Edgar Filing: MSGI SECURITY SOLUTIONS, INC

(State or other jurisdiction of

(I.R.S. Employer Identification No.)

incorporation or organization)

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2006

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number 0-16730

MSGI SECURITY SOLUTIONS, INC.

(Exact Name of Registrant as Specified in Its Charter)

Registrant’s telephone number, including area code:

(917) 339-7134

_____________________________________________________

(Former name, former address and former fiscal year, if changed since last report)

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

Yes X No ___

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

Yes

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes

APPLICABLE ONLY TO CORPORATE ISSUERS

State number of shares outstanding of each of the issuer’s classes of common equity as of the latest practical date:

As of May 19, 2006 there were 3,922,287 shares of the Issuer’s Common Stock, par value $.01 per shares outstanding.

MSGI SECURITY SOLUTIONS, INC. AND SUBSIDIARIES

TABLE OF CONTENTS

FORM 10-Q REPORT

MARCH 31, 2006

PART I - FINANCIAL INFORMATION

Page

Item 1.

Financial Statements

Condensed Consolidated Balance Sheets as of
March 31, 2006 (unaudited) and June 30, 2005		3

Condensed Consolidated Statements of Operations for the
three and nine months ended March 31, 2006 and 2005 (unaudited)		4
Condensed Consolidated Statements of Cash Flows for the
nine months ended March 31, 2006 and 2005 (unaudited)		5
Notes to Condensed Consolidated Financial Statements (unaudited)	6-18

Item 2.	Management’s Discussion and Analysis of Financial
	Condition and Results of Operations.	19-31

Item 3.

Quantitative and Qualitative Disclosures About Market Risk.

Item 4.

Controls and Procedures.

PART II- OTHER INFORMATION

Item 6.

Exhibits

SIGNATURES

PART I - FINANCIAL INFORMATION
Item 1. Financial Statements.
MSGI SECURITY SOLUTIONS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
		March 31, 2006					June 30, 2005
ASSETS		(Unaudited)					(1)
Current assets:
Cash and cash equivalents		$ 94,851					$ 118,465
Accounts receivable, net of allowances of $341,300
and $215,700 respectively		864,203					838,139
Note receivable - trade		60,972					-
Accounts receivable - related party in Italy		73,234					61,456
Inventory		76,030					49,781
Other current assets		206,179					238,139
Total current assets		1,375,469					1,305,980

Investment in Excelsa, S.p.A.		4,066,192					4,063,077

Goodwill		3,108,471					3,108,471
Intangible assets, net		244,900					323,739
Property and equipment, net		1,942,323					2,136,190
Note receivable trades - net of current portion		110,599					-
Related party note receivable		1,192,007					1,139,687
Other assets, prinicipally deferred financing costs and license, net		1,077,663					21,651
Total assets		$ 13,117,624					$ 12,098,795

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Bank overdraft		$ 834,206					$ 544,799
8% Convertible Note, net of debt discount of $1,112,725		1,478,186					-
Accounts payable - trade		2,056,223					1,205,490
Accounts payable - related party in Italy		499,502					538,906
Accrued expenses and other current liabilities		4,345,375					3,439,704
Note payable		1,320,841					-
Deferred revenue		39,332
Current portion of long-term liabilities		422,660					241,320
Total current liabilities		10,996,325					5,970,219
Long-term debt, net of current portion		-					180,990
Other liabilities		945,206					1,066,881
Total liabilities		11,941,531					7,218,090
Commitments and contingencies
Stockholders’ equity:
Convertible preferred stock - $.01 par value; 18,750 shares authorized;
9,844.8 shares of Series F issued and outstanding (liquidation
preference $3,408,429 and $3,266,535, respectively, at
March 31, 2006 and June 30, 2005		98					98
Common stock - $.01 par value; 9,375,000 shares authorized;
3,915,540 shares issued; 3,897,878 shares outstanding as of
March 31, 2006 and 3,849,540 shares issued; 3.831,878
shares outstanding as of June 30, 2005		39,155					38,495
Additional paid-in capital		235,904,303					233,344,128
Deferred compensation		-					(1,301,974)
Accumulated deficit		(233,397,352)					(225,835,306)
Accumulated other comprehensive income		23,599					28,974
Less: 17,662 shares of common stock in treasury, at cost		(1,393,710)					(1,393,710)
Total stockholders’ equity		1,176,093					4,880,705
Total liabilities and stockholders’ equity		$ 13,117,624					$ 12,098,795

(1) Derived from the Audited Consolidated Financial Statements for the year ended June 30, 2005.
See Notes to Condensed Consolidated Financial Statements.
MSGI SECURITY SOLUTIONS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE AND NINE MONTHS ENDED MARCH 31, 2006 AND 2005
(Unaudited)

	Three Months Ended					Nine Months Ended
	March 31,					March 31,
	2006		2005			2006		2005
Revenues	$ 399,586		$ 346,500			$ 1,882,335		$ 496,500
Revenues – related party	-		-			50,750		-
Total revenue	399,586		346,500			1,933,085		496,500

Cost of goods sold	575,370		130,354			1,750,600		162,808

Gross Profit	(175,784)		216,146			182,485		333,692

Operating costs and expenses:
Research and develoment	-		65,155			-		140,339
Salaries and benefits	938,672		482,694			2,138,653		1,238,951
Non cash compensation	412,952		1,241,585			1,350,879		1,477,471
Selling, general and administrative	1,009,881		569,943			2,823,916		1,685,353
Depreciation and amortization	129,786		60,236			367,497		81,158
Gain on termination of lease	-		-			-		(70,300)
Total operating costs and expenses	2,491,291		2,419,613			6,680,945		4,552,972
Loss from operations	(2,667,075)		(2,203,467)			(6,498,460)		(4,219,280)

Other income (expense):
Interest income	54,347		30,790			103,910		77,540
Interest expense	(566,885)		(17,305)			(1,130,188)		(51,947)
Other income	2,619		-			11,389		-
Total other income (expense)	(509,919)		13,485			(1,014,889)		25,593

Minority interests in subsidiaries	-		-			-		255,517

Loss from continuing operations
before provision for income taxes	(3,176,994)		(2,189,982)			(7,513,349)		(3,938,170)
Provision for income taxes	19,810		3,000			48,697		9,000
Loss from continuing operations	(3,196,804)		(2,192,982)			(7,562,046)		(3,947,170)
Discontinued operations:
Loss from discontinued operations	-		(20,641)			-		(90,745)

Net loss	(3,196,804)		(2,213,623)			(7,562,046)		(4,037,915)

Undeclared dividends on preferred stock	(46,609)		(70,027)			(141,896)		(70,027)
Net loss attributable to
common stockholders	$(3,243,413)		$(2,283,650)			$(7,703,942)		$(4,107,942)

Basic and diluted earnings (loss) per share attributable
to common shareholders:
Continuing operations	$ (0.84)		$ (0.61)			$ (2.01)		$ (1.19)
Discontinued operations	-		-			-		(0.03)
Basic and diluted earnings (loss) per share	$ (0.84)		$ (0.61)			$ (2.01)		$ (1.22)

Weighted average common shares outstanding
Basic and diluted	3,854,611		3,731,878			3,839,654		3,364,766
See Notes to Condensed Consolidated Financial Statements.
MSGI SECURITY SOLUTIONS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED MARCH 31, 2006 AND 2005
(unaudited)
				2006	2005
Operating activities:
Net loss				(7,562,046)	(4,037,915)
Loss from discontinued operations				-	90,745
Loss from continuing operations				(7,562,046)	(3,947,170)
Adjustments to reconcile net income (loss) to net cash used in
operating activities:
Bed debt expense				125,590	-
Depreciation				290,658	81,158
Amortization				78,839	-
Amortization of deferred financing costs				132,598	-
Non cash compensation				1,350,879	1,477,471
Non cash interest expense				394,179	-
Gain from termination of lease				-	(70,300)
Minority interest in subsidiary				-	(255,517)
Changes in assets and liabilities:
Accounts receivable				(151,654)	-
Accounts receivable - related party				(11,778)	-
Inventory				(26,249)	(264,352)
Other current assets				31,960	(104,780)
Note receivable				(171,571)	-
Other assets				(15,969)	(7,000)
Deferred revenue				39,332	-
Accounts payable - trade				850,733	364,709
Accounts payable - related party				(39,404)	-
Accrued expenses and other liabilities				1,059,834	(330,334)
Net cash used in operating activities of continuing operations				(3,624,069)	(3,056,115)
Net cash used in operating activites of discontinued operations				-	(221,487)
Net cash used in operating activities of continuing operations				(3,624,069)	(3,277,602)

Investing activities:
Investment in Excelsa				(3,115)	(3,996,695)
Increase in related party note receivable				(52,320)	(52,247)
License agreements				(500,000)	-
Purchases of property and equipment				(96,791)	(234,962)
Net cash used in investing activities				(652,226)	(4,283,904)

Financing activities:
Proceeds from issuance of preferred shares, net of issuance costs				-	2,746,819
Proceeds from issuance of common stock, net of issuance costs				-	3,816,669
Proceeds from the issuance of 8% convertible notes				3,000,000	-
Deferred financing costs				(439,473)	-
Payments on 8% convertible notes				(136,364)	-
Costs in connection with registration of stock				(5,099)	-
Proceeds from exercise of stock options				-	720,000
Proceeds from notes payable				1,849,585	-
Repayment of notes payable				(300,000)
Repayment of related party note payable				-	(500,000)
Net borrowings on bank overdraft facilities - Italy				289,407	-
Net cash provided by financing activities of continuing operations				4,258,056	6,783,488

Foreign currency adjustments				(5,375)	-

Net increase (decrease) in cash and cash equivalents				(23,614)	(778,018)
Cash and cash equivalents at beginning of period				118,465	2,548,598
Cash and cash equivalents at end of period				$ 94,851	$1,770,580

See Notes to Condensed Consolidated Financial Statements.

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements.

MSGI SECURITY SOLUTIONS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

March 31, 2006		June 30, 2005
	(Unaudited)		(1)

ASSETS

Current assets:

	Cash and cash equivalents					$								94,851		$					118,465
		Accounts receivable, net of allowances of $341,300
			and $215,700 respectively							864,203									838,139
		Note receivable - trade											60,972												-
		Accounts receivable - related party in Italy										73,234										61,456
		Inventory											76,030										49,781
	Other current assets									206,179											238,139
				Total current assets			1,375,469										1,305,980
Investment in Excelsa, S.p.A.								4,066,192										4,063,077
Goodwill								3,108,471										3,108,471
Intangible assets, net											244,900									323,739
Property and equipment, net								1,942,323										2,136,190
Note receivable trade - net of current portion									110,599																	-
Related party note receivable								1,192,007										1,139,687
Other assets, principally deferred financing costs and license, net								1,077,663																21,651
				Total assets	$ 13,117,624										$ 12,098,795

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:

	Bank overdraft							$ 834,206								$			544,799
	8% Convertible Note, net of debt discount of $1,112,725						1,478,186															-
	Accounts payable - trade									2,056,223								1,205,490
	Accounts payable - related party in Italy											499,502							538,906
		Accrued expenses and other current liabilities								4,345,375							3,439,704
			Notes payable						1,320,841															-
			Deferred revenue											39,332									-
			Current portion of long-term liabilities										422,660								241,320
					Total current liabilities	10,996,325											5,970,219
Long-term debt, net of current portion															-					180,990
Other liabilities											945,206						1,066,881
				Total liabilities		11,941,531												7,218,090

Commitments and contingencies

Stockholders’ equity:

	Convertible preferred stock - $.01 par value; 18,750 shares authorized;
				9,844.8 shares of Series F issued and outstanding (liquidation
				preference of $3,408,429 and $3,266,535 at
				March 31, 2006 and June 30, 2005, respectively									98										98
Common stock - $.01 par value; 9,375,000 shares authorized;
			3,915,540 shares issued; 3,897,878 shares outstanding as of
				March 31, 2006 and 3,849,540 shares issued; 3,831,878
				shares outstanding as of June 30, 2005								39,155										38,495
		Additional paid-in capital						235,904,303									233,344,128
		Deferred compensation												-				(1,301,974)
		Accumulated deficit				(233,397,352)										(225,835,306)
		Accumulated other comprehensive income									23,599										28,974
	Less: 17,662 shares of common stock in treasury, at cost								(1,393,710)										(1,393,710)
					Total stockholders’ equity					1,176,093										4,880,705
					Total liabilities and stockholders’ equity		$ 13,117,624								$ 12,098,795

(1) Derived from the Audited Consolidated Financial Statements for the year ended June 30, 2005.

