off of intangible assets
(customer lists) acquired in the On-Site acquisition during the three month
period ending March 31, 2002.


Six Months Ended March 31, 2003 Compared to Six Months Ended March 31, 2002

Revenues. Total revenues for the six months ended March 31, 2003 were
$7,674,416, a decrease of 48%, as compared to revenues of $14,886,263 for the
six months ended March 31, 2002.

Commissions. For the six month period ending March 31, 2003, we earned
commission revenues of $2,692,673 representing a 78% decrease as compared to the
commission revenues of $12,200,131 for the corresponding period in 2002. This
$9,507,458 decrease in commission revenues is largely due to loss of the On-Site
customers from our direct access business that was acquired in October 2001,
lower sales volume from our institutional sales division and the reductions in
the overall trading volume.

Maintenance and Data Service Fees. Our revenues from maintenance and data
service fees decreased by $278,454, or 51%, from $540,809 for the six months
ended March 31, 2002 to $262,355 for the six months ended March 31, 2003. This
decrease is due the migration of customers from third party software to
UltimateTrader II for which no fees are charged as well as the loss of direct
access customer accounts for which maintenance fees are charged.

Revenues from Principal Transaction. Revenues from proprietary security
transactions increased by 295%. We earned $3,954,671 from such transactions for
the six month period ending March 31, 2003 as compared to $1,000,758 for the six
month period March 31, 2002.

Interest Income. Interest income decreased $903,094, or 81%, from
$1,118,932 for the six months ending March 31, 2002, to $215,838 for the six
months ended March 31, 2003. This decrease is largely due to the decrease in
margin interest and interest that was earned by the Company on the retail
accounts acquired from On-Site that were closed in June 2002 and interest income
that is no longer earned from the LLC's operations, which were closed in May
2002.

Other Income. Other income of $548,879 for the six months ending March 31,
2003 represents a $523,246 increase as compared to the six months ended March
31, 2002. Such increase primarily relates to settlements with vendors for which
the Company was the beneficiary.

Interest Expense. Interest expense decreased from $2,494,209 for the six
months ended March 31, 2002, to $424,522 for the six months ended March 31,
2003. This decrease was primarily due to the increased borrowings in connection
with lines of credit that occurred for the six months ended March 31, 2002. The
Company issued warrants in connection with certain borrowings. The value of such
warrants were amortized over the term of the loan as a component of interest
expense. Interest expense relating to the amortization of the warrants issued in
connection of the financing during the six months ended March 31, 2002 was
approximately $1,600,000.

Net Revenues. As a result of the foregoing, net revenues decreased by
$5,142,160, or 41%, from $12,392,054 for the six months ended March 31, 2002 to
$7,249,894 for the six months ended March 31, 2003. Customers in the United
States generated the majority of the revenues and no single customer or group of
customers accounted for 10% or more of the revenues.

Expenses. Total expenses decreased by $20,792,164, or 63%, from $33,038,006
for the six months ended March 31, 2002, to $12,245,842 for the six months ended
March 31, 2003.

Commissions, Floor Brokerage, and Clearing Charges: For the six month
period ending March 31, 2003, we incurred $2,552,188 of commissions, floor
brokerage and clearing charges, a 69% decrease as compared to the corresponding
six-month period in 2002. These costs represent payments to our clearing and
floor brokers who facilitate security transactions for both our customers and
our own proprietary accounts. This decrease is largely due to the June 2002
closing of the On-Site business which had been acquired in October 2001. In
addition, our institutional sale division had lower volumes as compared to the
previous period.

Employee Compensation and Related Costs. Our employee compensation and
related costs of $3,865,029 for the six month periods ending March 31, 2003
reflects a 41% decrease as compared to $6,591,742 incurred for such costs during
the six month period ending March 31, 2002. This decrease is attributable to
both the reduction in the number of employees related to the On-site business
that was closed in June 2002 and to employees that were involved in the
development and maintenance of our software, which was sold in July 2002. In
addition, lower compensation was paid to the institutional sales division as a
result of declining revenues.

Communications. Communications expense for the six month period ending March
31, 2003 amounted to $824,926, a 52% decrease as compared to the $1,733,002 for
the corresponding period in 2002. This decrease is largely due to the June 2002
closing of the On-Site business and the communication costs related to the
software that was sold in July 2002.

