UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   FORM 10-QSB

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

                FOR THE QUARTERLY PERIOD ENDED: DECEMBER 31, 2005

 |_| TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
                                     OF 1934
                    For the transition period from --- to ---



                        COMMISSION FILE NUMBER: 001-31810



                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                 (Name of Small Business Issuer in its Charter)




         DELAWARE                                   22-3720962
(State of incorporation or organization)    (I.R.S. Employer Identification No.)


            55 MADISON AVENUE, SUITE 300, MORRISTOWN NEW JERSEY 07960
                    (Address of principal executive offices)

                                 (973-290-0080)
                (Issuer's telephone number, including area code)


Check  whether  the issuer  (1) has filed all  reports  required  to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 12 months (or for such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to the filing requirements for the past 90 days.
                                                                  Yes |X| No |_|


Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act.
 Large accelerated filer |_|   Accelerated filer |_|   Non-accelerated filer |X|



Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).
                                                                  Yes |_| No |X|


As of February 8, 2006,  16,112,128  shares of Class A Common Stock,  $0.001 par
value,  and  925,811  shares of Class B Common  Stock,  $0.001 par  value,  were
outstanding.


Transitional Small Business Disclosure Format (check one):        Yes |_| No |X|



                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                             CONTENTS TO FORM 10-QSB


PART I -- FINANCIAL INFORMATION                                             Page

         Item 1.  Financial Statements

                  Consolidated Balance Sheet at March 31, 2005 and
                    December 31, 2005                                          3

                  Consolidated Statements of Operations for the Three and
                    Nine Months ended December 31, 2004 and 2005               4

                  Consolidated Statements of Cash Flows for the Nine
                    Months ended December 31, 2004 and 2005                    5

                  Notes to Consolidated Financial Statements                   6

         Item 2.  Management's Discussion and Analysis of Financial
                    Condition and Results of Operations                       20

         Item 3.  Controls and Procedures                                     27

PART II -- OTHER INFORMATION

         Item 6.  Exhibits                                                    28

         Signatures                                                           29

         Exhibit Index                                                        30

                                       2

                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                           CONSOLIDATED BALANCE SHEET
                     (In thousands, except for share data)


                                                                                
                                                                   March 31,            December 31,
                                                                     2005                   2005
                                                              ------------------      ------------------
                              ASSETS                               (Audited)             (Unaudited)

Current assets
    Cash and cash equivalents................................   $          4,779        $         10,105
    Accounts receivable, net.................................                947                   1,662
    Prepaid and other current assets.........................              1,312                   1,961
                                                              ------------------      ------------------
Total current assets                                                       7,038                  13,728

    Property and equipment, net..............................             14,261                  25,274
    Intangible assets, net...................................              3,337                   2,228
    Capitalized software costs, net..........................              1,622                   1,433
    Goodwill.................................................             10,363                   9,310
    Other assets.............................................              1,156                   1,038
                                                              ------------------      ------------------
Total assets                                                    $         37,777        $         53,011
                                                              ==================      ==================



               LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
    Accounts payable and accrued expenses....................   $          2,415        $          8,380
    Notes payable, current portion...........................              1,415                   1,188
    Capital leases, current portion..........................                432                      83
    Other current liabilities................................              1,042                   1,157
                                                              ------------------      ------------------
Total current liabilities                                                  5,304                  10,808

    Notes payable, net of current portion....................             12,682                   2,072
    Capital leases, net of current portion...................              6,058                   5,995
    Other liabilities........................................              2,436                   2,056
                                                              ------------------      ------------------
Total liabilities                                                         26,480                  20,931
                                                              ------------------      ------------------

Commitments and contingencies (Note 6)
    Redeemable Class A common stock,  53,534 and
       0 shares issued and outstanding
       at March 31, 2005 and December 31, 2005,
       respectively..........................................                250                       -

Stockholders' Equity
  Class A common  stock,  $0.001  par  value per
     share;   40,000,000  shares  authorized;
     9,433,328 and  14,658,668  shares issued
     and  9,381,888  and  14,607,228   shares
     outstanding   at  March  31,   2005  and
     December  31, 2005, respectively........................                  9                      15
  Class B common  stock,  $0.001  par  value per
     share;   15,000,000  shares  authorized;
     965,811  and 925,811  shares  issued and
     outstanding,   at  March  31,  2005  and
     December 31, 2005, respectively.........................                  1                       1



    Additional paid-in capital...............................             32,696                  67,510
    Treasury stock, at cost; 51,440 shares...................               (172)                   (172)
    Accumulated deficit......................................            (21,487)                (35,274)
                                                              ------------------      ------------------
Total stockholders' equity                                                11,047                  32,080
                                                              ------------------      ------------------
Total liabilities and stockholders' equity                      $         37,777        $         53,011
                                                              ==================      ==================

                                       3



                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In thousands, except for share data)
                                  (unaudited)

                                                            Three months ended                        Nine months ended
                                                               December 31,                              December 31,
                                                     -----------------------------             -----------------------------
                                                          2004             2005                     2004             2005
                                                     ------------     ------------             ------------     ------------
                                                                                                   

Revenues:
    Media services..................................  $     1,300      $     2,751              $     2,496      $     7,377
    Data center services............................        1,439            1,660                    4,639            4,907
                                                     ------------     ------------             ------------     ------------
Total revenues                                              2,739            4,411                    7,135           12,284

Costs of revenues (exclusive of depreciation
and amortization):
    Media services..................................          570            1,813                      912            5,147
    Data center services............................        1,062            1,298                    3,102            3,593
                                                     ------------     ------------             ------------     ------------
Total costs of revenues                                     1,632            3,111                    4,014            8,740
                                                     ------------     ------------             ------------     ------------
Gross profit (exclusive of depreciation and
amortization):                                              1,107            1,300                    3,121            3,544

Operating expenses:
    Selling, general and administrative.............        1,303            2,164                    3,588            5,956
    Provision for doubtful accounts.................           23               55                      598               90
    Research and development........................          122               37                      288              324
    Non-cash stock-based compensation...............            -                -                        4                -
    Depreciation and amortization...................          895            1,194                    2,457            3,647
                                                     ------------     ------------             ------------     ------------
Total operating expenses                                    2,343            3,450                    6,935           10,017
                                                     ------------     ------------             ------------     ------------
Loss before other expense                                  (1,236)          (2,150)                  (3,814)          (6,473)

    Interest income.................................            -               97                        -              180
    Interest expense................................          (90)            (313)                    (279)          (1,837)
    Non-cash interest expense.......................          (43)             (32)                    (155)          (1,325)
    Debt conversion expense.........................            -             (125)                       -           (6,208)
    Other (expense) income, net.....................          (27)             409                       17            1,643
                                                     ------------     ------------             ------------     ------------
Loss before income tax benefit and minority interest       (1,396)          (2,114)                  (4,231)         (14,020)

    Income tax benefit..............................           77               77                      233              233
                                                     ------------     ------------             ------------     ------------
Net loss before minority interest in subsidiary            (1,319)          (2,037)                  (3,998)         (13,787)
    Minority interest in loss of subsidiary.........            -                -                       10                -
                                                     ------------     ------------             ------------     ------------
Net loss                                              $    (1,319)     $    (2,037)             $    (3,988)     $   (13,787)
                                                     ============     ============             ============     ============

Net loss per common share:
    Basic and diluted...............................  $     (0.13)     $     (0.13)             $     (0.42)     $     (1.07)
                                                     ============     ============             ============     ============

Weighted average number of common shares outstanding:
    Basic and diluted...............................   10,041,879       15,399,530                9,432,380       12,926,709
                                                     ============     ============             ============     ============


                                       4



                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                  (unaudited)
                                                                                          For the nine months ended
                                                                                                 December 31,
                                                                                --------------------------------------------------
                                                                                        2004                         2005
                                                                                --------------------          --------------------
                                                                                                    


Cash flows from operating activities
     Net loss                                                                         $     (3,988)              $     (13,787)
     Adjustments to reconcile net loss to net cash used in
     operating activities:
        Depreciation and amortization..........................................              2,457                       3,647
        Amortization of software development costs.............................                220                         434
        Amortization of deferred tax liability.................................               (233)                       (233)
        Provision for doubtful accounts........................................                598                          90
        Non-cash stock-based compensation......................................                  4                           -
        Non-cash interest expense..............................................                155                       1,325
        Minority interest......................................................                (10)                          -
        Gain on exchange of minority interest shares...........................                (13)                          -
        Net fair value change of Class A common stock warrants.................                (91)                     (1,660)
        Debt conversion expense................................................                  -                       6,208
        Debt issuance costs included in interest expense.......................                  -                         730
     Changes in operating assets and liabilities:
        Accounts receivable....................................................               (807)                       (805)
        Prepaids and other current assets......................................               (100)                       (822)
        Other assets...........................................................               (355)                       (470)
        Accounts payable and accrued expenses..................................               (607)                       (570)
        Other liabilities......................................................                 11                         (30)
                                                                                ------------------          ------------------
Net cash used in operating activities                                                       (2,759)                     (5,943)

Cash flows from investing activities
        Purchases of property and equipment....................................             (1,637)                     (7,303)
        Purchases of intangible assets.........................................                (38)                          -
        Additions to capitalized software costs................................               (302)                       (245)
        Acquisition of FiberSat Global Services LLC, net of cash acquired.                    (508)                          -
        Restricted short-term investment.......................................                  -                        (180)
                                                                                ------------------          ------------------
                                                                                            (2,485)                     (7,728)
Net cash used in investing activities

Cash flows from financing activities
        Repayment of notes payable.............................................               (448)                     (1,505)
        Principal payments on capital leases...................................               (158)                       (414)
        Repurchase of Class A common stock.....................................                (32)                          -
        Net proceeds from issuance of Class A common stock.....................              5,067                      20,916
                                                                                ------------------          ------------------
Net cash provided by financing activities                                                    4,429                      18,997
                                                                                ------------------          ------------------
Net (decrease) increase in cash and cash equivalents                                          (815)                      5,326
Cash and cash equivalents at beginning of period                                             2,330                       4,779
                                                                                ------------------          ------------------
Cash and cash equivalents at end of period                                            $      1,515                $     10,105
                                                                                ==================          ==================


                                       5



                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2005
                   ($ in thousands, except for per share data)
                                   (Unaudited)

NOTE 1. NATURE OF OPERATIONS

Access  Integrated  Technologies,  Inc.  ("AccessIT") was organized on March 31,
2000 and is a leading provider of fully managed storage, electronic delivery and
software  services  and  technology  solutions  for owners and  distributors  of
digital  content to movie theaters and other venues.  In these notes,  the terms
"Company",  "we," "us," and "our" refer to AccessIT and its subsidiaries  unless
the context  otherwise  requires.  To date, we have generated  revenues from two
primary  businesses,  Media  Services and Internet  Data Center  ("IDC" or "data
center") services.  Our Media Services business provides software,  services and
technology solutions to the television and motion picture industries,  primarily
to facilitate  the  transition  from analog (film) to digital  cinema.  Our nine
leased IDCs  provide  corporate  customers  with secure and  fail-safe  off-site
locations to house their computer and telecommunications  equipment,  as well as
related  services  such as equipment  monitoring  and back-up and  protection of
customers' data. These existing businesses have positioned us at what we believe
to be the forefront of an emerging industry opportunity relating to the delivery
and  management of digital cinema and other content to  entertainment  and other
remote venues worldwide. This is currently our primary strategic focus.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION AND CONSOLIDATION

Our consolidated financial statements are prepared in accordance with accounting
principles  generally  accepted  in the  United  States of America  for  interim
financial information and in accordance with Regulation S-B.  Accordingly,  they
do not  include  all of the  financial  information  and  footnotes  required by
generally accepted accounting principles for complete financial  statements.  In
the opinion of  management,  all  adjustments  (consisting  of normal  recurring
adjustments) considered necessary for a fair presentation have been included.