See Notes to Condensed Consolidated Financial Statements.

MSGI SECURITY SOLUTIONS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE THREE AND NINE MONTHS ENDED MARCH 31, 2006 and 2005

(Unaudited)

Three Months Ended				Nine Months Ended
		March 31,				March 31,
	2006		2005		2006		2005

Revenues	$ 399,586			$ 346,500			$1,882,335			$ 496,500
Revenues – related party			-			-			50,750			-
Total revenue		399,586			346,500			1,933,085			496,500

Cost of goods sold

575,370

130,354

1,750,600

162,808

Gross Profit / (Loss)

(175,784)

216,146

182,485

333,692

Operating costs and expenses:

	Research and development								-							65,155							-						140.339
	Salaries and benefits						938,672							482,694							2,138,653							1,238,951
		Non cash compensation					412,952					1,241,585								1,350,879							1,477,471
	Selling, general and administrative				1,009,881								569,943								2,823,916							1,685,353
		Depreciation and amortization				129,786									60,236							367,497									81,158
		Gain on termination of lease						-									-							-						(70,300)
			Total operating costs and expenses		2,491,291						2,419,613								6,680,945							4,552,972
Loss from operations				(2,667,075)						(2,203,467)								(6,498,460)							(4,219,280)

Other income (expense):

	Interest income, related party				54,347					30,790					103,910				77,540
	Interest expense			(566,885)				(17,305)						(1,130,188)				(51,947)
		Other income				2,619					-					11,389					-
Total other income (expense)			(509,919)						13,485				(1,014,889)							25,593
Minority interests in subsidiaries							-					-					-	255,517

Loss from continuing operations

before provision for income taxes

(3,176,994)

(2,189,982)

(7,513,349)

(3,938,170)

Provision for income taxes 19,810 3,000 48,697 9,000

	Loss from continuing operations		(3,196,804)		(2,192,982)		(7,562,046)		(3,947,170)
Discontinued operations:
		Loss from discontinued operations		-		(20,641)		-		(90,745)

Net loss

(3,196,804)

(2,213,623)

(7,562,046)

(4,037,915)

Undeclared dividends on preferred stock

(46,609)

(70,027)

(141,896)

(70,027)

Net loss attributable to

common stockholders

$ (3,243,413)

$ (2,283,650)

$ (7,703,942) $(4,107,942)

Basic and diluted loss per share attributable

to common stockholders:

Continuing operations		$ (0.84)		$ (0.61)			$ (2.01)			$ (1.19)
Discontinued operations			-		(	-)			-			(0.03)
Basic and diluted loss per share	$ (0.84)			$ (0.61)				$ (2.01)			$ (1.22)

Weighted average common shares outstanding

Basic and diluted

3,854,611

3,731,878

3,839,354

3,364,766

See Notes to Condensed Consolidated Financial Statements.

MSGI SECURITY SOLUTIONS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED MARCH 31, 2006 AND 2005

(unaudited)

2006

2005

Operating activities:

		Net loss						$ (7,562,046)														$ (4,037,915)
Loss from discontinued operations																				-									90,745
	Loss from continuing operations									(7,562,046)													(3,947,170)
		Adjustments to reconcile net loss to net cash used in
			operating activities:
				Bad debt expense										125,590																					-
					Depreciation									290,658																	81,158
					Amortization													78,839																	-
					Amortization of deferred financing costs										132,598																					-
					Non cash compensation							1,350,879															1,477,471
					Non cash interest expense										394,179																		-
						Gain from termination of lease															-									(70,300)
						Minority interest in subsidiary															-					(255,517)
		Changes in assets and liabilities:
					Accounts receivable							(151,654)																								-
					Accounts receivable - related party									(11,778)																							-
						Inventory										(26,249)												(264,352)
					Other current assets													31,960									(104,780)
					Note receivable - trade								(171,571)																					-
					Other assets									(15,969)																		(7,000)
						Deferred revenue											39,332																-
					Accounts payable - trade									850,733																364,709
					Accounts payable - related party											(39,404)																						-
					Accrued expenses and other liabilities						1,059,834																(330,334)
							Net cash used in operating activities of continuing operations		(3,624,069)															(3,056,115)
							Net cash used in operating activities of discontinued operations												-						(221,487)
							Net cash used in operating activities		(3,624,069)															(3,277,602)

Investing activities:

Investment in Excelsa							(3,115)	(3,996,695)
Increase in related party note receivable					(52,320)						(52,247)
License agreements				(500,000)								-
	Purchases of property and equipment					(96,791)				(234,962)
		Net cash used in investing activities of continuing operations	(652,226)						(4,283,904)

Financing activities:

	Proceeds from issuance of preferred shares, net of issuance costs									-			2,746,819
	Proceeds from issuance of common stock, net of issuance costs									-		3,816,669
	Proceeds from the issuance of 8% convertible notes			3,000,000													-
		Deferred financing costs					(439,473)											-
	Payments on 8% convertible notes					(136,364)											-
	Costs in connection with registration of stock								(5,099)								-
	Proceeds from exercise of stock options									-					720,000
		Proceeds from notes payable			1,849,585														-
	Repayment of notes payable						(300,000)
		Repayment of related party note payable									-			(500,000)
		Net borrowings on bank overdraft facilities		289,407												-
			Net cash provided by financing activities of continuing operations		4,258,056								6,783,488
	Foreign currency translation adjustments								(5,375)											-
Net increase (decrease) in cash and cash equivalents								(23,614)						(778,018)

Cash and cash equivalents at beginning of period		118,465			2,548,598
Cash and cash equivalents at end of period	$		94,851	$ 1,770,580

See Notes to Condensed Consolidated Financial Statements.

MSGI SECURITY SOLUTIONS, INC. AND SUBSIDIARIES

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

1.	BASIS OF PRESENTATION

The accompanying unaudited Condensed Consolidated Financial Statements include the accounts of MSGI Security Solutions, Inc. and its Subsidiaries, Future Developments America, Inc (“FDA”), Innalogic, LLC (“Innalogic”), AONet International S.r.L. (“AONet”) and MSGI Italia, S.r.L. (“MSGI Italia”) (collectively "MSGI" or the “Company”). These condensed consolidated financial statements are unaudited and should be read in conjunction with the Company's Form 10-K, as amended, for the fiscal year ended June 30, 2005 and the historical consolidated financial statements and related notes included therein. In the opinion of management, the accompanying unaudited condensed consolidated financial statements include all adjustments, consisting of only normal recurring accruals, necessary to present fairly the condensed consolidated financial position, results of operations and cash flows of the Company. Certain information and footnote disclosure normally included in financial statements prepared in conformity with generally accepted accounting principles have been condensed or omitted pursuant to the Securities and Exchange Commission's rules and regulations. Operating results for the three-month and nine-month periods ended March 31, 2006 are not necessarily indicative of the results that may be expected for the fiscal year ending June 30, 2006. Certain reclassifications have been made in the fiscal 2005 financial statements to conform to the fiscal 2006 presentation.

Liquidity:

The Company has limited capital resources and has incurred significant historical losses, negative working capital and negative cash flows from operations all of which raise substantial doubt about the Company’s ability to continue as a going concern. The Company believes that funds on hand combined with funds that will be available from its various operations may not be adequate to finance its

operations and capital expenditure requirements and enable the Company to meet its financial obligations including obligations for the purchase of its interests in AONet and payments under its callable secured convertible notes and promissory notes for the next twelve months. Failure of the new operations to generate such sufficient future cash flow could have a material adverse effect on the Company's ability to continue as a going concern and to achieve its business objectives. A future funding event will be required in order to meet the obligations for the next twelve months. The accompanying financial statements do not include any adjustments relating to the recoverability of the carrying amount of recorded assets or the amount of liabilities that might result should the Company be unable to continue as a going concern.

On July 12, 2005, MSGI closed a Callable Secured Convertible Note financing of $3 million with a New York based institutional investor. The Company received $2 million in gross proceeds upon closing, and received an additional $500,000 upon filing of the registration statement relating to this financing transaction, and $500,000 upon the effectiveness of the registration statement (see Note 6). The Note requires repayment over a three-year term with an 8% interest per annum. Repayment shall be made in cash or in registered shares of common stock, or a combination of both, at the option of the Company,

and payment commences 90 days after each closing date and is payable monthly in equal principal

installments plus interest over the remaining 33 months. Pursuant to an amendment dated September 21, 2005 the Company has the option to make the monthly payments in registered shares of common stock only if the stock price exceeds $4.92 over a specified period of time. The Holder has the option to convert all or any part of the outstanding principal to common stock if the average daily price, as defined in the agreement, for the preceding five trading days is greater than the defined Initial Market Price of $6.56. The conversion price is $4.92. The agreement provides that for any monthly period in which the stock price is greater than 125% of the initial market price of $6.56, as defined in the agreement, for the month, the interest rate for that month will be 0%. The Company granted registration rights to the investors for the resale of the shares of common stock underlying the notes and certain warrants that were issued in the transaction. In January 2006, this Agreement was further amended with a Letter Agreement in conjunction with additional short-tem notes the Company entered into with the same investors (see below), which allows the Company to meet its payment obligations under the terms of the Callable Secured Convertible Notes for the months of January, February and March 2006 by issuing 22,000 shares of the Company’s common stock per month, due on the last day of each month. The Letter Agreement also allows for the issuance of 9,000 shares of the Company’s common stock as a partial payment against the obligation due for the Callable Secured Convertible Notes for the month of April 2006. As of March 31, 2006, the Company issued 66,000 shares of its common stock per the terms of the Letter Agreement. See Note 6 for further details.

During December 2005, the Company entered into a short-term note in the amount of $250,000. This loan bears interest at a rate of 10% through June 30, 2006 and has an annual imputed interest rate of 18.25%. The entire principal and interest of $25,000 will be paid in full upon completion of a contemplated future funding event. Further, the full amount of interest will be paid to the lender regardless of any possible early payment of principal. The total interest due under this note has been fully accrued as of March 31, 2006. See Note 7 for further details.

During January 2006, the Company entered into a short-term note in the amount of $300,000. This loan bore interest at a rate of 12%. The annual interest amount was due in full even if early payment of principal. The entire principal and interest of $36,000 was paid in full on January 24, 2006. See Note 7 for further details.

On January 19, 2006, the Company entered into four short-term notes with the same lenders that also hold the Callable Secured Convertible Notes. The short-term notes have an aggregate principal amount of $500,000. The loans bear interest at a rate of 20% through April 19, 2006 and has an annual imputed interest rate of 80%. In the event of any defined event of default declared by the lenders by written notice to the Company, the notes shall become immediately due and payable and the Company shall incur a penalty of an additional 15% of the amounts due and payable under the notes. See Notes 6 and 7 for further details.