Business development. Business development costs consist of advertising
costs, which have mostly been for print, media and trade shows to obtain new
clients. These expenses decreased by $283,329, or 69%, from $411,578 for the six
months ended March 31, 2002, to $128,249 for the six month ended March 31, 2003,
as the Company decreased such expenditures as a part of its cost reduction
program.

Professional services. Professional services primarily consist of legal, and
accounting costs in addition to the cost of external consultants. For the six
month period ending March 31, 2003 our professional services amounted to
$998,730 as compared to $1,320,501 for the six month period March 31, 2002, a
decrease of 24%. This decrease was largely due to a decrease in accounting fees
and was partially offset by an increase in legal fees incurred as a result
of litigation and settlement with vendors.

Occupancy and Equipment. Occupancy and equipment decreased $3,177,240, or
69%, from $4,618,289 for the six month period ending March 31, 2002 to
$1,441,049 for the six-month period ending March 31, 2003. Such costs, primarily
consisting of lease costs for both office space and equipment, dropped due to
our August 2002 surrender and termination of the 25th and 28th floor office
leases at 40 Wall Street. These leases were terminated as part of our overall
cost cutting initiatives. In addition, as part of the closing of the On-Site
business in June 2002, we no longer have the branch offices in Great Neck, New
York and Boca Raton, Florida. In addition included in the quarter ended March
31, 2002 are one time penalties associated with early termination of leases.

Depreciation and Amortization. Depreciation and Amortization decreased by
$2,710,540, or 73%, when comparing the $3,714,266 for the six-months ending
March 31, 2002 to the $1,003,726 for the six-month period ending March 31, 2003,
primarily due to the disposal or surrender of assets subject to such
depreciation and amortization. We had sold our software to an affiliate of our
clearing broker and had written off intangible assets recognized as a result of
the On-Site acquisition. In addition, we had surrendered leasehold improvements
at our 40 Wall Street office and at former offices in Great Neck and Boca Raton.




Other expenses increased by $317,590 from $1,030,068 for the six months
ended March 31, 2002 to $ 1,347,658 for the six months ended March 31, 2003.
This increase is due largely due the increase in the 2% penalty on the Series A
Convertible Preferred Stock. The 2% penalty began to accrue in late December
2002 for failure to file a registration statement in accordance with the terms
of the Series A Convertible Preferred Stock agreement. This increase was
partially offset by a reduction in general operating expenses as part of our
overall cost cutting initiatives.

Loss on impairment. The loss on impairment of $ 5,724,110 represents the
write off of intangible assets (customer lists) acquired in the On-Site
acquisition.


Minority interest of $412,495 represents the trading losses of the Class B
non-voting members of the LLC that occurred in the six month period ending March
31, 2002. The LLC was closed in June 2002.


Liquidity and Capital Resources

As indicated by the accompanying unaudited condensed consolidated financial
statements, the Company has continued to incur consolidated net losses, and
negative cash flows from operations. Additionally, the Company has significant
deficits in both working capital and stockholders' equity. These factors raise
substantial doubt about the Company's ability to continue as a going concern.
The financial statements do not include any adjustments that might result from
the outcome of this uncertainty.


Trading volume has significantly decreased and the Company has lost
customers in its direct access business. To respond to its liquidity and capital
resource needs management has implemented various cost cutting initiatives
including renegotiating its clearing agreements at more favorable rates, the
restructuring of its software license with E*Trade Group, Inc. and the sale of
its software programs known as Ultimate Trader II and Watley Trader. The Company
is also looking into more traditional lines of business such as fixed income and
equity capital markets, as well as, the feasibility of expanding its existing
business to attract active traders and hedge funds. As a further fund raising
alternative the management of ABWG may seek to raise additional capital from
time to time to fund operations through private placements of equity or debt
instruments. There can be no assurance that any of these alternatives will be
successful.

Cash provided by operating activities during the six months ended March 31,
2003 was $ 120,449 as compared to cash utilized by operating activities of
$6,562,043 for the six months ended March 31, 2002. Cash was principally used to
fund the net loss of $4,995,948 net of non-cash items including depreciation and
amortization of $1,003,726, penalties related to the issuance of preferred stock
of $759,107, non-cash compensation/service costs of $16,334, issuance of
warrants of $45,620. In addition, cash was principally impacted by the return of
$292,565 in cash to the Company that was previously held as a security deposit,
a decrease in receivables from clearing brokers of $134,967, a decrease of
securities owned of $2,042,251, an increase in accounts payable and accrued
liabilities of $1,211,288 and a decrease in lease obligations and other of
$281,627.