Our consolidated  financial statements include the accounts of AccessIT,  Access
Digital  Media,  Inc.  ("AccessDM"),  Hollywood  Software,  Inc.  d/b/a AccessIT
Software ("AccessIT SW"), Core Technology Services,  Inc. ("Managed  Services"),
FiberSat Global Services,  Inc. d/b/a AccessIT  Satellite and Support  Services,
("AccessIT Satellite"), ADM Cinema Corporation ("ADM Cinema") d/b/a the Pavilion
Theatre (the "Pavilion  Theatre") and Christie/AIX,  Inc.  ("Christie/AIX").  We
have eliminated all intercompany transactions and balances.

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 amounts  reported in the consolidated
financial  statements and  accompanying  notes.  The Company's most  significant
estimates  related to software revenue  recognition,  capitalization of software
development costs,  amortization and impairment testing of intangible assets and
depreciation  of fixed assets.  On an on-going basis, we evaluate our estimates,
including  those  related  to the  carrying  values  of  our  fixed  assets  and
intangible assets, the valuation of deferred tax liabilities,  and the valuation
of assets acquired and liabilities assumed in purchase business combinations. We
base our estimates on  historical  experience  and on various other  assumptions
that we believe to be reasonable  under the  circumstances  made, the results of
which form the basis for making  judgments  about the carrying  values of assets
and liabilities that are not readily apparent from other sources. Actual results
could differ from these estimates under different assumptions or conditions.

The results of operations for the respective interim periods are not necessarily
indicative  of the results to be expected  for the full year.  The  accompanying
consolidated financial statements should be read in conjunction with the audited
consolidated  financial  statements and the notes thereto included in AccessIT's
Form 10-KSB for the fiscal  year ended March 31, 2005 filed with the  Securities
and Exchange Commission ("SEC") on June 29, 2005. Certain  reclassifications  of
prior period data have been made to conform to the current presentation.




                                       6


REVENUE RECOGNITION

MEDIA SERVICES

Our Media Services revenues are generated as follows:


                                                            
       OPERATIONS OF:              REVENUES CONSIST OF:             ACCOUNTED FOR IN ACCORDANCE WITH:
     ----------------------  -----------------------------------  -------------------------------------------
     AccessIT SW             (1) software licensing,                Statement of Position ("SOP") 97-2,
                             including customer licenses and          "Software Revenue Recognition"
                             ASP agreements,
                             -----------------------------------  -------------------------------------------
                             (2) software maintenance              Staff Accounting Bulletin ("SAB") No. 104
                             contracts, and                           "Revenue Recognition in Financial
                             (3) professional consulting                 Statements" ("SAB No. 104").
                             services, which includes
                             systems implementation,
                             training, custom software
                             development services and other
                             professional services
     ----------------------  -----------------------------------  -------------------------------------------
     AccessIT Satellite      (1) satellite network                               SAB No. 104
                             monitoring and
                             (2) maintenance fees
     ----------------------  -----------------------------------  -------------------------------------------
     AccessDM                (1) satellite delivery revenues,                    SAB No. 104
                             (2) data encryption and preparation
                                  fee revenues, and
                             (3) landing fees for delivery
                                  to each movie theatre
     ----------------------  -----------------------------------  -------------------------------------------
     Pavilion Theatre        (1) movie theatre admission                         SAB No. 104
                                  revenues and
                             (2) concession food and beverage
                                  revenues
     ----------------------  -----------------------------------  -------------------------------------------
     Christie/AIX            (1) virtual print fees and                          SAB No. 104
                                  other fees
     ----------------------  -----------------------------------  -------------------------------------------


Software  licensing  revenue is recognized when the following  criteria are met:
(a) persuasive  evidence of an arrangement exists, (b) delivery has occurred and
no significant  obligations remain, (c) the fee is fixed or determinable and (d)
collection is determined to be probable.  Significant  upfront fees are received
in addition to periodic  amounts  upon  achievement  of  contractual  events for
licensing of the Company's products. Such amounts are deferred until the revenue
recognition  criteria have been met, which  typically  occurs after delivery and
acceptance.

In instances where the Company develops  customized software  applications,  the
percentage-of-completion method of accounting is followed to recognize revenue.

Deferred  revenue is recorded in cases of: (1) a portion or the entire  contract
amount  cannot be  recognized  as revenue due to  non-delivery  or acceptance of
licensed software or custom  programming,  (2) incomplete  implementation of ASP
service arrangements, or (3) unexpired pro-rata periods of maintenance,  minimum
ASP service fees or website  subscription  fees.  As license  fees,  maintenance
fees,  minimum ASP service fees and website  subscription fees are often paid in
advance,  a portion of this revenue is deferred  until the contract  ends.  Such
amounts are  classified  as deferred  revenue and are  recognized  as revenue in
accordance with the Company's revenue recognition policies described above.



                                       7



DATA CENTER SERVICES

Our Data Center Services revenues are generated as follows:


                                                            
       OPERATIONS OF:              REVENUES CONSIST OF:               ACCOUNTED FOR IN ACCORDANCE WITH:
     ----------------------  -----------------------------------  -------------------------------------------
     AccessIT                (1) license fees for colocation,                    SAB No. 104
                             (2) riser access charges,
                             (3) electric and cross connect
                                  fees, and
                             (4) non-recurring installation
                                  and consulting fees
     ----------------------  -----------------------------------  -------------------------------------------
     Managed Services        (1) network monitoring,                             SAB No. 104
                             (2) maintenance fees, and
                             (3) non-recurring installation
                                  and consulting fees
     ----------------------  -----------------------------------  -------------------------------------------


AccessIT's  revenues  are  recognized  ratably  over the  term of the  contract,
generally  one to  nine  years.  Certain  customer  contracts  contain  periodic
increases  in the  amount of  license  fees to be paid,  and those  amounts  are
recognized as license fee revenues on a straight-line basis over the term of the
contracts. Installation fees are recognized on a time and materials basis in the
period in which the services were provided and represent the  culmination of the
earnings process as no significant  obligations remain.  Amounts collected prior
to satisfying revenue  recognition  criteria are classified as deferred revenue.
Amounts satisfying revenue recognition  criteria prior to billing are classified
as  unbilled  revenue.  Managed  Services'  revenues,  which  consist of monthly
recurring  billings  pursuant to  contracts,  are  recognized as revenues in the
month earned,  and other  billings  which are recognized on a time and materials
basis are  recognized  as  revenues  in the  period in which the  services  were
provided.

CAPITALIZED SOFTWARE DEVELOPMENT COSTS

The Company accounts for software development costs under Statement of Financial
Accounting  Standards  ("SFAS")  No. 86,  "Accounting  for the Costs of Computer
Software to Be Sold, Leased, or Otherwise Marketed".  Software development costs
that are incurred  subsequent  to  establishing  technological  feasibility  are
capitalized  until  the  product  is  available  for  general  release.  Amounts
capitalized as software  development costs are amortized  periodically using the
greater of revenues during the period  compared to the total estimated  revenues
to be earned or on a  straight-line  basis over five years.  The Company reviews
capitalized  software  costs for impairment on a periodic  basis.  To the extent
that the carrying  amount  exceeds the  estimated  net  realizable  value of the
capitalized  software cost, an impairment charge is recorded.  No impairment was
recorded  for the nine months ended  December  31, 2004 and 2005,  respectively.
Amortization of capitalized  software  development  costs,  included in costs of
revenues,  for the three months ended December 31, 2004 and 2005 amounted to $92
and $138, respectively, and $220 and $434 for the nine months ended December 31,
2004  and  2005,   respectively.   Revenues  relating  to  customized   software
development  under a contract  are  recognized  on a  percentage  of  completion
method.  As of December  31, 2005,  unbilled  receivables  under such  contracts
aggregated $1,258.

BUSINESS COMBINATIONS AND INTANGIBLE ASSETS

We have adopted SFAS No. 141, "Business  Combinations" ("SFAS No. 141") and SFAS
No. 142,  "Goodwill and other Intangible  Assets" ("SFAS No. 142"). SFAS No. 141
requires all business combinations to be accounted for using the purchase method
of  accounting  and  that  certain  intangible  assets  acquired  in a  business
combination  must be recognized as assets  separate from goodwill.  SFAS No. 142
addresses  the  recognition  and  measurement  of goodwill and other  intangible
assets subsequent to their acquisition.  SFAS No. 142 also addresses the initial
recognition and measurement of intangible  assets acquired outside of a business
combination, whether acquired individually or with a group of other assets. This
statement  provides that intangible  assets with  indefinite  lives and goodwill
will not be amortized but will be tested at least  annually for  impairment.  If
impairment is indicated,  then the asset will be written down to its fair value,
typically based upon its future  expected  discounted cash flows. As of December
31, 2005, our finite-lived  intangible assets consisted of customer  agreements,
covenants  not  to  compete,  Federal  Communications  Commission  licenses  for
satellite  transmission  services,  trade  names  and  trademarks,  and a liquor
license  which are estimated to have useful lives ranging from two to ten years.
In addition,  we have recorded  goodwill in connection with the  acquisitions of
AccessIT SW, Managed  Services,  AccessIT  Satellite,  and the Pavilion Theatre.


                                       8



Goodwill  related to the  acquisition  of the  Pavilion  Theatre  was reduced in
September 2005 in connection with the early  retirement of the outstanding  note
payable (see Note 4).

PROPERTY AND EQUIPMENT

Property  and  equipment  are  stated at cost,  less  accumulated  depreciation.
Depreciation  is recorded  using the  straight-line  method  over the  estimated
useful  lives  of  the  respective  assets.  Leasehold  improvements  are  being
amortized over the shorter of the lease term or the estimated useful life of the
improvement.  Maintenance  and repair  costs are charged to expense as incurred.
Major renewals, improvements and additions are capitalized.

IMPAIRMENT OF LONG-LIVED ASSETS

We review the  recoverability  of our  long-lived  assets on a periodic basis in
order to identify business conditions, which may indicate a possible impairment.
The  assessment  for potential  impairment is based  primarily on our ability to
recover  the  carrying  value of our  long-lived  assets  from  expected  future
undiscounted cash flows. If the total of expected future undiscounted cash flows
is less than the total  carrying  value of the assets,  a loss is recognized for
the difference  between the fair value  (computed based upon the expected future
discounted cash flows) and the carrying value of the assets.

NET LOSS PER SHARE

Computations  of basic and diluted net loss per share of the  Company's  Class A
common stock ("Class A Common  Stock") and Class B common stock ("Class B Common
Stock",  and together  with the Class A Common Stock,  the "Common  Stock") have
been made in  accordance  with SFAS No. 128,  "Earnings  Per  Share".  Basic and
diluted net loss per share have been calculated as follows:

                                   

          Basic net loss per share =                            Net loss
                                      ---------------------------------------------------------------
                                                 Weighted average number of common shares
                                                      outstanding during the period



                                         Net loss adjusted for the after-tax amount of interest
       Diluted net loss per share  =                 associated with convertible debt
                                      ---------------------------------------------------------------
                                                 Weighted average number of common shares
                                             outstanding during the period plus the weighted
                                       average of the number of additional common shares that would
                                             have been outstanding if the dilutive potential
                                                      common shares had been issued



Shares issued and  reacquired  during the period are weighted for the portion of
the period that they are outstanding.

The Company has incurred net losses for the nine months ended  December 31, 2004
and 2005 and,  therefore,  the impact of dilutive  potential  common shares from
outstanding  stock options,  warrants  (prior to the application of the treasury
stock method),  and convertible  notes (on an as-converted  basis) were excluded
from the computation as it would be anti-dilutive.

STOCK-BASED COMPENSATION

The Company has two stock-based employee compensation plans, which are described
more  fully  in Note 5.  The  Company  accounts  for  its  stock-based  employee
compensation  plans in accordance  with the provisions of Accounting  Principles
Board ("APB") Opinion No. 25,  "Accounting for Stock Issued to Employees"  ("APB
Opinion No. 25"), and related interpretations. As such, stock-based compensation
expense is recorded  on the date of grant only if the current  fair value of the
underlying  stock  exceeds  the  exercise  price.  The  Company  has adopted the
disclosure standards of SFAS No. 148 "Accounting for Stock-Based  Compensation -
Transaction  and  Disclosures",  which  amends  SFAS No.  123,  "Accounting  for
Stock-Based  Compensation"  ("SFAS No.  123"),  which  requires  the  Company to
provide pro forma net loss and earnings per share  disclosures  for stock option


                                       9


grants  made in 1995 and  future  years as if the  fair-value  based  method  of
accounting for stock options as defined in SFAS No. 123 had been applied.

The  following  table  illustrates  the  effect on net loss if the  Company  had
applied the fair-value recognition provisions to stock-based compensation:



                                                     Three Months Ended               Nine Months Ended
                                                        December 31,                    December 31,
                                                 ----------------------------    ----------------------------
                                                    2004             2005           2004             2005
                                                                                      
                                                 -----------      -----------    -----------      -----------

         Net loss as reported...................  $  (1,319)       $  (2,037)     $  (3,988)       $ (13,787)
         Add: Stock-based  compensation expense
             included in net loss.....                   -                -               4
         Less:     Stock-based     compensation
             expense determined under fair-
             value based method...............         (158)            (761)          (464)          (1,312)
                                                 -----------      -----------    -----------      -----------
         Pro forma net loss.....................  $  (1,477)       $  (2,798)     $  (4,448)       $ (15,099)
                                                 ===========      ===========    ===========      ===========

         Basic and diluted net loss per share:
             As reported........................  $   (0.13)       $   (0.13)     $   (0.42)       $   (1.07)
             Pro forma..........................  $   (0.15)       $   (0.18)     $   (0.47)       $   (1.17)


The Company  estimated the fair value of stock options at the date of each grant
using a Black-Scholes option valuation model with the following assumptions:

                                                     Three Months Ended
                                                        December 31,
                                                 ---------------------------
                                                     2004            2005
                                                 ------------     ----------
         Weighted-average   risk-free  interest
             rate...............................     4.1%            4.5%
         Dividend yield.........................       -               -
         Expected life (years)..................      10              10
         Weighted-average expected
             volatility.........................     110%           56.5%

NOTE 3. RECENT ACCOUNTING PRONOUNCEMENTS

In December 2004, the Financial  Accounting  Standards Board (the "FASB") issued
SFAS 153, "Exchange of Non-Monetary  Assets, an Amendment of APB Opinion No. 29"
("SFAS 153").  SFAS 153 addresses the  measurement of exchanges of  non-monetary
assets and  redefines the scope of  transactions  that should be measured on the
fair  value of the  assets  exchanged.  The  provisions  of this  statement  are
effective for non-monetary asset exchanges occurring in fiscal periods beginning
after June 15, 2005. The Company is evaluating the  requirements of SFAS 153 and
has not  determined the impact on its financial  statements.  The effective date
for the Company to adopt SFAS 153 due to its fiscal  reporting  first interim or
annual reporting period is April 1, 2006.

In December  2004,  the FASB issued SFAS No. 123  (revised  2004),  "Share-Based
Payment"  ("SFAS No.  123(R)").  This  statement  revises the original  guidance
contained  in SFAS No. 123 and  supersedes  APB  Opinion No. 25, and its related
implementation  guidance. Under SFAS No. 123(R), the Company will be required to
measure the cost of  employee  services  received  in  exchange  for an award of
equity instruments based on the grant-date fair value of the award (with limited
exceptions)  and recognize such cost over the period during which an employee is
required to provide  service in  exchange  for the reward  (usually  the vesting
period). For stock options and similar  instruments,  grant-date fair value will
be estimated using option-pricing models adjusted for unique  characteristics of
instruments (unless observable market prices for the same or similar instruments
are available).  For small business issuers, SFAS No. 123(R) is effective at the
beginning of their next fiscal year after  December 15, 2005. The effective date
for the  Company to adopt SFAS No.  123(R)  due to its  fiscal  reporting  first
interim or annual  reporting  period is April 1,  2006.  Upon  adoption  of this
standard,  the actual costs of our  stock-based  payment  plans will be based on
grant-date fair value, which has not yet been determined.


                                       10



In May  2005,  the FASB  issued  SFAS No.  154,  "Accounting  Changes  and Error
Corrections," ("SFAS No. 154"). SFAS No. 154 establishes,  unless impracticable,
retrospective  application  as the  required  method for  reporting  a change in
accounting principle in the absence of explicit transition requirements specific
to the newly adopted  accounting  principle.  The statement  also  addresses the
reporting of a  correction  of error by restating  previously  issued  financial
statements.  SFAS No. 154 is effective for accounting changes and corrections of
errors made in fiscal years  beginning after December 15, 2005. The Company will
adopt SFAS No. 154 as required.

NOTE 4. NOTES PAYABLE

In November 2003, the Company  issued two 5-year,  8% notes payable  aggregating
$3,000 (the "HS Notes") to the  founders of AccessIT SW as part of the  purchase
price for AccessIT  SW.  During the nine months  ended  December  31, 2005,  the
Company repaid  principal of $410 on the HS Notes.  As of December 31, 2005, the
outstanding principal balance of the HS Notes was $2,082.

In March 2004, the Company  completed an exchange (the "Exchange  Offer") of its
previously  issued  5-year 8% notes (the  "5-Year  Notes")  totaling  $4,405 for
either:  (1) 6% convertible  notes (the "6%  Convertible  Notes") or (2) Class A
Common Stock.  Pursuant to the Exchange Offer, the Company issued 6% Convertible
Notes with an  aggregate  principal  amount of $1,736 to several  investors,  of
which $1,400 was payable to certain  officers and directors of the Company.  The
6% Convertible  Notes were convertible into 307,871 shares of its Class A Common
Stock:  (1) at any time up to the maturity date at each  holder's  option or (2)
automatically upon the date that the average closing price on the American Stock
Exchange  ("AMEX") of the Class A Common  Stock for thirty  consecutive  trading
days has been equal to or greater  than  $12.00.  In  September  2005,  the AMEX
30-day  average  closing  price of the Company's  Class A Common Stock  exceeded
$12.00,  and therefore,  the Company  converted all of the 6% Convertible  Notes
into 307,871 shares of Class A Common Stock,  of which 248,282 shares of Class A
Common  Stock were issued to certain  officers  and  directors  of the  Company.
Accordingly,  the outstanding  principal  amount of the 6% Convertible  Notes of
$1,699,  net of  $32  of  unamortized  debt  issuance  costs,  was  credited  to
additional  paid-in  capital.  As  of  December  31,  2005,  there  were  no  6%
Convertible Notes outstanding.

The holders of all the HS Notes and  certain  holders of 5-Year  Notes,  with an
aggregate outstanding principal amount of $220 (the "Remaining 5-Year Notes") at
the time of the  Exchange  Offer,  elected not to  participate  in the  Exchange
Offer.  Through September 2005, we made early principal repayments totaling $138
on the  Remaining  5-Year Notes and scheduled  principal  payments of $12 on the
Remaining  5-Year Notes. As of December 31, 2005, there were no Remaining 5-Year
Notes outstanding.

In March 2004, in connection  with the  acquisition  of certain  digital  cinema
related assets of the Boeing Company (the "Boeing  Digital Asset  Acquisition"),
the Company  issued a 4-year,  non-interest  bearing  note  payable  with a face
amount of $1,800 (the "Boeing  Note").  The  estimated  fair value of the Boeing
Note was determined to be $1,367 on the closing date. Interest is being imputed,
at a rate of 12%,  over the term of the  Boeing  Note,  and is being  charged to
non-cash  interest  expense.  During the nine months  ended  December  31, 2005,
principal  repayments of $450 were made and non-cash  interest expense resulting
from the Boeing Note was $97. As of December 31, 2005, the  outstanding  balance
of the Boeing Note, including imputed interest, was $1,178.

In February  2005,  in  connection  with the purchase of  substantially  all the
assets of Pritchard Square Cinema,  LLC d/b/a Pavilion Theatre in Brooklyn,  New
York (the  "Pavilion  Theatre  Acquisition"),  ADM Cinema issued to the seller a
5-year,  8% note payable for $1,700 (the "Pavilion Note").  Quarterly  principal
payments  of $42 were to be made  over  the  next  five  years,  with a  balloon
repayment of $893.  In September  2005,  the Company and the seller agreed to an
early repayment of the Pavilion Note in exchange for a lump sum payment of $500.
Accordingly,  the Company decreased goodwill by $1,057 and there was no Pavilion
Note outstanding as of December 31, 2005.

In February 2005, the Company issued 7% convertible debentures (the "Convertible
Debentures") and warrants (the "Convertible  Debentures Warrants") to a group of
institutional  investors  for  aggregate  proceeds  of $7,600.  The  Convertible
Debentures  had a 4-year  term,  with one  third  of the  unconverted  principal
balance  repayable in twelve equal monthly  installments  beginning  three years
after the closing. The remaining  unconverted principal balance was repayable at
maturity.  The Company had the option to pay the interest in cash or, if certain
conditions  were met,  by issuing  shares of its Class A Common  Stock.  Through
September  2005,  the Company  issued  17,758  shares of Class A Common Stock as
payment of  interest,  in lieu of cash,  based on 93% of the AMEX 5-day  average
closing price of the Company's  Class A Common Stock  preceding the interest due
date.  The  Convertible  Debentures  were initially  convertible  into 1,867,322
shares Class A Common  Stock,  based upon a conversion  price of $4.07 per share
subject to  adjustments  from time to time. In addition,  there was a beneficial
conversion  feature of $605,  which the Company  recorded  to non-cash  interest


                                       11


expense  during the fiscal  year  ended  March 31,  2005.  The  offering  of the
Convertible  Debentures and the Convertible  Debentures Warrants was exempt from
the  registration  requirements  of the  Securities Act of 1933, as amended (the
"Securities  Act"),  under  Section  4(2) of the  Securities  Act and  Rule  506
promulgated thereunder.  The Company agreed to register the resale of the shares
of Class A Common Stock underlying the Convertible  Debentures with the SEC. The
Company filed a Form S-3 on March 11, 2005, which was declared  effective by the
SEC on March 21, 2005.

In August 2005, the Company  reached an agreement (the  "Conversion  Agreement")
with the investors holding the Convertible  Debentures and Convertible Debenture
Warrants for the investors to: (1) convert all of their  Convertible  Debentures
into  1,867,322  shares  of Class A Common  Stock;  and (2)  exercise  all their
Convertible  Debenture Warrants for $2,487 into 560,196 shares of Class A Common
Stock,  and for the Company to: (1) issue to the investors  760,196  warrants to
purchase Class A Common Stock at an exercise price of $11.39 per share (the "New
Warrants"); and (2) issue to the investors 71,359 shares of Class A Common Stock
(the "New  Shares").  Because the  issuance of the New  Warrants and New Shares,
when combined with the shares of Class A Common Stock underlying the Convertible
Debentures  and  the  Convertible  Debentures  Warrants,  exceeded  20%  of  the
Company's  then-outstanding  shares of Class A Common  Stock,  under the  AMEX's
rules,  stockholder  approval was required to be obtained.  The Company obtained
such  stockholder  approval  by written  consent of a majority of the holders of
Common Stock and a Schedule 14(C)  Information  Statement was required,  and was
filed with the SEC on October 6, 2005.  The Company was required to register the
resale  of the New  Shares  and the  Class A  Common  Stock  underlying  the New
Warrants on Form S-3 with the SEC. The Company  filed a Form S-3 on November 16,
2005, which was declared effective by the SEC on December 2, 2005.