During the months of February and March 2006, the Company entered into a series of promissory notes with various private lenders. The notes closed in a series of four transactions over the period of February 17, 2006 to March 23, 2006. Gross proceeds in the amount of $799,585 were obtained and the notes carry an aggregate repayment total of $975,103 (which includes imputed interest of $175,518 or 21.95%) which is due and payable upon maturity. The notes carry a maturity date of February 28, 2007. In addition, warrants for the purchase of up to 585,062 shares of the Company’s common stock were issued to the individual lenders. The warrants carry an exercise price of $6.50 and a term of 5 years. The warrants may be exercised 65 days after the date of issuance. Placement fees in the amount of $73,133 were paid to VFinance Investments, Inc. as placement agent. Escrow agent fees in the amount of $20,000 were paid to Kreiger & Prager LLP as escrow agent. Other closing fees in the amount of $6,090 and finders fees of $40,000 were also paid. In addition to the placement fees, warrants for the purchase of up to 73,134 shares of the Company’s common stock were issued to the placement agent and its

designees. The agent warrants carry an exercise price of $6.50,a term of 5 years and may be exercised 65 days after the date of issuance. See Note 7 for further details.

2. SUMMARY OF RECENT ACCOUNTING PRONOUNCEMENTS

We adopted Statement of Financial Accounting Standards ("SFAS") No. 123 Revised 2004, "Share-Based Payment" (“SFAS 123R”) effective July 1, 2005. This Statement requires that the cost resulting from all share-based payment transactions are recognized in the financial statements of the Company. That cost will be measured based on the fair market value of the equity or liability instruments issued. Our adoption of SFAS 123R impacted our results of operations by increasing the non cash compensation expense. The amount of the impact to the Company for the three months and nine months ended March 31, 2006 was approximately $118,000 and $466,000, respectively, of additional expense that resulted under SFAS 123R as compared to the expense that would have been recorded under APB 25 (see Note 7).

The Company adopted EITF No. 04-8 “The Effect of Contingently Convertible Instruments on Diluted Earnings per Share” during the quarter ended September 30, 2005. The Company’s 8% Convertible Notes are convertible at the option of the holder into shares of the Company’s Common Stock once the common stock trades above $6.56 per share for a specified period of time (a market price trigger). EITF 04-08 requires companies with contingently convertible debt instruments to include the dilutive effect of the contingently convertible debt in the diluted earnings per share calculations regardless of whether the market price trigger has been met. The adoption of this statement did not have any effect on earnings per share, since the Company had losses during the period and the effect of the conversion of the notes would have an antidilutive effect.

3. SUMMARY OF SIGNIFICANT POLICIES

The accounting policies of the Company are contained in the June 30, 2005 Form 10-K/A. Aside from the adoption of SFAS 123R, there were no significant changes to the accounting polices during the nine months ended March 31, 2006. The following are the more significant policies.

Principles of Consolidation:

The consolidated financial statements include the accounts of MSGI and its majority-owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation. Operations of subsidiaries acquired are included in the MSGI financial statements from the date of the respective acquisition. Operations of any subsidiaries sold are presented as discontinued operations. Investments where the Company has less than a 20% ownership interest and does not exert significant control and influence are recorded on the cost basis.

Accounts Receivable and Allowance for Doubtful Accounts:

The Company extends credit to its customers in the ordinary course of business. Accounts are reported net of an allowance for uncollectible accounts. Bad debts are provided on the allowance method based on historical experience and management's evaluation of outstanding accounts receivable. In assessing

collectibility the Company considers factors such as historical collections, a customer's credit worthiness, age of the receivable balance both individually and in the aggregate, and general economic conditions that may affect a customer's ability to pay. The Company does not require collateral from customers nor are customers required to make up-front payments for goods and services.

Deferred Financing Costs

Deferred financing costs are amortized over the term of its associated debt instrument.

Revenue Recognition:

The Company accounts for revenue recognition in accordance with Staff Accounting Bulletin No. 104, ("SAB 104"), which provides guidance on the recognition, presentation and disclosure of revenue in financial statements.

Revenues are reported for the operations of the various subsidiaries of MSGI upon the completion of a transaction that meets the following criteria of SAB 104 when (1) persuasive evidence of an arrangement exists; (2) delivery of our services has occurred; (3) our price to our customer is fixed or determinable; and (4) collectibility of the sales price is reasonably assured.

FDA and MSGI Italia currently do not have any revenue transactions. Innalogic recognizes sales of its product upon shipment if the above criteria have been met. In some instances, clients may be billed per certain contractual milestones. In such instances, revenue is deferred until such time as the above criteria are met.

Revenue from AONet is mainly service based, consisting principally of specific technical projects and maintenance activities and is either project specific or of a long-term service (e.g., one year) relationship in nature. Short-term projects are generally recognized at the end of the contract when the amounts are billed and the customer has accepted the delivered service.

Other significant contractual arrangements for AONet relate to the maintenance of data backup for customers on a periodic basis. The contractual terms for these types of services varies based on the amount of data space required by the customer and how often the activity occurs. These types of services, including maintenance services, are such that the customer is billed monthly for the service and revenue is recognized in the month in which the service is provided. There are certain customers for which several months may be invoiced in advance of providing the service. In those cases, the revenue is deferred until the services have been rendered.

Certain AONet contracts contain penalty clauses, such that if a customer breaks the agreement prior to its termination, the Company is eligible to bill a termination fee to the customer. Revenue on these billings is not recognized until the amounts are collected, as it is not generally considered probable at the time of billing that the full amount will be collected. Contracts do not have upfront or non-refundable payment features.

Income Taxes:

basis of assets and liabilities and net operating loss carry-forwards, all calculated using presently enacted tax rates. The effect on deferred taxes of a change in tax rates is recognized in income in the period that includes the enactment date. Valuation allowances are established when necessary to reduce deferred tax assets to the amounts expected to be realized. Management has established a full valuation allowance on deferred taxes as of March 31, 2006 and for the past several years. AONet files a separate tax return in Italy on an annual basis.

Use of Estimates:

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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. The most significant estimates and assumptions made in the preparation of the consolidated financial statements relate to the carrying amount of goodwill and intangible assets, deferred tax valuation allowance, valuation of stock options, warrants and beneficial conversion features, fair value of net

assets acquired and the allowance for doubtful accounts. Actual results could differ from those estimates.

Foreign Currency Transactions:

Assets and liabilities of our European subsidiary, whose functional currency is the Euro, are translated at the prevailing rate at the balance sheet date and revenues and expenses are translated at the average exchange rates prevailing during the period. Gains and losses are recognized in other income as incurred.

Unrealized gains or losses are reported as accumulated other comprehensive income within stockholders equity.

4. EARNINGS (LOSS) PER SHARE

Weighted average shares outstanding - basic and diluted for the periods ending March 31, 2006 and 2005:

	2006			2005
Three Months		Nine Months	Three Months Nine Months

Weighted average common shares outstanding - basic	3,854,611				3,839,345			3,731,878			3,364,766
Common stock equivalents for options and warrants			-			-			-			-
Weighted average common shares outstanding- diluted		3,854,611		3,839,345			3,731,878			3,364,766

Stock options and warrants in the amount of 2,098,731 and 1,538,713 shares, preferred stock convertible into 461,538 and 0 shares and 8% convertible notes convertible into 609,756 and 0 shares outstanding at March 31, 2006 and 2005, respectively, were not included in the computation of diluted earnings (loss) per share attributable to common stockholders, as they are anti-dilutive as a result of net losses for the three and nine months ended March 31, 2006 and 2005.

5. OTHER ASSETS

Other assets as of March 31, 2006 included the following:

	Domestic Operations						Italy						Totals
Deferred financing costs, net			$540,044						-			$540,044
Deposit on licensing contract				500,000						-				500,000
Deposits					28,700			8,919							37,619
		$1,068,744				$8,919					$1,077,633

The Company incurred deferred financing costs of $357,304 in connection with the issuance of the 8% callable convertible notes (see Note 6). These costs are being amortized over three years, the term of the Note. Amortization expense was $29,775 and $89,326 for the three and nine months ended March 31, 2006, respectively.

The Company incurred deferred financing costs of $315,337 in connection with the issuance of promissory notes in February and March of 2006 (see Note 7). These costs are being amortized over one year, the term of the notes. Amortization expense was $43,272 for the three and nine months ended March 31, 2006, respectively.

Deposits on licensing contracts are not yet amortized as full installation, deployment and beneficial use of the licensed technology, resulting in revenue generating business activities, has not yet begun.

6. 8% CALLABLE CONVERTIBLE NOTE

The Note requires repayment over a three-year term with an 8% interest per annum. Repayment shall be made in cash or in registered shares of common stock, or a combination of both, at the option of the Company, and payment commences 90 days after each closing date and is payable monthly in equal principal installments plus interest over the remaining 33 months. Aggregate monthly principal payments under all three installments of the notes equal approximately $90,900 per month.

Pursuant to an amendment dated September 21, 2005, the Company has the option to make the monthly payments in registered shares of common stock only if the stock price exceeds $4.92 over a specified period of time. The Holder has the option to convert all or any part of the outstanding principal to common stock if the average daily price, as defined in the agreement, for the preceding five trading days is greater than the defined Initial Market Price of $6.56. The conversion price is $4.92. The agreement provides that for any monthly period in which the stock price is greater than 125% of the initial market price of $6.56, as defined in the agreement, for the month, the interest rate for that month will be 0%. The Company granted registration rights to the investors for the resale of the shares of common stock underlying the notes and certain warrants that were issued in the transaction.

The Notes are secured by a first lien on all Company assets. The Note agreement provides the Company with the option to call the loan and prepay the remaining balance due. If the loan is called early, the Company will be required to pay 125% of the outstanding principal and interest as long as the common stock of the Company is at $6.00 or less. If the stock is higher than $6.00 when the Company exercises the call option, then the amount owed is based upon a calculation, as defined in the agreement, using the average daily price. If in any month a default occurs, the note shall become immediately due and payable at 130% of the outstanding principal and interest. No defaults or calls were made on the Note through March 31, 2006. The Company also issued five-year warrants to the investors for the purchase of up to 75,000 shares of the Company's common stock, $0.01 par value, at an exercise price of $7.50 per share, which are exercisable at any time.

The placement agent received three-year warrants for the purchase of 12,195 shares of the Company's common stock, at an exercise price of $7.50 per share exercisable between the period January 12, 2006 and January 11, 2009. The agent warrants were valued at $57,054 using the Black-Scholes option pricing model and recorded as part of the financing costs. In addition, the agent received a fee equal to 7% of the aggregate offering, in an amount of $210,000, which was recorded as part of the financing costs. Total financing cost recorded in connection with the Notes was $357,304 which is included in other assets on the balance sheet and is being amortized over the term of the Notes (see Note 5).

The Company recorded a discount to the note payable of $1,471,169, of which $404,792 represented the discount allocated to the warrants and $1,066,377 represented the beneficial conversion feature of the note. The fair value of the warrants was determined using a Black-Scholes option pricing model. The discount on the note was allocated from the gross proceeds and recorded as additional paid-in capital. The discount is being amortized to interest expense over the three-year term of the note. Interest expense for the three and nine months ended March 31, 2006 in connection with the note discount was approximately $122,600 and $358,400, respectively. Should the notes be converted or paid prior to the payment terms, the amortization of the discount will be accelerated.

The Company made the first scheduled payment on the Note on November 3, 2005 in the amount of $109,702 and the second scheduled payment on December 1, 2005 in the amount of $101,551, both of which represented principal and interest owed and both of which were paid in cash.