Cash used in investing activities was $64,949 during the six months ended
March 31, 2003, compared to cash provided by investing activities of $360,204
during the six months ended March 31, 2002. Uses of cash during the six months
ended March 31, 2003, primarily related to the purchase of furniture and
equipment.

Cash used in financing activities was $235,038 during the six months ended
March 31, 2003 compared to cash provided by financing of $5,693,786 during the
six months ended March 31, 2002. Cash provided by financing activities during
the six months ended March 31, 2003, principally consisted of net payments of
notes payable of $200,000.

Net Operating Loss Carryforwards

The Company's net operating loss carryforwards begin to expire in the year
2013. The issuance of additional equity securities, together with the Company's
recent financing and public offering, could result in an ownership change and
thus could limit our use of the Company's net operating losses. If the Company
achieves profitable operations, any significant limitation on the utilization of
our net operating losses would have the effect of increasing our tax liability
and reducing net income and available cash reserves. We are unable to determine
the availability of these net operating losses, which may be limited as a result
of any change in ownership.



Relevant Accounting Standards

The following pronouncements have been issued by the Financial Accounting
Standards Board ("FASB").

In January 2003, the FASB issued Interpretation 46, Consolidation of Variable
Interest Entities. In general, a variable interest entity is a corporation,
partnership, trust, or any other legal structure used for business purposes that
either (a) does not have equity investors with voting rights or (b) has equity
investors that do not provide sufficient financial resources for the entity to
support its activities. Interpretation 46 requires a variable interest entity to
be consolidated by a company if that company is subject to a majority of the
risk of loss from the variable interest entity's activities or entitled to
receive a majority of the entity's residual returns or both. The consolidation
requirements of Interpretation 46 apply immediately to variable interest
entities created after January 31, 2003. The consolidation requirements apply to
older entities in the first fiscal year or interim period beginning after June
15, 2003. Certain of the disclosure requirements apply in all financial
statements issued after January 31, 2003, regardless of when the variable
interest entity was established.

In April 2003, Financial Accounting Standards Board, "FASB" issued Statement of
Financial Accounting Standard, SFAS No. 149, "Amendment of Statement 133 on
Derivative Instruments and Hedging Activities." The Statement amends and
clarifies accounting for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities under
Statement 133. This Statement is effective for contracts entered into or
modified after June 30, 2003, except as stated below and for hedging
relationships designated after June 30, 2003. The guidance should be applied
prospectively. The provisions of this Statement that relate to Statement 133
Implementation Issues that have been effective for fiscal quarters that began
prior to June 15, 2003 should continue to be applied in accordance with their
respective effective dates. In addition, certain provisions relating to forward
purchases or sales of when-issued securities or other securities that do not yet
exist, should be applied to existing contracts as well as new contracts entered
into after June 30, 2003.


Management does not believe that the adoption of any of these pronouncements
will have a material effect on the Company's condensed consolidated financial
statements.


Investment Considerations and Risk Factors

The following factors and other information in this filing should carefully
be considered when evaluating the Company and its stock.

o If we are unable to continue cost cutting and revenue generation
initiatives, enter into a strategic business combination or obtain
additional funding sources at acceptable terms, our ability to operate
our business will be significantly diminished.

We are implementing cost cutting and revenue generation initiatives, and
exploring strategic business combinations. We also will need to find additional
funding sources at rates and terms acceptable to us to meet our capital and
liquidity needs for the remainder of the year. To the extent that capital is
raised through the sale of equity or convertible debt securities, the issuance
of these securities could result in dilution to our stockholders. If we are
unable to obtain such financing, make sufficient improvement in our operating
results or find a strategic partner our ability to operate our business will be
significantly diminished.

o Periods of declining securities prices, decreasing trade volumes, or
uncertainty in the public equity markets may adversely affect our
revenues.


Our future revenues are likely to be lower during periods of declining
securities prices or reduced securities market activity The public markets have
historically experienced significant volatility not only in the number and size
of share offerings, but also in the secondary market trading volume and prices
of newly issued securities. Activity in the private equity markets frequently
reflects the trends in the public markets. As a result, our revenues from
brokerage activities may also be adversely affected during periods of declining
prices or reduced activity in the public markets.

o We may not be able to adapt with rapid technological change in a cost
effective manner.

