DATATEC SYSTEMS INC
10-K, 2000-07-31
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: PMC SIERRA INC, 424B3, 2000-07-31
Next: DATATEC SYSTEMS INC, 10-K, EX-10.7, 2000-07-31





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

                                    FORM 10-K

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

                For the fiscal year ended April 30, 2000
                                       OR
      / /       TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR 15  (d)  OF THE
                SECURITIES EXCHANGE ACT OF 1934 (NO FEE REQUIRED)

                For the Transition period from ________ to ________

                          Commission File No. 000-20688

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

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

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

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

Securities registered pursuant to Section 12(b) of the Act:

None.

Securities registered pursuant to Section 12(g) of the Act:
 Title of each class                   Name of each exchange on which registered
 -------------------                   -----------------------------------------
 Common Stock, $.001 par value         Nasdaq National Market System
 Preference Share Purchase Rights      Nasdaq National Market System


Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports)  and  (2)  has  been  subject  to such  filing
requirements for the past 90 days.

                            YES /X/    NO / /

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

The  aggregate   market  value  of  the   Registrant's   voting  stock  held  by
non-affiliates at June 30, 2000 was approximately $178,926,000.  For purposes of
computing  such market  value,  the  Registrant  has deemed as  affiliates  only
executive officers, directors and their affiliates.

The total number of shares of Common Stock of the Registrant outstanding at June
30, 2000 was 33,492,303.

                                       1

<PAGE>

                                TABLE OF CONTENTS



Part I                                                                   Page #
------                                                                   ------

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


Part II

Item 5.       Market for Registrant's Common Equity and Related
              Stockholder Matters                                           13
Item 6.       Selected Financial Data                                       14
Item 7.       Management's Discussion and Analysis of Financial Condition
              and Results of Operations                                     15
Item 8.       Financial Statements and Supplementary Data                   21
Item 9.       Change in and Disagreements with Accountants on Accounting
              and Financial Disclosure                                      46

Part III

Item 10.      Directors and Executive Officers of the Registrant            47
Item 11.      Executive Compensation                                        50
Item 12.      Security Ownership of Certain Beneficial Owners
              and Management                                                55
Item 13.      Certain Relationships and Related Transactions                58


Part IV

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


                                       2
<PAGE>

                           FORWARD LOOKING STATEMENTS

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

                                     PART I

Item 1.   Business

The Company

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

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

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

                                       3

<PAGE>

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

o           The  Company  carries  out  most  of  its  complex  integration  and
            configuration process within five (5) Configuration Centers situated
            throughout  the United  States and one (1) in Canada.  By conducting
            these activities at the Company's  staging  centers,  and utilizing,
            where applicable,  the Company's software tools, the Company is able
            to prepare and rollout  project  components so that they arrive at a
            customer site in a "plug and play" state.

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

            The Company  operates  out of 18 offices and has a field  deployment
team of approximately 334 people, allowing it to conduct multiple,  simultaneous
large-scale  deployments  across the United  States and  Canada.  The  Company's
deployment  capabilities further enable Technology Providers to rapidly increase
the "absorption" of their products in the marketplace onto what are increasingly
complex networks and "IT" environments.

The Company is  incorporated  in Delaware  and its stock is traded on the Nasdaq
National  Market  System  under the symbol  "DATC".  The Company  maintains  its
executive offices at 23 Madison Road, Fairfield, New Jersey 07004. Its telephone
number  is  (973)   808-4000.   The   Company's   website   can  be  located  at
www.datatec.com.  The  Company's  subsidiary,  eDeploy.com,  Inc.  maintains its
headquarters at 12345 W. Alameda Parkway,  Suite 208, Lakewood,  Colorado 80228.
Its telephone number is (303) 987-3499.  eDeploy.com's website can be located at
www.eDeploy.com.

Datatec's Deployment Solutions

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

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

o     Independent  analysts suggest that the global configuration and deployment
      market is valued at approximately $70 billion and growing at approximately
      17% per annum.  This  market is highly  fragmented  and to the best of the
      Company's  knowledge  there are no other companies that have focused their
      entire business model on this market space. The need for a company devoted
      to providing  alternative  solutions for deployment services becomes clear
      when one considers  that despite the speed of technology  innovation  over
      the past  decade,  the way in which  technology  is deployed  has remained
      relatively  constant over the same period.  It is therefore not surprising
      that  deployment has become a bottleneck  and a major  restraint to growth
      for Technology Providers.

                                       4

<PAGE>

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

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

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

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

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

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

eDeploy.com

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

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

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

o           Bid & Proposal Engine
In  practice,  the Bid and Proposal  Engine  prompts  users  through a series of
simple  instructions  that feed the project  assessment  tools. The user is left
with a detailed  proposal,  scope of work, work

                                       5


<PAGE>

estimates,  pricing and contract draft.  The Statement of Work ("SOW") and other
deliverables  provide a digital "baseline" for other eDeploy(TM)  modules.  This
application  has  proven  to  reduce  sales  lead  times by up to 90% and  truly
leverages an organization's  professional  resources by maximizing their ability
to quickly and accurately respond to complex opportunity assessment.

o           Preparation & Design
  This module organizes the collection of data from site and equipment  surveys,
  creates a gap analysis  and drives to a fully  designed and ready to implement
  project  plan.  This module  provides  the user with tools to feed project and
  equipment  specific  configuration  files  that  construct  the  base  for its
  automated configuration solution sets. Once confirmed,  this module provides a
  backdrop  for access to other  eDeploy  modules that  organize a project.  The
  module  provides  a  base   information  flow  for  project   contacts,   site
  information,  schedules and begins the project manual  process.  This approach
  institutionalizes   the  proven  best   practices   for   successful   project
  fulfillment, and feeds other modules for project deployment steps.

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

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

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

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

o   Shorten time to market for new product introductions;
o   Create a fast unified, efficient and accurate end-user pricing methodology;
o   Obtain real time, secure feedback from its channel;
o   Provide their channel opportunities to propose and bid on leads with minimal
    resource and at high speed;  o Provide the channel with a well proven and an
    implementation process that provides for "best practices".

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

                                       6

<PAGE>

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

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

o     The  ability  to  leverage  technical  skills.  Highly  complex  technical
      solutions  can  be  deployed  using  less  technical  people.  This  is of
      particular  importance in the IT market,  where the increasing  demand for
      experienced  highly  skilled  engineers  is  placing  constraints  on  the
      availability of such resources.

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

Datatec's Software-Enabled Service Offerings

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

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

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

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

o  Migration  to a new desktop  operating  system;

                                       7

<PAGE>

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

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

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

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

Strategy

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

o    Continuing  to invest in the research and  development  of automated  tools
     through its separate subsidiary, eDeploy.com, Inc.;

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

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

o    Supplementing its organic growth with strategic  acquisitions  where it can
     leverage its tools and processes and methodology to  significantly  enhance
     the gross margins and quality of the acquired company's revenues and expand
     its geographic coverage.


                                       8
<PAGE>

Sales and Marketing

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

            Over the past several years, the Company's sales force of 30 account
managers  worked  directly  with large  Enterprise  Customers  and built a solid
business  foundation  on its  ability to  provide  rapid  technology  deployment
services. The Company's service offerings have improved the return on investment
for these enterprise customers by providing People, Process and Tools to greatly
reduce the time for deployment projects with quality, speed, accuracy and value.

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

            This strategy has helped establish a new identity for the Company as
it forms significant relationships with global OEMs and major integrators. These
relationships have in turn provided  additional leverage for access and identity
in the market  space that  heretofore  the  Company's  sales force was unable to
penetrate.

Clients

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

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

            During  each of the  past  three  fiscal  years,  revenues  from the
Company's  services  to a  limited  number of  customers  have  accounted  for a
substantial  percentage of the  Company's  total  revenues.  For the years ended
April 30, 2000, 1999 and 1998, the Company's 15 largest customers  accounted for
approximately  73%, 57%, and 52% of the Company's  revenues.  For the year ended
April 30, 2000,  Lowe's Companies,  Inc.  accounted for approximately 19% of the
Company's  revenues.  For

                                       9


<PAGE>

the year ended April 30, 1999, Cisco Systems,  Inc.  accounted for approximately
10% of the Company's revenues.  For the year ended April 30, 1998, there were no
customers  who  accounted  for more  then 10% of the  Company's  revenues.  This
concentration  of  customers  can cause the  Company's  revenues and earnings to
fluctuate from  quarter-to-quarter,  based on the  requirements of its customers
and the timing of delivery of services.

Competition

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

Intellectual Property

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

Employees

            As of April 30, 2000,  the Company had  approximately  720 full-time
employees.  Of these full-time  employees,  approximately 284 are employed under
contracts  with the  International  Brotherhood  of  Electrical  Workers and the
International Brotherhood of Electrical Workers Local 1430.

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

                                       10

<PAGE>

Item 2.  Properties

            The Company's  corporate  headquarters is located in Fairfield,  New
Jersey.  The headquarters  leased office space of 36,000 square feet also houses
the  Company's  New York/New  Jersey  office as well as one of the Company's six
configuration  centers.  In addition to its headquarters  building,  the Company
leases throughout the United States  approximately  252,000 square feet of space
in 16 locations for its sales and field  operations and  configuration  centers.
The Company also leases an aggregate of approximately 7,000 square feet of space
in one location in Canada.

Item 3.  Legal Proceedings

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







                                       11

<PAGE>

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

            On  April  18,  2000,   the  Company  held  the  Annual  Meeting  of
Shareholders (the "Meeting"), whereby the shareholders approved (i) the election
of six (6)  directors;  (ii) the approval of the adoption of the Company's  2000
Stock Option  Plan;  and (iii) the  ratification  of the  appointment  of Arthur
Andersen LLP as the Company's independent public accountants for the fiscal year
ending April 30, 2000. The vote on such matters was as follows:

1. Election of Directors

                                                                 Total Vote
                                         Total Vote of Each      Withheld From
                                                Nominee          Each Nominee


               Isaac Gaon                     24,983,359              781,725

               William J. Adams, Jr.          25,699,691               65,393

               Thomas Berry                   25,699,781               65,303

               Frank P. Brosens               25,700,491               64,593

               Robert Friedman                25,484,030              281,054

               David Milch                    25,700,291               64,793

2.   The approval of the Company's 2000 Stock Option Plan:


               For                                                  7,314,117

               Against                                              1,321,711

               Abstaining                                              72,842

               Broker Non-Votes                                    17,056,414

3.   Appointment  of Arthur  Andersen LLP as the  Company's  independent  public
     accountants:


               For                                                 25,692,401

               Against                                                 38,648

               Abstaining                                              34,035


                                       12
<PAGE>

                                     PART II

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

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

                                                   High           Low
                                                   ----           ---
May 1, 1998 - July 31, 1998...................     $6 3/8        $3 13/16
August 1, 1998 - October 31, 1998.............     $4 3/16       $1 7/8
November 1, 1998 - January  31, 1999..........     $5 3/16       $2 9/16
February 1, 1999 - April 30, 1999.............     $41/2         $21/4
May 1, 1999 - July 31, 1999...................     $4 1/16       $2 9/32
August 1, 1999 - October 31, 1999.............     $3 13/16      $2 9/32
November 1, 1999 - January  31, 2000..........     $9 5/8        $2 1/16
February 1, 2000 - April 30, 2000.............     $19           $4 11/16


            On June 30, 2000,  the closing sale price for the  Company's  Common
Stock as  reported  on the Nasdaq  Smallcap  Market  was $5 5/8.  As of June 30,
2000,  there were  approximately  201 holders of record of the Company's  Common
Stock.

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


                                       13
<PAGE>

Item 6.  Selected Financial Data

            The following  table sets forth the selected  financial  data of the
Company for, and at the end of the years ended April 30, 1996,  1997, 1998, 1999
and 2000.