On January 19, 2006, the Company entered into a letter agreement modification with the investors, by which the investors agreed to waive certain requirements under the 2005 Notes, as amended, thus allowing the Company to issue shares of common stock to the investors in order to satisfy the Company’s payment obligations for the payments due in the month’s of January, February and March 2006. The modification also allowed for the Company to issue shares of common stock in order to satisfy partial payment against the Company’s payment obligation for the month of April 2006. On January 31, February 28, and March 31, 2006, the Company issued 22,000 shares of its common stock, for an aggregate total of 66,000 shares, to the investors in order to satisfy the payment obligations for those respective months. As a result of the issuance of common shares with a fair value at the date of issuance of an amount less than the aggregate principal and interest due in full satisfaction of the amounts owed for such months, the Company reduced its interest expense for such period by the incremental benefit. In addition, as a result of the payments of stock, no coupon interest expense was realized for the three months ended March 31, 2006. Interest expense for the three and nine months ended March 31, 2006 was $0 and $103,333, respectively, exclusive of the discount and beneficial conversion features.

7. SHORT-TERM NOTES PAYABLE

During December 2005, the Company entered into a short-term note in the amount of $250,000. This loan bears interest at a rate of 10% through June 30, 2006 and has an annual imputed interest rate of 18.25%. The entire principal and interest of $25,000 will be paid in full upon completion of a contemplated future funding event. Further, the full amount of interest will be paid to the lender regardless of any possible early payment of principal. The total interest due under this note of $25,000 has been fully accrued as of March 31, 2006.

On January 3, 2006 the Company entered into a $300,000 bridge loan with an unrelated third party, which has since been repaid in full. The loan bore interest at a rate of 12% and the annual interest amount was due in full even though the loan was repaid early. The Company incurred interest expense of $36,000 for the three months ended March 31, 2006.

On January 19, 2006 the Company entered into new promissory note agreements with the investors that also hold the 8% Callable Secured Convertible Notes. The new promissory notes provided proceeds totaling $500,000 to the Company. The notes are due and payable on April 19, 2006 in the aggregate total of $600,000, including imputed interest of $100,000 at an annual interest rate of 80%. In the event of any defined event of default declared by the lenders by written notice to the Company, the notes shall become immediately due and payable and the Company shall incur a penalty of an additional 15% of the amounts due and payable under the notes. As of May 22, 2006, this note has not yet been repaid.

the amount of $73,133 were paid to VFinance Investments, Inc. as placement agent. Escrow agent fees in the amount of $20,000 were paid to Kreiger & Prager LLP as escrow agent. Other closing fees in the amount of $6,090 were also paid. Total financing cost recorded in connection with the Notes was $315,337 which is included in other assets on the balance sheet and is being amortized over the term of the Notes (see Note 5).

The Company recorded a discount to the note payable of $576,265 which represented the discount allocated to the warrants. The fair value of the warrants was determined using a Black-Scholes option pricing model. The discount on the note was allocated from the gross proceeds and recorded as additional paid-in capital. The discount is being amortized to interest expense over the one-year term of the note. Interest expense for the three months ended March 31, 2006 in connection with this note discount was approximately $72,000. Should the notes be paid prior to the payment terms, the amortization of the discount will be accelerated.

8. STOCK BASED COMPENSATION

The Company maintains a qualified stock option plan (the "1999 Plan") for the issuance of up to 1,125,120 shares of common stock under qualified and non-qualified stock options. The plan is administered by the compensation committee of the Board of Directors which has the authority to determine which officers and key employees of the Company will be granted options, the option price and vesting of the options. In no event shall an option expire more than ten years after the date of grant.

Effective July 1, 2005, the Company has adopted SFAS 123R, “Share-Based Payment.” SFAS 123R SFAS 123R replaces SFAS 123 “Accounting for Stock-Based Compensation” and supersedes Accounting Principles Board Opinion No. 25 (“APB 25”), “Accounting for Stock Issued to Employees.” SFAS 123R requires all share-based payments to employees, including grants of employee stock options, to be recognized in the financial statement based on their fair values. Under SFAS 123R, the pro forma disclosures previously permitted under SFAS 123 are no longer an alternative to financial statement recognition.

The Company has selected the Black-Scholes method of valuation for share-based compensation and has adopted the modified prospective transition method under SFAS 123R, which requires that compensation cost be recorded, as earned, for all unvested stock options outstanding at the beginning of the first quarter of adoption of SFAS 123R. As permitted by SFAS 123R, prior periods have not been restated. The charge is being recognized in non cash compensation on a straight-line basis over the remaining service period after the adoption date based on the options’ original estimate of fair value. The Company did not record a tax benefit related to the share-based compensation expense since the Company has a full valuation allowance against deferred tax assets.

Prior to the adoption of SFAS 123R, the Company applied the intrinsic-value-based method of accounting prescribed by APB 25 and related interpretations, to account for its fixed-plan stock options to employees. Under this method, compensation cost was recorded only if the market price of the underlying stock on the date of grant exceeded the exercise price. As permitted by SFAS 123, the Company elected to continue to apply the intrinsic-value-based method of accounting described above, and adopted only the disclosure requirements of SFAS 123. The fair-value-based method used to determine historical pro forma amounts under SFAS 123 was similar in most respects to the method used to determine stock-based compensation expense under SFAS 123R. However, in its pro forma disclosures, the Company accounted for option forfeitures as they occurred, rather than based on estimates of future forfeitures.

In connection with the adoption and provisions of SFAS 123R, the Company reversed the deferred compensation balance of $1,301,974, resulting from the application of the intrinsic value method of accounting for stock options, at July 1, 2005 against Additional paid-in capital. This expense is now

superseded by the SFAS 123R expense, which will be recorded over the remaining vesting period of the stock options. The expense for the three and nine months ended March 31, 2006 was $412,952 and $1,350,879, respectively.

The following table illustrates the pro forma effect on the Company’s net loss and net loss per share as if the Company had adopted the fair-value-based method of accounting for stock-based compensation under SFAS 123 for the three and nine months ended March 31, 2005:

							March 31, 2005
					Three Months				Nine Months
	Net loss attributable to common stockholders:
		as reported	$ (2,283,650)					$ (4,107,942)
	Add: Stock-based employee compensation recorded					1,241,585				1,241,585
Subtotal				(1,402,065)					(2,866,357)

Less: Stock based employee compensation expense

determined under the fair value method for all awards

(1,416,089)

(1,508,620)

Pro forma net loss attributable to common stockholders

$ (2,458,154)

$ (4,374,977)

Basic and diluted net loss per common share:
As reported	$	(0.61)	$	(1.22)

Pro forma

(0.66)

(1.30)

There were no stock options granted, exercised or forfeited during the nine months ended March 31, 2006. As of March 31, 2006, 560,000 options are outstanding, of which 350,166 options are exercisable. The weighted average exercise price of all outstanding options is $2.43. As of March 31, 2006, the Company has 1,538,731 warrants outstanding to purchase shares of common stock at prices ranging from $6.00 to $8.25, of which 880,535 warrants are currently exercisable.

9. DISCONTINUED OPERATIONS

In March 2004, the Company completed the sale of substantially all of the assets relating to its telemarketing and teleservices business held by its wholly owned subsidiary, MKTG Teleservices, Inc., ("MKTG Teleservices"). As such, the operations and cash flows of MKTG Teleservices have been eliminated from ongoing operations and the Company no longer has continuing involvement in the

operations. Loss from discontinued operations of approximately $21,000 and $91,000 for the three and nine months ended March 31, 2005, respectively, are the result of trailing legal fees associated with certain legal settlements pertaining to the discontinued operation.

10. ACQUISITIONS

On July 1, 2005, MSGI and it's subsidiary Future Developments America, Inc. ("FDA") entered into a Stock Purchase, Earnout and Royalty Payment Agreement (the "Agreement") with Future Developments, Ltd. ("FDL"), Darren Labas and Jamie Labas, to acquire the remaining 49% of the issued and outstanding shares of Future Developments America, Inc. held by Darren and Jamie Labas, not held by the Company. This transaction gives 100% ownership of all issued and outstanding shares of Future Developments America, Inc. to MSGI. The Agreement calls for a purchase price by virtue of an earn out payment of 15% of gross sales of any FDL products, less direct costs associated with such products, for

sales of such products by either MSGI or FDA. The earn out payments are capped at a maximum payment of $1,000,000. Further subject to the terms and conditions of the Agreement, ownership of certain fixed assets and component parts inventory on the balance sheet of FDA is transferred to FDL as part of the purchase price. These assets had minimal value and had been impaired and expensed on MSGI’s financial statements at June 30, 2005. The Agreement also calls for royalty payments to be made by FDL to MSGI/FDA in the amount of 5% of net sales made to any government sector law enforcement, security or intelligence based customer in the United States for any and all sales of a certain transmitter product only made directly by FDL or through any subsidiary, affiliate, distributor, dealer or agent of FDL for a period of 18 months from the date of execution of the Agreement. There were no sales transactions for the nine months ended March 31, 2006 under this agreement.

On August 31, 2005 MSGI acquired an additional percentage of Innalogic LLC, thereby providing MSGI with a 76% stake in the company. Pursuant to a ratchet provision included in the Amended and Restated Limited Liability Company Agreement, dated August 18, 2004 between MSGI and the Innalogic LLC Members, MSGI was entitled to receive an additional stake in the LLC with no additional consideration, effective August 31, 2005.

11. INVESTMENTS

MSGI owns approximately 19.5% of the issued and outstanding shares of common stock of Excelsa S.p.A. ("Excelsa"), a corporation organized under the laws of the Republic of Italy. As the Company has less than 20% ownership interest in Excelsa and does not have the ability to exercise significant influence over Excelsa, this aggregate investment is accounted for under the cost method.

12. NOTES RECEIVABLE - TRADE

The Company issued a note receivable totaling approximately $189,000 which is due from a customer of AONet in connection with the sale of a computer system server during the nine months ended March 31, 2006. The note is non-interest bearing and is payable in 36 equal monthly installments. The Company applied Accounting Principles Bulletin No. 21 (“APB 21”) and discounted the future payments in relation to the note at AONet’s prevailing cost of capital of 6% and recorded approximately $25,000 of deferred interest income. The discounted note will be accreted over the life of the note and interest income will be realized with future payments. As of March 31, 2006, the balance receivable on the note is approximately $172,000. The discounted value of the note receivable has been classified into a current asset of approximately $61,000 and a long-term asset of approximately $111,000.

13. INTANGIBLE ASSETS

The gross carrying amount and accumulated amortization of the Company's intangible assets as of March

31, 2006 are as follows:

Amortized intangible assets

Unpatented technology	$ 287,288		$ 154,971
Favorable lease		56,136		7,797

Unamortized intangible assets

Trade name

64,244

Totals

$ 407,668

$ 162,768

Amortization expense recorded for the nine months ended March 31, 2006 was $78,839. The estimated remaining amortization expense for the five succeeding years is as follows:

Fiscal Year		Amount
2006 (remaining three months)	$ 26,200
2007			105,100
2008				22,000
2009					9,400
2010					9,400
2011					8,600

14. BANK OVERDRAFT

The Company's majority owned subsidiary, AOnet, is completely financed with short-term debt from Italian banks denominated in Euros. The Company has bank overdraft protection with a local Italian bank. This overdraft protection allows the Company to pay vendors or other creditors even if funds on hand are insufficient. The interest rate associated with this financing mechanism was approximately 6% at March 31, 2006. At March 31, 2006, AONet borrowed approximately $834,200 under such facilities. The total facilities available to the Company as of March 31, 2006 were as follows:

		Weighted Average			Credit Available
Lines of Credit	Total Credit Facility		Interest Rate	at March 31, 2006

Advance on accounts receivable	$513,000			5.80%		$ 15,600
Overdraft facility		296,000		8.95%			(40,800)
Unsecured financing			39,600		6.00%			39,600

Total

$848,600

$ 14,400

Included in the overdraft facility, is a specific overdraft facility for approximately $168,000 at an interest rate of 10.25%, which expired on November 15, 2005. In December 2005 it was renewed through March 31, 2006. AONet is negotiating a new overdraft facility for approximately $360,000 to be received in May 2006.