The Company accounted for the Conversion  Agreement under the provisions of SFAS
No. 84, "Induced  Conversions of Convertible  Debt", which requires the value of
the New  Warrants  and the New  Shares to be  recorded  as an  expense.  The New
Warrants were valued by an independent  appraiser at a value of $4,990,  and the
New Shares were valued at $906, based on the AMEX closing price of the Company's
Class A Common Stock on August 26, 2005, the date the  Conversion  Agreement was
finalized. The value of the New Warrants plus $200 for professional fees and the
value of the New Shares were charged to debt conversion  expense.  Additionally,
the Company  issued 8,780 shares to the placement  agent (the  "Placement  Agent
Shares") involved in the Conversion Agreement,  which were valued at $112, based
on the AMEX closing  price of the  Company's  Class A Common Stock on August 26,
2005.  The value of the  Placement  Agent Shares was charged to debt  conversion
expense.  The  remaining  accretion on the value of the  Convertible  Debentures
Warrants of $999 was charged to non-cash  interest  expense,  and the  remaining
unamortized debt issuance costs of $730 were charged to interest  expense.  As a
result  of the  Conversion  Agreement,  there  were  no  Convertible  Debentures
outstanding as of December 31, 2005.

Notes payable consisted of the following:



                                                           March 31, 2005                December 31, 2005
                                                   -----------------------------   ----------------------------
                                                                                                      Long
                                                      Current         Long Term       Current         Term
         Note Payable                                 Portion          Portion        Portion        Portion
         ---------------------------------------   ------------     ------------   ------------    ------------
                                                                                        
         HS Notes...............................       $    696        $   1,796       $    738        $  1,344
         6% Convertible Notes...................             70            1,666              -               -
         Remaining 5-Year Notes.................             29               71              -               -
         Boeing Note............................            450            1,081            450             728
         Pavilion Note..........................            170            1,549              -               -
         Convertible Debentures.................              -            6,519              -               -
                                                   ------------     ------------   ------------    ------------
                                                       $  1,415        $  12,682       $  1,188        $  2,072
                                                   ============     ============   ============    ============


NOTE 5. STOCKHOLDERS' EQUITY

CAPITAL STOCK

In March 2004, in connection with the Boeing Digital Asset Acquisition (see Note
4), the Company issued 53,534  unregistered  shares of Class A Common Stock (the
"Boeing  Shares")  to the Boeing  Company  ("Boeing"),  as part of the  purchase
price. At any time during the ninety day period beginning March 29, 2005 to June
29,  2005,  Boeing had the option to sell the  Boeing  Shares to the  Company in
exchange for $250 in cash, which the Company  classified  under  commitments and


                                       12


contingencies.  The ninety day period  expired on June 29, 2005,  and Boeing did
not require the Company to repurchase the Boeing Shares. Accordingly, the amount
of $250 was credited to additional paid-in capital.

In June 2004, the Company issued in a private  placement (the "June 2004 Private
Placement")  1,217,500  unregistered  shares  of Class A Common  Stock at a sale
price of $4.00 per share and  warrants to the  investors  for gross  proceeds of
$4,870.  The total net  proceeds  to the Company of $4,044,  including  fees and
expenses  to  subsequently  register  the  securities,  were  used  for  capital
investments and for working  capital.  The Company agreed to register the resale
of the shares of Class A Common Stock  issued with the SEC. The Company  filed a
Form SB-2 on July 2, 2004,  which was declared  effective by the SEC on July 20,
2004.

In August 2004, the Company's Board of Directors authorized the repurchase of up
to 100,000 shares of Class A Common Stock,  which may be purchased at prevailing
prices from  time-to-time in the open market depending on market  conditions and
other factors. During the nine months ended December 31, 2005, no Class A Common
Stock was  repurchased.  As of December  31, 2005,  the Company has  repurchased
51,440 shares of Class A Common Stock for an aggregate  purchase  price of $172,
including fees, which shares have been recorded as treasury stock.

In November  2004,  the Company  entered into a stock  purchase  agreement  (the
"November  2004  Private  Placement")  with  accredited  investors  in a private
placement to issue and sell 282,776  shares of Class A Common Stock at $3.89 per
share to the  investors  for gross  proceeds  of $1,100.  These  shares  carried
piggyback and demand  registration  rights, at the sole expense of the investor.
The total net  proceeds to the  Company of $1,023 were used for the  purchase of
certain assets and liabilities of FiberSat Global  Services,  LLC (the "FiberSat
Acquisition") and for working capital.  The investors  exercised their piggyback
registration  rights and the Company registered the resale of the 282,776 shares
of Class A Common  Stock by  filing a Form  S-3 on March  11,  2005,  which  was
declared effective by the SEC on March 21, 2005.

In November  2004,  the Company issued 540,000 shares of Class A Common Stock in
connection with the FiberSat  Acquisition,  as part of the purchase  price.  The
Company  agreed to  register  the  resale of  405,525  of the  shares  issued in
connection with the FiberSat  Acquisition with the SEC. The Company filed a Form
S-3 on March 11,  2005,  which was  declared  effective  by the SEC on March 21,
2005. The Company  agreed to register the resale of an additional  99,475 shares
issued in  connection  with the FiberSat  Acquisition  with the SEC. The Company
filed a Form S-3 on November 16, 2005,  which was declared  effective by the SEC
on December 2, 2005.

In February  2005,  the Company  issued  40,000  unregistered  shares of Class A
Common Stock in connection with the Pavilion Theatre Acquisition (see Note 4) as
part of the  purchase  price.  As of  December  31,  2005,  the  Company has not
registered  the resale of these shares  issued in  connection  with the Pavilion
Theatre Acquisition under any registration statement filed with the SEC.

In July 2005,  the  Company  entered  into a  purchase  agreement  with  certain
institutional  and other accredited  investors in a private placement (the "July
2005 Private  Placement")  to issue and sell  1,909,115  unregistered  shares of
Class A Common  Stock at a sale  price of $9.50 per share  and  warrants  to the
investors for gross  proceeds of $18,137.  The Company is using the net proceeds
of  $16,721  primarily  to fund  the  capital  investments  in  connection  with
Christie/AIX's  digital cinema rollout plan (see Note 6) and for working capital
and general corporate purposes. The Company agreed to register the resale of the
shares of Class A Common Stock issued with the SEC. The Company filed a Form S-3
on August 18, 2005, which was declared effective by the SEC on August 31, 2005.

In August 2005, in connection  with the  Conversion  Agreement (see Note 4), all
Convertible Debentures Warrants were exercised for $2,487 and the Company issued
560,196  shares of Class A Common  Stock.  The Company  also  issued  71,359 New
Shares to the investors,  and another 8,780 Placement Agent Shares.  The Company
was  required to register  the resale of the shares of the Class A Common  Stock
underlying the Convertible Debentures Warrants with the SEC. The Company filed a
Form S-3 on March 11, 2005, which was declared effective by the SEC on March 21,
2005. The Company was also required to register the New Shares and the Placement
Agent Shares on Form S-3 with the SEC. The Company  filed a Form S-3 on November
16, 2005, which was declared effective by the SEC on December 2, 2005.

In September 2005, in connection with the Exchange Offer completed in March 2004
(see Note 4), the AMEX 30-day  average  closing price of the  Company's  Class A
Common Stock exceeded $12.00, and therefore, the Company converted all of the 6%
Convertible  Notes into 307,871 shares of Class A Common Stock, of which 248,282
shares of Class A Common Stock were issued to certain  officers and directors of
the Company.  The Company  registered the resale of only 59,589 of theses shares


                                       13


of Class A Common Stock on Form S-3 with the SEC.  The Company  filed a Form S-3
on November  16, 2005,  which was  declared  effective by the SEC on December 2,
2005.

STOCK OPTION PLAN

AccessIT's stock option plan ("the Plan") currently provides for the issuance of
up to 1,100,000 options to purchase shares of Class A Common Stock to employees,
outside  directors and  consultants.  On June 9, 2005,  the  Company's  Board of
Directors  approved the expansion of the Plan from 850,000 to 1,100,000 options,
which was approved by the  stockholders  at the annual meeting held on September
15, 2005. The Company intends to obtain stockholder  approval to expand the Plan
at the Company's next annual meeting.

During the nine months  ended  December 31,  2005,  under the Plan,  the Company
granted  573,500  options to its employees and 40,000 options to four members of
our Board of Directors,  all at an exercise price range from $5.70 to $13.30 per
share.

                                                           Shares Under Option
                                                          ---------------------
         Balance at March 31, 2005..............                       762,897
         Granted................................                       613,500
         Exercised..............................                        (2,667)
         Cancelled..............................                       (65,583)
                                                          ---------------------
         Balance at December 31, 2005...........                     1,308,147
                                                          =====================

As of December  31,  2005,  AccessDM's  separate  stock  option  plan  currently
provides for the issuance of up to 2,000,000  options to purchase  shares of its
common  stock to  employees.  During the nine months  ended  December  31, 2005,
AccessDM  issued  options to purchase  50,000  shares of its common  stock to an
employee at an exercise  price to be  determined  following an appraisal of such
options.

                                                           Shares Under Option
                                                          ---------------------
         Balance at March 31, 2005..............                      1,005,000
         Granted................................                         50,000
         Exercised..............................                              -
         Cancelled..............................                              -
                                                          ---------------------
         Balance at December 31, 2005...........                      1,055,000
                                                          =====================

WARRANTS

In November 2003, in connection with the Company's initial public offering,  the
Company  issued the  underwriter  warrants to  purchase up to 120,000  shares of
Class A Common Stock at an exercise  price of $6.25 per share (the  "Underwriter
Warrants").  The Underwriter Warrants were immediately exercisable and expire on
November  7,  2007.  The  exercise  price is subject  to  adjustment  in certain
circumstances,  and in 2004 the exercise  price was adjusted to $6.03 per share.
During the nine months ended December 31, 2005, 49,085 Underwriter Warrants were
exercised for an aggregate of $296 and the Company issued 49,085 shares of Class
A Common Stock.  In addition,  67,140  Underwriter  Warrants were exercised on a
cashless  basis,  which  resulted in the  issuance  of 33,278  shares of Class A
Common  Stock.  As of December 31, 2005,  3,775  Underwriter  Warrants  remained
outstanding.

In connection  with the issuance of the 5-Year Notes,  the Company issued to the
holders of the 5-Year  Notes  warrants  to  purchase  440,500  shares of Class A
Common Stock (the "5-Year  Notes  Warrants").  The 5-Year  Notes  Warrants  were
issued and were ascribed an estimated fair value of $2,202, which was recognized
as issuance  cost and therefore  was charged  against the carrying  value of the
related 5-Year Notes. During the nine months ended December 31, 2004, and 2005 a
total of $13 and $43,  respectively,  was amortized to non-cash interest expense
to accrete the remaining  value of the 5-Year Notes Warrants to their face value
over their expected term. In July 2005, in connection  with the early  repayment
of the Remaining  5-Year Notes, the remaining value of the 5-Year Notes Warrants
totaling $43 was amortized to non-cash interest expense.

In June 2004, in connection  with the June 2004 Private  Placement,  the Company
issued to the  investors  and to the  placement  agent  warrants  to purchase an
aggregate  of 304,375  shares of Class A Common  Stock at an  exercise  price of
$4.80 per share (the "June 2004 Private Placement Warrants"). The Company agreed
to register the resale of the shares of the Class A Common Stock  underlying the
June 2004 Private Placement Warrants with the SEC. The Company filed a Form SB-2
on July 2,  2004,  which was  declared  effective  by the SEC on July 20,  2004.
During the nine months ended  December  31,  2005,  all of the June 2004 Private


                                       14



Placement  Warrants were  exercised for $1,461 in cash,  and the Company  issued
304,375 shares of Class A Common Stock.  As of December 31, 2005,  there were no
June 2004 Private Placement Warrants outstanding.

In February 2005, in connection with the issuance of the Convertible  Debentures
(see Note 4), the Company issued  warrants to purchase a total of 560,196 shares
of Class A Common Stock,  at an initial  exercise  price of $4.44 per share (the
"Convertible Debentures Warrants"),  which were subject to adjustments from time
to time.  Upon the  redemption of the  Convertible  Debentures,  the Company may
issue  additional  warrants  to  purchase  shares of Class A Common  Stock.  The
Convertible  Debenture Warrants were exercisable  beginning on September 9, 2005
for a period of five years thereafter.  Based on a valuation from an independent
appraiser,  the Convertible  Debenture  Warrants were assigned an estimated fair
value of $1,109, which is accounted for as a debt issuance discount and is being
accreted to non-cash interest expense.  The Company agreed to register the Class
A Common Stock underlying the Convertible  Debentures Warrants with the SEC. The
Company  filed a Form  S-3 on March  11,  2005,  and the  Form S-3 was  declared
effective by the SEC on March 21, 2005. In August 2005,  in connection  with the
Conversion  Agreement (see Note 4), all the Convertible  Debenture Warrants were
exercised  for $2,487 and the Company  issued  560,196  shares of Class A Common
Stock.  As of December 31, 2005,  there were no Convertible  Debenture  Warrants
outstanding.

In July 2005, in connection  with the July 2005 Private  Placement,  the Company
issued  warrants  to  purchase  477,275  shares  of Class A  Common  Stock at an
exercise price of $11.00 per share (the "July 2005 Private Placement Warrants").
The July 2005 Private Placement  Warrants are exercisable  beginning on February
18, 2006 for a period of five years thereafter.  The July 2005 Private Placement
Warrants  are callable by the Company,  provided  that the closing  price of the
Company's  Class A Common  Stock is $22.00  per  share,  200% of the  applicable
exercise  price,  for twenty  consecutive  trading days.  The Company  agreed to
register  the resale of the shares of the Class A Common  Stock  underlying  the
July 2005 Private Placement  Warrants with the SEC. The Company filed a Form S-3
on August 18, 2005, which was declared  effective by the SEC on August 31, 2005.
As of December 31, 2005, 477,275 July 2005 Private Placements  Warrants remained
outstanding.

In accordance with EITF 00-19,  "Accounting for Derivative Financial Instruments
Indexed To, and  Potentially  Settled In, a Company's Own Stock" ("EITF 00-19"),
and the terms of the July 2005 Private Placement Warrants, the fair value of the
July  2005  Private  Placement  Warrants  were  initially  accounted  for  as  a
liability,  with an  offsetting  reduction to the  carrying  value of the common
stock.  Such  liability  was  reclassified  to equity as of the August 31,  2005
effective date of the Form S-3.

The fair value of the July 2005 Private  Placement  Warrants was estimated to be
$800  on  the  closing  date  of  the  transaction,   using  the   Black-Scholes
option-pricing  model with the following  assumptions:  no dividends,  risk-free
interest rate of 3.84%,  the contractual  life of 5-years and volatility of 55%.
In September  2005, the fair value of the July 2005 Private  Placement  Warrants
was  re-measured  and estimated to be $1,050.  The increase in the fair value of
$250 was recorded as other expense.

In August 2005, in connection  with the  Conversion  Agreement (see Note 4), all
Convertible Debentures Warrants were exercised for $2,487 and the Company issued
560,196  shares of Class A Common Stock and the Company  issued to the investors
the New  Warrants  to  purchase  760,196  shares  of Class A Common  Stock at an
exercise  price of $11.39 per share.  The Company was  required to register  the
resale of the  shares of the Class A Common  Stock  underlying  the  Convertible
Debentures  Warrants  with the SEC.  The  Company  filed a Form S-3 on March 11,
2005,  which  was  declared  effective  by the SEC on March  21,  2005.  The New
Warrants  were  immediately  exercisable  upon issuance and for a period of five
years thereafter.  The Company was required to register the resale of the shares
of Class A Common Stock  underlying  the New Warrants  with the SEC. The Company
filed a Form S-3 on November 16, 2005,  which was declared  effective by the SEC
on December 2, 2005.  As of December  31, 2005,  760,196 New  Warrants  remained
outstanding.

In accordance with EITF 00-19, and the terms of the New Warrants, the fair value
of the New Warrants is being  initially  accounted  for as a liability,  with an
offsetting  reduction to the carrying value of the common stock.  Such liability
was reclassified to equity as of the December 2, 2005 effective date of the Form
S-3.

The fair value of the New  Warrants  was  estimated  to be $4,990 on the closing
date of the transaction,  using the Black-Scholes  option-pricing model with the
following  assumptions:  no dividends,  risk-free  interest  rate of 4.01%,  the
contractual  life of 5-years and  volatility of 56%. At September 30, 2005,  the
fair value of the New Warrants was re-measured  and estimated to be $3,490.  The


                                       15


decrease in the fair value of $1,500 was recorded as other  income.  At December
2, 2005, the fair value of the New Warrants was  re-measured and estimated to be
$3,080. The decrease in the fair value of $410 was recorded as other income.

Warrants outstanding consisted of the following:


                                                                                  
         Outstanding Warrant                                        March 31, 2005        December 31, 2005
         -----------------------------------------------------    ------------------     ------------------
         Underwriter Warrants.................................               120,000                  3,775
         June 2004 Private Placement Warrants.................               304,375                      -
         Convertible Debenture Warrants.......................               560,196                      -
         July 2005 Private Placement Warrants.................                     -                477,275
         New Warrants.........................................                     -                760,196
                                                                  ------------------     ------------------
                                                                             984,571              1,241,246
                                                                  ==================     ==================


NOTE 6. COMMITMENTS AND CONTINGENCIES

In June 2005, the Company entered into a digital cinema framework agreement (the
"Framework  Agreement")  with Christie  Digital  Systems USA, Inc.  ("Christie")
through  the  Company's  newly  formed  wholly-owned  subsidiary,  Christie/AIX,
whereby,  among other things (1)  Christie/AIX  would seek to raise financing to
purchase 200 of Christie's  digital cinema projection systems (the "Systems") at
agreed-upon  prices;  and (2)  Christie/AIX  would then seek to raise additional
debt  and/or  equity  financing  to  purchase  an  additional  2,300  Systems at
agreed-upon prices. The Framework Agreement allows Christie/AIX to terminate the
agreement  for several  reasons,  including  failure to: (1) execute  definitive
agreements  with  certain  film  distributors  by August 31, 2005 to pay virtual
print fees to Christie/AIX  for deliveries of digital films made to the Systems,
and (2) execute agreements with certain exhibitors by August 31, 2005 to license
the Systems or to house them in the exhibitor locations.

In August 2005, an amendment to the Framework Agreement extended the termination
provisions through September 30, 2005.

In September 2005,  pursuant to a second  amendment to the Framework  Agreement,
Christie and  Christie/AIX  agreed to  eliminate  such  termination  provisions,
except to allow for  termination in the event that financing  cannot be obtained
to purchase the Systems.  Additionally,  the parties agreed to extend the number
of systems which may be ordered, to 4,000 Systems.

In  connection  with  facilitating  deployment  of the Systems,  the Company has
entered into  digital  cinema  deployment  agreements  with five motion  picture
distributors,  for  distribution of digital movie releases to theaters  equipped
with  the  Systems,   and  providing  for  payment  of  virtual  print  fees  to
Christie/AIX. As of December, 31, 2005, the Company has also entered into master
license  agreements with four motion picture  exhibitors  (including  AccessIT's
Pavilion  Theatre) for the placement of the Systems in movie theatres covering a
total of 2,453 screens.

As of December 31, 2005,  Christie/AIX ordered 200 of the Systems from Christie.
Christie/AIX  has  agreed  to  provide   financing  to  certain  motion  picture
exhibitors upon the billing to the motion picture exhibitors by Christie for the
installation  costs  associated  with  the  placement  of the  Systems  in movie
theatres,  for such installation  costs. The motion picture  exhibitors would be
required  to make  monthly  interest  only  payments  through  October  2007 and
quarterly principal and interest payments thereafter.

In November 2005, the Company  received  notification  from KMC Telecom  ("KMC")
that they would not renew the  contracts  for six out of seven current IDC sites
which were licensed by KMC, which  contracts  expired on December 31, 2005. From
inception  through November 3, 2003, the Company had derived all of its revenues
from monthly license fees and fees from other ancillary services provided by our
IDCs,  including fees from various  services under the colocation space contract
with KMC. In addition,  certain other data center customer contracts will expire
over the next several months,  and the Company has not yet received  indications
of whether and on which terms these contracts will be renewed.  Through December
31, 2005,  the average  monthly  revenue from KMC for the expired  contracts was
approximately  $144.  Additionally,  the Company has two other large data center
customer contracts that will expire before July 1, 2006, which currently provide
approximately $108 of total monthly revenue.  We anticipate that these contracts
will not be renewed.

In  connection  with the  expiration of the six KMC  contracts,  the Company has
exited  or will  exit the six  leased  IDC's  in  which  KMC was the sole or the
primary IDC  customer.  These six leases  expire  between  December 31, 2005 and
April 30, 2006 and were intended to terminate in conjunction with the associated
KMC contract. Although there are no assurances,  management believes the Company


                                       16



will not incur any  significant  costs in connection  with the exit from the six
IDC's. As of December 31, 2005, the Company had security  deposits  totaling $36
relating to these six leased IDC's.

In November 2005, the Company  retained an investment  bank to act as an advisor
to the Company, primarily to assist in raising funds in the form of debt, equity
or both,  for the purchase of digital  cinema  related  equipment,  as discussed
above,  and other  corporate  purposes.  The  Company  agreed to pay upfront and
monthly fees up to an aggregate of $600,  all of which would be applied  against
transaction fees to be earned in any  fundraising.  As of December 31, 2005, the
Company has paid $200 of such fees.

NOTE 7. SUPPLEMENTAL CASH FLOW DISCLOSURE



                                                    Three Months Ended               Nine Months Ended
                                                       December 31,                    December 31,
                                                 -------------------------     ------------------------------
                                                    2004          2005             2004             2005
                                                 -----------    ----------     --------------    ------------
                                                                                     
     Interest paid.............................     $   91       $  331           $  292            $1,144
     Issuance of Class A Common Stock for the
      FiberSat Acquisition..................        $1,625       $    -           $1,625            $    -
     Issuance of warrants to purchase shares
      of Class A Common Stock...............        $    -       $    -           $  706            $    -
     Reduction of goodwill and other assets
      relating to the early cancellation of
      the Pavilion Note .......................     $    -       $    -           $    -            $1,232
     Issuance of Class A Common Stock for
      conversion of 6% Convertible Notes...         $    -       $    -           $    -            $1,699
     Issuance of Class A Common Stock for
      conversion of Convertible
      Debentures...............................     $    -       $    -           $    -            $7,600
     Issuance of Class A Common Stock in lieu
      of redeeming the Boeing Shares...             $    -       $    -           $    -            $  250
     Transfer to equity of liability relating
      to warrants upon registration statement
      effectiveness............................     $    -       $3,080           $    -            $4,130
     Equipment in accounts payable and accrued
      expenses purchased from
      Christie.................................     $    -       $6,248           $    -            $6,248


NOTE 8. SEGMENT INFORMATION

Segment  information  has  been  prepared  in  accordance  with  SFAS  No.  131,
"Disclosures  about  Segments of an  Enterprise  and Related  Information".  The
Company has two reportable  segments:  Media Services and Data Center  Services.
The segments were determined based on the products and services provided by each
segment.  Accounting policies of the segments are the same as those described in
Note 2.  Performance  of the segments is evaluated  on operating  income  before
interest, taxes, depreciation and amortization.

The Media Services segment consists of the following:

               OPERATIONS OF:                 PRODUCTS AND SERVICES PROVIDED:
     ------------------------------------  -------------------------------------
     AccessIT SW                           Develops and licenses software
                                           to  the  theatrical  distribution
                                           and    exhibition     industries,
                                           provides  services as an ASP, and
                                           provides  software   enhancements
                                           and consulting services.
     ------------------------------------  -------------------------------------
     AccessIT Satellite                    Provides satellite-based
                                           broadband video, data and  Internet
                                           transmission and encryption  services
                                           for  multiple    customers   in   the
                                           broadcast  and cable  television
                                           and  communications  industries,
                                           and also  operates an outsourced
                                           networks operations center.
     ------------------------------------  -------------------------------------
     AccessDM                              Stores  and  distributes  digital
                                           content  to  movie  theaters  and
                                           other venues.
     ------------------------------------  -------------------------------------


                                       17



               OPERATIONS OF:                 PRODUCTS AND SERVICES PROVIDED:
     ------------------------------------  -------------------------------------
     Pavilion Theatre                      A nine-screen movie theatre.
     ------------------------------------  -------------------------------------
     Christie/AIX                          Financing       vehicle       and
                                           administrator  for the deployment
                                           of  digital   cinema   projection
                                           systems  to   exhibitors  in  the
                                           movie entertainment industry (see
                                           Note  6)  and  collects   virtual
                                           print     fees     from     movie
                                           distributors.
     ------------------------------------  -------------------------------------

The Data Center Services segment consists of the following:

               OPERATIONS OF:                 PRODUCTS AND SERVICES PROVIDED:
     ------------------------------------  -------------------------------------
     AccessIT                              Provides  services  through  its
                                           nine IDC's including the license
                                           of data center space,  provision
                                           of power,  data  connections  to
                                           other   businesses,    and   the
                                           installation of equipment.
     ------------------------------------  -------------------------------------
     Managed Services                      Provides  information technology
                                           consulting     services    and
                                           managed   network   monitoring
                                           services  through  its  global
                                           network command center.
     ------------------------------------  -------------------------------------

Prior to November 3, 2003, the Company operated only in the Data Center Services
segment. All of the Company's revenues were generated inside the United States.

Information  related to the  segments  of the Company  and its  subsidiaries  is
detailed below:



                                                            Three Months Ended            Nine Months Ended
                                                               December 31,                  December 31,
                                                        --------------------------   --------------------------
                                                            2004           2005         2004            2005
                                                        -----------    -----------   -----------    -----------
                                                                                        
         Media Services:
             Income (loss) before interest, taxes,
               depreciation and amortization........     $     182      $     (29)    $     376      $    (472)
             Depreciation and amortization..........           426            789         1,025          2,273
                                                        -----------    -----------   -----------    -----------
             Loss before other expense..............     $    (244)     $    (818)    $    (649)     $  (2,745)

         Data Center Services:
             Income before interest, taxes,
               depreciation and amortization........     $     311      $     251     $   1,099      $   1,042
             Depreciation and amortization..........           443            387         1,355          1,315
                                                        -----------    -----------   -----------    -----------
             Loss before other expense..............     $    (132)     $    (136)    $    (256)     $    (273)

         Corporate:
             Loss before interest, taxes,
               depreciation and amortization........     $    (834)     $  (1,178)    $  (2,832)     $  (3,396)
             Depreciation and amortization..........            26             18            77             59
                                                        -----------    -----------   -----------    -----------
             Loss before other expense..............     $    (860)        (1,196)    $  (2,909)     $  (3,455)

         Total Consolidated:
             Loss before interest, taxes,
               depreciation and amortization........     $    (341)     $    (956)    $  (1,357)     $  (2,826)
             Depreciation and amortization..........           895          1,194         2,457          3,647
                                                        -----------    -----------   -----------    -----------
             Loss before other expense...............    $  (1,236)     $  (2,150)    $  (3,814)     $  (6,473)
                                                        ===========    ===========   ===========    ===========


                                                         As of December 31,
                                                     --------------------------
                                                        2004            2005
                                                     ----------      ----------
         Total Assets:
             Media Services....................       $  16,089       $  36,839
             Data Center Services..............           5,752           8,264
             Corporate..........................          1,410           7,908
                                                     ----------      ----------
             Total Consolidated................       $  23,251       $  53,011
                                                     ==========      ==========

                                       18



NOTE 9. RELATED PARTY TRANSACTIONS

In connection  with the Exchange Offer completed in March 2004 (see Note 4), the
Company issued 6% Convertible Notes with a principal amount of $1,736 to several
investors,  of which $1,400 is payable to certain  officers and directors of the
Company.  In  September  2005,  the AMEX  30-day  average  closing  price of the
Company's  Class A Common Stock  exceeded  $12.00,  and  therefore,  the Company
converted all of the 6% Convertible  Notes into 307,871 shares of Class A Common
Stock,  of which  248,282  shares of Class A Common Stock were issued to certain
officers and directors of the Company. The Company registered the resale of only
59,589 of theses  shares of Class A Common  Stock on Form S-3 with the SEC.  The
Company filed a Form S-3 on November 16, 2005,  which was declared  effective by
the SEC on December 2, 2005.

A non-employee officer of Christie/AIX is also an officer of Christie, from whom
Christie/AIX purchases the Systems for our rollout plan to deploy digital cinema
systems nationwide (see Note 6). Purchases of such Systems from Christie totaled
$11,702 for the nine months  ended  December 31, 2005.  This  individual  is not
compensated by Christie/AIX.

NOTE 10. SUBSEQUENT EVENTS

In December 2005, the Company filed a shelf  registration  statement on Form S-3
with the SEC,  which was  declared  effective  on January 13,  2006.  The filing
provides  that the  Company  may offer and sell in one or more  offerings  up to
$75,000 of any  combination of the following  securities:  Class A Common Stock,
preferred  stock in one or more series and warrants to purchase  common stock or
preferred  stock.  We intend to use the proceeds from sales of securities  under
this shelf  registration  for the  purchase,  installation  and  maintenance  of
digital  cinema  projection  systems by  Christie/AIX,  in  connection  with our
rollout plan to deploy digital cinema systems  nationwide  (see Note 6), as part
of an effort to advance the movie industry's  transition to digital cinema,  and
for general  working  capital and corporate  purposes,  including,  from time to
time,  extinguishment  of  corporate  debt  and  acquisitions  in line  with our
corporate business plan.

On January 1, 2006,  the Company  purchased the domain name,  website,  customer
list and the IP address  space for  Ezzi.net  and certain  data  center  related
computer  equipment of R & S International,  Inc.  (together the "Access Digital
Server  Assets").  The purchase price includes a cash payment of $140 and 23,445
shares of unregistered Class A Common Stock to be issued by April 2006. Based on
targeted cash flows  associated  with the Access  Digital  Server Assets through
March 31, 2008,  the Company may be required to make  additional  payments up to
the maximum sum of $900.  The  Company is in the process of  evaluating  the net
tangible and intangible assets acquired.

On January 4, 2006, Christie/AIX ordered additional Systems from Christie with a
total cost of approximately $19,450.

On January 17, 2006, the Company entered into: (1) a placement  agency agreement
in connection with an offering to issue and sell 1,145,000  registered shares of
Class  A  Common  Stock  at  a  sale  price  of  $10.70  per  share  to  certain
institutional and other accredited investors,  and (2) a purchase agreement with
an underwriter for 355,000  registered  shares of Class A Common Stock at a sale
price of $10.70 per share  (together  the  "January  2006  Offering")  for gross
proceeds of $16,050.  The securities have been offered by the Company,  pursuant
to a shelf  registration  statement  on Form S-3 filed  with the SEC,  discussed
above.  The offering and sale of the  1,500,000  shares was completed on January
25, 2006. The Company intends to use the estimated net proceeds of approximately
$14,739,  for the  purchase,  installation  and  maintenance  of digital  cinema
projection  systems by  Christie/AIX,  in  connection  with our rollout  plan to
deploy digital cinema systems  nationwide (see Note 6) and for general corporate
purposes.


                                       19



ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
($ in thousands, except for per share data)

Various  statements  contained in this Form 10-QSB or  incorporated by reference
into this prospectus constitute "forward-looking  statements" within the meaning
of  the  Private  Securities  Litigation  Reform  Act of  1995.  Forward-looking
statements  are based on  current  expectations  and are  indicated  by words or
phrases such as "believe,"  "expect," "may," "will,"  "should,"  "seek," "plan,"
"intend" or "anticipate" or the negative thereof or comparable  terminology,  or
by discussion of strategy.  Forward-looking  statements represent as of the date
of this Form 10-QSB our judgment relating to, among other things, future results
of operations,  growth plans, sales,  capital  requirements and general industry
and business conditions  applicable to us. Such  forward-looking  statements are
based largely on our current  expectations  and are inherently  subject to risks
and  uncertainties.  Our actual results could differ  materially from those that
are  anticipated  or projected as a result of certain  risks and  uncertainties,
including, but not limited to, a number of factors, such as:

     o    our incurrence of losses to date;
     o    the  effect  of  our  indebtedness  on  our  financial  condition  and
          financial flexibility,  including,  but not limited to, the ability to
          obtain necessary financing for our business;
     o    achieving sufficient volume of business from our customers;
     o    our subsidiaries  conducting business in areas in which we have little
          experience;
     o    economic and market conditions;
     o    the  performance  of the data center  services  and  software  related
          businesses;
     o    changes in business  relationships with our major customers and in the
          timing, size and continuation of our customers' programs;
     o    competitive product and pricing pressures;
     o    increases in costs that cannot be recouped in product pricing;
     o    successful integration of acquired businesses;
     o    successful  execution of our business  strategy,  particularly for new
          endeavors;
     o    as well as other  risks  and  uncertainties,  such as those  described
          under  Quantitative and Qualitative  Disclosures About Market Risk and
          those  detailed  herein and from time to time in our filings  with the
          SEC.

Those  forward-looking  statements  are made only as of the date hereof,  and we
undertake  no  obligation  to update or revise the  forward-looking  statements,
whether  as a  result  of new  information,  future  events  or  otherwise.  The
following   discussion   should  be  read  in  conjunction  with  the  unaudited
consolidated  financial  statements,   including  the  notes  thereto,  included
elsewhere in this Form 10-QSB.

OVERVIEW

AccessIT  was  organized  on  March  31,  2000,  and we are in the  business  of
providing  software  services and  technology  solutions  to the motion  picture
industry and various other clients  primarily to facilitate the transition  from
analog  (film) to digital  cinema in part,  and  operating  IDC's and  providing
managed information  technology  services.  Recently,  we have actively expanded
into  interrelated  business  areas  relating to the delivery and  management of
digital cinema content to  entertainment  venues  worldwide,  and to support the
rollout of digital cinema equipment nationwide.  These businesses,  supported by
our Internet data center and managed services business,  have become our primary
strategic focus.

Our primary  business focus is to create a secure,  managed and complete  system
that consists of software to book,  track and perform record  keeping  functions
for digital  content in  theatres,  electronically  deliver  digital  content to
multiple  locations  primarily via satellite and provide the content  management
software for in-theatre playback system for the digital cinema marketplace.  The
system is intended to use all of our businesses.



                                       20



We have two reportable segments: Media Services, which represents the operations
of  AccessIT  SW,  AccessIT  Satellite,   AccessDM,  the  Pavilion  Theatre  and
Christie/AIX,  and Data Center Services, which consists of the operations of our
nine IDCs and the  operations of Managed  Services.  Revenues for our reportable
segments are:



                                       Three Months Ended                           Nine Months Ended
                                          December 31,                                December 31,
                             ----------------------------------------    ----------------------------------------
                                   2004                  2005                  2004                  2005
                             -------------------   ------------------    -----------------    -------------------
                                                                                  
   Revenues:
   Media Services             $   1,300    47%      $   2,751    62%      $   2,496    35%      $   7,377    60%
   Data Center Services           1,439    53%          1,660    38%          4,639    65%          4,907    40%
                             ----------            ----------            ----------            ----------
   Total Consolidated         $   2,739             $   4,411             $   7,135             $  12,284
                             ==========            ==========            ==========            ==========


In November  2005, we received  notification  from KMC that they would not renew
the contracts for six out of seven current IDC sites which were licensed by KMC,
which contracts expired on December 31, 2005. From inception through November 3,
2003, we had derived all of our revenues from monthly license fees and fees from
other  ancillary  services  provided by our IDCs,  including  fees from  various
services under the  colocation  space  contracts with KMC. In addition,  certain
other data center  customer  contracts will expire over the next several months,
and we have not yet  received  indications  of whether  and on which terms these
contracts  will be renewed.  Through  December  31,  2005,  the average  monthly
revenue from KMC for the expired contracts was approximately $144. Additionally,
we have two other large data center  customer  contracts that will expire before
July 1,  2006,  which  currently  provide  approximately  $108 of total  monthly
revenue. We anticipate that these contracts will not be renewed.

In connection  with the expiration of the six KMC  contracts,  we have exited or
will  exit the six  leased  IDC's in which KMC was the sole or the  primary  IDC
customer.  These six leases expire between  December 31, 2005 and April 30, 2006
and were intended to terminate in conjunction  with the associated KMC contract.
Although  there are no  assurances,  management  believes  we will not incur any
significant costs in connection with the exit from the six IDC's.

We have  incurred  net losses of $3,988 and  $13,787  in the nine  months  ended
December 31, 2004 and 2005, respectively,  and we have an accumulated deficit of
$35,274  as  of  December  31,  2005.  We  anticipate   that,  with  our  recent
acquisitions,   the  operation  of  AccessDM,   and  the  future  operations  of
Christie/AIX  our results of operations will improve.  As we grow, we expect our
operating costs and general and  administrative  expenses will also increase for
the  foreseeable  future,  but as a lower  percentage  of  revenue.  In order to
achieve  and  sustain  profitable  operations,  we will  need to  generate  more
revenues  than we have in  prior  years  and we may  need to  obtain  additional
financing.

RECENT DEVELOPMENTS

SHELF REGISTRATION STATEMENT

In November  2005,  we retained an  investment  bank to act as an advisor to us,
primarily to assist in raising  funds in the form of debt,  equity or both,  for
the purchase of digital cinema related equipment,  as discussed above, and other
corporate purposes. We agreed to pay upfront and monthly fees up to an aggregate
of $600, all of which would be applied against  transaction fees to be earned in
any fundraising. As of December 31, 2005, we have paid $200 of such fees.

In December 2005, we filed a shelf  registration  statement on Form S-3 with the
SEC, which was declared  effective on January 13, 2006. The filing provides that
we may offer and sell in one or more offerings up to $75,000 of any  combination
of the following  securities:  Class A Common Stock,  preferred  stock in one or
more series and warrants to purchase common stock or preferred  stock. We intend
to use the proceeds from this shelf registration for the purchase,  installation
and  maintenance  of  digital  cinema  projection  systems by  Christie/AIX,  in
connection  with our rollout plan to deploy digital  cinema  systems  nationwide
(see Note 6), as part of an effort to advance the movie industry's transition to
digital  cinema,  and  for  general  working  capital  and  corporate  purposes,
including,  from time to time, extinguishment of corporate debt and acquisitions
in line with our corporate business plan.



                                       21



RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED DECEMBER 31, 2004 AND 2005

The  following  table sets  forth,  for the period  indicated,  the  comparative
changes to amounts included in our consolidated statements of operations.



                                                                 Summary Operating Results
                                                          For the Three Months Ended December 31,
                                            -------------------------------------------------------------------
                                                                                      Increase/(Decrease)
                                                                                -------------------------------
                                                2004              2005                $                 %
                                            -------------     -------------     -------------     -------------
                                                                                      
Revenues:
  Media services........................     $      1,300      $      2,751      $      1,451             112%
  Data center services..................            1,439             1,660               221              15%
                                            -------------     -------------     -------------     -------------
Total revenues                                      2,739             4,411             1,672              61%

Costs of revenues (exclusive of
  depreciation and amortization):
  Media services........................              570             1,813             1,243             218%
   Data center services.................            1,062             1,298               236              22%
                                            -------------     -------------     -------------     -------------
Total costs of revenues                             1,632             3,111             1,479              91%
                                            -------------     -------------     -------------     -------------

Gross profit (exclusive of
 depreciation and amortization):                1,107             1,300               193             17%

Costs and expenses:
  Selling, general and administrative...            1,303             2,164               861              66%
  Provision for doubtful accounts.......               23                55                32             139%
  Research and development..............              122                37               (85)            (70)%
  Depreciation and amortization.........              895             1,194               299              33%
  Interest expense......................               90               313               223             248%
  Non-cash interest expense.............               43                32               (11)            (26)%
  Debt conversion expense...............                -               125               125
                                            -------------     -------------     -------------     -------------
Total costs and expenses                            2,476             3,920             1,444              58%

Other income:
  Interest income.......................                -                97                97

  Other (expense) income, net...........              (27)              409               436           1,615%
  Income tax benefit....................               77                77                 -               -
                                            -------------     -------------     -------------     -------------
Total other income......................               50               583               533           1,066%
                                            -------------     -------------     -------------     -------------
Net loss                                     $     (1,319)     $     (2,037)     $        718              54%
                                            =============     =============     =============     =============


TOTAL REVENUES

Total  revenues  were $2,739 and $4,411 for the three months ended  December 31,
2004 and 2005,  respectively,  an increase of $1,672 or 61%.  The  increase  was
primarily  in the Media  Services  segment,  driven  largely  by box  office and
concession sales of the Pavilion Theatre which was acquired in February 2005 and
was not part of  AccessIT in the three  months  ended  December  31,  2004.  The
remaining  increase  was  attributable  to our  existing  Data Center  Services'
businesses,  mainly Managed Services which  experienced year over year growth in
its customer base.

COSTS OF REVENUES

Total  costs of  revenues  were  $1,632 and $3,111  for the three  months  ended
December  31, 2004 and 2005,  respectively,  an  increase of $1,479 or 91%.  The
increase was  predominantly  in the Media  Services  segment,  most of which was
attributable  to film rent,  concession  expenses,  payroll and other  operating
costs of the Pavilion  Theatre,  which was acquired in February 2005 and was not
part  of  AccessIT  in the  three  months  ended  December  31,  2004.  We  also
experienced additional costs from the operations of AccessIT Satellite which was
acquired in November  2004 and only had  operations  for half of the three month
period  ended  December  31,  2004.  In our Data Center  Services  segment,  the


                                       22



increase  was due to higher  data  circuit  expenses  combined  with  additional
personnel and other operating costs required to support the additional customers
of Managed Services.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

Total selling,  general and  administrative  expenses were $1,303 and $2,164 for
the three months ended December 31, 2004 and 2005, respectively,  an increase of
$861 or 66%. The increase was primarily due to increased  company-wide  staffing
costs, including the acquisitions of the Pavilion Theatre and AccessIT Satellite
and the creation of Christie/AIX to support the digital cinema business. We also
added personnel in our corporate offices,  primarily in the areas of finance and
administration.  As of December  31, 2004 and 2005 we had 58 and 128  employees,
respectively, of which five and 54, were part-time employees, respectively.

DEPRECIATION AND AMORTIZATION EXPENSE

Total  depreciation and  amortization  expense was $895 and $1,194 for the three
months ended  December 31, 2004 and 2005,  respectively,  an increase of $299 or
33%. The increase was  attributable to the depreciation and amortization for the
assets of the Pavilion Theatre and various other asset additions.

INTEREST EXPENSE

Total interest  expense was $90 and $313 for the three months ended December 31,
2004 and 2005,  respectively,  an increase  of $223 or 248%.  The  increase  was
attributable to the capital lease associated with the operations of the Pavilion
Theatre,  partially  offset  by  reduced  interest  expense  resulting  from the
conversion of all the 6%  Convertible  Notes into shares of Class A Common Stock
in September 2005 (see Note 4).

DEBT CONVERSION EXPENSE

Total  debt  conversion  expense  was $0 and $125  for the  three  months  ended
December 31, 2004 and 2005,  respectively.  The  increase was due to  additional
professional fees associated with the Conversion Agreement from August 2005 (see
Note 4).

OTHER (EXPENSE) INCOME, NET

Total other expense,  net was $(27) for the three months ended December 31, 2004
compared to other  income,  net of $409 for the three months ended  December 31,
2005,  an increase  of $436 or 1,615%.  The  increase  was due to the fair value
re-measurement of the New Warrants (see Note 5) which resulted in non-cash other
income.


                                       23



FOR THE NINE MONTHS ENDED DECEMBER 31, 2004 AND 2005

The  following  table sets  forth,  for the period  indicated,  the  comparative
changes to amounts included in our consolidated statements of operations.



                                                               Summary Operating Results
                                                         For the Nine Months Ended December 31,
                                            ------------------------------------------------------------------
                                                                                    Increase/(Decrease)
                                                                                ------------------------------
                                                2004              2005                $               %
                                           -------------     -------------     -------------     -------------
                                                                                      
Revenues:
  Media services......................       $     2,496       $     7,377       $     4,881             196%
  Data center services................             4,639             4,907               268               6%
                                           -------------     -------------     -------------     -------------
Total revenues                                     7,135            12,284             5,149              72%


Costs of revenues (exclusive of
depreciation and amortization):
  Media services......................               912             5,147             4,235             464%
  Data center services................             3,102             3,593               491              16%
                                           -------------     -------------     -------------     -------------
Total costs of revenues                            4,014             8,740             4,726             118%


Gross profit (exclusive of
 depreciation and amortization):                   3,121             3,544               423              14%


Costs and expenses:
  Selling, general and administrative.             3,588             5,956             2,368              66%
  Provision for doubtful accounts.....               598                90              (508)            (85)%
  Research and development............               288               324                36              13%
  Non-cash stock-based compensation...                 4                 -                (4)           (100)%
  Depreciation and amortization.......             2,457             3,647             1,190              48%
  Interest expense....................               279             1,837             1,558             558%
  Non-cash interest expense...........               155             1,325             1,170             755%
  Debt conversion expense.............                 -             6,208             6,208
  Minority interest in loss of
    subsidiary........................               (10)                -                10             100%
                                           -------------     -------------     -------------     -------------
Total costs and expenses                           7,359            19,387            12,028             163%

Other income:
  Interest income.....................                 -               180               180
  Other income, net...................                17             1,643             1,626           9,565%
  Income tax benefit..................               233               233                 -               -
                                           -------------     -------------     -------------     -------------
Total other income                                   250             2,056             1,806             722%
                                           -------------     -------------     -------------     -------------
Net loss                                     $    (3,988)      $   (13,787)      $     9,799             246%
                                           =============     =============     =============     =============


TOTAL REVENUES

Total  revenues  were $7,135 and $12,284 for the nine months ended  December 31,
2004 and 2005,  respectively,  an increase of $5,149 or 72%.  The  increase  was
primarily  in the Media  Services  segment,  driven  largely  by box  office and
concession sales of the Pavilion Theatre which was acquired in February 2005 and
was not part of AccessIT in the nine months ended  December  31, 2004,  data and
Internet  transmission and encryption  services of AccessIT  Satellite which was
acquired in November 2004 and existing Media Services operations.

COSTS OF REVENUES

Total  costs of  revenues  were  $4,014  and $8,740  for the nine  months  ended
December  31, 2004 and 2005,  respectively,  an increase of $4,726 or 118%.  The
increase was primarily in Media Services most of which was  attributable to film
rent,  concession  expenses,  payroll and other  operating costs of the Pavilion
Theatre, which was acquired in February 2005 and was not part of AccessIT in the
nine months  ended  December  31,  2004,  payroll and other  operating  costs of


                                       24


AccessIT Satellite which was acquired in November 2004 and software amortization
and staffing costs for additional  resources hired at AccessIT SW. The remaining
increase in cost of revenues was  attributable  to higher data circuit  expenses
combined with additional personnel and other operating costs required to support
the additional customers of our Data Center Services.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

Total selling,  general and  administrative  expenses were $3,588 and $5,956 for
the nine months ended December 31, 2004 and 2005,  respectively,  an increase of
$2,368 or 66%. The increase was primarily due to increased company-wide staffing
costs, including the acquisitions of the Pavilion Theatre and AccessIT Satellite
and the creation of Christie/AIX to support the digital cinema business. We also
added personnel in our corporate offices,  primarily in the areas of finance and
administration.  As of December  31, 2004 and 2005 we had 58 and 128  employees,
respectively, of which five and 54, were part-time employees, respectively.

DEPRECIATION AND AMORTIZATION EXPENSE

Total  depreciation and amortization  expense was $2,457 and $3,647 for the nine
months ended December 31, 2004 and 2005, respectively,  an increase of $1,190 or
48%. The increase was  attributable to the  depreciation and amortization of the
assets from the acquisitions of the Pavilion Theatre and AccessIT  Satellite and
various other asset additions.

INTEREST EXPENSE

Total  interest  expense was $279 and $1,837 for the nine months ended  December
31, 2004 and 2005, respectively, an increase of $1,558 or 558%. The increase was
attributable to the capital lease associated with the operations of the Pavilion
Theatre,  the  remaining  unamortized  debt  issuance  costs of the  Convertible
Debentures  which were  converted  into shares of Class A Common Stock in August
2005 (see Note 4), partially  offset by reduced interest expense  resulting from
the  conversion  of all the 6%  Convertible  Notes into shares of Class A Common
Stock in September 2005 (see Note 4).

NON-CASH INTEREST EXPENSE

Total  non-cash  interest  expense was $155 and $1,325 for the nine months ended
December  31, 2004 and 2005,  respectively,  an increase of $1,170 or 755%.  The
increase was due to the remaining  accretion on the debt discount which resulted
from the Convertible  Debentures Warrants which were exercised shares of Class A
Common Stock in August 2005.

DEBT CONVERSION EXPENSE

Total  debt  conversion  expense  was $0 and $6,208  for the nine  months  ended
December 31, 2004 and 2005,  respectively.  The increase represents the value of
the New Shares,  the New Warrants,  the Placement Agent Shares and  professional
fees incurred in connection  with the  Conversion  Agreement in August 2005 (see
Note 4).

OTHER INCOME, NET

Total other  income,  net was $17 and $1,643 for the nine months ended  December
31, 2004 and 2005, respectively,  an increase of $1,626. The increase represents
the  decreased  fair value of the New Warrants,  reduced by the  increased  fair
value of July 2005 Private Placement Warrants (see Note 5).

LIQUIDITY AND CAPITAL RESOURCES

We  have  incurred  operating  losses  in  each  year  since  we  commenced  our
operations.  Since our inception, we have financed our operations  substantially
through the private  placement of shares of our common and preferred  stock, the
issuance of promissory  notes,  our IPO,  notes payable and common stock used to
fund various acquisitions.  We have no borrowings or line of credit arrangements
with banks or other financial institutions.

In July 2005, we received  gross  proceeds of $18,137 from the July 2005 Private
Placement.  We are using the net  proceeds  of  $16,721,  primarily  to fund the
capital  investments in connection  with  Christie/AIX's  digital cinema rollout


                                       25



plan (see Note 6) and for working capital and general corporate purposes.  As of
December 31, 2005,  we have paid $5,454  towards  Systems  ordered in connection
with Christie/AIX's digital cinema rollout plan.

As of December 31,  2005,  we had cash and cash  equivalents  of $10,105 and our
working capital was $2,920.

Operating  activities  used net cash of $2,759 and  $5,943  for the nine  months
ended  December  31, 2004 and 2005,  respectively.  The increase in cash used by
operating  activities was primarily due to an increased net loss from operations
offset by the  change in  accounts  payable  and  accrued  expenses  along  with
adjustments  not requiring cash,  specifically  depreciation  and  amortization,
non-cash interest expense and debt conversion expense.

Investing  activities  used net cash of $2,485 and  $7,728  for the nine  months
ended  December  31,  2004  and  2005,  respectively.  The  increase  was due to
additional computer related equipment and other assets,  primarily in connection
with  Christie/AIX's  digital  cinema  rollout plan. We anticipate  that we will
experience  an  increase  in  our  capital  expenditures   consistent  with  the
anticipated growth in our operations, infrastructure and personnel.

Financing  activities  provided  net cash of $4,429  for the nine  months  ended
December  31, 2004  primarily  due to the June 2004  Private  Placement  and the
November 2004 Private  Placement,  less  repayments of notes payable and capital
lease obligations.  Net cash provided by financing activities of $18,997 for the
nine months ended  December 31, 2005 was  primarily due to the net proceeds from
the July 2005 Private Placement and various warrants exercised,  offset slightly
by the repayments of notes payable and capital lease obligations.

We  have  acquired   property  and  equipment  under  long-term   capital  lease
obligations  that expire at various  dates through July 2022. As of December 31,
2005, we had outstanding  capital lease obligations of $6,078. Our capital lease
obligations  are at the  following  locations  and  in the  following  principal
amounts:



                                                                              
                                                                                            Outstanding
           Location                      Purpose of capital lease                           Obligation
           --------------------------    ------------------------------------------    ----------------------
           The Pavilion Theatre          For building, land and improvements                  $6,055
           Corporate Office              For telephone equipment                                  18
           Managed Services              For computer equipment used in IDC's                      5
                                                                                       ----------------------
                                                                                              $6,078
                                                                                       ======================


As of December  31, 2005,  minimum  future  capital  lease  payments  (including
interest) totaling $18,947, are due as follows:

                                For the twelve months ending December 31,
                          -------------------------------------------------
                          2006.................................    $  1,141
                          2007.................................       1,128
                          2008.................................       1,128
                          2009.................................       1,128
                          2010.................................       1,128
                          Thereafter...........................      13,294
                                                                  ----------
                                                                   $ 18,947
                                                                  ==========

As of December 31,  2005,  obligations  under  non-cancelable  operating  leases
totaled $15,014, are due as follows:

                             For the twelve months ending December 31,
                          -------------------------------------------------
                          2006.................................     $ 2,658
                          2007.................................       2,577
                          2008.................................       2,589
                          2009.................................       2,215
                          2010.................................       1,454
                          Thereafter...........................       3,521
                                                                  ---------
                                                                   $ 15,014
                                                                  =========

As of December 31, 2005, purchase  obligations for Systems ordered in connection
with  Christie/AIX's  digital  cinema  rollout  plan,  and not  included  in our
consolidated financial statements totaled $3,858.


                                       26



Management  expects that we will continue to generate  operating  losses for the
foreseeable  future due to  depreciation  and  amortization,  interest  expense,
software  development,  the continued  efforts related to the  identification of
acquisition targets, marketing and promotional activities and the development of
relationships with other businesses.  Certain of these costs could be reduced if
working  capital  decreased.  We may attempt to raise  additional  capital  from
various sources for future acquisitions or for working capital as necessary, but
there is no assurance that such financing will be completed as  contemplated  or
under terms acceptable to us, or our existing shareholders.  Failure to generate
additional revenues,  raise additional capital or manage discretionary  spending
could have a material  adverse  effect on our  ability  to  continue  as a going
concern and to achieve our intended business objectives.

Our management  believes that the net proceeds generated by our recent financing
transactions  combined  with our cash on hand and cash  receipts  from  existing
operations,  will be sufficient to permit us to continue our  operations  for at
least twelve months from the date of this report.

SUBSEQUENT EVENTS

On January 1, 2006, we purchased the domain name, website, customer list and the
IP address space for Ezzi.net and certain data center related computer equipment
of R & S International,  Inc. (together the "Access Digital Server Assets"). The
purchase price includes a cash payment of $140 and 23,445 shares of unregistered
Class A Common  Stock to be issued by April 2006.  Based on targeted  cash flows
associated  with the Access Digital Server Assets through March 31, 2008, we may
be required  to make  additional  payments  up to the  maximum sum of $900.  The
acquired  assets will be used for  web-hosting and is intended to supplement the
existing Data Center Services business.

On January 4, 2006, Christie/AIX ordered additional Systems from Christie with a
total cost of approximately $19,450.

On January 17,  2006,  we entered  into:  (1) a placement  agency  agreement  in
connection  with an offering to issue and sell  1,145,000  registered  shares of
Class  A  Common  Stock  at  a  sale  price  of  $10.70  per  share  to  certain
institutional and other accredited investors,  and (2) a purchase agreement with
an underwriter for 355,000  registered  shares of Class A Common Stock at a sale
price of $10.70 per share  (together  the  "January  2006  Offering")  for gross
proceeds of $16,050. The securities have been offered by us, pursuant to a shelf
registration  statement  on Form S-3 filed with the SEC, as  discussed  above in
Recent Developments. The offering and sale of the 1,500,000 shares was completed
on  January  25,  2006.   We  intend  to  use  the  estimated  net  proceeds  of
approximately $14,739, for the purchase, installation and maintenance of digital
cinema projection  systems by Christie/AIX,  in connection with our rollout plan
to  deploy  digital  cinema  systems  nationwide  (see  Note 6) and for  general
corporate purposes.

In February 2006, we entered into  preliminary  discussions  for a senior credit
facility to finance the purchase, installation and maintenance of digital cinema
systems in connection  with our rollout plan to deploy  digital  cinema  systems
nationwide  (see Note 6). The completion of and the  availability  of funds from
such credit facility can not be assured.

OFF-BALANCE SHEET ARRANGEMENTS

We are not a party to any off-balance sheet arrangements.

ITEM 3. CONTROLS AND PROCEDURES

As of the end of the period covered by this report,  we conducted an evaluation,
under the  supervision  and with the  participation  of our principal  executive
officer and principal  financial officer, of the effectiveness of our disclosure
controls and procedures (as defined in Rules 13a-15 and 15d-15 of the Securities
Exchange  Act of 1934  (the  "Exchange  Act").  Based  on this  evaluation,  our
principal  executive officer and principal  financial officer concluded that our
disclosure  controls and  procedures  are  effective to ensure that  information
required  to be  disclosed  by us in  reports  that we file or submit  under the
Exchange Act is recorded,  processed,  summarized  and reported  within the time
periods specified in the SEC rules and forms.

There was no change in our internal control over financial  reporting during our
most recently  completed  fiscal  quarter that has  materially  affected,  or is
reasonably  likely to materially  affect,  our internal  controls over financial
reporting.


                                       27



                           PART II. OTHER INFORMATION

ITEM 6.  EXHIBITS.

The exhibits are listed in the Exhibit Index beginning on page 30 herein.









                                       28



                                   SIGNATURES

In accordance with the  requirements of the Exchange Act, the Registrant  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.


                      ACCESS INTEGRATED TECHNOLOGIES, INC.
                                  (Registrant)

Date: February 13, 2006        BY: /s/ A. Dale Mayo
                                   --------------------------------------------
                                   A. Dale Mayo
                                   President and Chief Executive Officer
                                   and Director
                                   (Principal Executive Officer)


Date: February 13, 2006       BY: /s/ Brian D. Pflug
                                  ---------------------------------------------
                                  Brian D. Pflug
                                  Senior Vice President - Accounting & Finance
                                  (Principal Financial Officer)





                                       29


EXHIBIT INDEX


EXHIBIT NUMBER        DESCRIPTION OF DOCUMENT

10.1*  Digital  Cinema  Deployment  Agreement,  dated  October  25,  2005 by and
       between Universal City Studios LLLP, and Christie/AIX, Inc.

10.2*  Master License Agreement, dated December 16, 2005, by and between Carmike
       Cinemas, Inc. and Christie/AIX, Inc.

10.3   Amendment  No. 3 to the First  Amended  and  Restated  Access  Integrated
       Technologies,  Inc.  2000 Stock  Option Plan,  dated as of September  15,
       2005.

31.1   Officers  Certificate 15 U.S.C.  7241, as Adopted Pursuant to Section 302
       of the Sarbanes-Oxley Act of 2002

31.2   Officers  Certificate 15 U.S.C.  7241, as Adopted Pursuant to Section 302
       of the Sarbanes-Oxley Act of 2002

32.1   Certification of Chief Executive  Officer  Pursuant to 18 U.S.C.  Section
       1350,  as Adopted  Pursuant to Section 906 of the  Sarbanes-Oxley  Act of
       2002

32.2   Certification of Chief Financial  Officer  Pursuant to 18 U.S.C.  Section
       1350,  as Adopted  Pursuant to Section 906 of the  Sarbanes-Oxley  Act of
       2002



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

*      Specific portions of this agreement have been omitted and have been filed
       separately  with the  Securities  and Exchange  Commission  pursuant to a
       request for  confidential  treatment in accordance  with Rule 24b-2 under
       the Securities Exchange Act of 1934