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

                                                                                    Year Ended
                                                                                      April 30,
                                                             (in thousands, except share and per share data)
Statement of Operations Data:                    1996                1997               1998                1999           2000
                                              -----------        -----------      -------------     -------------       ---------
<S>                                           <C>               <C>                 <C>                <C>            <C>
Revenues                                         $ 59,169           $59,481            $ 76,804            $93,751       $ 95,148
Operating income (loss)                           (4,248)             1,538                 517              1,662             47
Income (loss) from continuing operations          (5,149)               127             (1,218)              (191)        (1,633)
Discontinued operations                           (8,046)           (5,662)             (2,768)              (315)             --
Extraordinary item (see change)                     (223) (a)            --                  --                 --             --
Net loss                                        $(13,418)         $ (5,535)            $(3,986)            $ (506)      $ (1,633)
                                              ============     =============     ===============    ===============   ============

Income (loss) per share - Basic and Diluted:
  Income (loss) from continuing operations       $  (.28)          $  (.09)             $ (.05)            $ (.01)        $ (.05)
  Discontinued operations                           (.44)             (.27)               (.10)              (.01)             --
  Extraordinary item                                (.01)                --                  --                 --             --
                                              ------------     -------------     ---------------    ---------------   ------------
Net loss per share                               $  (.73)          $  (.36)             $ (.15)            $ (.02)        $ (.05)
                                              ============     =============     ===============    ===============   ============

Average common and common equivalent shares
 - Basic and Diluted                          18,354,000        21,151,000          26,451,000         29,517,000     31,541,000
                                              ============     =============     ===============    ===============   ============
</TABLE>

(a)  Write off of unamortized  deferred  financing fees as a result of the early
     extinguishment of debt.
<TABLE>
<CAPTION>

                                                                                  April 30,
                                             ---------------------------------------------------------------------------------
                                                  1996            1997              1998             1999              2000
                                                  ----            ----              ----             ----              ----
Balance Sheet Data:

<S>                                           <C>               <C>               <C>              <C>                <C>
Working capital (deficit)                     $(7,664)          $(2,957)          $  1,022         $ 2,297            $16,158
Total assets                                   23,494            27,804             37,813          40,603             55,062
Long-term debt                                  2,338             4,751              2,415             607                226
Total shareholders' equity (deficit)           (3,706)           (1,750)            10,468          14,729             21,045
</TABLE>



                                       14

<PAGE>

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

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

Overview

            The  Company is in the  business  of  providing  rapid and  accurate
technology   deployment   services  and  licensing  software  tools  to  support
Technology  Providers and  Enterprises  in the delivery of complex IT solutions.
Utilizing  six  regional  staging  and  configuration  centers and its own field
deployment team of  approximately  334 people  operating out of 18 offices,  the
Company conducts multiple simultaneous large scale deployments for organizations
throughout the United States and Canada.  The Company  believes its  consistent,
rapid  deployment  model  enables its  Enterprise  customers to  accelerate  the
assimilation of networking  technologies into their organizations and allows its
Technology  Providers  to enhance  the  "absorption"  of their  products  in the
marketplace.

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

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

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

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


                                       15

<PAGE>

Deployment  Management  and Transition  and  Maintenance.  In light of potential
conflicts  between  the  licensing  of  eDeploy(TM)  and  providing   deployment
services,  the Company merged the activities of developing,  marketing,  selling
and managing the licensing of its software into its CASI subsidiary. The Company
then changed the name of CASI to eDeploy.com, Inc (eDeploy.com).

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

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

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

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

            As  of  April  30,  2000,   the  Company  has  net  operating   loss
carryforwards  for Federal tax purposes of  approximately  $16  million.  United
States  tax rules  limit the amount of net  operating  loss that  companies  may
utilize in any one-year in the event of cumulative  changes in ownership  over a
three-year period in excess of 50%. The Company has completed several financings
since the effective date of these rules and does not believe that its ability to
utilize its net operating  loss  carryforwards  is limited as of April 30, 2000,
although  ownership  changes  in  future  periods  may pose  limitations  of the
Company's use of net  operating  loss  carryforwards.  These  carryforwards  are
subject to review and possible adjustment by the Internal Revenue Service.

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

                                       16

<PAGE>

Results of Operations

Comparison of Fiscal Years Ended April 30, 2000 and 1999

            Revenues.  Revenues  for the year  ended  April 30,  2000 were $95.1
million   compared  to  $93.8  million  for  the  year  ended  April  30,  1999,
representing an increase of 1.4%. Deployment Services revenues increased by less
than 1% from $93.8 million in 1999 to $94.1  million in 2000.  Growth in revenue
was  negatively  impacted by customer  Y2k  concerns  and the  associated  "lock
downs",  as well as a shift  in the  Company's  sales/marketing  strategy.  This
shift,  has  increased  the level of focus on the indirect  sale.  Revenues from
Technology Providers increased 22.5% from $19.8 million in 1999 to $24.2 million
in 2000. Revenues from Enterprise customers decreased by 5.5% from $74.0 million
in 1999 to $69.9 million in 2000.  eDeploy.com revenue increased from $0 in 1999
to $1.1 million in 2000. These revenues represent ASP access and other fees.

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

            Selling, general and administrative  expenses.  Selling, general and
administrative  expenses  for the year ended April 30,  2000 were $34.7  million
compared to $31.1  million for the year ended April 30,  1999,  representing  an
increase  of  11.7%.  As  a  percentage  of  revenues,   selling,   general  and
administrative  expenses  represented  36.5% for the year ended  April 30,  2000
compared  to 33.1%  for the year  ended  April  30,  1999.  Deployment  Services
selling,  general  and  administrative  expenses  increased  by 6.1% from  $29.8
million  in 1999 to $31.7  million  in 2000  and as a  percentage  of  revenues,
increased from 31.8% in 1999 to 33.7% in 2000. The increase in selling,  general
and  administrative  expenses in absolute  dollars is primarily due to increased
facility  costs,  salary and benefit  costs and one time travel  related  costs.
eDeploy.com selling,  general and administrative expenses increased by 144% from
$1.3  million in 1999 to $3.1  million in 2000.  The  increase  is the result of
eDeploy.com's growth and emergence in 2000 as a stand-alone  company.  Increases
in  salary  and  benefits  were the  primary  contributors  to the  increase  as
eDeploy.com  builds out its  infrastructure  to  develop,  market and manage the
licensing of its software.

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

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

Comparison of Fiscal Years Ended April 30, 1999 and 1998

                                       17

<PAGE>

            Revenues.  Revenues  for the year  ended  April 30,  1999 were $93.8
million   compared  to  $76.8  million  for  the  year  ended  April  30,  1998,
representing an increase of 22.1%.  Deployment  Services  revenues  increased by
23.9% from $75.7 million in 1998 to $93.8 million in 1999.  The Company has seen
increased  demand for its services from both its direct  Enterprise  clients and
its indirect  Technology  Provider  clients,  including its strategic  partners.
Revenues from the Company's  indirect clients  increased by 109%, while revenues
to  direct  Enterprise  clients  increased  by 9%.  Over the past two  years the
Company has devoted  significant efforts to developing  strategic  relationships
with Technology  Providers.  eDeploy.com revenue was $0 in 1999 compared to $1.1
million in 1998. In 1998, the Company licensed it Integrators  Workbench Product
Series(TM) software to one customer for $1.1million.

            Gross  profit.  Gross  profit for the year ended  April 30, 1999 was
$32.8 million compared to $29.6 million for the year ended April 30, 1998. Gross
profit  percentage was 35.0% for the year ended April 30, 1999 compared to 38.5%
for the year ended April 30, 1998. Deployment Services cost of revenue increased
by 33.5%  from  $45.7  million  in 1998 to  $61.0  million  in 1999.  Deployment
Services gross profits as a percentage of sales  decreased from 37.6% in 1998 to
34.9% in 1999.  The gross profit for the year was  negatively  impacted by lower
than anticipated gross margins in the third quarter.  Gross profit for the third
quarter of 1999 was 31% compared to 40% for the third quarter of 1998. The third
quarter  gross  profit in fiscal  1999 was  impacted  by lower than  anticipated
revenue  volume in the  quarter  and project  management  control  issues with a
couple of major projects.

            Selling, general and administrative  expenses.  Selling, general and
administrative  expenses  for the year ended April 30,  1999 were $31.1  million
compared to $30.3  million for the year ended April 30, 1998,  representing  and
increase  of  2.6%.   As  a  percentage  of  revenues,   selling,   general  and
administrative  expenses  were 33.1% for the year ended April 30, 1999 and 39.5%
for the year ended  April 30,  1998.  Deployment  Services  selling  general and
administrative  expenses  increased by 2.8% from $29.0  million in 1998 to $29.8
million.  eDeploy.com selling, general and administrative expenses were constant
at $1.3 million in 1998 and 1999.

            Reversal of reserves deemed unnecessary. During the year ended April
30, 1998, the Company,  as a result of assessing its previous history related to
sales tax audit  adjustments,  reversed  approximately $1.2 million of sales tax
reserves it no longer deemed necessary.

            Interest expense. Interest expense for the year ended April 30, 1999
was $1.9 million compared to $2.1 million for the year ended April 30, 1998. The
decrease is the result of lower  average  debt  outstanding.  Non-cash  interest
expense of $250,000  was  recognized  in 1998  related to the  accretion  of the
discount on certain debt securities.

            Income taxes.  The income tax benefit of $400,000 in 1998 relates to
the Company's  expected  ability to realize the benefits of net  operating  loss
carryforwards.

Backlog

            Backlog  for the  Company's  services as of July 1, 2000 and July 1,
1999 totaled  $59.0  million.  Backlog  consists of purchase  orders and written
agreements  with  customers  for which a customer has scheduled the provision of
services  within the next 12 months.  Orders included in backlog may be canceled
or  rescheduled by customers  without  penalty.  A variety of  conditions,

                                       18

<PAGE>

both specific to the individual  customer and generally affecting the customer's
industry,  may cause  customers  to  cancel,  reduce or delay  orders  that were
previously made or anticipated. The Company cannot assure the timely replacement
of canceled,  delayed or reduced orders.  Significant or numerous cancellations,
reductions  or  delays  in  orders by a  customer  or group of  customers  could
materially  adversely affect the Company's business,  financial  condition,  and
results of  operations.  Backlog  should not be relied upon as indicative of the
Company's revenues for any future period.

Liquidity and Capital Resources

            Cash and  cash  equivalents  at  April  30,  2000  were  $10,077,000
compared to $234,000 as of April 30, 1999.  The increase in cash  represents net
proceeds from certain financing activities during the year.

            During fiscal 2000, cash used by operations was $4,502,000  compared
to 1999 cash usage of  $460,000.  Cash used by  operations  funded  increases in
receivables,  inventory,  and software development.  During the year receivables
increased by $3.2 million,  resulting from an increase in days sales outstanding
from  58 to 63  days as well as an  increase  of $2.5  million  attributable  to
revenue  earned under  percentage  of  completion  accounting  that had not been
billed.  During  the year,  the value of  projects  where the  Company  is using
percentage of completion  increased by 80%. Inventory  increased by $1.9 million
to $5.1 million as of April 30, 2000. The increase has two components, the first
was planned,  and the second was not. In the first case, in working with its key
suppliers the Company was able to secure price  concessions  and extended  terms
for requisitioning certain materials ahead of schedule.  These materials are the
type of materials used in the Deployment Services business everyday.  The second
factor,  resulting in increased  inventory levels, was materials purchased for a
certain project  scheduled for deployment in the fourth quarter of 2000 that was
delayed.  The last component of cash used in operations is the cash used to fund
capitalized software  development costs.  Capitalized software development costs
increased by $2.2 million for the year ending April 30, 2000. These  capitalized
costs relate both to the  development  effort of eDeploy(TM) as well as software
developed for internal use.

            Cash used for  investing  activities  during  2000 was $2.3  million
compared  to $1.3  million in 1999.  During the year the  Company  continued  to
upgrade  its  internal  computing  and  communications  environment,  to improve
operational efficiencies as well as execute its year 2000 compliance plan.

            Cash provided by financing  activities  for the year ended April 30,
2000 was $16.6  million  compared  to $1.7  million for the year ended April 30,
1999. During fiscal 2000, the Company issued 2.5 million shares of common stock,
as a result of the  exercise of  warrants,  stock  options,  and pursuant to the
Company's  Employee Stock  Purchase Plan. Net proceeds from these  issuances was
$8.0 million. In April 2000, the Company's subsidiary,  eDeploy.com entered into
a Preferred Stock Purchase Agreement with Cisco Systems,  Inc. Net proceeds from
this transaction were $9.6 million. The investment by Cisco Systems, Inc. was in
Preferred  Stock of the Company's  subsidiary,  accordingly,  the investment has
been reflected as minority interest in the accompanying  Consolidated  Financial
Statements.  (See note 8, to  Consolidated  Financial  Statements.) In 1999, the
Company  completed two private equity  placements.  During May 1998, the Company
issued  300  shares of  convertible  preferred  stock for net  proceeds  of $2.3
million. During February 1999, the Company issued 533,334 shares of common stock
for


                                       19

<PAGE>

proceeds of $2.0 million.  The Company  issued  approximately  230,000 shares of
common stock under its Employee  Stock  Purchase Plan and stock option plans for
net  proceeds of $0.6  million.  These cash  inflows  were offset by payments of
indebtedness of $3.2 million.  In 1998, warrant holders exercised  approximately
2.7 million  warrants  resulting in net proceeds to the Company of $9.7 million.
Also,  in 1998,  the  Company  issued  855,000  shares of  common  stock for net
proceeds of $3.1 million from private equity placements.