The managing director of AONet (previously the controlling shareholder) has personally guaranteed the unsecured financing line of $39,600 and the former majority shareholder has personally guaranteed approximately $585,000 of the credit facilities.

15. RELATED PARTY TRANSACTIONS

During the nine months ended March 31, 2006, the Company, through its subsidiary Innalogic LLC, made a sale totaling approximately $50,000 of its wireless surveillance technology to Excelsa S.p.a., a related party in which MSGI has a 19.5% investment.

On December 31, 2001, the Company advanced $1,000,000 pursuant to a promissory note receivable agreement with an officer due and payable to the Company at maturity, October 15, 2006. The Company recorded the note receivable at a discount of approximately $57,955 to reflect the incremental borrowing rate of the officer and is being amortized as interest income over the term of the note using the straight-line method. The note receivable is collateralized by current and future holdings of MSGI common stock owned by the officer and bears interest at prime. Interest is due and payable yearly on October 15th. The

Company recognized interest income of approximately $52,350 and $53,130 for the nine months ended March 31, 2006 and 2005, respectively. As of March 31, 2006, the interest due through October 15, 2005 of approximately $180,050 is in arrears. The note will be forgiven in the event of a change in control.

AONet

At March 31, 2006, AONet had the following related party transactions:

Accounts receivable - related party consists of $73,234 due from a minority shareholder for software services provided.

Accounts payable - related party consists of a payable to the same minority shareholder in the amount of approximately $55,200 for reimbursement of telecommunications charges and approximately $176,400 remaining liability balance on the purchase of the operating division during 2004, (prior to MSGI's acquisition date), and approximately $422,700 note payable due to the minority shareholder for reimbursement for payments made for the acquisition of the data center. There is also approximately $230,600 due to a Company related to a minority shareholder for a compensation agreement and approximately $37,300, in aggregate, due to two minority shareholders by way of a trust for 2005 compensation.

The Company had expenses of approximately $243,900 paid to related parties for the nine months ended March 31, 2006, mainly for compensation to the above related parties and reimbursement of telecommunication costs

16. SEGMENT INFORMATION

In accordance with SFAS No. 131, 'Disclosures about Segments of an Enterprise and Related Information' segment information is being reported consistent with the Company's method of internal reporting. The Company believes it has two reporting segments. The Company has two product and services line (security technologies and data center technologies). The security technologies product and services line, which includes Innalogic and FDA is a new and emerging business and, as such, has limited revenue earnings to report. The data center technologies product and services line, which includes AONet and MSGI Italia, is a new business emerging from an historical bankruptcy and, as such, has limited revenue earnings to report.

Financial information relating to the three month period ended March 31, 2006 continuing operations by business segment is as follows:

Security Technologies

Data Center Technologies

Corporate

Total

Net revenues

399,586

Gross profit

(175,784)

Selling, general & administrative

$ 901,316

295,758

$ 1,164,472

2,361,546

Depreciation and amortization

35,604

91,950

2,232

129,786

Loss from operations

$(936,879)

(563,491)

$ (1,166,705)

$ (2,667,075)

Capital expenditures

28,054

34,645

62,699

Financial information relating to the nine month period ended March 31, 2006 continuing operations by business segment is as follows:

Security Technologies

Data Center Technologies

Corporate

Total

Net revenues

$ 126,830

1,806,255

1,933,085

Gross profit

88,508

93,977

182,485

Selling, general & administrative

$1,710,038

986,109

$ 3,617,341

6,313,488

Depreciation and amortization

$ 104,181

256,620

6,696

367,497

Loss from operations

$(1,725,670)

$ (1,148,752)

$ (3,624,038)

$ (6,498,460)

Segment assets

444,494

6,121,538

$ 6,551,592 (1)

$ 13,117,624

Capital expenditures

49,366

18,336

29,089

96,791

The Company's continuing operations activity during the period ended March 31, 2005 were from the corporate functions and the Securities Technology business alone; therefore detail by segment is not presented for this period.

(1)	Principally the investment in Excelsa S.p.A. and other related party note receivable.

Geographic Information

Geographic sales based on customer location were as follows:

Nine Months ended March 31,
	2006	2005

United States	$			76,080		$ 496,500
Europe			1,857,005				-
		$ 1,933,085			$ 496,500

Net property, plant and equipment by geographical area were as follows:

March 31, 2006

June 30, 2005

United States		$			247,547		$		211,943
Europe				1,694,776				1,924,247
	$		1,942,323			$		2,136,190

17.	FORMATION OF NEW SUBDISIARY

On November 1, 2005, the Company formed a new wholly-owned subsidiary MSGI Italia SrL which will function as the holding company for all business units in Italy. MSGI Italia SrL will provide oversight for the operations of the AONet International subsidiary and the minority interest investment in Excelsa. MSGI Italia has been incorporated and registered in Italy and the Company has provided initial cash funding of approximately $15,000. There has been only minor business activity within this Company for the period ended March 31, 2006. MSGI Italia Srl financial results are included in the Company’s consolidated financial statements from date of formation.

18. SUBSEQUENT EVENTS

During April 2006 the Company entered into an agreement which set the terms for a stock purchase that would result in the Company acquiring an additional 34% interest in AONet International Srl, with an option to purchase the final 15% equity, for an aggregate total of approximately $960,000. The agreement calls for a payment of approximately $309,000 to be made on or before August 31, 2006 and a payment of approximately $309,000 to be made on or before November 30, 2006 for the acquisition of the additional 34% interest. A payment of approximately $342,000 would be made if the Company

executes the option to acquire the final 15% equity. The agreement is contingent upon the Company satisfying the obligations under the initial Stock Purchase Agreement in full. The agreement also provided for an amendment to the original Stock Purchase Agreement which would allow for the final payment for the initial stock purchase to be deferred from the original due date of March 31, 2006 to April 30, 2006. On May 11, 2006, the agreement was amended to allow the final payment under the terms of the original Stock Purchase Agreement to be deferred to June 30, 2006. There is no accounting effect of the agreement during the period ended March 31, 2006.

On May 22, 2006, the Company has received a commitment letter from an International Technology firm strategically focused on Homeland Security to provide equity financing in a minimum amount of $3.0 million before June 30, 2006. While MSGI is currently below the required Nasdaq threshold for Stockholders Equity the new financing will cause MSGI to regain compliance with such requirements.

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

Special Note Regarding Forward-Looking Statements

Some of the statements contained in this Report on Form 10-Q discuss our plans and strategies for our business or state other forward-looking statements, as this term is defined in the Private Securities Litigation Reform Act of 1995 including, but not limited to, statements regarding our near-term objectives and long-term strategies, expectations of short-term and long-term liquidity requirements and needs, statements that are not historical facts, and/or statements containing words such as "anticipate(s)," "expect(s)," "intend(s)," "plan(s)," "target(s)," "project(s)," "will," "believe(s)," “may,” “would,” "seek(s)," "estimate(s)" and similar expressions. These statements are based on management's current expectations, beliefs and assumptions and are subject to a number of known and unknown risks, uncertainties and other factors that could lead to actual results materially different from those described in the forward-looking statements. The Company can give no assurance that its expectations will be attained. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company, or industry results to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, among others, the following: general economic and business conditions; industry capacity; industry trends; demographic changes; competition; the loss of any significant customers; changes in business strategy or development plans; availability and successful integration of acquisition candidates; availability, terms and deployment of capital; advances in technology; retention of clients not under long-term contract; quality of management; business abilities and judgment of personnel; availability of qualified personnel; changes in, or the failure to comply with, government regulations; and technology and telecommunication costs.

Introduction

This discussion summarizes the significant factors affecting the consolidated operating results, financial condition and liquidity/cash flows of the Company for the three and nine month periods ended March 31, 2006 and 2005. This should be read in conjunction with the financial statements, and notes thereto, included in this Report on Form 10-Q and the Company’s financial statements and notes thereto, included in the Company’s Annual Report on Form 10-K, as amended, for the year ended June 30, 2005.

Financial Reporting Release No. 60 requires all companies to include a discussion of critical accounting policies or methods used in the preparation of financial statements. The following is a brief description of the more significant accounting policies and methods used by the Company.

Revenue Recognition:

The Company accounts for revenue recognition in accordance with the Securities and Exchange Commission’s Staff Accounting Bulletin No. 104, ("SAB 104"), which provides guidance on the

recognition, presentation and disclosure of revenue in financial statements.

Revenues will be reported for the operations of Future Developments America, Inc. and for Innalogic, LLC upon the completion of a transaction that meets the following criteria of SAB 104 when (1) persuasive evidence of an arrangement exists; (2) delivery of our services has occurred; (3) our price to our customer is fixed or determinable; and (4) collectibility of the sales price is reasonably assured.

FDA and MSGI Italia recognized no revenues during the periods ended March 31, 2006 and 2005.

Revenues derived from the operations of Innalogic, from the sale of equipment and the provision of supporting services if requested by the customer, are realized upon shipment or delivery of the product and/or upon the services being provided and completed. In some instances, clients may be billed per certain contractual milestones. In such instances, revenue is deferred until such time as the above criteria are met.

Other significant contractual arrangements for AONet relate to the maintenance of data backup for customers on a periodic basis. The contractual terms for these types of services varies based on the amount of data space required by the customer and how often the activity occurs. These types of services, including maintenance services, are such that the customer is billed monthly for the service and revenue recognized in the month in which the service is provided. There are certain customers for which several months may be invoiced in advance of providing the service. In those cases, the revenue is deferred until the services have been rendered.

Accounts Receivable and Allowance for Doubtful Accounts:

Goodwill and Intangible Assets:

Under Statement of Financial Accounting Standards ("SFAS"), No. 142, "Goodwill and Other Intangible Assets", goodwill is no longer amortized. The Company performs an annual impairment test to determine if there is any impairment of goodwill. The current goodwill of $3,108,471 resulted from the Company’s acquisition of AONet in June 2005. The Company has not yet performed an annual impairment test related to this amount since the acquisition was recent, however management believes that no impairment of this asset has occurred.

Intangible assets of approximately $287,000 were acquired during the period ended September 30, 2004 in connection with the acquisition of Innalogic. For the three and nine months ended March 31, 2006, amortization expense of approximately $24,000 and $72,000, respectively, has been recognized and as of March 31, 2006 accumulated amortization of $155,000 has been realized associated with these intangible assets. Intangible assets of approximately $120,000 were acquired during the period ended June 30, 2005 in connection with the acquisition of AONet. For the three and nine months ended March 31, 2006, amortization expense of approximately $2,000 and 7,000, respectively, has been recognized and as of March 31, 2006 accumulated amortization of $7,800 has been realized associated with these intangible assets.

Long-Lived Assets:

In accordance with SFAS No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets”, the Company reviews for impairment of long-lived assets and certain identifiable intangibles whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. In general, the Company will recognize impairment when the sum of undiscounted future cash flows (without interest charges) is less than the carrying amount of such assets. The measurement for such impairment loss is based on the fair value of the asset.

Accounting for Income Taxes:

The Company uses the liability method of accounting for income taxes, as set forth in SFAS No. 109, "Accounting for Income Taxes." Under this method, deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the carrying amounts and the tax basis of assets and liabilities and net operating loss carry-forwards, all calculated using presently enacted tax rates. The effect on deferred taxes of a change in tax rates is recognized in income in the period that includes the enactment date. Valuation allowances are established when necessary to reduce deferred tax assets to the amounts expected to be realized. AONet files a separate tax return in Italy on an annual basis.

Use of Estimates:

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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. The most significant estimates and assumptions made in the preparation of the consolidated financial statements relate to the carrying amount and amortization of intangible assets, deferred tax valuation allowance, valuation of stock options, fair value of net assets acquired, the allowance for doubtful accounts and the beneficial conversion calculation. Actual results could differ from those estimates.