Traditional and online financial services industries are characterized by
rapid technological change, changes in customer requirements, frequent new
service and product introductions and enhancements and evolving industry
standards. Our future success will depend on our ability to enhance our existing
services and products. We must also develop new services and products that
address the increasingly sophisticated and varied needs of our customers and
prospective customers. We must respond to technological advances and evolving
industry standards and practices on a timely and cost-effective basis. The
development and enhancement of services and products entails significant
technical and financial risks. We may fail to

o use new technologies effectively;
o adapt services and products to evolving
industry standards; or
o develop, introduce and market service and product
enhancements or new services and products.

In addition, we may experience difficulties that could delay or prevent the
successful development, introduction or marketing of our services and products,
and our new service and product enhancements may not achieve market acceptance.
If we encounter these problems, our business, financial condition and operating
results may be materially adversely affected.

o Operational risks may disrupt our business or limit our growth.

Like other securities and securities-related businesses, we are highly
dependent on information processing and telecommunications systems. We face
operational risks arising from potential mistakes made in the confirmation or
settlement of transactions or from the failure to properly record, evaluate or
account for transactions. Our business is highly dependent on our ability, and
the ability of our clearing firms, to process, on a daily basis, a large and
growing number of transactions across numerous and diverse markets.
Consequently, we and our clearing firms rely heavily on our respective
financial, accounting, telecommunications and other data processing systems. If
any of these systems were to not operate properly or become unavailable due to
problems with our physical infrastructure, we could suffer financial loss, a
disruption of our business, liability to clients, regulatory intervention or
reputational damage. In addition, we are aware that other companies in our
industry have had problems due to high volume of telephone and e-mail customer
inquiries that has at times strained the capacity of their telecommunications
systems and customer service staffs, and has also led to temporary disruptions
in website service. Thus, any inability of systems used to accommodate an
increasing volume of transactions and customer inquiries could also constrain
our ability to expand our businesses and could damage our reputation.

o Employee misconduct could harm us and is difficult to detect and
deter.

There have been a number of highly publicized cases involving fraud or
other misconduct by employees in the financial services industry in recent
years, and we run the risk that employee misconduct could occur. Misconduct by
employees could bind us to transactions that exceed authorized limits or present
unacceptable risks, or hide from us unauthorized or unsuccessful activities. In
either case, this type of conduct could result in unknown and unmanaged risks or
losses. Employee misconduct could also involve the improper use of confidential
information, which could result in regulatory sanctions and serious reputational
harm. It is not always possible to deter employee misconduct, and the
precautions we take to prevent and detect this activity may not be effective in
all cases.

o The securities industry in which we will operate is heavily regulated
by the Securities and Exchange Commission ("SEC"), state regulators,
and the National Association of Securities Dealers ("NASD"). If we
fail to comply with applicable laws and regulations, we may face
penalties or other sanctions that may be detrimental to our business.

The securities industry in the United States is subject to extensive
regulation under both federal and state laws. Broker-dealers are subject to
regulations covering all aspects of the securities business, including:


o sales methods;
o trade practices among broker-dealers;
o use and safekeeping of customers' funds and securities;
o capital structure;
o record keeping;
o conduct of directors, officers, and employees; and
o supervision of employees, particularly those in
branch offices.


The principal purpose of regulation and discipline of broker-dealers is the
protection of customers and the securities markets, rather than protection of
creditors and stockholders of broker-dealers.

Uncertainty regarding the application of these laws and other regulations
to our business may adversely affect the viability and profitability of our
business. The SEC, the NASD, other self-regulatory organizations and state
securities commissions can censure, fine, issue cease-and-desist orders, or
suspend or expel a broker-dealer or any of its officers or employees. Our
ability to comply with all applicable laws and rules is largely dependent on our
establishment and maintenance of a compliance system to ensure such compliance,
as well as our ability to attract and retain qualified compliance personnel. We
could be subject to disciplinary or other actions due to claimed noncompliance
in the future, and the imposition of any material penalties or orders on us
could have a material adverse effect on our business, operating results and
financial condition. In addition, it is possible that noncompliance could
subject us to future civil lawsuits, the outcome of which could harm our
business.