            In March 1997, the Company replaced  existing credit facilities with
a $17  million  credit  facility  consisting  of (i) a $15  million  three  year
revolving  credit facility and (ii) a $2 million three year term loan payable in
monthly  installments  of  principal  and  interest.  The  borrowings  under the
revolving  line of credit are based on a formula of 85% of eligible  receivables
and 50% of eligible  inventory.  The revolving  line of credit bears interest at
prime plus .75% and the term loan bears interest at prime plus 1.5%. As of April
30, 2000  approximately  $9.9 million was outstanding under the revolving credit
facility  and $0.4  million  was  outstanding  under the term  loan.  The credit
facility was extended  through March 2001 under its existing  terms. As of April
30, 2000, the amount of additional  available  borrowings,  as defined, was $1.0
million.

            As of April 30,  2000,  the  Company  had  working  capital of $16.2
million  compared  to working  capital of $2.3  million at April 30,  1999.  The
improvements in working capital are due to the financing  activities  during the
year.

            As  of  April  30,  2000,   the  Company  had  net  operating   loss
carryforwards  for income tax  purposes of  approximately  $16 million to offset
future taxable income.  Such net operating loss carryforwards  expire at various
dates through 2020.

            The Company  believes it has  adequate  liquidity  and  resources to
sustain current operations for the next twelve-(12) months.

Inflation

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


                                       20

<PAGE>

Item 8.  Financial Statements and Supplementary Data

Index to Consolidated Financial Statements and Financial Statements Schedules

                        Consolidated Financial Statements

                                                                          Page
Report of Independent Public Accountants . . . . . . . . . . . . . . . . . 22
Consolidated Balance Sheets as of April 30, 1999 and 2000 . . . . . . . . .23
Consolidated Statements of Operations for the years ended April 30, 1998,
  1999 and 2000 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .24
Consolidated Statements of Comprehensive Loss for the years
  ended April 30, 1998, 1999 and 2000. . . . . . . . . . . . . . . . . . . 25
Consolidated Statements of Changes in Shareholders' Equity [Deficit]
  for the years ended April 30, 1998, 1999 and 2000 . . . . . . . . . . . .26
Consolidated Statements of Cash Flows for the years ended
 April 30, 1998, 1999 and 2000. . . . . . . . . . . . . . . . . . . . . . .27
Notes to Consolidated Financial Statements . . . . . . . . . . . . . . . . 28


                                    Schedules

Schedule II -           Valuation and Qualifying Accounts . . . . . . . . .46

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


                                       21

<PAGE>

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Datatec Systems, Inc.:

We have audited the accompanying consolidated balance sheets of Datatec Systems,
Inc. (a Delaware corporation) and subsidiaries as of April 30, 1999 and 2000 and
the related consolidated  statements of operations,  comprehensive loss, changes
in shareholders'  equity [deficit] and cash flows for each of the three years in
the period ended April 30, 2000.  These  consolidated  financial  statements and
schedule referred to below are the  responsibility of the Company's  management.
Our  responsibility  is to express an opinion on these financial  statements and
schedule based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  financial  position of Datatec  Systems,  Inc. and
subsidiaries  as of April 30, 1999 and 2000 and the results of their  operations
and their cash flows for each of the three  years in the period  ended April 30,
2000, in conformity with accounting  principles generally accepted in the United
States.

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


                                                    /s/ ARTHUR ANDERSEN LLP
                                                    -----------------------
Roseland, New Jersey                                ARTHUR ANDERSEN LLP
July 17, 2000


                                       22

<PAGE>
                     DATATEC SYSTEMS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>

                                                                                         April 30,
                                                                                1999                      2000
ASSETS
CURRENT ASSETS:
<S>                                                                         <C>                       <C>
   Cash and cash equivalents (Note 1)                                       $   234,000               $10,077,000
   Receivables, net (Note 3)                                                 20,661,000                23,849,000
    Inventory (Note 1)                                                        3,252,000                 5,129,000
    Prepaid expenses and other current assets (Note 1)                        3,308,000                 1,301,000
    Net assets from discontinued operations (Note 17)                           447,000                        --
                                                                           -------------             ------------
               Total current assets                                          27,902,000                40,356,000
Property and equipment, net (Notes 1, 4 & 6)                                  5,200,000                 5,169,000
Goodwill, net (Note 1)                                                        3,539,000                 3,102,000
Other assets  (Note 1)                                                        4,300,000                 6,435,000
                                                                           -------------             ------------
               Total assets                                                 $40,941,000               $55,062,000
                                                                           ============              ============

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
   Short-term borrowings (Note 5)                                           $ 8,623,000               $ 9,070,000
   Current portion of long-term  debt (Note 6)                                1,783,000                   776,000
   Accounts payable                                                           9,943,000                 9,480,000
   Accrued and other liabilities                                              3,866,000                 3,482,000
   Due to related parties (Note 10)                                           1,390,000                 1,390,000
                                                                           -------------             ------------
               Total current liabilities                                     25,605,000                24,198,000
                                                                           -------------             ------------
Long-term debt (Note 6)                                                         607,000                   226,000
                                                                           -------------             ------------
Commitments and contingencies (Note 12)
Minority interest                                                                    --                 9,593,000
Shareholders' equity (Notes 1, 8 & 11):
   Preferred stock, $.001 par value (4,000,000 shares
   authorized, 300 shares issued and 120 outstanding as of
   April 30, 1999)                                                                   --                        --
   Common stock, $.001 par value (authorized 75,000,000
      Shares; issued and outstanding 30,489,000 and                              30,000                    33,000
      33,413,000 shares as of  April 30, 1999 and 2000,
      respectively)  (Notes 8 & 11)
   Additional paid-in capital                                                34,317,000                42,268,000
   Accumulated deficit                                                      (19,275,000)              (20,908,000)
   Accumulated comprehensive loss                                              (343,000)                 (348,000)
                                                                           -------------             ------------
      Total shareholders' equity                                              14,729,000               21,045,000
                                                                           -------------             ------------
    Total liabilities and shareholders' equity                             $  40,941,000             $ 55,062,000
                                                                           =============             ============
</TABLE>

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

                                       23
<PAGE>

                     DATATEC SYSTEMS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>

                                                                               For the Years Ended
                                                                                      April 30,
                                                                   -----------------------------------------------------
                                                                        1998              1999               2000
                                                                        ----              ----               ----

<S>                                                                 <C>                 <C>                 <C>
Revenues (Note 1)                                                   $76,804,000         $93,751,000         $95,148,000
Cost of revenues                                                     47,208,000          60,993,000          60,381,000
                                                                   ------------          ----------          ----------
Gross profit                                                         29,596,000          32,758,000          34,767,000

Selling, general and administrative expenses                         30,279,000          31,096,000          34,720,000
Reversal of reserves deemed unnecessary                              (1,200,000)                 --                  --
                                                                   ------------          ----------          ----------
Operating  income                                                       517,000           1,662,000              47,000
Interest expense (Notes 5 and 6)                                     (2,135,000)         (1,853,000)         (1,680,000)
                                                                   ------------          ----------          ----------
Loss before benefit for income taxes                                 (1,618,000)           (191,000)         (1,633,000)
Benefit for income taxes (Notes 1& 9)                                  (400,000)                 --                  --
                                                                   ------------          ----------          ----------
Loss from continuing operations                                      (1,218,000)           (191,000)         (1,633,000)
Discontinued operations (Note 17):
   Loss from operations                                              (2,768,000)           (315,000)                 --
                                                                   ------------          ----------          ----------
Net loss                                                           $ (3,986,000)         $ (506,000)        $(1,633,000)
                                                                   ============          ==========          ==========

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

  Discontinued operations                                                  (.10)               (.01)                 --
                                                                   ------------          ----------          ----------
NET LOSS PER SHARE - BASIC AND DILUTED                             $       (.15)         $     (.02)        $      (.05)
                                                                   ============          ==========          ==========

 WEIGHTED AVERAGE COMMON AND COMMON
    EQUIVALENT SHARES - BASIC AND  DILUTED                           26,451,000          29,517,000          31,541,000
                                                                   ============          ==========          ==========
</TABLE>


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

                                       24
<PAGE>

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

<TABLE>
<CAPTION>

                                                                  For the Years Ended
                                                                       April 30,
                                                ------------------------------------------------------
                                                     1998                1999               2000
                                                     ----                ----               ----

<S>                                             <C>                   <C>                <C>
Net loss                                        ($3,986,000)          ($506,000)         ($1,633,000)

Other comprehensive income (loss) -

  Foreign currency translation adjustment           (63,000)              5,000               (5,000)
                                                -----------           ---------           -----------

Comprehensive loss                              ($4,049,000)          ($501,000)          ($1,638,000)
                                                ===========           =========           ===========
</TABLE>



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




                                       25

<PAGE>

                              Datatec Systems, Inc.
  Consolidated Statements of Changes in Shareholders' Equity (Deficit) (Note 8)
<TABLE>
<CAPTION>

                                                                                                          Additional Paid-
                                                     Preferred Stock              Common Stock              in Capital
                                                   Shares       Dollars      Shares          Dollars        Preferred
                                              -----------------------------------------------------------------------------
<S>                                              <C>          <C>            <C>               <C>         <C>
Balance at April 30, 1997                                                    23,661,000      $  24,000      $      -

Exercise of warrants and options                                              3,860,000          4,000
Private placement offerings of common stock                                     855,000          1,000
Conversion of long-term debt into common                                        631,000
stock
Net loss
Effect of exchange rate changes
                                                 ---------    ---------      ----------      ---------     ---------
Balance at April 30, 1998                                                    29,007,000         29,000             -

Issuance of preferred stock (Note 8)                   300            -                                    2,337,000
Exercise of warrants and options                                                 40,000              -
Private placement offering of common stock                                      533,000              -
(Note 8)
Issuance of common stock under Employee Stock
Purchase Plan (Note 11)                                                         190,000              -
Conversion of preferred stock into common             (180)           -         719,000          1,000    (1,402,000)
stock (Note 8)
Net loss
Effect of exchange rate changes
                                                 ---------    ---------      ----------      ---------     ---------
Balance at April 30, 1999                              120                   30,489,000         30,000       935,000

Exercise of warrants and options                                              2,263,000          2,000
Issuance of common stock under Employee Stock
Purchase Plan (Note 11)                                                         188,000              -
Conversion of preferred stock into common             (120)           -         473,000          1,000      (935,000)
stock (Note 8)
Net  loss
Effect of exchange rate changes
                                                 ---------    ----------     ----------      ---------     ---------
Balance at April 30, 2000                                -    $        -     33,413,000        $33,000     $       -
                                                 =========    ==========     ==========      =========     =========
</TABLE>

<TABLE>
<CAPTION>

                                                                                         Accumulated           Total
                                              Additional Paid-in     Accumulated        Comprehensive     Shareholders'
                                                Capital Common         Deficit               Loss        Equity (Deficit)
                                              ---------------------------------------------------------------------------
<S>                                             <C>               <C>                    <C>                 <C>
Balance at April 30, 1997                       $13,294,000        $(14,783,000)          $(285,000)        $ (1,750,000)

Exercise of warrants and options                 11,021,000                                                   11,025,000
Private placement offerings of common stock       3,079,000                                                    3,080,000
Conversion of long-term debt into common                                                                       2,162,000
stock                                             2,162,000
Net loss                                                             (3,986,000)                              (3,986,000)
Effect of exchange rate changes                                                             (63,000)             (63,000)
                                                -----------         -----------           ---------          -----------
Balance at April 30, 1998                        29,556,000         (18,769,000)           (348,000)          10,468,000

Issuance of preferred stock (Note 8)                                                                           2,337,000
Exercise of warrants and options                     75,000                                                       75,000
Private placement offering of common stock        1,854,000                                                    1,854,000
(Note 8)
Issuance of common stock under Employee Stock
Purchase Plan (Note 11)                             496,000                                                      496,000
Conversion of preferred stock into common         1,401,000                                                            -
stock (Note 8)
Net loss                                                               (506,000)                                (506,000)
Effect of exchange rate changes                                                               5,000                5,000
                                                -----------         -----------           ---------          -----------
Balance at April 30, 1999                        33,382,000         (19,275,000)           (343,000)          14,729,000