Equity Based Compensation:

The accompanying financial position and results of operations for the Company have been prepared in accordance with SFAS 123R, “Share-Based Payment.” SFAS 123R requires all share-based payments to employees, including grants of employee stock options, to be recognized in the financial statement based on their fair values. Under SFAS 123R, the pro forma disclosures previously permitted under SFAS 123 are no longer an alternative to financial statement recognition.

remaining service period after the adoption date based on the options’ original estimate of fair value. The Company did not record a tax benefit related to the share-based compensation expense since the Company has a full valuation allowance against deferred tax assets.

Investments:

The Company accounts for its investments under the cost basis method of accounting if the investment is less than 20% of the voting stock of the investee, or under the equity method of accounting if the investment is greater than 20% of the voting stock of the investee. Investments accounted for under the cost method are recorded at their initial cost, and any dividends or distributions received are recorded in income. For equity method investments, the Company records its share of earnings or losses of the investee during the period. Recognition of losses will be discontinued when the Company's share of losses equals or exceeds its carrying amount of the investee plus any advances made or commitments to provide additional financial support.

An investment is considered impaired if the fair value of the investment is less than its cost. Generally, an impairment is considered other-than-temporary unless (i) the Company has the ability and intent to hold an investment for a reasonable period of time sufficient for an anticipated recovery of fair value up to (or beyond) the cost of the investment; and (ii) evidence indicating that the cost of the investment is recoverable within a reasonable period of time outweighs evidence to the contrary. If impairment is determined to be other-than-temporary, then an impairment loss is recognized equal to the difference between the investment's cost and its fair value.

Recent Accounting Pronouncements:

Significant Events:

To facilitate an analysis of MSGI operating results, certain significant events should be considered.

In April 2004, the Company completed its purchase of 51% of the outstanding shares of the common stock of Future Developments America, Inc. (“FDA”) for an aggregate purchase price of $1.0 million, pursuant to a definitive agreement entered into as of April 10, 2004. On July 1, 2005, MSGI and FDA

entered into a Stock Purchase, Earnout and Royalty Payment Agreement (the "Agreement") with Future Developments, Ltd. ("FDL"), Darren Labas and Jamie Labas, to acquire the remaining 49% of the issued and outstanding shares of FDA held by Darren and Jamie Labas, not held by the Company. This transaction gives 100% ownership of all issued and outstanding shares of Future Developments America, Inc. to MSGI. The Agreement calls for a purchase price by virtue of an earn out payment of 15% of gross sales of any FDL products, less direct costs associated with such products, for sales of such products by either MSGI or FDA. The earn out payments are capped at a maximum payment of $1,000,000. Further subject to the terms and conditions of the Agreement, ownership of certain fixed assets and component parts inventory on the balance sheet of FDA is transferred to FDL as part of the purchase price. These assets had minimal value and had been impaired and expensed on MSGI’s financial statements at June 30, 2005. The Agreement also calls for royalty payments to be made by FDL to MSGI/FDA in the amount of 5% of net sales made to any government sector law enforcement, security or intelligence based customer in the United States for any and all sales of a certain transmitter product only made directly by FDL or through any subsidiary, affiliate, distributor, dealer or agent of FDL for a period of 18 months from the date of execution of the Agreement. There were no sales transactions for the nine months ended March 31, 2006 under this agreement.

In August 2004, the Company completed an acquisition of a 51% membership interest in Innalogic, LLC, for an aggregate capital contribution of $1,000,000. Further subject to the terms and conditions of an Investment Agreement, the Company issued an aggregate of 50,000 unregistered shares of its common stock to Innalogic. These shares were subsequently distributed to the founding members of Innalogic. In addition, the Company may issue, at its discretion, an aggregate of 50,000 options to purchase shares of common stock to the founding members of Innalogic, if certain pre-tax income targets are exceeded. The options will have an exercise price equal to the fair market value of the Company's common stock at the time of the grant of the options. The Company also issued 50,000 unregistered shares of common stock to certain advisors as compensation for services rendered in connection with the completion of this transaction. On August 31, 2005 MSGI acquired an additional percentage of Innalogic LLC thereby providing MSGI with a 76% stake in the company. Pursuant to a ratchet provision included in the Amended and Restated Limited Liability Company Agreement, dated August 18, 2004 between MSGI and the Innalogic LLC Members, MSGI was entitled to receive an additional stake in the LLC with no additional consideration effective August 31, 2005.

On June 1, 2005, the Company entered into a Stock Purchase Agreement to acquire equity ownership interests in AONet International Srl ("AONet"), a limited liability company organized under the laws of the Republic of Italy, representing 51% of all of AONet's equity ownership interests issued and

outstanding as of the date of the Stock Purchase Agreement on a fully diluted basis. The purchase price for the 51% stake was 1,100,000 Euro, of which 850,000 Euro has been paid to date as of March 31, 2006and the remainder 250,000 Euro was payable on March 31, 2006. The Stock Purchase Agreement provides that, if the Company fails to pay any of the individual installments within 48 hours of the applicable due date, the Stock Purchase Agreement will be terminated and the Company will be obligated to return all acquired equity ownership interests in AONet to the previous owner, forfeiting any and all payments made to that date. In addition, the remaining minority stakeholder granted to MSGI the option to acquire their interest in AONet for a purchase price equal to the lesser of (a) 2.3 times EBITDA of AONet for the fiscal 2006 year (calculated on a US GAAP basis) or (b) 1,200,000 Euros. If MSGI does not exercise this option, then the current minority investor can acquire a 2% interest in AONet from MSGI for a price to be determined. The acquisition agreement between MSGI and the prior controlling shareholders contained representations and warranty clauses that allow, among other things, for a reduction of the purchase price based upon a referred equity date. On December 28, 2005, the Company announced that it had agreed to acquire the remaining 49% interest in AONet International Srl one year ahead of schedule. Under the agreement, MSGI stated plans to increase its ownership in AONet International from 51% to 85% within the next 60 days after the announcement and intends to acquire the final 15% shortly thereafter. Pursuant to the December announcement, during April, 2006 the

Company entered into an agreement which set the terms for a stock purchase that would result in the Company acquiring an additional 34% interest in AONet International Srl, with an option to purchase the final 15% equity, for an aggregate total of approximately $960,000. The agreement calls for a payment of approximately $309,000 to be made on or before August 31, 2006 and a payment of approximately $309,000 to be made on or before November 30, 2006 for the acquisition of the additional 34% interest. A payment of approximately $342,000 would be made if the Company executes the option to acquire the final 15% equity. The agreement is contingent upon the Company satisfying the obligations under the initial Stock Purchase Agreement in full. The agreement also provided for an amendment to the original Stock Purchase Agreement which would allow for the final payment of the 250,000 Euro for the initial stock purchase to be deferred from the original due date of March 31, 2006 to April 30, 2006. On May 11, 2006, the agreement was amended to allow the final payment under the terms of the original Stock Purchase Agreement to be deferred to June 30, 2006, with an additional 50,000 Euro due. There is no accounting effect of these agreements during the period ended March 31, 2006.

On July 12, 2005, MSGI entered into a Callable Secured Convertible Note financing of $3 million with a New York based institutional investor. The Company received $2 million in gross proceeds upon closing, received an additional $500,000 in gross proceeds on August 4, 2005 upon filing of the registration statement relating to this offering, and received $500,000 in gross proceeds on September 10, 2005 upon the effectiveness of such registration statement. The Note requires repayment over a three-year term with an 8% interest per annum. Repayment shall be made in cash or in registered shares of common stock, or a combination of both, at the option of the Company, and payment commences 90 days after each closing date and is payable monthly in equal principal installments plus interest over the remaining 33 months. Pursuant to an amendment dated September 21, 2005 the Company has the option to make the monthly payments in registered shares of common stock only if the stock price exceeds $4.92 over a specified period of time. The Holder has the option to convert all or any part of the outstanding principal to common stock if the average daily price, as defined in the agreement, for the preceding five trading days is greater than the defined Initial Market Price of $6.56. The conversion price is $4.92. The agreement provides that for any monthly period in which the stock price is greater than 125% of the initial market price of $6.56, as defined in the agreement, for the month, the interest rate for that month will be 0%. The Company granted registration rights to the investors for the resale of the shares of common stock underlying the notes and certain warrants that were issued in the transaction. The Company also issued five-year warrants to the investors for the purchase of up to 75,000 shares of the Company's common stock, $0.01 par value, at an exercise price of $7.50 per share, which are exercisable at any time. The placement agent received three-year warrants for the purchase of 12,195 shares of the Company's common stock, at an exercise price of $7.50 per share exercisable between the period January 12, 2006 and January 11, 2009. In addition, the agent received a fee equal to 7% of the aggregate offering, in an amount of $210,000, which was recorded as part of the financing costs. Total financing cost recorded in connection with the Notes was $357,304 which is included in other assets on the balance sheet and is being amortized over the term of the Notes.

On November 1, 2005, the Company formed a new wholly-owned subsidiary MSGI Italia SrL which will function as the holding company for all business units in Italy. MSGI Italia SrL will provide oversight for the operations of the AONet International subsidiary and the minority interest investment in Excelsa. MSGI Italia has been incorporated and registered in Italy and the Company has provided initial cash funding of approximately $15,000. There has been no significant activity within this Company for the period ended March 31, 2006. MSGI Italia Srl has been consolidated and included in the Company’s consolidated financial statements as of March 31, 2006.

On January 19, 2006 the Company entered into new promissory note agreements with the investors holding the 8% callable convertible notes. The new promissory notes provided proceeds totaling $500,000 to the Company. The notes are due and payable on April 19, 2006 in the aggregate total of $600,000, including imputed interest.

The placement agent received five-year warrants for the purchase of 73,134 shares of the Company's common stock, at an exercise price of $6.50 per share exercisable 65 days after the date of issuance. The agent warrants were valued at $176,114 using the Black-Scholes option pricing model and recorded as part of the financing costs. In addition, the a third party received a fee equal to 5% of the aggregate offering, in an amount of $40,000, which was recorded as part of the financing costs. Placement fees in the amount of $73,133 were paid to VFinance Investments, Inc. as placement agent. Escrow agent fees in the amount of $20,000 were paid to Kreiger & Prager LLP as escrow agent. Other closing fees in the amount of $6,090 were also paid. Total financing cost recorded in connection with the Notes was $315,337 which is included in other assets on the balance sheet and is being amortized over the term of the Notes.

Results of Operations for the Three Months Ended March 31, 2006, Compared to the Three Months Ended March 31, 2005.

Revenues of $399,586 have been reported for the three months ended March 31, 2006 (the “Current Period”) which increased by $53,086 or 15% over corresponding revenues of $346,500 reported for the three months ended March 31, 2005 (the “Prior Period”). The increase in revenue can be directly attributed to data center technologies segment revenues of $399,586 as a result of the recent acquisition of AONet offset by a decrease of $346,500 attributable to domestic operations. The revenues from domestic operations decreased due to the timing of when orders are received and shipped, and/or when support services are provided, which continues to be somewhat unpredictable for these emerging technologies. There was no revenue bearing transactions from domestic operations in the Current Period.

Costs of goods sold of $575,370 reported in the Current Period increased by $445,016 or 341% over corresponding costs of $130,354 reported in the Prior Period. The increase approximately is directly attributed costs associated with the data center technologies segment as a result of the recent acquisition of AONet, offset by a reduction in similar costs associated with domestic operations. There was no cost of goods sold transactions associated with domestic operations in the Current Period. Many of the data center cost of goods sold are fixed salary and facility costs, and accordingly if the revenues are insufficient to cover the fixed costs, the result is a negative gross profit. Because AONet lost a major customer in the quarter ended March 31, 2006, the revenues were not sufficient to cover these costs.