In addition, our mode of operation and profitability may be directly affected
by:

o additional legislation;
o changes in rules promulgated by the SEC, state regulators, the NASD,
and other regulatory and self-regulatory organizations; and
o changes in the interpretation or enforcement of
existing laws and rules.
o The failure to remain in compliance with the Net Capital Rule would
adversely affect our ability to continue to operate as a
broker-dealer.

The SEC, the NASD and various other regulatory agencies have stringent
rules with respect to the maintenance of specific levels of net capital by
securities brokers, including the SEC's Uniform Net Capital Rule (the "Net
Capital Rule"). Net capital is the net worth of a broker or dealer (assets minus
liabilities), less certain deductions that result from excluding assets that are
not readily convertible into cash and from conservatively valuing certain other
assets. Failure to maintain the required net capital may subject a firm to
suspension or revocation of registration by the SEC and suspension or expulsion
by the NASD and other regulatory bodies and ultimately could require the firm's
liquidation.

In addition, a change in the net capital rules, the imposition of new rules
or any unusually large charge against net capital could limit those aspects of
our contemplated operations that require the intensive use of capital, such as
trading activities and the financing of customer account balances. A significant
operating loss or any unusually large charge against net capital could adversely
affect our ability to operate and/or expand, which could have a material adverse
effect on our business, financial condition and operating results.

As of September 30, 2002, A.B. Watley had a net capital deficit of
$301,523. This deficiency was cured in October 31, 2002. While the Company is
presently in compliance with net capital requirements, there can be no assurance
that we will not fall below minimum net capital requirements in the future.


o The failure of brokerage customers to meet their margin requirements
could result in significant liabilities.

The brokerage business, by its nature, is subject to risks related to
defaults by our customers in paying for securities they have agreed to purchase
and delivering securities they have agreed to sell. Our clearing firm may make
margin loans to our customers in connection with their securities transactions.
We are required by contract to indemnify that firm for, among other things, any
loss or expense incurred due to defaults by our customers in failing to repay
margin loans or to maintain adequate collateral for those loans. We will be
subject to risks inherent in extending credit, especially during periods of
volatile markets or in connection with the purchase of highly volatile stocks
which could lead to a higher risk of customer defaults.

o We may be obligated to redeem our Series A Preferred Stock at a point
in the future.


The holders of our Series A Preferred Stock have the right to have their
shares redeemed for cash equal to the greater of (i) the price we received when
we sold them the stock ($10,000 per share) plus any accrued and unpaid dividend
payments and (ii) the aggregate value of the shares of Common Stock into which
such shares of Series A Preferred Stock are then convertible (based upon the
closing bid price), in any of the following situations:

o if our Common Stock is not tradable on the NYSE, the AMEX, the NASDAQ
National Market or the NASDAQ SmallCap market for a period of five
consecutive days.
o if we fail to register with the Securities and Exchange Commission (or
maintain such registration of) the Common Stock into which the Series
A Preferred Stock converts.
o if we fail to honor requests for conversion, or if we notify any
holder of Series A Preferred Stock of our intention not to honor
future requests for conversion.
o if the holders of more than 30 percent of the outstanding shares of
our Common Stock sell or exchange their stock.
o if we commit a material breach under, or otherwise materially violate
the terms of, the transaction documents entered into in connection
with the issuance of the Series A Preferred Stock and the warrants.


In April of 2002, our Common Stock was delisted from the NASDAQ Stock
Market. In addition, we have not registered the Common Stock into which the
Series A Preferred Stock converts. We have not received a redemption notice from
any of the holders of our Series A Preferred Stock. Redemption of the Series A
Preferred Stock in any event described above would require us to expend a
significant amount of cash that likely will exceed our ability to make such
payment or raise additional capital.


o Our stockholders could experience substantial dilution as a result of
the issuance of and terms of our Series A Preferred Stock and the
related warrants.