Exercise of warrants and options                  7,543,000                                                    7,545,000
Issuance of common stock under Employee Stock
Purchase Plan (Note 11)                             409,000                                                      409,000
Conversion of preferred stock into common           934,000                                                            -
stock (Note 8)
Net  loss                                                           (1,633,000)                               (1,633,000)
Effect of exchange rate changes                                                              (5,000)              (5,000)
                                                -----------         -----------           ---------          -----------
Balance at April 30, 2000                       $42,268,000       $(20,908,000)          $ (348,000)         $21,045,000
                                                ===========       ============           ==========          ===========
</TABLE>


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

                                       26
<PAGE>
                     DATATEC SYSTEMS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>

                                                                                          For the Years Ended
                                                                                                 April 30,
                                                                                1998              1999                   2000
                                                                                ----              ----                   ----


CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                          <C>                <C>                   <C>
   Net loss                                                                  $(3,986,000)       $ (506,000)           $ (1,633,000)
   Adjustments to reconcile net loss to net
     cash used in operating activities--
     Depreciation and amortization                                             2,090,000         2,723,000               3,702,000
     Impairment of long-lived asset                                                   --           315,000                      --
     Accretion of debt discount                                                  250,000                --                      --
     Changes in operating assets and liabilities net of effects
         from acquisitions
        Increase in  receivables, Net                                         (6,817,000)       (2,555,000)             (3,188,000)
        Increase in inventory                                                   (984,000)         (134,000)             (1,877,000)
        Increase in prepaid expenses and other assets                           (537,000)       (1,620,000)             (1,106,000)
        (Increase) decrease in net assets from discontinued
        operations
                                                                                 327,000          (310,000)                447,000
        Increase (decrease) in accounts payable, accrued
        liabilities and other
                                                                               1,093,000         1,627,000                (847,000)
                                                                              ----------        ----------              ----------
        Net cash used in operating activities                                 (8,564,000)         (460,000)             (4,502,000)
                                                                              ----------        ----------              ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment, net                                    (2,404,000)       (1,291,000)             (2,256,000)
  Net cash used for CASI acquisition                                            (670,000)               --                      --
                                                                              ----------        ----------              ----------
        Net cash used in investing activities                                 (3,074,000)       (1,291,000)             (2,256,000)
                                                                              ----------        ----------              ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Net payments  proceeds from short-term borrowings                          (2,749,000)       (2,136,000)                447,000
   Net payments of  indebtedness                                                (374,000)       (1,088,000)             (1,388,000)
   Net proceeds from stock issuances                                          14,105,000         4,887,000               7,954,000
   Net increase (decrease) in due to related parties                             (99,000)               --                      --
   Net proceeds from preferred stock offering of subsidiary                           --                --               9,593,000
                                                                              ----------        ----------              ----------
           Net cash provided by financing activities                          10,883,000         1,663,000              16,606,000
                                                                              ----------        ----------              ----------
           Net effect of foreign currency translation on cash                    (63,000)            5,000                  (5,000)
                                                                              ----------        ----------              ----------
           Net increase in cash                                                 (818,000)          (83,000)              9,843,000

    CASH  AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                         1 ,135,000           317,000                 234,000
                                                                              ----------        ----------              ----------
   CASH AND CASH EQUIVALENTS AT END OF PERIOD                                 $  317,000        $  234,000             $10,077,000
                                                                              ==========        ==========             ===========
</TABLE>

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


                                       27
<PAGE>

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


(1)         Business and Significant Accounting Policies:

            Business--

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

               During fiscal year 2000, the Company changed the name of its CASI
                  subsidiary to eDeploy.com,  Inc.,  (eDeploy.com).  eDeploy.com
                  develops,  markets and manages the  licensing  of its software
                  tools to support  Technology  Providers and Enterprises in the
                  delivery of complex IT solutions.  The Company  utilizes these
                  software  tools in its delivery of complex IT solutions to its
                  customers. (See Note 7).

            Basis of Presentation--

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

              Use of Estimates--

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

              Revenue Recognition--

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

               The Company may enter into certain  contracts  to sell  software.
                  Revenue from such contracts are recognized in accordance  with
                  Statement   of   Position   No.   97-2,    "Software   Revenue
                  Recognition".

                                       28
<PAGE>

              Precontract Costs--

               During  fiscal  1998 and  1999,  precontract  costs  incurred  in
                  connection with defining and clarifying technical requirements
                  and  designing   technical   solutions   related  to  executed
                  contracts  are  deferred  and  amortized  as the  services are
                  provided.  As  of  April  30,  1998  and  1999,  approximately
                  $1,810,000  and  $1,622,000,  respectively,  of such costs are
                  expensed as incurred and are included in other current assets.
                  Commencing in fiscal year 2000, precontract costs are included
                  in the calculation of percentage completion accounting.

              Cash and Cash Equivalents--

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

              Inventory--

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

              Property and Equipment--

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

              Capitalized Software Costs--

               The Company capitalizes  certain computer  software costs,  which
                  include product enhancements,  after technological feasibility
                  has  been   established,   in  accordance  with  Statement  of
                  Financial  Accounting  Standards No. 86,  "Accounting  for the
                  Costs of  Computer  Software to be Sold,  Leased or  Otherwise
                  Marketed".  These costs are amortized using the greater of the
                  ratio that  current  gross  revenues for a product bear to the
                  total of current and anticipated future gross revenues for the
                  product or a maximum of three  years using the  straight  line
                  method  beginning  when the products are available for general
                  release to customers.  Approximately $2,295,000 and $3,571,000
                  of net capitalized software costs are included in other assets
                  in the accompanying  consolidated  financial  statements as of
                  April 30, 1999 and 2000,  respectively.  These costs relate to
                  the   software   developed  by   eDeploy.com   (See  note  7).
                  Amortization  expense of  capitalized  software  costs for the
                  years  ended  April  30,  1998,  1999 and  2000 was  $118,000,
                  $133,000 and $577,000 respectively.

              Goodwill--

                  Goodwill is amortized on a straight-line basis over 10 years.

                                       29
<PAGE>
              Long-Lived Assets--

               Statement of Financial  Accounting Standards No. 121, "Accounting
                  for the Impairment of Long-Lived Assets" requires, among other
                  things,  that an  entity  review  its  long-lived  assets  and
                  certain related intangibles for impairment whenever changes in
                  circumstances  indicate  that the carrying  amount of an asset
                  may not be fully  recoverable.  The  amount of  impairment  of
                  goodwill would be determined as part of the  long-lived  asset
                  grouping  being  evaluated.  The Company does not believe that
                  any such changes have occurred.

              Income Taxes--

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

              Foreign Currency Translation--

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

              Stock Based Compensation--

               Statement of Financial  Accounting Standards No. 123, "Accounting
                  for  Stock-Based  Compensation"  ("SFAS 123") requires that an
                  entity account for employee  stock-based  compensation under a
                  fair value  based  method.  However,  SFAS 123 also  allows an
                  entity to continue to measure  compensation  cost for employee
                  stock-based  compensation  arrangements  using  the  intrinsic
                  value based method of accounting prescribed by APB Opinion No.
                  25,  "Accounting  for Stock Issued to Employees".  The Company
                  continues  to account for  employee  stock-based  compensation
                  using the intrinsic value based method and is required to make
                  pro forma  disclosures of net income and earnings per share as
                  if the fair value based  method of  accounting  under SFAS 123
                  had been applied (see Note 11).


                                       30
<PAGE>
              Internal Use Software--

               In accordance  with  Statement of Position No. 98-1,  "Accounting
                  for the Costs of Computer  Software  Developed or Obtained for
                  Internal Use" (SOP 98-1) the Company capitalizes certain costs
                  of computer  software  developed or obtained for internal use.
                  During the years ended April 30, 1999 and 2000,  approximately
                  $681,000  and  $1,240,000  of costs were  capitalized  and are
                  included in other assets in the  accompanying  balance  sheet.
                  These costs relate to the design and  installation of internal
                  use software developed for the Company's job costing and other
                  systems  and will be  amortized  over a period  not to  exceed
                  three   years.   Approximately   $29,000   and   $351,000   of
                  amortization expense was incurred during the years ended April
                  30, 1999 and 2000 respectively. The Company has expensed those
                  costs,  which were incurred during the  preliminary,  and post
                  implementation phases.

               Comprehensive Income (Loss)--

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

               Reclassifications --

               Certain prior year amounts have been  reclassified  to conform to
                  the current year financial statement presentation.

(2)         Earnings Per Share:

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

               In accordance with SFAS 128, the following  table  reconciles net
                  loss and share  amounts  used to  calculate  basic and diluted
                  earnings per share:


                                       31
<PAGE>
<TABLE>
<CAPTION>

                                                              1998                      1999                      2000
                                                      ----------------------     --------------------      --------------------
      Numerator:
      Basic and Diluted-
<S>                                                            <C>                        <C>                     <C>
        Loss from continuing operations                        ($1,218,000)               ($191,000)              ($1,633,000)
        Discontinued operations                                 (2,768,000)                (315,000)                        --
                                                      ----------------------     --------------------      --------------------

      Net loss - Basic and Diluted                             ($3,986,000)               ($506,000)              ($1,633,000)
                                                      ======================     ====================      ====================

      Denominator:
        Weighted average number of common
           Shares outstanding - Basic and Diluted                26,451,000               29,517,000                31,541,000
                                                      ======================     ====================      ====================

      Earnings per share - Basic and Diluted:
        Loss from continuing operations                             ($0.05)                   ($.01)                    ($.05)
        Discontinued operations                                      (0.10)                    (.01)                        --
                                                      ----------------------     --------------------      --------------------

        Net loss                                                    ($0.15)                   ($.02)                    ($.05)
                                                      ======================     ====================      ====================
</TABLE>

               In  1998, 1999 and 2000, approximately  1,642,000,  1,547,000 and
                   1,506,000  respectively,  of outstanding options and warrants
                   have been  excluded  from the  computation  of diluted EPS as
                   their  inclusion  would  have  been  anti-dilutive  for those
                   periods.

(3)         Receivables

                  As of April 30, receivables consist of the following --
<TABLE>
<CAPTION>

                                                                                   1999                2000
                                                                                   ----                ----
      Billed accounts receivable, including unbilled amounts under
<S>                                                                             <C>                <C>
                 short-term completed work orders                               $15,591,000        $16,142,000
      Revenues in excess of amounts billed under percentage of
                 completion accounting                                            5,396,000          7,943,000
      Allowance for doubtful accounts                                              (326,000)          (236,000)
                                                                                -----------        -----------
                 Receivables, net                                               $20,661,000        $23,849,000
                                                                                ===========        ======= ====
</TABLE>

(4)         Property and equipment:

               The following is a summary of property and equipment--
<TABLE>
<CAPTION>

                                                                         April 30,
                                                             -------------------------------
                                                                 1999                 2000
                                                                 ----                 ----
<S>                                                          <C>                <C>
      Equipment                                              $ 2,225,000        $ 2,821,000
      Computer equipment                                       5,551,000          6,830,000
      Furniture, fixtures and leasehold improvements           4,268,000          4,649,000
                                                             ------------       ------------
                                                              12,044,000         14,300,000
      Less--Accumulated depreciation and amortization           6,844,000          9,131,000
                                                             ------------       ------------
      Property and equipment, net                            $ 5,200,000         $5,169,000
                                                             ============       ============
</TABLE>

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


                                       32

<PAGE>

(5)      Short-term borrowings:

                The Company has a revolving  loan agreement  that  provides  for
                   maximum  borrowings of  $15,000,000.  Availability  under the
                   revolving  loan is  calculated  as the sum of 85% of eligible
                   accounts  receivable,  as  defined,  and  50% of the  cost or
                   wholesale  market  value of eligible  inventory,  as defined.
                   Approximately  $9,870,000  was  outstanding  as of April  30,
                   2000.  The  amount of  additional  available  borrowings,  as
                   defined,  was  $968,000 as of April 30, 2000.  The  revolving
                   loan accrues  interest at the prime rate plus 0.75% (9.75% at
                   April 30, 2000) and matures on March 17,  2001.  Although the
                   revolving loan agreement  requires that the Company  maintain
                   compliance  with a senior debt coverage  ratio,  a total debt
                   coverage ratio and EBITDA, as defined,  the lender has waived
                   such non-compliance at April 30, 2000.