The Company did not recognize any research and development costs in the Current Period in comparison to approximately $65,000 of research and development costs in the Prior Period. The costs realized in the Prior Period were the result of related activities in the Company’s majority owned subsidiary Future Developments America, Inc. As a result of a recent change in business operations, Future Developments America, Inc. no longer participates in research and development activities.

Salaries and benefits of approximately $0.9 million in the Current Period increased by approximately $0.4 million or 95% over salaries and benefits of approximately $0.5 million in the Prior Period. The increase is directly attributed to expenses associated with the data center technologies segment as a result of the recent acquisition of AONet and of the newly hired corporate management personnel responsible for supporting the Company’s European operations.

Non cash compensation expenses of approximately $0.4 million decreased by approximately $0.8 million or 67% from corresponding expenses of approximately $1.2 million in the Prior Period. Expenses realized in the Current Period are attributable to the adoption of SFAS 123R as of July 1, 2005 which now requires employee stock compensation, including stock options, to be recorded at fair value instead of intrinsic value under the previous accounting method. The Company recognized a non-cash employee compensation expenses of approximately $1.2 million in the Prior Period for the fair market value of stock options granted to certain employees and directors at an exercise price below market value at the measurement date and accounted for under APB No. 25 with guidance from FIN 44.

Selling, general and administrative expenses of approximately $1.0 million in the Current Period increased by approximately $0.4 million or 82% over comparable expenses of $0.6 million in the Prior Period. The increase is due primarily to increases in amortization of deferred financing costs, corporate marketing and investor relations fees, consulting fees, accounting and audit fees, and travel expenses totaling approximately $0.4 million, as well as new expenses associated with the data center technologies segment resulting from the acquisition of AONet of approximately $0.1 million, offset by reductions in similar expenses in FDA totaling approximately $0.1 million.

Depreciation and amortization expenses of approximately $130,000 in the Current Period increased by approximately $70,000 or 116% over expenses of approximately $60,000 in the Prior Period. The expenses in the Current Period are the direct result of the addition of depreciable fixed assets and amortizable intangible assets resulting from the acquisitions of Innalogic and AONet, as well as minor additions to fixed assets in the corporate operations.

Interest income of approximately $54,000 in the Current Period increased by approximately $23,000 or 77% over interest income of approximately $31,000 in the Prior Period. The increase is due primarily to the accretion of the discount of the note receivable relating to a unique AONet equipment sale. Interest expenses of approximately $567,000 in the Current Period increased by approximately $550,000 from interest expenses of approximately $17,000 in the Prior Period. The increase is due primarily to an increase in interest expenses related to short term and long term borrowings by both the corporate office and the newly acquired AONet operations, as well as approximately $158,000 of non-cash interest expense resulting from the accretion of debt discounts, beneficial conversion and other non-cash charges related to the debt.

Other income of approximately $3,000 was realized in the Current Period. There was no similar income in the Prior Period.

The net provision for income taxes of approximately $20,000 in the Current Period increased by approximately $17,000, over provisions of approximately $3,000 in the Prior Period. The increase is due to the provisions associated with the newly acquired AONet operations, which include income taxes based upon an “adjusted profit” calculation. The Company records U.S. provisions for state and local taxes incurred on taxable income or equity at the operating subsidiary level, which cannot be offset by losses incurred at the parent company level or other operating subsidiaries. The Company has recognized a full valuation allowance against the deferred tax assets because it is more likely than not that sufficient taxable income will not be generated during the carry forward period to utilize the deferred tax assets. The Company files a separate tax return in Italy on an annual basis. The Company uses the liability method of accounting for income taxes, as set forth in SFAS No. 109, “Accounting for Income Taxes.” A full valuation allowances has been due to the uncertainty of realization of such deferred tax assets.

As a result of the above, loss from continuing operations of approximately $3.2 million in the Current Period increased by approximately $1.0 million over comparable loss from continuing operations of $2.2 million in the Prior Period.

The loss from discontinued operations of approximately $21,000 reported in the Prior Period was the result of trailing consulting expenses and legal expenses related to the settlement of certain legal matters pertaining to a discontinued operation.

As a result of the above, net loss of approximately $3.2 million in the Current Period increased by approximately $1.0 million over comparable net loss of approximately $2.2 million in the Prior Period.

In the Current Period the Company recognized undeclared dividends on preferred stock of approximately $48,000 in its calculation of net loss available to common stockholders. This pertains to the issuance of the Company's Series F Convertible Preferred Stock. The Company is required to pay an annual dividend of 6% on the Preferred Stock, payable in shares of the Company's common stock.

As a result of the above, net loss attributable to common stockholders of approximately $3.3 million in the Current Period increased by approximately $1.1 million over comparable net loss of approximately $2.2 million in the Prior Period.

Results of Operations for the Nine Months Ended March 31, 2006, Compared to the Nine Months Ended March 31, 2006.

The Company had revenue of approximately $1.9 million for the nine months ended March 31, 2006 (the “Current Period”) increased by approximately $1.4 million compared to revenue of approximately $0.5 million during the nine months ended March 31, 2005 (the “Prior Period”). The increase in revenue can be directly attributed to data center technologies segment revenues of approximately $1.8 million as a result of the recent acquisition of AONet. Approximately $171,000 of the AONet revenue for the period was for a one-time sale of equipment which occurred in the quarter ended December 31, 2005, which is not part of AONet’s core revenue stream. There were no such revenues from AONet realized in the Prior Period. The revenues from domestic operations decreased by approximately $0.4 million compared to the Prior Period, due to the timing of when orders are received and shipped, continuing to be somewhat unpredictable for these emerging technologies.

Costs of goods sold of approximately $1.8 million in the Current Period increased by approximately $1.6 million over costs of goods sold of approximately $0.2 million in the Prior Period. Of the increase, approximately $1.7 million is directly attributed costs associated with the data center technologies segment as a result of the recent acquisition of AONet. Costs of goods sold associated with domestic operations decreased by approximately $0.1 million as a result of the corresponding reduction in revenues associated with the segment. Gross profit margins on domestic revenues remained relatively consistent compared to the Prior Period.

The Company did not recognize any research and development costs in the Current Period in comparison to approximately $140,000 of research and development costs in the Prior Period. The costs realized in the Prior Period were the result of related activities in the Company’s majority owned subsidiary Future Developments America, Inc. As a result of a recent change in business operations, Future Developments America, Inc. no longer participates in research and development activities.

Salaries and benefits of approximately $2.1 million in the Current Period increased by approximately $0.9 million or 73% over salaries and benefits of approximately $1.2 million in the Prior Period. Of the increase, approximately $0.5 million is directly attributed to expenses associated with the data center technologies segment as a result of the recent acquisition of AONet. The remaining balance of approximately $0.3 million is the result of newly hired corporate management personnel responsible

supporting the Company’s European operations.

Non cash compensation expenses of approximately $1.4 million in the Current Period decreased by approximately $0.1 million, or 9%, from similar expenses of approximately $1.5 million in the Prior Period. The expenses realized in the Current Period are attributable to the adoption of SFAS 123R as of July 1, 2005 which now requires employee stock compensation, including stock options, to be recorded at fair value instead of intrinsic value under the previous accounting method. The expenses realized in the Prior Period were the result of the fair market value of common shares granted to certain employees and directors at an exercise price below market value at the measurement date and accounted for under APB No. 25 with guidance from FIN 44, as well as common shares issued to the founding members of Innalogic by MSGI as part of the acquisition of the original 51% membership in Innalogic

Selling, general and administrative expenses of approximately $2.9 million in the Current Period increased by approximately $1.2 million or 69% over comparable expenses of $1.7 million in the Prior Period. The increase is due primarily to increases in amortization of deferred financing costs, corporate marketing and investor relation fees, consulting fees, accounting and audit fees, and travel expenses totaling approximately $1.0 million, as well as new expenses associated with the data center technologies segment resulting from the acquisition of AONet of approximately $0.5 million, offset by reductions in similar expenses in FDA totaling approximately $0.3 million.

Depreciation and amortization expenses of approximately $0.4 million in the Current Period increased by approximately $0.3 over similar expenses of approximately $0.1 million in the Prior Period. The increased expenses in the Current Period are the direct result of the addition of depreciable fixed assets and amortizable intangible assets resulting from the acquisitions of Innalogic and AONet, as well as minor additions to fixed assets in the corporate operations.

The gain from termination of a lease of approximately $70,000 in the Prior Period was the result of the early termination of the lease for an abandoned property. A final settlement payment of approximately $175,000 was paid in order to terminate the lease early against accrued costs of approximately $245,000.

Interest income of approximately $104,000 in the Current Period increased by approximately $26,000 or 34% from interest income of approximately $78,000 in the Prior Period. The increase is due primarily to the accretion of the discount of the note receivable relating to a unique AONet equipment sale.

Interest expenses of approximately $1.1 million in the Current Period increased by approximately $1.0 million from interest expenses of approximately $0.1 in the Prior Period. The increase is due primarily to an increase in interest expenses related to short term and long term borrowings by both the corporate office and the newly acquired AONet operations, as well as approximately $394,000 of non-cash interest expense resulting from the accretion of debt discounts, beneficial conversion and other non-cash charges related to the debt.

Other income of approximately $11,000 was realized in the Current Period. There was no similar income in the Prior Period.

The net provision for income taxes of approximately $49,000 in the Current Period increased by approximately $40,000 over provisions of approximately $9,000 in the Prior Period. The increase is due to the provisions associated with the newly acquired AONet operations which include income taxes based upon an “adjusted profit” calculation. The Company records provisions for state and local taxes incurred on taxable income or equity at the operating subsidiary level, which cannot be offset by losses incurred at the parent company level or other operating subsidiaries. The Company has recognized a full valuation allowance against the deferred tax assets because it is more likely than not that sufficient taxable income will not be generated during the carry forward period to utilize the deferred tax assets.

The Company files a separate tax return in Italy on an annual basis. The Company uses the liability method of accounting for income taxes, as set forth in SFAS No. 109, “Accounting for Income Taxes”. A full valuation allowance has been established due to the uncertainty of future realization

As a result of the above, loss from continuing operations of approximately $7.6 million in the Current Period increased by approximately $3.6 million over comparable loss from continuing operations of $4.0 million in the Prior Period.

The loss from discontinued operations of approximately $91,000 in the Prior Period was the result of trailing consulting expenses and legal expenses related to the settlement of certain legal matters pertaining to a discontinued operation.

As a result of the above, net loss of approximately $7.6 million in the Current Period increased by approximately $3.6 million over comparable net loss of approximately $4.0 million in the Prior Period.

In the Current Period the Company recognized undeclared dividends on preferred stock of approximately $143,000 in its calculation of net loss available to common stockholders. This pertains to the issuance of the Company's Series F Convertible Preferred Stock. The Company is required to pay an annual dividend of 6% on the Preferred Stock, payable in shares of the Company's common stock.

As a result of the above, net loss attributable to shareholders of approximately $7.7 million in the Current Period increased by approximately $3.6 million over comparable net loss of approximately $4.1 million in the Prior Period.

Capital Resources and Liquidity

Financial Reporting Release No. 61, which was released by the SEC, requires all companies to include a discussion to address, among other things, liquidity, off-balance sheet arrangements, contractual obligations and commercial commitments. The Company currently does not maintain any off-balance sheet arrangements.

Our contractual obligations as of March 31, 2006 are summarized in the table below

Payments Due

(In thousands)

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

Contractual Obligations

Total

Less than

1 - 3

4 - 5

More Than

1 year

years

5 years

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

Bank overdrafts		834		834
Operating leases (1)	2,015		526		1,361	128	--

Purchase obligations for AONet

	acquisition - related party		300		300		--	--	--
8% callable convertible notes		2,591		1,091		1,500		--	--
Note payable		1,825		1,825

(1) Leases: The Company leases various office space and equipment under non-cancelable long-term leases. The Company incurs all costs of insurance, maintenance and utilities. Of such lease commitments, approximately $1.0 million is for facilities that we no longer occupy and the cost of which was accrued upon abandonment in fiscal 2002.