The 630 shares of Series A Preferred Stock that were sold in the private
placement are initially convertible into approximately 2,135,700 shares of
Common Stock. The warrants granted in connection with the sale of Series A
Preferred Stock are initially exercisable for 1,629,069 shares of Common Stock,
at an exercise price of $2.95 per share.
Under the terms of the Series A Preferred Stock, we are also obligated to
issue additional shares of Common Stock every six months to the holders of the
Series A Preferred Stock as preferred stock dividends. Initially, these
dividends will be payable at the rate of six percent for the first 18 months
following issuance of the Series A Preferred Stock and fifteen percent after
that initial 18 month period. The number of shares of Common Stock will be
determined by dividing the dividend payment by the market price for our Common
Stock on the day before such dividend is payable. Because these shares are
issueable as a dividend, we will receive no additional consideration in
connection with their issuance.

o We may also be required to issue shares of Common Stock without
additional consideration in the event that we fail to redeem any
shares of Series A Preferred Stock when required.

All of the foregoing issuances of Common Stock are likely to be
substantially dilutive to the outstanding shares of Common Stock, especially
where, as described above, the shares of Common Stock are issued without
additional consideration. Moreover, any increase in the number of shares of
Common Stock we are required to issue resulting from anti-dilution protection,
penalties or other adjustments to the conversion or exercise prices of the
Series A Preferred Stock and/or the warrants described above will further
increase the anticipated dilution to the outstanding holders of our Common
Stock. We cannot predict whether or how many additional shares of our Common
Stock will become issuable due to these provisions.

Any such dilution, potential dilution, or increase in dilution or potential
dilution, may result in a decrease in the value of the outstanding shares of our
Common Stock. Such a decrease in value, the risk of dilution, any actual
dilution, or any increase in potential dilution may cause our stockholders to
sell their shares, which would contribute to a downward movement in the price of
our Common Stock. This could prevent us from sustaining a per share price
sufficient to enable us to maintain an active trading market on the NASDAQ
National Market or SmallCap Market if our stock is re-listed. In addition, any
downward pressure on the trading price of our Common Stock could encourage
investors to engage in short sales, which would further contribute to a downward
pricing of our Common Stock.

o We may be required to obtain the consent of the holders of Series A
Preferred Stock before taking corporate actions, which could harm our
business.

Our charter documents require us to obtain the consent of the holders of
the Series A Preferred Stock before we may issue securities that have senior or
equal rights as the Series A Preferred Stock or take other actions with respect
to the Series A Preferred Stock or securities that have fewer rights than the
Series A Preferred Stock. We are also required to obtain the consent of the
holders of the Series A Preferred Stock before we amend or modify our
certificate of incorporation or bylaws, whether by merger, consolidation or
otherwise to change any of the rights of the holders of Series A Preferred
Stock. While these obligations may deter a potential acquirer from completing a
transaction with us, they may also prevent us from taking corporate actions that
would be beneficial to the holders of our Common Stock and the Company, such as
raising capital to operate our business or maintain our capitalization or per
share price in attempts to maximize stockholder volume and liquidity.

o We may be unable to obtain critical goods or services from our
suppliers

We obtain financial information from a number of third-party suppliers of
software and information services. We believe we have available to us at
comparable cost a number of alternative sources of supply of these items of
software and information services, to provide adequate replacements on a timely
basis, if arrangements with any of our current suppliers are abrogated. We have
established a number of relationships with third-party suppliers of software and
information services. There can be no assurance that such relationships will
continue or that timely replacement of such services will be available in the
future.

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

Our primary financial instruments are cash in banks and money market
instruments. We do not believe that these instruments are subject to material
potential near-term losses in future earnings from reasonably possible near-term
changes in market rates or prices. We do not have derivative financial
instruments for speculative or trading purposes. In the normal course of
business, our customers enter into transactions where the risk of potential loss
due to market fluctuations or failure to perform exceeds the amount reported for
the transaction. We have established policies, procedures and internal processes
governing our management of market risk in the normal course of our business
operations. We, along with our clearing brokers, continuously monitor our

exposure to market and counter party risk through the use of a variety of
financial, position and credit exposure reporting and control procedures. In
addition, we review the creditworthiness of each customer and/or other counter
party with which we conduct business. We are not currently exposed to any
material currency exchange risk because the risk is borne by international
customers and our international partners, and we do not hold any assets or incur
any liabilities denominated in foreign currency.

Item 4. Controls and Procedures

During the quarter, an evaluation was performed under the supervision and
with the participation of the Company's management, including the Principal
Executive Officer and the Principal Financial Officer, of the effectiveness of
the design and operation of the Company's disclosure controls and procedures.
Based on that evaluation, the Company's management, including the Principal
Executive Officer and the Principal Financial Officer, concluded that the
Company's disclosure controls and procedures were effective as of March 31,
2003. There have been no significant changes in the Company's internal controls
or in other factors that could significantly affect internal controls subsequent
to March 31,2003.