(6)         Long-Term Debt:

            Long-term debt consists of the following:
<TABLE>
<CAPTION>

                                                                             April 30,
                                                                   ---------------------------------
                                                                        1999                2000
                                                                        ----                ----
<S>                                                                    <C>                <C>
                 New Jersey EDA Note (a)                               $ 445,000          $ 311,000
                 Term note (b)                                         1,195,000            394,000
                 Capital leases                                          750,000            297,000
                                                                   -------------      -------------
                         Total debt                                    2,390,000          1,002,000
                 Less - current maturities                           (1,783,000)          (776,000)
                                                                   ------------       -------------
                      Long-term debt, net of current maturities       $ 607,000          $ 226,000
                                                                   ============       ============
</TABLE>


                (a) The Company had  previously  entered into a $1,320,000  loan
                  agreement with the New Jersey Economic  Development  Authority
                  ("NJEDA"). The loan provides for monthly payments of principal
                  and interest through June 1, 2002.  Monthly principal payments
                  range from $9,000 to $14,000.  Interest is based on a floating
                  rate equal to the  variable  rate borne by the NJEDA  Economic
                  Growth Bonds. As of April 30, 2000 the interest rate was 3.8%.
                  The  loan is  secured  by the  assets  acquired  with the loan
                  proceeds.

               (b)The term note bears  interest at a variable  rate equal to the
                  prime rate plus 1.5% (10.5% at April 30,  2000) and is payable
                  monthly.  The principal is payable in monthly installments and
                  matures  in March  2001.  The term note is  collateralized  by
                  certain assets, as defined.

                The scheduled repayments of long-term debt are as follows:

                              2001                776,000
                              2002                213,000
                              2003                 13,000

                                       33

<PAGE>

(7)         eDeploy.com, Inc.

                        In  April  2000,  eDeploy.com  entered  into a  Series A
            Preferred Stock Purchase  Agreement,  an Investors  Rights Agreement
            (collectively   the  Agreements)  and  a Software  Tool  License and
            Development  Agreement  (License) with Cisco Systems,  Inc. (Cisco).
            Under the Agreements,  Cisco purchased 100,000 shares of eDeploy.com
            Series  A  Mandatorily   Redeemable   Convertible   Preferred  Stock
            (Preferred  Stock) for $100 per share (Original Issue Price),  which
            amount has been  recorded as minority  interest in the  accompanying
            April 30, 2000 balance sheet. Dividends are payable quarterly at the
            rate of 6% and the Preferred  Stock has a liquidation  preference in
            an amount equal to the original issuance price per share. The holder
            of the preferred  stock may require  eDeploy.com  to redeem all or a
            portion of the preferred stock at the original  issuance price, plus
            any accrued but unpaid dividends, at any time after 5 years from the
            date of issuance.

                        In the event of a Buy-Out Event, as defined, eDeploy.com
            shall redeem each share of preferred stock for  consideration  equal
            to the  Buy-Out  Redemption  Price,  as  defined.  In the event of a
            Qualified IPO, each share of preferred stock shall be  automatically
            converted  into a number of shares  of common  stock of  eDeploy.com
            equal to the  original  issue  price,  plus all  accrued  but unpaid
            dividends,  divided  by a  price  ranging  from  80%  to  60% of the
            Qualified  IPO Price,  as defined.  Also in April 2000,  the Company
            entered into the Exchange  Agreement with Cisco,  pursuant to which,
            in the event of a Parent  Buy-Out Event (as defined),  each share of
            the preferred  stock will be  automatically  exchanged for shares of
            the Company's common stock determined by dividing the original issue
            price  plus  accrued  but unpaid  dividends  by the lesser of $8.00,
            subject  to   adjustment   as   defined,   or  the  Parent   Buy-Out
            Consideration, as defined.

                        The License  requires a license fee of  $1,000,000 to be
            paid in  accordance  with the  completion  of specified  events,  as
            defined, and provides for specified offsetting re-bills and credits,
            as defined. eDeploy.com will grant Cisco a perpetual, non-exclusive,
            non-transferable,  worldwide license for the permitted  purpose,  as
            defined.  As of April 30,  2000,  no portion of the  license fee has
            been recognized.

                        In April 2000,  eDeploy.com  entered  into an  agreement
            with NCR Corporation  for the license of eDeploy(TM)  software for a
            license fee of $1,000,000.  eDeploy.com  will grant NCR a perpetual,
            non-exclusive, non-transferable right to the use of the Products, as
            defined.  As of April 30,  2000,  no portion of the  license fee has
            been recognized.

(8)         Shareholders' equity:

            Preferred Stock--

               In May 1998, the Company issued 300 shares of Series E Cumulative
                  Convertible  Preferred  Stock.  The  net  proceeds  from  this
                  issuance were approximately $2,350,000. In connection with the
                  transaction,  the Company issued warrants to purchase  165,000
                  shares  of  common  stock at $6.29.  The  Series E  Cumulative
                  Convertible  Preferred Stock is convertible  into

                                       34


<PAGE>

                  common  stock at the  lesser  of $6.29 or the  average  of the
                  closing  bid prices  selected  by the holder for 2 days during
                  the 10 days  immediately  prior to the  conversion  date  (the
                  "Floating  Conversion  Price").  The fair market  value on the
                  date of grant approximated the Floating Conversion Price.

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

            Common Stock--

               During fiscal 1998, the Company, through private placement equity
                  offerings,  issued  855,000  shares  of  common  stock for net
                  proceeds of approximately $3,080,000.

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

            Warrants--

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

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

      April 30, 1997                    4,178,150                 $4.20
      Exercises                         2,743,290)                $3.75
                                       ----------                ------

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

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

      April 30, 2000                      690,000                 $5.50
                                       ==========                ======
<TABLE>
<CAPTION>

                                                                            Outstanding Warrants
                                                                    ---------------------------------------------
                                                                    Weighted Average
Range of Exercise Prices           Number            Warrants       Contractual Life       Weighted Average
                               of Warrants         Exercisable        (in years)            Exercise Price
-------------------------      -------------      -------------     ----------------     ------------------------
<S>                                 <C>                <C>           <C>                        <C>
     $5.00 - $5.99                  525,000            525,000       1.79                       $5.25
         >$5.99                     165,000            165,000       1.91                       $6.29
                               -------------      -------------                          ------------------------
         Total                      690,000            690,000                                  $5.50
                               =============      =============                          ========================
</TABLE>


                                       35

<PAGE>

(9)         Income Taxes:

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

                                                  1998             1999              2000
                                                  ----             ----              ----
               Current-
<S>                                          <C>               <C>               <C>
                 Federal                     $       --        $ (65,000)        $(555,000)
                 State                         (400,000)         (12,000)          (98,000)
                 Foreign                              0               --                --
                                           -------------      ----------        ----------
                                               (400,000)         (77,000)         (653,000)
                                           -------------      ----------        ----------
               Deferred-
                 Federal                             --           65,000           555,000
                 State                               --           12,000            98,000
                 Foreign                             --               --                --
                                           -------------      ----------        ----------
                                                     --           77,000           653,000
                                           -------------      ----------        ----------
               Total provision (benefit)    $  (400,000)             $--               $--
                                           =============      ==========        ==========
</TABLE>

               The following indicates the significant elements  contributing to
                  the difference between the U.S. Federal statutory tax rate and
                  the  Company's  effective  tax rate for the years ending April
                  30,
<TABLE>
<CAPTION>
                                                      1998       1999        2000
                                                      ----       ----        ----
               US Federal Statutory tax
<S>                                                  <C>         <C>          <C>
               rate                                  (34.0%)     (34.0%)      (34.0%)
               State and foreign income
               taxes                                 (24.7)       (6.0%)       (6.0)%
               Valuation reserve on
               deferred tax asset                     34.0        40.0%        40.0%
                                                     ------       -----        -----

               Effective tax rate                    (24.7%)        --           --
                                                     =======      =====        =====
</TABLE>

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

                                                           1999                2000
                                                           ----                ----

<S>                                                    <C>                  <C>
               Net operating loss carryforwards        $ 4,987,000          $ 5,542,000
               Depreciation                               (711,000)            (796,000)
               Allowance for doubtful accounts              91,000               80,000
               Inventory obsolescence                      106,000              106,000
               Other                                        86,000               80,000
                                                       -----------          -----------
                                                         4,559,000            5,012,000
               Valuation Allowance                      (4,159,000)          (4,612,000)
                                                       -----------          -----------
               Net deferred tax asset                  $   400,000          $   400,000
                                                       ===========          ===========
</TABLE>


                                       36
<PAGE>

               The net deferred  tax asset  relates  to the  Company's  expected
                  ability to utilize certain net operating loss carryforwards. A
                  valuation allowance has been provided for the remainder of the
                  deferred tax asset as realization is not presently more likely
                  than not.

               As of April 30, 2000, the Company has  approximately  $16 million
                  of net  operating  loss  carryforwards,  which  may be used to
                  offset future Federal taxable income. These net operating loss
                  carryforwards expire through 2020.

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

(10)        Related Party Transactions:

               The Company  had   outstanding   loans  of  $360,000  to  certain
                  executive  officers of the Company  during  1999.  These loans
                  bear  interest at 8% per annum.  These loans are  repayable in
                  cash or from the proceeds from the sale of stock received from
                  future exercise of stock options.  In addition,  one executive
                  officer was indebted to the Company for an additional $189,000
                  at April 30,  2000.  As of April  30,  2000,  $160,000  of the
                  indebtedness  had  been  paid.  In July  2000,  the  remaining
                  $389,000 of indebtedness  was paid. These amounts are included
                  in  prepaid  and  other  current  assets  in the  accompanying
                  balance sheets.

               During  1999,  the  Company  forgave  $125,000  of a loan  from a
                  related party in exchange for signing a "lock-up" agreement as
                  part of a private  placement equity offering.  This amount has
                  been deducted from the net proceeds of the private placement.

               The Company owes a former executive officer  $1,390,000. The note
                  bears  interest  at a rate  of  12.5%.  The  note  matured  on
                  November 20, 1998,  however,  the note is  subordinated to the
                  Company's primary lender and remains outstanding.  The Company
                  continues  to pay  interest  on the note.  The  above  note is
                  included in due to related parties in the accompanying balance
                  sheets.

(11)        Incentive Plans:

               At April 30, 2000 the Company had several  stock-based  incentive
                  plans  including an employee stock  purchase  plan,  which are
                  described  below.  The Company  applies APB Opinion No. 25 for
                  its  plans.   Accordingly,   no  compensation  cost  has  been
                  recognized   for  its   stock-based   incentive   plans.   Had
                  compensation  cost for the  Company's  stock-based  plans been
                  determined  at the fair  value at the grant  dates for  awards
                  under the plans,  consistent  with SFAS 123, the Company's net
                  loss and net loss per share on a basic  basis  would have been
                  reduced to the pro-forma amounts indicated below:
<TABLE>
<CAPTION>

                                                           1998                1999             2000
                                                           ----                ----             ----

           Proforma net loss:
<S>                                                     <C>                 <C>             <C>
                As reported                             $(3,986,000)        $(506,000)      $(1,633,000)
                Proforma                                 (5,113,000)       (1,724,000)       (2,635,000)

           Proforma net loss per share - Basic and
           Diluted:
                As reported                                $   (.15)           $ (.02)          $  (.05)
                Proforma                                   $   (.19)           $ (.06)          $  (.08)
</TABLE>

                                       37

<PAGE>

               The per share   weighted-average  fair  value  of  stock  options
                  granted during 1998, 1999 and 2000 was $1.80,  $1.56 and $1.38
                  respectively,  on the date of grant  using the  Black  Scholes
                  option-pricing model with the following assumptions:  expected
                  life for options of 5 years for all periods, expected dividend
                  yield 0% in all periods,  risk free  interest  rate of 8.5% in
                  1997,  1998 and 1999 and volatility of 75% for 1998,  1999 and
                  2000, respectively.

            Common Stock Options--

               The 1990 Stock Option Plan (the "1990  Plan") provides for grants
                  of 1,500,000 common stock options to employees, directors, and
                  consultants to purchase common stock at a price at least equal
                  to 100% of the fair  market  value of such shares on the grant
                  date.  The exercise  price of any options  granted to a person
                  owning  more  than  10% of the  combined  voting  power of all
                  classes of stock of the Company ("10% shareholder"),  shall be
                  at least equal to 110% of the fair  market  value of the share
                  on the grant date.  The options are granted for no more than a
                  10-year  term (5 years for 10%  shareholders)  and the vesting
                  period's range from 2 to 4 years. As of April 30, 2000, 12,491
                  shares  remain  reserved  for future  issuance  under the 1990
                  Plan.

               The 1993 Consultant  Stock Option Plan (the "1993 Plan") provides
                  for  grants of  30,000  shares  of  common  stock to  selected
                  persons who provide  consulting  and advisory  services to the
                  Company at a price at least  equal to 100% of the fair  market
                  value of such shares on the grant date,  as  determined by the
                  Board of Directors.  The exercise price of any options granted
                  to a person owning more than 10% of the combined  voting power
                  of all  classes of stock of the Company  ("10%  shareholder"),
                  shall be at least  equal to 110% of the fair  market  value of
                  such shares on the grant date.  The options are granted for no
                  more than a 10-year  term (5 years for 10%  shareholders)  and
                  the vesting  periods are determined by the Board of Directors.
                  As of April 30, 2000,  4,000 shares remain reserved for future
                  issuance under the 1993 Plan.