(2) 8% Notes: The payments disclosed above represent principal payments only and does not include any interest payments which may be incurred.

The Company's domestic operations do not have any debt related to credit facilities on its balance sheet as of March 31, 2006 or 2005.

The Company's majority owned subsidiary, AONet, is completely financed with short-term debt from Italian banks. The Company has bank overdraft protection with a local Italian bank. This overdraft protection allows the Company to pay vendors or other creditors even if funds on hand are insufficient. The interest rate associated with this financing mechanism was approximately 6% at March 31, 2006. (See Note 14). At March 31, 2006, AONet had overdrafts of approximately $834,000 from a total availability of approximately $848,000. A portion of these facilities are guaranteed by the former majority shareholder and/or managing director of AONet. On September 30, 2005, AONet paid approximately $168,000 of overdue withholding taxes relating to 2004 by increasing its overdraft facility with the bank for the same amount. The new bank debt is due within one year.

The Company is required to withhold income taxes from direct employees’ payroll and remit these amounts to the applicable governmental entity. The Company is also required to pay social security taxes, as well as withhold and remit the employee portion of these taxes. As of March 31, 2006, AONet had not paid social security taxes since May 2004 and Employee withholding taxes since January 2005, aggregating approximately $1.4 million. The accrued amounts also reflect an additional approximately $81,000 of penalties and interest, assessed based on the applicable rates used by the governmental entities for late payments. AOnet has approached the Italian Social Security department to discuss the fact that payments of employee withholdings are in arrears. No final determinations related to a possible payment plan or settlement has been reached, therefore, the full amount of the taxes withheld and the related interest and penalties have been recorded. These late payments were incurred prior to MSGI’s acquisition of AONet.

In June 2005, AONet, through its affiliate Nexo, exercised its option and purchased the data center for approximately $0.4 million. The data center has been recorded in the financial statements of AONet at its cost of approximately $0.4 million and a corresponding note payable has been booked. A formal asset valuation performed has valued the Data Center and the related leasehold improvements at approximately $2.8 million. The cost of the data center of approximately $0.4 million at March 31, 2006 is payable to Nexo srl by AONet. As of March 31, 2006, Nexo s.r.l. has paid Italtel S.p.A. approximately $252,000. The remaining $168,000 is due to Italtel S.p.A. on December 21, 2006, 2007 and 2008 for $60,000, $60,000, and $48,000, respectively. Nexo srl gave a guarantee of approximately $168,000 to Italtel in the form of promissory notes covering the remaining part of the debt. AONet International S.r.l. has the option to directly assume these obligations to Italtel S.p.A., if the terms of the quota-purchase agreement are fulfilled.

The payment terms from AONet to Nexo srl are as follows:

Payable for the Purchase of the Data Center:	At March 31, 2006
By August 31, 2006		$	252
By November 30, 2006			168
TOTAL		$	420

made to that date. In addition, the remaining minority stakeholder granted to MSGI the option to acquire their interest in AONet for a purchase price equal to the lesser of (a) 2.3 times EBITDA of AONet for the fiscal 2006 year (calculated on a US GAAP basis) or (b) 1,200,000 Euros. If MSGI does not exercise this option, then the current minority investor can acquire a 2% interest in AONet from MSGI for a price to be determined. The acquisition agreement between MSGI and the prior controlling shareholders contained representations and warranty clauses that allow, among other things, for a reduction of the purchase price based upon a referred equity date. On December 28, 2005, the Company announced that it had agreed to acquire the remaining 49% interest in AONet International Srl one year ahead of schedule. Under the agreement, MSGI stated plans to increase its ownership in AONet International from 51% to 85% within the next 60 days after the announcement and intends to acquire the final 15% shortly thereafter. Pursuant to the December announcement, during April, 2006 the Company entered into an agreement which set the terms for a stock purchase that would result in the Company acquiring an additional 34% interest in AONet International Srl, with an option to purchase the final 15% equity, for an aggregate total of approximately $960,000. The agreement calls for a payment of approximately $309,000 to be made on or before August 31, 2006 and a payment of approximately $309,000 to be made on or before November 30, 2006 for the acquisition of the additional 34% interest. A payment of approximately $342,000 would be made if the Company executes the option to acquire the final 15% equity. The agreement is contingent upon the Company satisfying the obligations under the initial Stock Purchase Agreement in full of the 250,000 Euro for the initial stock purchase. The agreement also provided for an amendment to the original Stock Purchase Agreement which would allow for the final payment to be deferred from the original due date of March 31, 2006 to April 30, 2006, with an additional 50,000 Euro due. On May 11, 2006, the agreement was amended to allow the final payment under the terms of the original Stock Purchase Agreement to be deferred to June 30, 2006. There is no accounting effect of these agreements during the period ended March 31, 2006.

Liquidity:

Historically, the Company has funded its operations, capital expenditures and acquisitions primarily through cash flows from operations, private placements of equity transactions, and its credit facilities. At March 31, 2006, the Company had cash and cash equivalents of approximately $0.1 million and a working capital deficit of approximately $9.6 million.

The Company recognized a net loss of approximately $7.6 million in the nine months ended March 31, 2006. Cash used in operating activities during the same period was approximately $3.6 million. Cash used in operating activities principally resulted from our operating loss, increases in accounts receivable, and notes receivable as well as increases in inventory and other assets totaling approximately $0.4 million offset by increases in accounts payable and accrued liabilities as well as an increase in deferred revenues totaling approximately $1.9 million. Non-cash items aggregating approximately $2.4 million have been adjusted from the net loss from operations. Cash used in operating activities from continuing operations in the Prior Period was approximately $3.1 million.

During the nine months ended March 31, 2006, net cash of approximately $652,000 was used in investing activities consisting primarily of deposits on licensing agreements, purchases of property and equipment and an increase in a related party note receivable. In the corresponding period ended March 31, 2005, approximately $4.3 million of cash was used in investing activities, consisting primarily of an investment in Excelsa of approximately $4.0 million.

During the nine months ended March 31, 2006, net cash of approximately $4.3 million was provided by financing activities of continuing operations. Net cash provided by the financing activities consisted primarily of net proceeds from the issuance of 8% callable convertible notes receivable of approximately $2.7 million, an increase in net borrowings on bank overdraft facilities of approximately $0.3 million and in proceeds from notes payable of approximately $1.8 million, offset by an increase in deferred financing expenses of approximately $0.4 million and repayments of various notes of approximately $0.4 million. In the corresponding period ended March 31, 2005, net cash of $6.8 million was provided

by financing activities consisting primarily of proceeds from the issuance of common stock of approximately $3.8 million, proceeds from the issuance of preferred shares of approximately $2.8 million and proceeds from the exercise of certain stock options held by an independent third party of approximately $0.7 million offset by repayments in a related party note payable of approximately $0.5 million.

During the nine months ended March 31, 2006 there was no cash used in any discontinued operations, while approximately $0.2 million was used by discontinued operations during the corresponding period of the prior year.

While the Company has limited capital resources and has incurred significant historical losses, negative working capital and negative cash flows from operations, all of which raise substantial doubt about the Company’s ability to continue as a going concern, it has most recently raised significant working capital through the issuance of 8% callable convertible notes and other various promissory notes (see Notes 6 and 7.) In addition, the Company’s subsidiary, Innalogic, has begun to realize revenues and has a significant pipeline of potential revenue and profit generating projects. The Company believes that current funds on hand combined with funds that will be available from its various operations may not be adequate to finance its operations and capital expenditure requirements and enable the Company to meet its financial obligations including obligations for the purchase of its interests in AONet and payments under its callable secured convertible notes for the next twelve months. The Company also has significant past due liabilities to certain Italian authorities and vendors. Failure of the new operations to generate such sufficient future cash flow could have a material adverse effect on the Company's ability to continue as a going concern and to achieve its business objectives. A future funding event will be required in order to meet the obligations for the next twelve months.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

As of March 31, 2006, MSGI has liabilities due, through its Italian subsidiary AONet, to various vendors and creditors which are payable in Euros. There may be a risk to MSGI associated with volatility of currency exchange rates over time. MSGI has obtained certain debt instruments bearing fixed interest rates. There may be risk associated with the interest rates applied to these debt instruments, should the rates drop significantly above/ below the fixed price.

Item 4. Controls and Procedures.

The Company carried out an evaluation, under the supervision and with the participation of the Company's management, including Jeremy Barbera, the Company's Chairman and Chief Executive Officer and Richard J. Mitchell III, the Company’s Chief Accounting Officer, of the effectiveness of the Registrant's disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) of the Securities and Exchange Act of 1934. Based on that evaluation, Mr. Barbera and Mr. Mitchell have concluded that the Company's disclosure controls and procedures as of March 31, 2006 were sufficiently effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission's rules and forms.

It is noted by the Company that on October 12, 2005, certain material weaknesses were communicated to the Company by our independent registered public accounting firm. Although the Company acknowledges that certain weaknesses, as stated and identified, need to be addressed, it is our belief that the existence of such material weaknesses have not compromised our ability to ensure that the information required to be disclosed by the Company in reports that is files or submits under the Securities Exchange Act of 1394 are not recorded, processed summarized and reported within the time periods specified in Securities and Exchange Commission’s rules and forms. The Company has taken initial actions, such as employing additional personnel on a consulting basis during the quarter, to help

ensure that such material weaknesses are mitigated. The Company plans to address and rectify each of the stated material weaknesses as quickly as practical.

There were no other changes in the Company's internal control over financial reporting that occurred during the quarter ended March 31, 2006 that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.

PART II- OTHER INFORMATION

Item 6. Exhibits

(a)

Exhibits

31.1	Rule 13a-14(a)/15d-14(a) Certification.
31.2	Rule 13a-14(a)/15d-14(a) Certification.
32.1	Section 1350 Certification.
32.2	Section 1350 Certification.

SIGNATURES

Pursuant to the requirements of the Exchange Act of 1934, the registrant has caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

MSGI SECURITY SOLUTIONS, INC.

(Registrant)

By: /s/ Richard J. Mitchell III
		Richard J. Mitchell III
		Chief Accounting Officer
	(Principal Financial Officer)

Exhibit 31.1

CERTIFICATION

I, J. Jeremy Barbera, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 302 of the Sarbanes-Oxley Act of 2002, that:

(1) I have reviewed this quarterly report on Form 10-Q of MSGI Security Solutions, Inc.;

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

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

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

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

(b)	Intentionally omitted.

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

(5) The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial data; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Dated: May 22, 2006	By: /s/ J. Jeremy Barbera
		J. Jeremy Barbera

Chairman of the Board and Chief Executive Officer

(Principal Executive Officer)

Exhibit 31.2

CERTIFICATION

I, Richard J. Mitchell III, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 302 of the Sarbanes-Oxley Act of 2002, that:

(1) I have reviewed this quarterly report on Form 10-Q of MSGI Security Solutions, Inc.;

(b) Intentionally omitted.

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Dated: May 22, 2006	By: /s/ Richard J. Mitchell III
		Richard J. Mitchell III

Chief Accounting Officer

(Principal Financial Officer)

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U. S. C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of MSGI Security Solutions, Inc. (the "Company") on Form 10-Q for the period ended March 31, 2006 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, J. Jeremy Barbera, as Chairman of the Board and Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

1)	The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934: and

2)	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

This certification accompanies this Quarterly Report on Form 10-Q pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by such Act, be deemed filed by the registrant for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

Exhibit 32.2

CERTIFICATION PURSUANT TO

18 U. S. C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of MSGI Security Solutions, Inc. (the "Company") on Form 10-Q for the period ended March 31, 2006 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Richard J. Mitchell III, as Chief Accounting Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

1)	The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934: and

2)	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.