Part II - OTHER INFORMATION

Item 1. Legal Proceedings

Our business involves substantial risks of liability, including exposure to
liability under federal and state securities laws in connection with claims by
dissatisfied clients for fraud, unauthorized trading, churning, mismanagement,
and breach of fiduciary duty, as well as in connection with the underwriting or
distribution of securities. In recent years, there has been an increasing
incidence of litigation involving the securities industry, including class
actions which generally seek rescission and substantial damages.

In the ordinary course of business, we and our principals are, and may
become, a party to legal proceedings or arbitration. Except as described below,
the Company is not a party to any material legal proceedings or arbitrations.

The Company is a party to various suits alleging breach of contract (i) due
to non-payment for services or goods provided, and (ii) for the minority
interest of the Class B members of the LLC. The Company is defending these suits
and has commenced settlement negotiations with respect to several of these
suits.

A suit seeking damages of $31,400,000 had been brought by Akro Investicni
Spolecnost, A.S. and Bozena Konvalinkova, as Czech Receiver of Private
Investors, against A.B. Watley . Approximately $950,000 of that amount was
alleged to represent AKRO's claims, with the balance representing claims brought
by the Receiver. The suit alleged violations of New York common law and federal
securities law by A.B. Watley arising from an agreement between Private
Investors, a Czech broker-dealer. On March 12, 2003, the Court dismissed the
claims brought by the Receiver, and the parties are currently in the process of
arriving at a settlement of the remaining claims.

In March 2003, the holder of the $5 million secured demand note demanded
repayment of the note. On March 31, 2003, ABW filed a NASD Arbitration Demand
and a Statement of Claims with the NASD Dispute Resolution office. The
arbitration seeks to enforce the provisions of the secured demand note agreement
and to prevent premature withdrawal by the lender. A date for the arbitration
hearing has not yet been determined. The financial statements do not include any
adjustments for fees and penalties associated with the litigation.

We are a defendant in an action relating to the lease of equipment in which
the plaintiff has asserted breach of contract and damages in the amount of
$195,000. This such action is pending before the Supreme Court of New York, New
York.

We are a defendant in two actions relating to the lease of equipment in
which the plaintiffs have asserted breach of contract claims against us. In May
2003, judgments were entered against us by the Supreme Court of New York, New
York in the aggregate amount of approximately $618,000 in connection with these
two matters. We intend to attempt to engage in discussions with the plaintiffs
regarding potential settlement of these matters, however no assurances can be
provided that we will be able to settle these matters.

We are a defendant in an action pending before the American Arbitration
Association ("AAA") in which the plaintiffs have asserted breach of fiduciary
duties. The plaintiff in this action seeks an accounting and unspecified
damages.


We are a defendant in an action pending before the National Association of
Securities Dealers ("NASD") in which the claimants have asserted breach of
contract and damages in the aggregate amount of approximately $147,000.



In connection with the settlement of the following actions, we have paid or are
required to pay an aggregate of approximately $476,000:

- We settled an action pending before the AAA in connection with our
failure to maintain a registration statement in which the plaintiffs
asserted breach of contract and damages in the amount of approximately
$84,000;

- We settled a breach of contract action pending before the Supreme
Court, Nassau County, New York arising out of an employment dispute.
The plaintiff in this action was seeking compensatory damages of
$93,000, as well as liquidated damages, under New York's Labor Law, in
the amount of 25% of the compensatory damages;

- We settled an action pending before the Supreme Court of New York, New
York in connection with a construction contract in which the
plaintiffs asserted breach of contract and damages in the aggregate
amount of approximately $234,000;

- We settled an action pending before the Supreme Court of New York, New
York in connection with an advertising contract in which the
plaintiffs asserted breach of contract and damages in the aggregate
amount of approximately $29,000;

- We settled an action relating to collection of an existing account
payable in which a judgment has been entered against the Company
totaling approximately $24,000; and

- We settled an action in which the plaintiffs filed a claim against us
requesting damages in the amount of approximately $274,658. The
settlement agreement required that we make eight monthly payments to
the plaintiff in the amount of $15,625 totaling $125,000. As of the
date hereof, we have made two payments in the aggregate amount of
$31,250. We have failed to continue to make further payments under
this settlement agreement and we are not able to determine how our
failure to make these payments will impact the Company in the near
future.

The foregoing settled matters represented claims for an aggregate of
approximately $738,658. As stated above, we have entered into settlement
agreements with respect to these matters, which agreements provide for payment
of an aggregate of approximately $321,000. Such settlements require partial
payment and are expected to be completed between now and July 27, 2004. We
intend to make any required partial payments from the cash flow generated from
operations and/or from additional funds received from future financings, if any.
Should any of these payments not be made in a timely manner or at all, we may be
required to pay the balance of the liabilities.

In addition to the foregoing, in the ordinary course of business, we and
our principals are, and may become, a party to legal or regulatory proceedings
commenced by the NASD, the SEC or state securities regulators relating to
compliance, trading and administrative problems that are detected during
periodic audits and inspections or reported by dissatisfied customers. Such
matters, if pursued by such entities, could rise to the level of disciplinary
action. The Company is not currently involved in any proceeding by a
governmental agency or self-regulatory organization, the outcome of which is
expected to have a material adverse effect on our business. There can be no
assurance that one or more future disciplinary actions, if decided adversely to
the Company, would not have a material adverse effect on the Company's business,
financial condition and results of operations.

Item 2. Changes in Securities
None.

Item 3. Default upon Senior Securities

On November 29, 2001, the Company entered into a Series A Convertible
Preferred Purchase Agreement whereby it issued 630 shares of Series A
Convertible Preferred Stock, par value $.01 ("Preferred Stock") in a private
placement. Each share is convertible into 3,390 shares of the Company's Common
Stock at an exercise price of $2.95. The purchasers of the Preferred Stock were
issued warrants, expiring in 5 years from the date of issuance, to purchase an
additional 1,629,069 shares of Common Stock at an exercise price of $2.95.

Pursuant to the Purchase Agreement and the Registration Rights Agreement
(the "Registration Agreement"), the Company was required to file a registration
statement (the "Registration Statement") with the Securities and Exchange
Commission registering for resale the shares of Common Stock issuable upon the
conversion of the shares of Preferred Stock in the amount of 2,135,700 shares,
and upon the exercise of warrants to purchase shares of Common Stock in the
amount of 1,629,069. As of the date hereof, the Company has not filed a
Registration Statement and will not be able to have the Registration Statement
filed and declared effective within the period required. As a result, the
Company is in default of the Purchase Agreement and the Registration Agreement.
A penalty of 2% of the liquidation preference value of the Preferred Stock for
each thirty-day period accrues to each holder of Preferred Stock and is added to
the liquidation preference amount until cured. As of March 31, 2003, liquidated
damages of approximately $1,827,000 have been accrued to the preferred holders.



Item 4. Submission of Matters to a Vote of Security Holders
None.

Item 5. Other Information
None.


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

(a) Exhibits

99.1 Certification by John J. Amore, Chief Executive Officer pursuant
to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002.

99.2 Certification by Robert Malin, Principal Financial Officer
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002.

(b) Reports
None.




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.

Date: May 14, 2003

A.B. WATLEY GROUP INC. (Registrant)

By: /s/ John J. Amore
--------------------------------
John J. Amore
Chief Executive Officer

By: /s/ Robert Malin
--------------------------------
Robert Malin
Principal Financial Officer













CERTIFICATION

I, John J. Amore, the Chief Executive Officer, certify that:

1. I have reviewed this quarterly report on Form 10-Q of A.B. Watley Group
Inc.

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

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

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

a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities,
particularly during the period in which this quarterly report is being
prepared;
b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and
c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date.

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

a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and
b) any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's internal
controls; and

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

/s/ John J. Amore
----------------------------------
Chief Executive Officer
Date: May 14, 2003









CERTIFICATION

I, Robert Malin, the Principal Financial Officer, certify that:

1. I have reviewed this quarterly report on Form 10-Q of A.B. Watley Group
Inc.

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

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

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

a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities,
particularly during the period in which this quarterly report is being
prepared;
b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and
c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date.

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

a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and
b) any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's internal
controls; and

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

/s/ Robert Malin
----------------------------------
Robert Malin
Principal Financial Officer
Date: May 14, 2003