               The 1995  Directors Stock  Option  Plan  (the  "Directors  Plan")
                  provides  for grants of 500,000  shares of Common  Stock.  All
                  members of the Board of Directors who are not employees of the
                  Company ("Eligible  Directors") are eligible to receive grants
                  of  options.  Each  Eligible  Director is granted an option to
                  purchase  24,000  shares  of  Common  Stock  on the  date  the
                  Eligible  Director is elected to the Board of  Directors,  and
                  will be granted  another  option to purchase  24,000 shares of
                  Common  Stock  annually  thereafter  so long as he  remains an
                  Eligible Director. Generally, each option vests ratably over a
                  three-year period provided such individual  continues to serve
                  as  Director  of the  Company.  As of April 30,  2000,  92,000
                  shares remain reserved for future issuance under the Directors
                  Plan.

               The 1996  Employee and  Consultant  Stock  Option Plan (the "1996
                  Plan") provides for grants of 2,000,000 shares of common stock
                  to employees  and  consultants  to purchase  common stock at a
                  price equal to 100% of the fair market value of such shares on
                  the grant  date.  The

                                       38

<PAGE>

                  options are  granted  for no more than a 10-year  term and the
                  vesting  periods are determined by the Board of Directors.  As
                  of April 30, 2000,  19,229 shares  remain  reserved for future
                  issuance under the 1996 Plan.

                The Senior  Executive Stock Option Plan (the  "Executive  Plan")
                  provides  for  grants of  560,000  shares  of common  stock to
                  senior  executive  officers of the Company at exercise  prices
                  and vesting periods as determined by the Board of Directors at
                  the time of grant. As of April 30, 2000,  25,000 shares remain
                  reserved for future issuance under the Executive Plan.

               The 1996 Stock Option Conversion Plan (the "Conversion Plan") was
                  primarily  established  to replace  stock  options  previously
                  granted by the Company's subsidiary, Datatec Industries, Inc.,
                  with  Company  options on the same terms as  indicated  in the
                  merger  agreement.  The Conversion Plan provides for grants of
                  470,422 shares of common stock.  As of April 30, 2000,  46,092
                  shares  remain   reserved  for  future   issuance   under  the
                  Conversion Plan.

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

Summary of the status of stock option activity follows:

<TABLE>
<CAPTION>

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

<S>                                                  <C>                          <C>                   <C>
Balance as of April 30, 1997                         1,392,053                    4,875,941             $2.83
Grants                                               (900,250)                      900,250             $4.45
Exercises                                                   --                  (1,027,679)             $1.26
Cancellations                                          390,861                    (390,861)             $4.26
                                               ----------------         --------------------        ----------

Balance as of April 30, 1998                           882,664                    4,357,651             $3.41
Grants                                               (560,188)                      560,188             $2.53
Exercises                                                   --                     (38,874)             $2.29
Cancellations                                          106,218                    (106,218)             $3.56
                                               ----------------         --------------------        ----------

Balance as of April 30, 1999                           428,694                    4,772,747             $3.36
Grants                                               (480,737)                      480,737             $2.88
Exercises                                                   --                  (1,572,877)             $2.75
Cancellations                                          250,851                    (250,851)             $3.16

                                               ----------------         --------------------        ----------
Balance as of April 30, 2000                           198,808                    3,429,756             $3.59
                                               ================         ====================        ==========
Options exercisable at: April 30, 2000
                                                                                  2,751,096            $ 3.65
                                                                        ====================        ==========
</TABLE>


                                       39

<PAGE>
<TABLE>
<CAPTION>

                                                                      Outstanding Options
                                                           --------------------------------------
                                                           Weighted Average
       Range of Exercise Prices               Number       Contractual Life      Weighted Average
                                            of Shares         (in years)          Exercise Price
---------------------------------        -------------     -----------------    -----------------
<S>          <C>     <C>                      <C>                 <C>                <C>
             $.005 - $0.99                    370,411             1.67               $0.01
             $1.00 - $1.99                    193,601             4.75               $1.26
             $2.00 - $2.99                    778,203             7.87               $2.60
             $3.00 - $3.99                    370,063             7.88               $3.57
             $4.00 - $4.99                  1,297,179             5.66               $4.02
                >$4.99                        420,299             3.12               $8.35
                                        --------------                          -----------
                 Total                      3,429,756                                $3.59
                                        ==============                          ===========
</TABLE>

                                                       Exercisable Options
                                                         Weighted Average
      Range of Exercise Prices      Number of Shares      Exercise Price
      ------------------------      ----------------      --------------
            $.005 - $0.99              370,411              $0.01
            $1.00 - $1.99              193,601              $1.26
            $2.00 - $2.99              433,425              $2.69
            $3.00 - $3.99              275,502              $3.60
            $4.00 - $4.99            1,087,596              $4.02
               >$4.99                  390,561              $8.37
                                     ----------            ------
                Total                2,751,096              $3.65
                                     ==========            ======

            Employee Stock Purchase Plan--

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

            Retirement Plans--

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

(12)        Commitments and Contingencies:

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

                                       41

<PAGE>

     Twelve Month Period                 Amount
         Ending April
  ----------------------------------------------

             2001                    $2,116,000
             2002                     1,804,000
             2003                     1,438,000
             2004                     1,145,000
             2005                     1,128,000
          Thereafter                  6,239,000

               Rent expense was  $1,931,000,  $1,863,000  and $2,207,000 for the
                  years ended April 30, 1998, 1999 and 2000, respectively.

               The Company has  lease  commitments  for its  fleet of  vehicles.
                  These  leases  generally  range  from two to three  years.  In
                  addition,  the Company from time to time will rent vehicles as
                  a  supplement  to its  fleet.  The  expense  related  to these
                  vehicles was  $2,005,000,  $2,869,000  and  $2,497,000 for the
                  years  ended  April 30,  1998,  1999 and  2000,  respectively.
                  Future  commitments are not reflected in the amounts above but
                  are expected to approximate the 2000 expense.

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

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

(13)        Segment Information:

<TABLE>
<CAPTION>

                                                      1998                                          1999
                                   -------------------------------------------   -------------------------------------------

                                     Datatec                                        Datatec
                                   Consolidated                   Datatec         Consolidated                  Datatec
                                   ------------                   --------        ------------                  --------
                                                    eDeploy       Services                         eDeploy      Services
                                                    -------       --------                         -------      --------

<S>                                  <C>             <C>          <C>               <C>               <C>       <C>
Sales                                $76,804,000     $1,110,000   $75,694,000       $93,751,000       $     -   $93,751,000

                                   -------------------------------------------   -------------------------------------------
Gross profit                          29,596,000      1,110,000    28,486,000        32,758,000                  32,758,000
                                                                                                            -

SG&A expenses                         29,079,000      1,254,000    27,825,000        31,096,000     1,250,000    29,846,000

                                   -------------------------------------------   -------------------------------------------
Operating Income                         517,000       141,0000       373,000         1,662,000   (1,250,000)     2,912,000

                                   -------------------------------------------   -------------------------------------------
Income from continuing ops           (1,218,000)      (573,000)     (645,000)         (191,000)   (2,004,000)     1,813,000

Discontinued operations              (2,768,000)             --   (2,768,000)         (315,000)            --     (315,000)

                                   -------------------------------------------   -------------------------------------------
Net income                          $(3,986,000)     $(573,000)  $(3,413,000)        $(506,000)  $(2,004,000)    $1,498,000
                                   ===========================================   ===========================================
</TABLE>

<TABLE>
<CAPTION>

                                                      2000
                                   -------------------------------------------

                                    Datatec
                                  Consolidated                   Datatec
                                  ------------                   -------
                                                   eDeploy       Services
                                                   -------       --------

<S>                                 <C>            <C>           <C>
Sales                               $95,148,000    $1,097,000    $94,051,000

                                 --------------------------------------------
Gross profit                        $34,767,000    $1,097,000    $33,670,000


SG&A expenses                       $34,720,000    $3,051,000    $31,669,000

                                 --------------------------------------------
Operating Income                        $47,000  ($1,954,000)     $2,001,000

                                 --------------------------------------------
Income from continuing ops         ($1,633,000)  ($3,137,000)     $1,504,000

Discontinued operations

                                 --------------------------------------------
Net income                         ($1,633,000)  ($3,137,000)     $1,504,000
                                 ============================================
</TABLE>


                                       42
<PAGE>
<TABLE>
<CAPTION>

                                                      1998                                          1999
                                   -------------------------------------------   -------------------------------------------

                                     Datatec                                        Datatec
                                    Consolidated                  Datatec         Consolidated                  Datatec
                                    ------------                  --------        ------------                  --------
                                                    eDeploy       Services                         eDeploy      Services
                                                    -------       --------                         -------      --------

<S>                                   <C>            <C>           <C>               <C>           <C>           <C>
Identifiable Assets                   37,813,000     $5,087,000    32,726,000        40,941,000    $6,058,000    34,883,000

Depreciation & Amortization of         1,764,000         64,000     1,700,000         2,123,000       107,000     2,016,000
Identifiable Assets

Amortization of Software                 118,000        118,000            --           163,000       134,000        29,000
Development Costs

Amortization of Goodwill                 208,000        208,000            --           437,000       437,000            --

Capital Expenditures                   2,404,000         75,000     2,329,000         1,291,000        37,000     1,254,000
</TABLE>

<TABLE>
<CAPTION>

                                                      2000
                                   -------------------------------------------

                                      Datatec
                                   Consolidated                    Datatec
                                   -------------                   -------
                                                     eDeploy       Services
                                                     -------       --------

<S>                                    <C>          <C>             <C>
Identifiable Assets                    55,062,000   $16,978,000     38,084,000

Depreciation & Amortization of          2,337,000       132,000      2,205,000
Identifiable Assets

Amortization of Software                  928,000       577,000        351,000
Development Costs

Amortization of Goodwill                  437,000       437,000             --

Capital Expenditures                    2,256,000       224,000      2,032,000
</TABLE>

(14)        Concentrations of Credit Risk:


               The Company's financial  instruments  subject to credit  risk are
                  primarily trade accounts  receivable.  Generally,  the Company
                  does not  require  collateral  or other  security  to  support
                  customer  receivables.   At  April  30,  2000,  the  Company's
                  customers were primarily within the continental  United States
                  and Canada. Customers representing  approximately 53.5% of the
                  Company's net sales are in the retail industry.

               For the year ended  April 30,  2000,  one  customer  had sales of
                  $17,700,000.  For the year ended April 30,  1999 one  customer
                  had sales of $9,900,000. No single customer accounted for more
                  than 10% of net sales for the year ended April 30, 1998.

(15)        Shareholder Rights Plan:

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

               The rights become exercisable and will begin to trade  separately
                  from the Common  Stock upon the  earlier of (i) the first date
                  of  public  announcement  that a person or group  (other  than
                  certain  exempted  shareholders  as  described  in the  Rights
                  Agreement) has acquired beneficial ownership of 15% or more of
                  the  outstanding   Common  Stock  or  (ii)  10  business  days
                  following   a  person's   or  group's   commencement   of,  or
                  announcement  of,  and  intention  to  commence  a  tender  or
                  exchange  offer,  the  consummation  of which would  result in
                  beneficial  ownership of 15% or more of the Common Stock.  The
                  rights will entitle  holders (other than


                                       43

<PAGE>

                  an Acquiring  Person,  as defined) to purchase  Company Common
                  Stock  having  a  market  value  (immediately  prior  to  such
                  acquisition)  of twice the exercise price of the right. If the
                  Company  is  acquired  through  a  merger  or  other  business
                  combination  transaction after a person or group has become an
                  Acquiring  Person,  each  right  will  entitle  the  holder to
                  purchase $80 worth of the surviving company's common stock for
                  $40,  i.e.,  at a 50%  discount.  The  Company  may redeem the
                  rights for $0.01 each at any time prior to the  acquisition of
                  15% or more of the  outstanding  shares of  Common  Stock by a
                  person or group of persons. The rights will expire on February
                  24, 2008.

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

               The holders of the Participating Preferred Stock will be entitled
                  to receive  dividends,  if declared by the Board of Directors,
                  from funds  legally  available.  Each  share of  Participating
                  Preferred  Stock will be entitled to one hundred  votes on all
                  matters   submitted  to   stockholder   vote.  The  shares  of
                  Participating  Preferred  Stock  are  not  redeemable  by  the
                  Company  nor  convertible  into  Common  Stock  or  any  other
                  security of the Company.

(16)        Supplemental Disclosures of Cash Flow Information:

               Cash paid during the year for:

                                      1998           1999             2000
                                      ----           ----             ----

                 Interest          $1,571,000     $ 1,536,000      $ 1,489,000
                 Income taxes      $   33,000     $    31,000      $    36,000


            Supplemental Disclosures of Non-Cash Activities--

               During  1999,  the  Company  forgave  $125,000  of a loan  from a
                  related party in exchange for signing a "lock-up" agreement as
                  part of a private placement equity offering.

               In March 1998,  the Company  purchased  the  remaining 20% of the
                  common  stock  of CASI  for  $581,000  in cash  plus a note of
                  $1,833,000. In addition, the Company incurred $89,000 of legal
                  costs associated with the closing of this transaction. As part
                  of this transaction,  the Company recorded additional goodwill
                  of approximately $2,503,000.

               During fiscal 1998,  $2,000,000 of convertible notes plus accrued
                  interest  were  converted  into an aggregate of  approximately
                  631,000 shares of common stock.

(17)        Discontinued Operations:

               Prior  to  fiscal  1997,   the  Company  had  primarily   been  a
                  distributor of data communications equipment.

                                       44

<PAGE>

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

               Revenues from such  operations were $3,386,000 for the year ended
                  April 30, 1998.  Operating expenses,  including cost of sales,
                  excluding   reserves   for   discontinued   operations,   were
                  $3,904,000 for the year ended April 30, 1998.  Included in net
                  assets from discontinued  operations as of April 30, 1999 is a
                  10-year mortgage  agreement with a bank on a building owned by
                  the  Company.  The  outstanding  balance of the mortgage as of
                  April 30,  1999 was  $960,000  and bore  interest at a rate of
                  8.05% per annum.  During June 1999,  the building was sold and
                  the mortgage was paid in full. A loss of $315,000 was recorded
                  as a loss from  discontinued  operations in the April 30, 1999
                  statement  of   operations   as  a  result  of  an  impairment
                  recognized on the sale.

               The net loss  of  this   business   during  1998,  in  excess  of
                  provisions for future losses  recorded in 1997, was $2,768,000
                  and  is  reflected  as  loss  from  discontinued   operations.
                  Included in this amount is approximately  $2,250,000  relating
                  to the writedown of accounts receivable and inventories, which
                  were exchanged for barter credits.  Although no value has been
                  recorded  related to the barter  credits,  the Company expects
                  that  this  amount  will  result  in a  reduction  of  certain
                  operating costs over the five-year barter agreement.



                                       45
<PAGE>

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

<TABLE>
<CAPTION>

                                       Balance,
                                    beginning of       Charges to cost                               Balance, end of
                                        period           and expenses         Deductions (a)              period
                                    ------------       ---------------        --------------         --------------
Year ended April 30, 2000
<S>                                    <C>                                   <C>                        <C>
Allowance for doubtful accounts        $326,000                 --           $ (90,000)                 $ 236,000

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

Year ended April 30, 1998
Allowance for doubtful accounts        $520,000        $ (170,000)           $ (45,000)                 $ 305,000
</TABLE>



(a)  Represents writeoff of uncollectible accounts




                                       46
<PAGE>

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

         None.













                                       47
<PAGE>

                                    PART III

Item 10.                Directors and Executive Officers of Registrant

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


      Name                Age     Position with the Company

Isaac J. Gaon             51      Chairman of the Board and Chief Executive
                                  Officer

Robert F. Gadd            39      Senior Vice President and Chief Technology
                                  Officer of eDeploy.com, Inc.

James M. Caci             35      Chief Financial Officer, Vice President,
                                  Secretary and Treasurer

William J. Adams, Jr.     51      Director

Thomas J. Berry           75      Director

Frank P. Brosens          43      Director

Robert H. Friedman        47      Director

David M. Milch            45      Director

Kevin S. Moore            45      Director

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

            Robert F. Gadd, Senior Vice President and Chief Technology  Officer,
joined  the  Company  in April  1992.  Mr.  Gadd has  been the  Company's  Chief
Technology Officer since November 1996. From August 1992 until November 1996 Mr.
Gadd was the Vice  President of the  Company's  Federal and  Enterprise  Systems
group.  Mr. Gadd served as Director of Technical  Operations of the Company from
April  1992 until  August  1992.  Prior to joining  the  Company,  Mr.  Gadd was
co-founder  of  Automation   Partners   International,   Inc.  ("API"),   a  San
Francisco-based  systems  integration firm which has provided open  architecture
solutions to the legal industry  since 1986.  Prior to API, Mr. Gadd had his own
automation consulting firm and specialized in developing integrated solutions to
meeting  specific  objectives  in a variety of business  disciplines,  including
political campaigns, oil and gas, real estate, and banking.


                                       48
<PAGE>

            James M. Caci, Chief Financial  Officer,  Vice President of Finance,
Secretary and  Treasurer,  joined the Company in October 1994. Mr. Caci has been
the Company's  Chief  Financial  Officer since October 1994,  Vice  President of
Finance since January 1997, and the Company's Secretary and Treasurer since June
1995.  From  April 1994 to October  1994 Mr.  Caci was a manager in the  finance
department  of Merck & Co., and from July 1986 to April 1994,  Mr. Caci was with
the accounting firm of Arthur Andersen LLP.

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

            Thomas J. Berry, Director since July 1995, is currently retired. Mr.
Berry was an  executive  with the U.S.  Postal  Service  from  November  1986 to
December 1992, serving as executive assistant to the Postmaster  General.  Prior
to that time and until November 1986, Mr. Berry held various executive positions
at AT&T. Mr. Berry is a director of Computer  Horizons  Corp., a company,  which
provides a range of  information  technology  services,  including  professional
staffing, and other technology-based solutions to informational problems.

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

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

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

            Kevin S. Moore,  Director  since June 2000,  has been  President and
director since 1992 with The Clark Estates, Inc., a private investment firm. Mr.
Moore is also a director of Ducommun,  Incorporated,  and 3 D Systems Corp.,  as
well as Aspect Resources LLC, The Clark  Foundation,  and the National  Baseball
Hall of Fame & Museum,  Inc. He also serves as Chairman of the Board of Trustees
for Stanford Business School Trust.

Beneficial Ownership Reporting Compliance

            Section  16(a) of the  Securities  Exchange Act of 1934, as amended,
requires the Company's officers and directors,  and person who own more than ten
percent  of a  registered  class of the  Company's  equity  securities,  to file
reports of ownership and changes in ownership  with the  Securities and Exchange
Commission (the "Commission").  Officers, directors and greater than ten percent
stockholders are


                                       49

<PAGE>

required by the  Commission's  regulations to furnish the Company with copies of
all Section 16(a) forms they file.

            The following person failed to file on a timely basis one report for
a single transaction required by Section 16(a) of the Securities Exchange Act of
1934, as amended,  and the rules and  regulations  promulgated  thereunder  (the
"Exchange Act"),  during the fiscal year ended April 30, 2000: William J. Adams,
Jr. The transaction was subsequently reported to the Commission on a Form 3.





                                       50
<PAGE>

Item 11     Executive Compensation

Summary Compensation Table

            The  following  table sets forth  information  for the fiscal  years
ended  April 30,  1998,  1999 and 2000 with  respect  to  annual  and  long-term
compensation  for  services  in all  capacities  to the Company of (i) the chief
executive officer, (ii) the other two most highly compensated executive officers
of the Company at April 30, 2000 who received  compensation of at least $100,000
during Fiscal 2000 and (iii) one individual who was not an executive  officer at
April 30, 2000 but who did receive  compensation of at least $100,000 during the
fiscal year ended April 30, 2000 (collectively, the "Named Officers").

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>

                             Annual Compensation(1)
                                                                                   Long-Term
                                                                                  Compensation
                                                                                 Awards Securities   All Other
                                                                                    Underlying       Compensation
          Name and Position                      Year       Salary       Bonus      Options(#)          ($)
          -----------------                      ----       ------       -----      ----------          ---
<S>                                              <C>        <C>         <C>        <C>                  <C>
Isaac J. Gaon Chairman of the Board
and Chief Executive Officer                      2000       $266,000         -            -             -
                                                 1999       $262,000         -            -             -
                                                 1998        257,000         -      150,000             -

Christopher J. Carey Former President            2000       $266,000     $171,000         -
(2)                                              1999       $262,000     $171,000         -             -
                                                 1998        257,000      164,000   150,000             -

Robert F. Gadd Senior Vice President
and Chief  Technology Officer                    2000       $202,000         -            -             -
                                                 1999       $197,000         -            -             -
                                                 1998        162,000         -       30,000             -

James M. Caci
Vice President of Finance, Chief                 2000       $156,000         -       40,000             -
Financial Officer, Treasurer, and                1999       $154,000         -            -             -
Secretary                                        1998        152,000         -       20,000             -
</TABLE>



                                       51
<PAGE>

(1)         The value of personal benefits for executive officers of the Company
            during  Fiscal  2000 that might be  attributable  to  management  as
            executive  fringe  benefits such as automobiles and club dues cannot
            be  specifically  or  precisely  determined;  however,  it would not
            exceed the lesser of $50,000 or 10% of the total  annual  salary and
            bonus reported for any individual named above.

(2)         Mr. Carey resigned as an executive  officer and as a Director of the
            Company in March 2000.

Option Grants Table

            The following table sets forth certain  information  regarding stock
option grants made to each of the Named Officers during Fiscal 2000.

                        Option Grants in Last Fiscal Year
<TABLE>
<CAPTION>

                                                                                                           Potential
                                                                                                         Realizable Value
                                                                                                         at Assumed Rates
                                                                                                          of Annual Rates
                                                                         Individual Grants                of Stock Price
                                                                         -----------------              Appreciation for
                                                                                                             Option(1)

      Name                  Shares of        Percent of Total
                           Common Stock      Options Granted        Exercise or
                            Underlying       to Employees in        Base Price         Expiration        5%          10%
                          Options Granted     Fiscal Year(%)         ($/Sh)               Date

<S>                        <C>                  <C>                 <C>                 <C>   <C>   <C>           <C>
Isaac J. Gaon                  -                  -                    -                    -            -           --

Christopher J. Carey           -                  -                    -                    -            -            -

Robert F. Gadd                 -                  -                    -                    -            -            -

James M. Caci              40,000               8.3%                $2.25               11/10/09   $56,600       $143,400
</TABLE>

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



                                       52
<PAGE>

Aggregated Option Exercises and Year-End Option Values Table

            The following table sets forth certain information  concerning stock
options exercised during Fiscal 2000 and stock options which were unexercised at
the end of Fiscal 2000 with respect to the Named Executive Officers.

                           AGGREGATED OPTION EXERCISES
                       DURING THE MOST RECENTLY COMPLETED
                  FISCAL YEAR AND FISCAL YEAR-END OPTION VALUES

<TABLE>
<CAPTION>

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

       Name                                              Exercisable   Unexercisable          Exercisable      Unexercisable
       ----                                              -----------   -------------          -----------      -------------

<S>                         <C>            <C>             <C>                 <C>               <C>                <C>
Isaac J. Gaon              127,000       1,825,625       1,146,880                  0            7,155,000               --

Christopher J. Carey       300,353       3,620,091              --                 --                   --               --

Robert Gadd                     --             --          275,766                 --            1,710,000               --

James M. Caci               47,843         684,777         221,473             26,667            1,116,000          178,000
</TABLE>

(1)         Represents the total gain that would be realized if all in-the-money
            options  held at  April  30,  2000  were  exercised,  determined  by
            multiplying  the  number of shares  underlying  the  options  by the
            difference  between the per share option  exercise  price and $8.938
            per  share,  which  was the  closing  bid  price  per  share  of the
            Company's  Common  Stock on  Friday,  April 28,  2000.  An option is
            in-the-money  if the  fair  market  value of the  underlying  shares
            exceeds the exercise price of the option.




                                       53
<PAGE>

Options Repricing Table

            In May 1997, certain employees and director stock options, including
options held by executive  officers,  were repriced to $4.00 per share, with all
other terms and conditions remaining  unchanged.  The following table sets forth
certain  information  regarding  the  repricing of stock  options for  executive
officers of the Company in May 1997 and within the ten previous years.

                            TEN-YEAR OPTION REPRICING
<TABLE>
<CAPTION>

                                                                                                           Length of
                                                  Number of    Market                                       Original
                                                 Securities    Price of       Exercise                      Term
                                                 Underlying    Stock at       Price at      New           Remaining
            Name              Repricing            Options     Time of        Time of     Exercise        at Date of
                                 Date            Repriced(#)   Repricing($) Repricing($)  Price($)        Repricing

<S>                            <C>               <C>             <C>           <C>         <C>            <C>
Isaac J. Gaon,                 5/30/97           350,000         $3.81         $5.25       $4.00          9 yrs. 5 mos.
Chairman of the Board and
Chief Executive Officer

James M. Caci,                 5/30/97           175,000         $3.81         $5.25       $4.00          9 yrs. 5 mos.
Vice President, CFO,
Treasurer and Secretary
</TABLE>


Directors Compensation

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

Employment Agreements

            Isaac Gaon is  employed as the  Company's  Chairman of the Board and
Chief Executive Officer of the Company pursuant to an employment agreement dated
as of May 1, 2000, for a term ending on April 30, 2003.  The agreement  provides
for an initial base salary of $350,000  which shall be  increased  annually by a
percentage  equal to the  percentage by which the Consumer Price Index for Urban
Borrowers and Clerical  Workers:  New York,  N.Y.-Northeastern  New Jersey shall
have been  increased  over the preceding  year.  The agreement also provides for
incentive  compensation  in an amount of up to 25% of the base salary based upon
profits,  stock  market  returns  and  Board  discretion.  In the  event  of his
disability,  Mr.  Gaon is to receive  the

                                       54


<PAGE>

full amount of his base  salary for six months.  Upon a Change of Control of the
Company (as defined in the  agreement)  that results in Mr. Gaon's  removal from
the Company's Board of Directors,  a significant change in the conditions of his
employment or other breach of the agreement, he is to receive liquidated damages
equal to 2.99 times the "base amount," as defined in the United States  Internal
Revenue Code of 1986, as amended (the "Code"),  of his compensation.  Upon early
termination by the Company  without Cause (as defined in the  agreement),  or by
Mr.  Gaon with "Good  Reason"  (as  defined in the  agreement),  the  Company is
required to pay Mr. Gaon the remainder of the salary owed him for the employment
period, but in no event shall such payment be less than $500,000.  Additionally,
Mr. Gaon will be entitled to undistributed  bonus payments,  as well as pro-rata
unused  vacation  time  payments.  In  addition,  following a Change of Control,
termination by the Company  without  Cause,  or termination by Mr. Gaon for Good
Reason,  the Company is  obligated to purchase  all Mr.  Gaon's  stock  options,
whether exercisable or not, for a price equal to the difference between the fair
market  value of the Common  Stock on the date of  termination  and the exercise
price of such options.

            Robert Gadd, the Company's Senior Vice President,  was a party to an
employment agreement with the Company, which expired on April 30, 2000. Mr. Gadd
continues  to  operate  under  the  terms of that  agreement,  which  terms  are
substantially similar to those of Mr. Gaon's employment  agreement.  Mr. Gadd is
being paid under the extension at an annual rate of $220,000.

            James Caci, the Company's Chief Financial Officer, Vice President of
Finance and Secretary,  was a party to an employment  agreement with the Company
which expired on April 30, 2000.  Mr. Caci  continues to operate under the terms
of that agreement,  which terms are substantially similar to those of Mr. Gaon's
employment  agreement.  Mr. Caci is being paid under the  extension at an annual
rate of $200,000.



                                       55
<PAGE>

Item 12       Security Ownership of Certain Beneficial Owners and Management

            The following table sets forth information  concerning  ownership of
the Common Stock  outstanding  as of June 30, 2000,  by (i) each person known by
the Company to be the  beneficial  owner of more than five  percent  (5%) of the
Company's Common Stock, (ii) each director, (iii) each of the executive officers
named in the summary  compensation table, and (iv) by all executive officers and
directors of the Company as a group.
<TABLE>
<CAPTION>

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

<S>                                                 <C>                     <C>
Isaac J. Gaon (3)                                   1,155,258               3.3%

James M. Caci (4)                                     221,609                 *

Robert F. Gadd(5)                                     425,766               1.3%

William J. Adams, Jr.(6)                                8,000                 *

Thomas J. Berry (7)                                   104,000                 *

Frank P. Brosens(8)                                   420,873               1.2%

Robert H. Friedman (9)                                 90,146                 *

David M. Milch (10)                                   517,505               1.5%

Kevin S. Moore (11)                                   989,234               3.0%

All directors and officers as a group (10 persons)
(12)                                                3,945,725              11.0%

Daruma Asset Management, Inc.(13)                   2,462,400               7.4%

Christopher J. Carey (14)                             343,201               1.0%

Ralph Glasgal (15)                                  1,959,651               5.9%
</TABLE>

--------------
* Less than 1%

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

(2)      Beneficial  ownership has been determined in accordance with Rule 13d-3
         under the Exchange Act ("Rule 13d-3") and unless  otherwise  indicated,
         represents  shares for which the  beneficial  owner has sole voting and
         investment  power.  The percentage of class is calculated in accordance
         with Rule 13d-3 and includes options or other rights to subscribe which
         are exercisable within sixty (60) days of June 30, 2000.


                                       56
<PAGE>


(3)      Mr. Gaon's beneficial  ownership  includes options  exercisable  within
         sixty  (60)  days  from  June 30,  2000 to  purchase  an  aggregate  of
         1,146,880 shares of Common Stock.

(4)      Mr. Caci's beneficial  ownership  includes options  exercisable  within
         sixty (60) days from June 30, 2000 to purchase 221,473 shares of Common
         Stock.

(5)      Mr. Gadd's beneficial  ownership  includes options  exercisable  within
         sixty (60) days from June 30, 2000 to purchase 275,766 shares of Common
         Stock.

(6)      Mr. Adams' beneficial  ownership  includes options  exercisable  within
         sixty (60) days from June 30, 2000 to purchase  8,000  shares of Common
         Stock. Mr. Adams' address is 555 East Main Street,  Chester, New Jersey
         07930.

(7)      Mr. Berry's beneficial  ownership  includes options  exercisable within
         sixty (60) days of June 30, 2000 to purchase  104,000  shares of Common
         Stock. Mr. Berry's address is P.O. Box 447,  Lindsley Road, New Vernon,
         New Jersey 07976.

(8)      Mr. Brosens' beneficial  ownership includes warrants exercisable within
         sixty (60) days from June 30, 2000 to purchase 350,000 shares of Common
         Stock and options  exercisable  within sixty (60) days of June 30, 2000
         to purchase 8,000 shares of Common Stock.  Mr.  Brosens'  address is 63
         East Field Drive, Bedford, New York 10506.

(9)      Mr. Friedman's beneficial ownership includes options exercisable within
         sixty (60) days from June 30, 2000 to purchase  80,000 shares of Common
         Stock. Mr.  Friedman's  address is 505 Park Avenue,  New York, New York
         10022-1170.

(10)     Dr. Milch's beneficial  ownership  includes options  exercisable within
         sixty (60) days from June 30, 2000 to purchase  48,000 shares of Common
         Stock. Dr. Milch's address is 114 East 13th Street,  New York, New York
         10003.

(11)     Mr.  Moore's  beneficial  ownership  includes  (i) options  exercisable
         within  sixty (60) days from June 30, 2000 to purchase  8,000 shares of
         Common Stock and (ii) 974,234  shares  beneficially  owned by The Clark
         Estates,  Inc. Mr. Moore disclaims  beneficial  ownership of the shares
         owned by The Clark Estates, Inc.

(12)     Includes  options and  warrants  exercisable  within sixty (60) days of
         June 30, 2000 to purchase an aggregate  of  2,263,453  shares of Common
         Stock held by the directors and executive officers of the Company.

(13)     Based on information obtained from the Statement on Schedule 13G, dated
         February 8, 2000,  filed by Daruma Asset  Management,  Inc. The address
         for Daruma Asset Management,  Inc. is 60 East 42nd Street,  Suite 1111,
         New York, New York 10165.

(14)     Based on information obtained from the Statement on Schedule 13D, dated
         July 18, 2000, filed by Christopher  Carey. The address for Christopher
         Carey is 450 Claremont Road, Bernardsville, New Jersey 07924.

                                       57

<PAGE>

(15)     Based on information supplied to the Company by a representative of Mr.
         Glasgal as of July 25,  2000.  Includes  82,152  shares of Common Stock
         owned by Mr. Glasgal's wife. Mr. Glasgal's  address is 4 Piermont Road,
         Rockleigh, New Jersey 07512.











                                       58
<PAGE>

Item 13       Certain Relationships and Related Transactions

            At April  30,  2000,  Isaac  Gaon,  the  Company's  Chief  Executive
Officer, was indebted to the Company in the amount of $389,000.  This amount was
repaid on July 17, 2000.

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

            In 1999, the Company forgave Ralph Glasgal's  repayment of a loan of
$125,000 in consideration  for signing a lock-up  agreement as part of a private
placement equity offering. Mr. Glasgal is the former Chairman of the Company and
a 5% stockholder.

            Mr.  William  J.  Adams,  Jr.,  a Director  of the  Company,  is the
President of WhiteSpace, Inc., which company has been retained by the Company to
provide  consulting  services  to the  Company.  During the last fiscal year the
Company paid fees to WhiteSpace, Inc. in the amount of $50,000.

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




                                       59
<PAGE>

                                     PART IV


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

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

                   Consolidated Financial Statements

                   Reports of Independent Public Accountants
                   Financial Statements:
                   Consolidated Balance Sheets as of April 30, 1999 and 2000
                   Consolidated  Statements  of  Operations  for the years ended
                   April 30, 1998, 1999 and 2000.
                   Consolidated  Statements of  Comprehensive  Income (loss) for
                   the years ended April 30, 1998, 1999 and 2000
                   Consolidated  Statements of Changes in  Shareholders'  Equity
                   for  the  years  ended  April  30,   1998,   1999  and  2000.
                   Consolidated  Statements  of Cash  Flows for the years  ended
                   April 30, 1998, 1999 and 2000.
                   Notes to Consolidated Financial Statements

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

                      Schedule II - Valuation and Qualifying Accounts

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

            (b)  Reports on Form 8-K filed during the last quarter of 2000:
                        N/A

(c)         Exhibits:

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

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

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


                                       60
<PAGE>

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

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

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

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

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

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

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

            *10.7       --    2000 Stock Option Plan

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

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

             *10.10     --    Employment Agreement dated May 1, 2000 between the
                              Company and Isaac Gaon.

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


                                       61
<PAGE>

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

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

             *10.14   --      First  Amendment  to Loan and  Security  Agreement
                              dated  December  15, 1999  between the Company and
                              Finova Capital Corporation.

             *10.15   --      Second  Amendment to Loan and  Security  Agreement
                              dated  April ___,  2000  between  the  Company and
                              Finova Capital Corporation.

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

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

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

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

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

              10.21     --    Securities Purchase  Agreement,  dated as of April
                              30,  1998,   by  and  among  the  Company,   Stark
                              International     and     Shepherd     Investments
                              International,   Ltd.,   which  includes  (i)  the
                              Certificate   of    Designations   of   Series   E
                              Convertible Preferred Stock as Exhibit A, (ii) the
                              form of Common Stock Purchase  Warrant dated April
                              30,  1998 as  Exhibit  B,  and  (iii)  the form of

                                       62

<PAGE>

                              Registration   Rights   Agreement  as  Exhibit  C,
                              incorporated  by reference to the  Company's  Form
                              8-K dated April 30, 1998.

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

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

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

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

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

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

             *21.1      --    Subsidiaries of the Company.

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

            * 27.1      --    Financial Data Schedule.

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



                                       63
<PAGE>

                                   Signatures

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


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

Date: July 27, 2000                            By:/s/  Isaac J. Gaon
                                                  ------------------

                                               Name: Isaac J. Gaon
                                                     ----------------
                                               Title: Chief Executive Officer

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

      Signature                        Title                           Date
      ---------                        -----                           ----
/s/ Isaac J. Gaon              Chairman of the Board and Chief     July 27, 2000
-------------------------      Executive Officer (principal
Isaac J. Gaon                  executive officer)
/s/ David Milch                Director                            July 27, 2000
-------------------------
David Milch
 /s/Frank Brosens              Director                            July 27, 2000
-------------------------
Frank Brosens
/s/ Robert H. Friedman         Director                            July 27, 2000
-------------------------
Robert H. Friedman
/s/Thomas Berry                Director                            July 27, 2000
-------------------------
Thomas Berry
/s/ James M. Caci              Chief Financial Officer (principal  July 27, 2000
-------------------------      financial and accounting officer)
James M. Caci
/s/ William Adams              Director                            July 27, 2000
-------------------------
William Adams
/s/ Kevin Moore                Director                            July 27, 2000
-------------------------
Kevin Moore


                                       64


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission