SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

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

                                  FORM 10-K/A-1

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


                [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                     For the Fiscal Year Ended June 30, 2002

              [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  For the Transition Period from _____ to _____

                         Commission File Number 0-22710


                                ATEC GROUP, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           Delaware                                             13-3673965
-------------------------------                           ----------------------
(State or other jurisdiction of                               (IRS. Employer
  corporation or organization)                            Identification Number)

    69 Mall Drive, Commack, New York                                     11725
----------------------------------------                              ----------
(Address of principal executive offices)                              (Zip Code)

Issuer's telephone number, including area code (631) 543-2800
                                               --------------

Securities registered pursuant to Section 12(b) of the Act: Common Stock $.01
                                                            par value

Securities registered pursuant to Section 12(g) of the Act: Series A Preferred
                                                            Stock $.01 par value

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

                                 YES [X] NO [ ]


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

                                 YES [X] NO [ ]

         On September 20, 2002, the aggregate market value of the voting common
equity of ATEC Group, Inc., held by non-affiliates of the Registrant was
$2,284,974* based on the closing price of $.35 for such common stock on said
date as reported by the American Stock Exchange. On such date, there were
8,347,689 shares of common stock of the Registrant outstanding.

* Excludes 1,819,192 shares of common stock beneficially owned by Surinder
Rametra, Ashok Rametra, Praveen Bhutani, Balwinder Singh Bathla, Stewart
Benjamin, James Charles and David Reback, the officers and directors of the
Company.

                                EXPLANATORY NOTE

         The undersigned registrant hereby amends Item 6, Item 7 and Item 8 of
Part II of its Annual Report on Form 10-K for the fiscal year ended June 30,
2002 previously filed with the Commission.

                                       ii


ITEM 6.  SELECTED FINANCIAL DATA
         -----------------------

The following selected financial data as and for each of the five years in the
period ended June 30, 2002, have been derived from audited financial statements.
This information should be read in conjunction with the financial statements and
notes thereto appearing elsewhere in this report and "Management's Discussion
and Analysis."



   Operating Data           2002            2001            2000           1999            1998
   --------------           ----            ----            ----           ----            ----

                                                                        
Net Sales               $ 39,032,043    $ 53,051,120    $ 71,937,680   $107,435,617    $187,150,164
Income (Loss) from
Continuing operations   $ (1,676,408)   $ (4,525,134)   $    296,953   $ (4,299,228)   $  2,740,066
Income (Loss) per
common share:
Basic                   $       (.24)   $       (.64)   $        .04   $       (.62)   $        .45
Diluted                 $       (.24)   $       (.64)   $        .04   $       (.62)   $        .43

 Balance Sheet Data
 ------------------

Total Assets            $  7,801,950    $ 11,109,198    $ 16,490,517   $ 16,004,995    $ 26,634,164
Long-term obligations            Nil             Nil             Nil            Nil             Nil
Cash dividend per
common share                     Nil             Nil             Nil            Nil             Nil


Results for 2002 include a charge of $220,000 for the impairment of goodwill for
our Nexar patents and trademark.


Results for fiscal 2001 include expenses of $325,000 that the previous
management would not have incurred. The expenses were for investor relations,
business plans, legal and other items incurred during the temporary control of
the Company by Applied Digital Solutions ("ADS") and the settlement of
litigation of $160,900. For more information about the ADS transaction see Item
7. "Management's Discussion And Analysis Of Financial Condition And Results Of
Operations; Results of Operations; Fiscal 2002 compared to Fiscal 2001."

Results for fiscal 2000 reflected one-time charges totaling $284,000, including
approximately $186,200 in expenses related to a class-action lawsuit, $58,800 in
moving expenses for the relocation of the Company's headquarters and warehouse,
and $39,400 of costs related to a terminated merger with Applied Digital
Solutions.

                                        1


ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         -----------------------------------------------------------------------
         OF OPERATIONS
         -------------


RESULTS OF OPERATIONS

General

         We are an integrator and reseller of computer hardware, software and
networking products, primarily for commercial customers. We offer our customers
single-source solutions, customized to their information systems needs, by
integrating analysis, design and implementation services with hardware,
software, networking products and peripherals from leading vendors. To date,
most of our revenues have been derived from product sales. We generally do not
develop software products. However, certain computer hardware products sold by
us are loaded with prepackaged software products.

Fiscal 2002 compared to Fiscal 2001

         Revenues for the fiscal year ended June 30, 2002 ("fiscal 2002")
decreased to $39.0 million from $53.1 million for the prior year, a decrease of
approximately 27%. This decrease is primarily attributable to a decline in
orders that we believe is due to a drop of $12.7 million in sales in our B to B
division. We believe that this drop in sales resulted from continued weakness in
the PC industry due to reduced capital expenditures. Gross profit for fiscal
2002 decreased to $5.4 million from $6.3 million for 2001, a 14% decrease due to
the decreased revenues. Gross margin for fiscal 2002 was 14% as compared to 12%
for the prior year.

         Fiscal 2002 operating expenses decreased to $6.9 million as compared to
$10.6 million (exclusive of amortization of intangible assets) for the prior
year. The 35% decrease in operating expenses is related primarily to
non-recurring charges of $485,900 in 2001 for the settlement of litigation of
$160,900 and $325,000 of expenses incurred during the temporary control of the
Company by Applied Digital Solutions. These expenses were for items that the
previous management would not have incurred. The expenses were for investor
relations, business plans, legal and other. The period during which ADS
temporarily controlled Atec commenced on October 31, 2000, when Surinder
Rametra, our then Chairman and Chief Executive Officer retired and he and his
spouse entered into a stock purchase agreement to sell their Atec stock to ADS.
Pursuant to the stock purchase agreement, Mr. Rametra and his spouse delivered
to ADS an irrevocable proxy for all of their shares in Atec which, at the time,
represented approximately 16.1% of our issued and outstanding shares of common
stock. The term of the proxy continued until such time as the stock purchase
agreement was consummated or terminated in accordance with its terms. At that
time, Mr Rametra and two outside directors resigned and the remaining directors
elected four ADS designated members to the board. On March 7, 2001, ADS
terminated its agreement with the Rametras and the ADS designees resigned.

                                        2


         Operating expenses also decreased in 2002 because we reduced our
headcount by 49 people and salary expense by $1,755,000.


         In 2002 we incurred a one-time charge of $220,000 for impaired
Goodwill. We also earned $41,000 of interest income and incurred no interest
expense in 2002.

         The provision for income taxes for 2002 was $63,678 as compared to an
expense of $38,000 for 2001. The current year benefit from income taxes was
reduced by a reserve against our deferred tax asset of $473,000.

         As a result of the above, the Company incurred a loss of $1,676,408 for
2002 compared to a loss of $4,525,134 in 2001. For 2002, basic and diluted net
loss per share was $.24 compared to basic and diluted loss of $.64 per share in
the prior year. Basic and diluted average shares outstanding were 6,988,054 for
2002.

Fiscal 2001 compared to Fiscal 2000

         Revenues for the fiscal year ended June 30, 2001 ("fiscal 2001")
decreased to $53.1 million from $71.9 million for the prior year, a decrease of
approximately 26%. This decrease is primarily attributable to a $15.1 million
drop in sales in our TIS division and a $2.3 million decline in our former Y2K
consulting group. The TIS sales decline was due to a significant decrease,
approximately 46%, in orders received and our phase out of the Y2K division.
Gross profit for fiscal 2001 decreased to $6.3 million from $11.6 million for
2000, a 46% decrease due to the decreased revenues. Gross margin for fiscal 2001
was 12% as compared to 16% for the prior year.

         Fiscal 2001 operating expenses, exclusive of amortization of intangible
assets, decreased to $10.6 million as compared to $11.1 million for the prior
year. The 4% decrease in operating expenses is related primarily to decreased
costs of $1.7 million in our former Y2K consulting group, partially offset by
increased costs of $600,000 in our manufacturing division. Also in 2001, we
incurred $645,535 of bad debts due to three customers going bankrupt with
outstanding receivables totaling $604,859.

         Amortization of intangible assets was essentially unchanged in 2001. We
incurred a one-time charge of $23,000 for impaired Goodwill. We also earned
$52,000 of interest income and incurred $1,500 of interest expense in 2001.

         The provision for income taxes for 2001 was $38,000 as compared to an
expense of $102,000 for 2000. The current year benefit from income taxes was
reduced by a reserve against our deferred tax asset of $1,438,000.

         As a result of the above, the Company incurred a loss of $4,525,134 for
2001 compared to net income of $296,953 in 2000. For 2001, basic and diluted net
loss per share was $.64 compared to basic and diluted net income of $.04 per
share in the prior year. Basic and diluted average shares outstanding were
7,088,603 for 2001.

                                        3


LIQUIDITY AND CAPITAL RESOURCES

         The cash position was $1,382,722 at June 30, 2002, a decrease of
$172,298 as compared to June 30, 2001. Working capital at June 30, 2002, was
$3,662,451 as compared to working capital of $5,253,000 at June 30, 2001. Cash
used for investing activities totaled $29,753. We believe that our resources are
adequate to meet our capital requirements over the next twelve months.

         To accommodate our financial needs for inventory financing, we have
arranged a line of credit with one financial institution in the aggregate amount
of $775,000. At June 30, 2002, our indebtedness was $368,292, or a decrease of
$655,865 compared to June 30, 2001.

Critical Accounting Policies

         The preparation of financial statements and related disclosures in
conformity with accounting principles generally accepted in the United States of
America requires management to make judgments, assumptions and estimates that
affect the amounts reported in the consolidated financial statements and
accompanying notes. Note 1 to this consolidated financial statements in the
Annual Report on Form 10-K for the fiscal year ended June 30, 2002 describes the
significant accounting policies and methods used in the preparation of the
consolidated financial statements. Estimates are used for, but not limited to,
the accounting for the allowance for doubtful accounts, inventory allowances,
and goodwill impairments. Actual results could differ from these estimates. The
following critical accounting policies are impacted significantly by judgments,
assumptions and estimates used in the preparation of the consolidated financial
statements.

         The allowance for doubtful accounts is based on our assessment of the
collectibility of specific customer accounts and the aging of the accounts
receivable. If there is a deterioration of a major customer's credit worthiness
or actual defaults are higher than our historical experience, our estimates of
the recoverability of amounts due us could be adversely affected.

         Inventory purchases and commitments are based upon future demand
forecasts. If there is a sudden and significant decrease in demand for our
products or there is a higher risk of inventory obsolescence because of rapidly
changing technology and customer requirements, we may be required to increase
our inventory allowances and our gross margin could be adversely affected.

         We will perform goodwill impairment tests on an annual basis and
between annual tests in certain circumstances. In assessing the recoverability
of the Company's goodwill, the Company must make various assumptions regarding
estimated future cash flows and other factors in determining the fair values of
the respective assets. If these estimates or their related assumptions change in
the future, the Company may be required to record impairment charges for these
assets in future periods. Any such resulting impairment charges could be
material to the Company's results of operations.

                                        4


Issues And Uncertainties

         The following issues and uncertainties, among others, should be
considered in evaluating the Companys financial outlook.

         The computer industry is characterized by a number of potentially
adverse business conditions, including pricing pressures, evolving distribution
channels, market consolidation and a decline in the rate of growth in sales of
personal computers. Heightened price competition among various hardware
manufacturers may result in reduced per unit revenue and declining gross profit
margins. As a result of the intense price competition within our industry, we
have experienced increasing pressure on our gross profit and operating margins
with respect to our sale of products. Our inability to compete successfully on
the pricing of products sold, or a continuing decline in gross margins on
products sold due to adverse industry conditions or competition, may have a
material adverse effect on our business, financial condition and results of
operations.

         An integral part of our strategy is to increase our value-added
services revenue. These services generally provide higher operating margins than
those associated with the sale of products. This strategy requires us, among
other things, to attract and retain highly skilled technical employees in a
competitive labor market, provide additional training to our sales
representatives and enhance our existing service management system. We cannot
predict whether we will be successful in increasing our focus on providing
value-added services, and the failure to do so may have a material adverse
effect on our business, results of operations and financial condition.

         To date, our revenues have been based primarily upon sales in the New
York Metropolitan area and Albany, New York. Our strategy, encompassing the
expansion of service offerings and the expansion of existing offices, has
challenged and will continue to challenge our senior management and
infrastructure. We cannot predict our ability to respond to these challenges. If
we fail to effectively manage our planned growth, there may be a material
adverse effect on our business, results of operations and financial condition.

         The success of our strategy depends in large part upon our ability to
attract and retain highly skilled technical personnel and sales representatives,
including independent sales representatives, in a very competitive labor market.
Our ability to grow our service offerings has been somewhat limited by a
shortage of qualified personnel, and we cannot assure you that we will be able
to attract and retain such skilled personnel and representatives. The loss of a
significant number of our existing technical personnel or sales representatives,
difficulty in hiring or retaining additional technical personnel or sales
representatives, or reclassification of our sales representatives as employees
may have a material adverse effect on our business, results of operations and
financial condition.

         The computer industry is characterized by intense competition. We
directly compete with local, regional and national systems integrators,
value-added resellers and distributors as well as with certain computer
manufacturers that market through direct sales forces and/or the Internet. The
computer industry has recently experienced a significant amount of consolidation

                                        5


through mergers and acquisitions, and manufacturers of personal computers may
increase competition by offering a range of services in addition to their
current product and service offerings. In the future, we may face further
competition from new market entrants and possible alliances between existing
competitors. Moreover, additional suppliers and manufacturers may choose to
market products directly to end users through a direct sales force and/or the
Internet rather than or in addition to channel distribution, and may also choose
to market services, such as repair and configuration services, directly to
end-users. Some of our competitors have or may have, greater financial,
marketing and other resources, and may offer a broader range of products and
services, than us. As a result, they may be able to respond more quickly to new
or emerging technologies or changes in customer requirements, benefit from
greater purchasing economies, offer more aggressive hardware and service pricing
or devote greater resources to the promotion of their products and services. We
may not be able to compete successfully in the future with these or other
current or potential competitors.

         Our business is dependent upon our relationships with major
manufacturers and distributors in the computer industry. Many aspects of our
business are affected by our relationships with major manufacturers, including
product availability, pricing and related terms, and reseller authorizations.
The increasing demand for personal computers and ancillary equipment has
resulted in significant product shortages from time to time, because
manufacturers have been unable to produce sufficient quantities of certain
products to meet demand. In addition, many manufacturers have adopted "just in
time" manufacturing principles that can reduce the immediate availability of a
wide range of products at any one time. We cannot predict that manufacturers
will maintain an adequate supply of these products to satisfy all the orders of
our customers or that, during periods of increased demand, manufacturers will
provide products to us, even if available, or at discounts previously offered to
us. In addition, we cannot assure you that the pricing and related terms offered
by major manufacturers will not adversely change in the future. Our failure to
obtain an adequate supply of products, the loss of a major manufacturer, the
deterioration of our relationship with a major manufacturer or our inability in
the future to develop new relationships with other manufacturers may have a
material adverse effect on our business, financial condition and results of
operations. On May 3, 2002, the Hewlett-Packard Company and Compaq Computer
Corporation merged. ATEC sells the products of both companies and we believe
that we have strong relationships with both companies. While we do not believe
that there will be a material adverse effect on our business, financial
condition and results of operations as a result of this merger, there can be no
assurance that such a material adverse effect will not occur.

         The markets for our products and services are characterized by rapidly
changing technology and frequent introduction of new hardware and software
products and services. This may render many existing products and services
noncompetitive, less profitable or obsolete. Our continued success will depend
on our ability to keep pace with the technological developments of new products
and services and to address increasingly sophisticated customer requirements.
Our success will also depend upon our abilities to address the technical
requirements of our customers arising from new generations of computer
technologies, to obtain these new products from present or future suppliers and
vendors at reasonable costs, to educate and train our employees as well as our
customers with respect to these new products or services and to integrate
effectively and efficiently these new products into both our internal systems

                                        6


and systems developed for our customers. We may not be successful in
identifying, developing and marketing product and service developments or
enhancements in response to these technological changes. Our failure to respond
effectively to these technological changes may have a material adverse effect on
our business, financial condition and results of operations.

         Rapid product improvement and technological change characterize the
computer industry. This results in relatively short product life cycles and
rapid product obsolescence, which can place inventory at considerable valuation
risk. Certain of our suppliers provide price protection to us, which is intended
to reduce the risk of inventory devaluation due to price reductions on current
products. Certain of our suppliers also provide stock balancing to us pursuant
to which we are able to return unsold inventory to a supplier as a partial
credit against payment for new products. There are often restrictions on the
dollar amount of inventory that we can return at any one time. Price protection
and stock balancing may not be available to us in the future, and, even if
available, these measures may not provide complete protection against the risk
of excess or obsolete inventories. Certain manufacturers have reduced the period
for which they provide price protection and stock balancing rights. Although we
maintain a sophisticated proprietary inventory management system, we cannot
assure you that we will continue to successfully manage our existing and future
inventory. Our failure to successfully manage our current or future inventory
may have a material adverse effect on our business, financial conditions and
results of operations.

         As a result of the rapid changes that are taking place in computer and
networking technologies, product life cycles are short. Accordingly, our product
offerings change constantly. Prices of products change, with generally higher
prices early in the life cycle of the product and lower prices near the end of
the product's life cycle. The computer industry has experienced rapid declines
in average selling prices of personal computers. In some instances, we have been
able to offset these price declines with increases in units shipped. There can
be no assurance that average selling prices will not continue to decline or that
we will be able to offset declines in average selling prices with increases in
units shipped.

         Most of the personal computers we sell utilize operating systems
developed by Microsoft Corporation. The United States Department of Justice has
brought a successful antitrust action against Microsoft, which could delay the
introduction and distribution of Microsoft products. The potential
unavailability of Microsoft products could have a material adverse effect on our
business, results of operations and financial condition.


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         -------------------------------------------

         Our consolidated financial statements, including the notes thereto,
together with the report of independent certified public accountants thereon,
are presented beginning at page F-1.

                                        7


                                     PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K
         ----------------------------------------------------------------

(a)      (1)      FINANCIAL STATEMENTS

         The following financial statements of ATEC Group, Inc., are included:

         Independent Auditor's Report
         Consolidated Balance Sheet as at June 30, 2002 and 2001
         Consolidated Statements of Operations for the years ended June 30,
         2002, 2001 and 2000
         Consolidated Statements of Cash Flows for the years ended June 30,
         2002, 2001 and 2000
         Consolidated Statements of Stockholders' Equity for the years ended
         June 30, 2002, 2001 and 2000
         Notes to Consolidated Financial Statements

         (2)      OTHER SCHEDULES

         All other schedules are omitted since the required information is not
present or is not present in an amount sufficient to require submission of
schedules, or because the information required is included in the financial
statements and notes thereto.

         (3)      EXHIBITS

         See c below.

(b)      REPORTS ON FORM 8-K

         None

(c)      EXHIBITS

Number            Description

*3.1              Certificate of Incorporation of the Company
*3.2              Certificate of Amendment of Certificate of Incorporation,
                  filed October 21, 1992
*3.3              By-laws of the Company
*3.4              Certificate of Amendment of Certificate of Incorporation,
                  filed December 22, 1992
*3.5              Form of Certificate of Powers, Designations, Preferences and
                  Rights of the Series A 10% Cumulative Convertible Preferred
                  Stock

                                        8


*4.7              Form of Common Stock Certificate
*4.9              Form of Preferred Stock Certificate
21.1              List of Subsidiaries
23.1              Consent of Weinick Sanders Leventhal & Co LLP
99.1              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.
99.2              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.

*        Incorporated by reference from Registration Statement on Form SB-2
         (registration no. 33-54356) filed by the Company with the Securities
         and Exchange Commission on November 9, 1992.


**       Previously filed with the original Annual Report on Form 10-K for the
         year ended June 30, 2002.


(d)      Not Applicable.

                                        9


                                   SIGNATURES
                                   ----------

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

                                       ATEC GROUP, INC.


                                       By: /s/ JAMES J. CHARLES
                                           -------------------------------------
                                           James J. Charles, Chief Financial
                                           Officer (Principal Financial and
                                           Accounting Officer) and a Director

Dated:   February 10, 2003



         Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, this Report has been signed below by the following persons
on behalf of the Registrant and in the capacities and on the dates indicated.


/s/ SURINDER RAMETRA                                           February 10, 2003
-----------------------------------------------------
Surinder Rametra, Chairman of the Board


/s/ BALWINDER SINGH BATHLA                                     February 10, 2003
-----------------------------------------------------
Chief Executive Officer (Principal Executive Officer)


/s/ ASHOK RAMETRA                                              February 10, 2003
-----------------------------------------------------
Ashok Rametra, President, Secretary, Treasurer and
Director


/s/ STEWART BENJAMIN                                           February 10, 2003
-----------------------------------------------------
Stewart Benjamin, Director


/s/ DAVID REBACK                                               February 10, 2003
-----------------------------------------------------
David Reback, Director

                                       10


                                 CERTIFICATIONS

Certifications pursuant to Securities and Exchange Act of 1934 Rule 13a-14 as
adopted pursuant to Section 302 of Sarbanes-Oxley Act of 2002:

         I, Balwinder Singh Bathla, Chief Executive Officer of Atec Group, Inc.
(the "Company") certify that:

         (1) I have reviewed this annual report on Form 10-K/A-1 of the Company;

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

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



                                       /s/ BALWINDER SINGH BATHLA
                                       -----------------------------------------
                                       Balwinder Singh Bathla
                                       Chief Executive Officer
                                       February 10, 2003


         I, James J. Charles, Chief Financial Officer of Atec Group, Inc. (the
"Company") certify that:

         (1) I have reviewed this annual report on Form 10-K/A-1 of the Company;

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

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



                                       /s/ JAMES J. CHARLES
                                       -----------------------------------------
                                       James J. Charles
                                       Chief Financial Officer
                                       February 10, 2003

                                       11



                        ATEC GROUP, INC. AND SUBSIDIARIES

                        CONSOLIDATED FINANCIAL STATEMENTS

                                  JUNE 30, 2002


                        ATEC GROUP, INC. AND SUBSIDIARIES

                                  JUNE 30, 2002





                                    I N D E X
                                    ---------

                                                                      Page No.
                                                                      --------


INDEPENDENT AUDITORS' REPORT .......................................     F-1


FINANCIAL STATEMENTS:

     Consolidated Balance Sheets as at June 30, 2002 and 2001 ......     F-2

     Consolidated Statements of Operations
        For the Years Ended June 30, 2002, 2001 and 2000 ...........     F-3

     Consolidated Statements of Cash Flows
        For the Years Ended June 30, 2002, 2001 and 2000 ...........     F-4

     Consolidated Statements of Stockholders' Equity
        For the Years Ended June 30, 2002, 2001 and 2000 ...........     F-5


NOTES TO FINANCIAL STATEMENTS ......................................  F-6 - F-19





All schedules for which provision is made in the applicable accounting
regulation of the Securities and Exchange Commission are not required under the
related instructions or are not applicable and have therefore been omitted or
the required information is shown in the Financial Statements or the Notes
thereto.


[GRAPHIC OMITTED]   WEINICK
                      SANDERS                                      1375 BROADWAY
                        LEVENTHAL & CO. LLP            NEW YORK, N.Y. 10018-7010
                    ------------------------------------------------------------
                          CERTIFIED PUBLIC ACCOUNTANTS              212-869-3333
                                                              FAX:  212-764-3060
                                                                   WWW.WSLCO.COM




                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------

Stockholders and Board of Directors
ATEC Group, Inc.

We have audited the accompanying consolidated balance sheets of ATEC Group, Inc.
and Subsidiaries as at June 30, 2002 and 2001, and the related consolidated
statements of operations, cash flows, and stockholders' equity for each of the
three years ended June 30, 2002. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above pre-sent
fairly, in all material respects, the consolidated financial position of ATEC
Group, Inc. and Subsidiaries as at June 30, 2002 and 2001, and the consolidated
results of their operations and their cash flows for each of the three years
ended June 30, 2002, in conformity with accounting principles generally accepted
in the United States of America.



                                      s/s:  WEINICK SANDERS LEVENTHAL & CO., LLP




New York, N. Y.
August 14, 2002

                                       F-1


                            ATEC GROUP, INC. AND SUBSIDIARIES

                               CONSOLIDATED BALANCE SHEETS




                                         ASSETS
                                         ------

                                                                       June 30,
                                                             ----------------------------
                                                                 2002            2001
                                                             ------------    ------------

                                                                       
Current assets:
  Cash                                                       $  1,382,722    $  1,555,020
  Accounts receivable - net                                     3,166,078       5,114,302
  Inventories                                                     602,792       1,666,633
  Deferred taxes                                                  401,493         581,510
  Other current assets                                            858,682         585,634
                                                             ------------    ------------
        Total current assets                                    6,411,767       9,503,099

Property and equipment - net                                      290,040         420,255

Goodwill - net                                                    864,961       1,134,177

Other assets                                                      235,182          51,667
                                                             ------------    ------------

                                                             $  7,801,950    $ 11,109,198
                                                             ============    ============

                          LIABILITIES AND STOCKHOLDERS' EQUITY
                          ------------------------------------

Current liabilities:
  Revolving lines of credit                                  $    368,292    $  1,024,157
  Accounts payable                                              1,114,071       2,177,391
  Accrued expenses                                                585,795         555,785
  Deferred income                                                  26,976         139,357
  Other current liabilities                                       654,182         353,589
                                                             ------------    ------------
        Total current liabilities                               2,749,316       4,250,279
                                                             ------------    ------------

Stockholders' equity:
  Preferred stocks                                                835,582         835,582
  Common stock                                                     73,435          73,477
  Additional paid-in capital                                   11,815,397      11,864,674
  Discount on preferred stocks                                   (742,740)       (742,740)
  Deficit                                                      (6,219,452)     (4,543,043)
                                                             ------------    ------------
                                                                5,762,222       7,487,950
  Less: Treasury stock - at cost                                  709,588         629,031
                                                             ------------    ------------
        Total stockholders' equity                              5,052,634       6,858,919
                                                             ------------    ------------

                                                             $  7,801,950    $ 11,109,198
                                                             ============    ============



                 See accompanying notes to financial statements.

                                       F-2


                         ATEC GROUP, INC. AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF OPERATIONS




                                               For the Years Ended June 30,
                                       --------------------------------------------
                                           2002            2001            2000
                                       ------------    ------------    ------------

                                                              
Net sales                              $ 39,032,043    $ 53,051,120    $ 71,937,680

Cost of sales                            33,600,688      46,767,529      60,353,009
                                       ------------    ------------    ------------

Gross profit                              5,431,355       6,283,591      11,584,671
                                       ------------    ------------    ------------

Operating expenses:
  Selling and administrative              6,886,953      10,489,929      10,824,623
  Research and development                       --         157,595         234,557
  Amortization of goodwill                       --         189,327         186,626
  Impairment of long-lived assets           219,896          22,645              --
                                       ------------    ------------    ------------
Total operating expenses                  7,106,849      10,859,496      11,245,806
                                       ------------    ------------    ------------

Income (loss) from operations            (1,675,494)     (4,575,905)        338,865
                                       ------------    ------------    ------------

Other income (expense):
  Interest income                            40,755          52,101          62,789
  Interest expense                               --          (1,512)        (11,467)
  Other income                               22,009          38,450           8,291
                                       ------------    ------------    ------------
Total other income (expense)                 62,764          89,039          59,613
                                       ------------    ------------    ------------

Income (loss) before income taxes        (1,612,730)     (4,486,866)        398,478

Provision for income taxes                   63,678          38,268         101,525
                                       ------------    ------------    ------------

Net income (loss)                      ($ 1,676,408)   ($ 4,525,134)   $    296,953
                                       ============    ============    ============


Earnings (loss) per common share:
  Basic                                ($       .24)   ($       .64)   $        .04
                                       ============    ============    ============

  Diluted                              ($       .24)   ($       .64)   $        .04
                                       ============    ============    ============


Weighted average shares outstanding:
  Basic                                   6,988,054       7,088,603       7,177,432
                                       ============    ============    ============

  Diluted                                 6,988,054       7,088,603       7,221,927
                                       ============    ============    ============



                 See accompanying notes to financial statements.

                                       F-3


                                 ATEC GROUP, INC. AND SUBSIDIARIES

                               CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                For the Years Ended June 30,
                                                         -----------------------------------------
                                                             2002           2001           2000
                                                         -----------    -----------    -----------
                                                                              
Cash flows from operating activities:
  Net income (loss)                                      ($1,676,408)   ($4,525,134)   $   296,953
                                                         -----------    -----------    -----------
  Adjustments to reconcile net income (loss) in net
      cash provided by (used in) operating activities:
    Depreciation and amortization                            159,969        228,665        274,877
    Amortization of goodwill                                      --        189,327        186,626
    Loss on abandonment of leasehold improvements                 --             --          1,438
    Compensatory element of issuances of capital stock            --         60,900          5,250
    Loss on impairment of long-lived assets                  219,896         22,645             --
    Provision for doubtful accounts                           75,308        645,535         42,216
    Deferred income                                         (112,381)       139,357             --
    Deferred taxes                                                --       (122,054)      (208,166)
    Changes in assets and liabilities:
      Accounts receivable                                  1,872,916      4,277,625     (1,413,178)
      Inventories                                          1,063,841        690,192     (1,246,552)
      Deferred taxes                                         180,017             --             --
      Other current assets                                  (273,048)     1,008,393       (188,694)
      Other assets                                          (183,515)            --             --
      Revolving lines of credit                             (655,865)    (1,149,619)       239,242
      Accounts payable                                    (1,063,320)      (341,330)       808,958
      Accrued expenses                                        30,010        272,425       (386,378)
      Other current liabilities                              300,592        123,100         (2,279)
                                                         -----------    -----------    -----------
  Total adjustments                                        1,614,420      6,045,161     (1,886,640)
                                                         -----------    -----------    -----------

Net cash provided by (used in) operating activities          (61,988)     1,520,027     (1,589,687)
                                                         -----------    -----------    -----------

Cash flows from investing activities:
  Purchase of property and equipment                         (29,753)      (116,682)       (58,274)
  Security deposits                                               --         12,086         (9,159)
  Addition to goodwill                                            --             --        (13,000)
                                                         -----------    -----------    -----------
Net cash used in investing activities                        (29,753)      (104,596)       (80,433)
                                                         -----------    -----------    -----------

Cash flows from financing activities:
  Capital contribution                                            --         41,588             --
  Issuance of capital stock                                       --             --         58,750
  Purchase of treasury stock                                 (80,557)        (2,606)      (534,974)
                                                         -----------    -----------    -----------
Net cash provided by (used in) financing activities          (80,557)        38,982       (476,224)
                                                         -----------    -----------    -----------

Net increase (decrease) in cash                             (172,298)     1,454,413     (2,146,344)

Cash at beginning of year                                  1,555,020        100,607      2,246,951
                                                         -----------    -----------    -----------

Cash at end of year                                      $ 1,382,722    $ 1,555,020    $   100,607
                                                         ===========    ===========    ===========

Supplemental Disclosures of Cash Flow Information:
  Cash paid during the year for:
    Income taxes                                         $     7,721    $    88,510    $    50,170
                                                         ===========    ===========    ===========

    Interest                                             $        --    $     1,512    $    11,467
                                                         ===========    ===========    ===========

Supplemental Schedules of Noncash Operating
    Operating and Financial Transactions:

  Issuance of common stock for services                  $        --    $        --    $     5,250
                                                         ===========    ===========    ===========

  Issuance of Preferred Stock Series J convertible
    in connection with settlement of a lawsuit           $        --    $    60,900    $        --
                                                         ===========    ===========    ===========

  Retirement of common stock                             $    49,319    $        --    $        --
                                                         ===========    ===========    ===========



                 See accompanying notes to financial statements.

                                       F-4




                                              ATEC GROUP, INC. AND SUBSIDIARIES

                                       CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                                      FOR THE YEARS ENDED JUNE 30, 2002, 2001 AND 2000


                                       Preferred Stock                  Common Stock             Additional     Discount on
                                ----------------------------    ----------------------------       Paid-In       Preferred
                                   Shares          Amount          Shares          Amount          Capital         Stocks
                                ------------    ------------    ------------    ------------    ------------    ------------

                                                                                              
Balance at July 1, 1999              330,009    $    321,090       7,326,963    $     73,270    $ 11,758,235    ($   288,090)

Purchase of treasury stock                --              --              --              --              --              --

Shares issued for services                --              --           2,500              25           5,225              --

Shares issued for options
  exercised                               --              --          18,000             180          58,570              --

Shares issued for conversion
  of Preferred Series A and C        (10,580)        (10,508)            226               2           1,056           9,450

Net income for the year                   --              --              --              --              --              --
                                ------------    ------------    ------------    ------------    ------------    ------------

Balance at June 30, 2000             319,429         310,582       7,347,689          73,477      11,823,086        (278,640)

Purchase of treasury stock                --              --              --              --              --              --

Capital contribution                      --              --              --              --          41,588              --

Issuance of convertible
  Preferred Stock Series J           105,000         525,000              --              --              --        (464,100)

Net loss for the year                     --              --              --              --              --              --
                                ------------    ------------    ------------    ------------    ------------    ------------

Balance at June 30, 2001             424,429         835,582       7,347,689          73,477      11,864,674        (742,740)

Purchase of treasury stock                --              --              --              --              --              --

Capital contribution                      --              --              --              --          30,082              --

Cost related to capital
  contribution                            --              --              --              --         (30,082)             --

Net loss for the year                     --              --              --              --              --              --

Retirement of common stock                --              --         (42,718)            (42)        (49,277)             --
                                ------------    ------------    ------------    ------------    ------------    ------------

Balance at June 30, 2002             424,429    $    835,582       7,304,971    $     73,435    $ 11,815,397    ($   742,740)
                                ============    ============    ============    ============    ============    ============





                                                       Treasury Stock               Total
                                                ----------------------------    Stockholders'
                                   Deficit         Shares          Amount          Equity
                                ------------    ------------    ------------    ------------

                                                                    
Balance at July 1, 1999         ($   314,862)        (18,000)   ($    91,451)   $ 11,458,192

Purchase of treasury stock                --        (239,945)       (534,974)       (534,974)

Shares issued for services                --              --              --           5,250

Shares issued for options
  exercised                               --              --              --          58,750

Shares issued for conversion
  of Preferred Series A and C             --              --              --              --

Net income for the year              296,953              --              --         296,953
                                ------------    ------------    ------------    ------------

Balance at June 30, 2000             (17,909)       (257,945)       (626,425)     11,284,171

Purchase of treasury stock                --          (1,300)         (2,606)         (2,606)

Capital contribution                      --              --              --          41,588

Issuance of convertible
  Preferred Stock Series J                --              --              --          60,900

Net loss for the year             (4,525,134)             --              --      (4,525,134)
                                ------------    ------------    ------------    ------------

Balance at June 30, 2001          (4,543,043)       (259,245)       (629,031)      6,858,919

Purchase of treasury stock                --        (119,100)        (80,557)        (80,557)

Capital contribution                      --              --              --          30,082

Cost related to capital
  contribution                            --              --              --         (30,082)

Net loss for the year             (1,676,408)             --              --      (1,676,408)

Retirement of common stock                --              --              --         (49,319)
                                ------------    ------------    ------------    ------------

Balance at June 30, 2002        ($ 6,219,451)       (378,345)   ($   709,588)   $  5,052,635
                                ============    ============    ============    ============



                 See accompanying notes to financial statements.

                                       F-5


                        ATEC GROUP, INC. AND SUBSIDIARIES

                          NOTES TO FINANCIAL STATEMENTS

                          JUNE 30, 2002, 2001, AND 2000


NOTE  1 -  SUMMARY OF SIGNIFICANT AND CRITICAL ACCOUNTING POLICIES:

           (a) Organization and Presentation of Financial Statements:

                  ATEC Group, Inc. (the "Company" or "ATEC") was incorporated
           under the laws of the State of Delaware on July 17, 1992. The
           accompanying consolidated financial statements include the accounts
           of ATEC Group, Inc. and all of its wholly owned subsidiaries and a
           90% owned subsidiary. All significant intercompany transactions and
           balances have been eliminated.


           (b) Principal Business Activity:

                  The Company is an "end to end" provider of a full line of
           computer and information technology products and services to
           business, professionals, government agencies and educational
           institutions. The Company focuses on system design, high-speed data
           transmission, LAN/WAN, video conferencing, internet/intranet
           technology, digital arts solutions and E-commerce services for its
           customers.

           (c) Basis of Presentation:

                  The accompanying consolidated financial statements have been
           prepared in accordance with accounting principles generally accepted
           in the United States of America.

           (d) Summary of Significant Accounting Policies:

                  (1) Inventories:

                  Inventories are stated at the lower of cost or market
           using the first-in, first-out method. Inventories consist of
           microcomputer hardware, software and related peripherals, accessories
           and finished products.

                                       F-6


NOTE  1 -  SUMMARY OF SIGNIFICANT AND CRITICAL ACCOUNTING POLICIES:
           (Continued)

                  (2) Property and Equipment:

                  Property and equipment are carried at cost less accumulated
           depreciation. When assets are sold or retired, the cost and related
           accumulated depreciation is eliminated from the accounts, and any
           resulting gain or loss is reflected in income for the period. The
           cost of maintenance and repairs is charged to expense as incurred.
           Significant renewals and replacements which substantially extend the
           lives of the assets are capitalized.

                  Depreciation is computed on either straight-line or
           accelerated methods over useful lives ranging from 5 to 10 years.
           Leasehold improvements are amortized over the shorter of the useful
           life of the improvement or the life of the related lease.

                  (3) Goodwill:

                  In June 2001, the Financial Accounting Standards Board issued
           Statement NO. 141, ACCOUNTING FOR BUSINESS COMBINATIONS, and
           Statement NO. 142, GOODWILL AND OTHER INTANGIBLE ASSETS. These
           Statements modify accounting for business combinations after June 30,
           2001. SFAS No. 141 prohibits pooling-of-interests accounting for
           acquisitions. SFAS No. 142 requires that goodwill existing at the
           date of adoption be reviewed for possible impairment and the
           impairment tests be periodically repeated, with impaired assets
           written-down to fair value. Additionally, existing goodwill must be
           assessed and classified consistent with the Statements' criteria. The
           Company has adopted FASB No. 142 beginning July 1, 2001, upon which
           the amortization of goodwill ceased. For the years ended June 30,
           2001 and 2000, the Company recognized $189,327 and $186,626 of
           goodwill amortization, respectively. The recoverability of goodwill
           is evaluated on a separate basis for each acquisition. Based on an
           evaluation of its goodwill at June 30, 2002 and 2001, the Company
           determined that $219,896 and $22,645, respectively, of goodwill, net
           of accumulated amortization, associated with the Company's prior
           acquisitions was impaired.

                  (4) Revenue Recognition:

                  The Company recognizes revenue at the time products are
           shipped to its customers, or when sales are made on a "cash and
           carry" basis. For service income, revenue is recognized upon
           completion of the contract and acceptance by the customer.

                  (5) Research and Development Costs:

                  Research and development costs are charged to expense as
           incurred.

                                       F-7


NOTE  1 -  SUMMARY OF SIGNIFICANT AND CRITICAL ACCOUNTING POLICIES:
           (Continued)

           (d) Summary of Significant Accounting Policies: (Continued)

                  (6) Income Taxes:

                  The Company adopted Statement of Financial Accounting
           Standards No. 109 "Accounting for Income Taxes" which utilizes a
           balance sheet approach for financial accounting and reporting of
           income taxes, and requires that deferred tax assets and liabilities
           be established at income tax rates expected to apply to taxable
           income in periods in which the deferred tax asset or liability is
           expected to be settled or realized.

                  (7) Concentrations of Credit Risk:

                  Financial instruments that potentially subject the Company to
           significant concentrations of credit risk consist principally of cash
           and trade accounts receivable. The Company places its cash with high
           credit quality financial institutions, which at times, may be in
           excess of the FDIC insurance limit.

                  Concentrations of credit risk with respect to trade accounts
           receivable are generally limited due to the large number of customers
           comprising the Company's customer base. A substantial portion of the
           Company's revenue is derived from customers located in the
           northeastern region of the United States. An economic downturn in the
           geographic region could have an adverse effect on the Company's
           operations. Management continually reviews its trade receivables
           credit risk and has adequately allowed for potential losses.

                  (8) Use of Estimates:

                  The preparation of financial statements in conformity with
           accounting principles generally accepted in the United States of
           America requires management to make estimates and assumptions that
           affect certain reported amounts and disclosures. Accordingly, actual
           results could differ from those estimates.

                  (9) Asset Impairment:

                  The Company adopted Statement of Financial Accounting
           Standards No. 121, "Accounting for the Impairment of Long-Lived
           Assets and for Long-Lived Assets to be Disposed of". This statement
           requires that the Company recognize an impairment loss in the event
           that facts and circumstances indicate that the carrying amount of an
           asset may not be recoverable, and an estimate of future undiscounted
           cash flows is less than the carrying amount of the asset. Property
           and equipment is evaluated separately within each subsidiary.

                                       F-8


NOTE  1 -  SUMMARY OF SIGNIFICANT AND CRITICAL ACCOUNTING POLICIES:
           (Continued)

           (d) Summary of Significant Accounting Policies: (Continued)

                  (10) Earnings Per Share:

                  The Company adopted Statement of Financial Accounting
           Standards No. 128, "Earnings Per Share". Basic earnings per share is
           based on the weighted average of all common shares issued and
           outstanding, and is calculated by dividing net income available to
           common stockholders by the weighted average shares outstanding during
           the period. Diluted earnings per share is calculated by dividing net
           income available to common stockholders by the weighted average
           number of common shares used in the basic earnings per share
           calculation plus the number of common shares that would be issued
           assuming conversion of all potentially dilutive securities
           outstanding. Below is the calculation of basic and diluted earnings
           per share for each of the past three fiscal years:



                                                For the Years Ended June 30,
                                         -----------------------------------------
                                             2002           2001           2000
                                         -----------    -----------    -----------

                                                              
     Net income (loss) available
       to common stockholders            ($1,676,408)   ($4,525,134)   $   296,953
                                         ===========    ===========    ===========

     Weighted average shares
       outstanding - basic                 6,988,054      7,088,603      7,177,432
     Employee stock options                       --             --         18,392
     Acquisition options                          --             --         17,945
     Convertible preferred stock                  --             --          8,158
                                         -----------    -----------    -----------

     Weighted average shares
       outstanding - diluted               6,988,054      7,088,603      7,221,927
                                         ===========    ===========    ===========

     Earnings (loss) per common share:
       Basic                             ($      .24)   ($      .64)   $       .04
                                         ===========    ===========    ===========

       Diluted                           ($      .24)   ($      .64)   $       .04
                                         ===========    ===========    ===========



NOTE  2 -  ACQUISITIONS.

                  Nexar Technologies, Inc.:

                  On January 15, 1999 the Company purchased the trademarks and
           patents of Nexar Technologies, Inc. resulting in goodwill of
           $405,805. In May 1999, the Company registered the trademark for the
           "Nexar" brand name. The goodwill associated with this acquisition has
           been fully amortized or reserved as of June 30, 2002.

                                       F-9


NOTE  3 -  EQUITY SECURITIES.

                  The Company's authorized and issued capital stock at June 30,
           2002 and 2001 consists of the following:

                                                     Shares Issued
                                        Shares            or
                                      Authorized      Outstanding       Amount
                                      ----------      -----------     ----------

           June 30, 2002:
           --------------
           Preferred Stocks:
             Series A cumulative
               convertible                29,233           8,371      $      837
             Series B convertible         12,704           1,458             145
             Series C convertible        350,000         309,600         309,600
             Series J convertible        105,000         105,000         525,000
                                                      ----------      ----------

           Total preferred                               424,429      $  835,582
                                                      ==========      ==========

           Common stock               70,000,000       7,304,971      $   73,435
                                                      ==========      ==========

           June 30, 2001:
           --------------
           Preferred Stocks:
             Series A cumulative
               convertible                29,233           8,371      $      837
             Series B convertible         12,704           1,458             145
             Series C convertible        350,000         309,600         309,600
             Series J convertible        105,000         105,000         525,000
                                                      ----------      ----------

           Total preferred                               424,429      $  835,582
                                                      ==========      ==========

           Common stock               70,000,000       7,347,689      $   73,477
                                                      ==========      ==========


           (a) Treasury Stock:

                  From time to time, the Board of Directors authorizes a common
           stock buy-back program. During the years ended June 30, 2002 and
           2001, the Company purchased 119,100 and 1,300 shares of the Company's
           common stock at a cost of $80,577 and $2,606, respectively.

           (b) Preferred Stock:

                  At June 30, 2002 and 2001, ATEC had four authorized series of
           preferred stock; Series A Cumulative Convertible (par value $.10),
           Series B Convertible (par value $.10), Series C Convertible (par
           value $1) and Series J Convertible (par value $.01) (hereinafter
           referred to as the "A", "B", "C" and "J" shares, respectively). The
           authorized and issued shares for each of the Series at June 30, 2002
           and 2001 are described in detail in Note 3 above.

                                      F-10


NOTE  3 -  EQUITY SECURITIES.  (Continued)

           (b) Preferred Stock: (Continued)

                  The A shares have an annual dividend rate of 10% of the par
           value, which is cumulative. They are senior to all other series or
           classes of capital stock. At June 30, 2002, the A shareholders were
           due $1,502 in dividends in arrears. The B shares have a
           non-cumulative stated annual dividend rate of $1 each and are senior
           to all but the rights of the A shareholders. The C and J shares have
           no dividend rights, except as may be authorized at the sole
           discretion of the Company's Board of Directors.

                  Each of the A, B and C shares has the right to one vote on all
           matters in which shareholders are entitled to vote. The holders of
           Series J shares shall not be entitled to any voting rights. Each of
           the A, B and C shares carry dissolution rights amounting to $100, $10
           and $5 per share, respectively. The A shares grant the Company the
           right to redeem such shares at a price of $100 per share. The A, B, C
           and J shares may be converted into shares of common stock at an
           exchange rate of five, five, fifty and one shares, respectively, for
           each share of common stock or approximately 134,200 shares.

                  The J shares have a maturity date of three years from the
           applicable issuance date. The shares have a mandatory conversion, if
           any time on or after the applicable issuance date the closing price
           of the common stock of the Company for three consecutive trading days
           is equal to or greater than five dollars. At the end of the third
           year, should the stock price by $2.50 or less, the stock would
           automatically be converted into 210,000 shares of the Company's
           common stock.

           (c) Options:

                  At June 30, 2002, there were 8,598,299 options to acquire
           shares of ATEC's common stock outstanding, comprised of both
           qualified and non-qualified options as those terms are defined by
           Internal Revenue Codes.

                  The following table summarizes the activity relating to the
           option grants:



                                2002                      2001                      2000
                      -----------------------   -----------------------   -----------------------
                                    Weighted                  Weighted                  Weighted
                                     Average                   Average                   Average
                                    Exercise                  Exercise                  Exercise
                        Shares        Price       Shares        Price       Shares        Price
                      ----------   ----------   ----------   ----------   ----------   ----------

                                                                          
Outstanding at
  beginning of year    7,602,087        $1.81    2,527,614        $4.39    2,602,072        $5.26
Granted                2,686,300          .48    6,218,500         1.05      789,500         2.26
Exercised                     --           --           --           --      (18,000)        3.26
Expired                  (79,100)        3.17     (314,027)        8.52     (765,700)        5.30
Cancelled             (1,610,988)        1.91     (830,000)         .57      (80,258)        3.46
                      ----------   ----------   ----------   ----------   ----------   ----------

Outstanding at
  end of year          8,598,299        $1.36    7,602,087        $1.81    2,527,614        $4.39
                      ==========   ==========   ==========   ==========   ==========   ==========

Exercisable at
  end of year          4,344,032        $2.19    5,058,787        $2.45    1,604,114        $5.44
                      ==========   ==========   ==========   ==========   ==========   ==========


                                      F-11



NOTE  3 -  EQUITY SECURITIES.  (Continued)

           (c) Options: (Continued)

                  The following table summarizes information concerning
           currently outstanding and exercisable stock options:




                            Options Outstanding               Options Exercisable
                  --------------------------------------   ------------------------
                    Weighted
                     Number         Average     Weighted      Number       Weighted
                   Outstanding     Remaining     Average    Exercisable     Average
    Range of           at         Contractual   Exercise        at         Exercise
Exercise Prices   June 30, 2002      Life         Price    June 30, 2002     Price
---------------   -------------   -----------   --------   -------------   --------

                                                              
$.40 - $6.80        8,598,299        $5.19        $1.36      4,344,032       $2.19



NOTE  4 -  ACCOUNTING FOR STOCK - BASED COMPENSATION.

                  In accordance with Statement of Financial Accounting Standard
           No. 123, the following information is provided. The weighted average
           fair value of all stock options at date of grant was $3.19, $3.22 and
           $1.99 per option for options granted during the years ended June 30,
           2002, 2001 and 2000, respectively. Additionally, the weighted average
           fair value of employee stock options granted in the years ended June
           30, 2002, 2001 and 2000 was $2.10, $1.93 and $2.01, per option,
           respectively. The weighted average fair value of options was
           determined based on the Black-Scholes model, utilizing the following
           weighted average assumptions:


                                                  For the Years Ended June 30,
                                                --------------------------------
                                                  2002        2001        2000
                                                --------    --------    --------

                  Expected term:
                    All stock options           10 years    10 years    10 years
                  Interest rate                    4.00%       5.00%       5.00%
                  Volatility                      85.00%      93.27%      78.40%
                  Dividends                         None        None        None


                  Had ATEC accounted for its stock options by recording
           compensation expense based on the fair value at the grant date on a
           straight-line basis over the vesting period, stock-based compensation
           costs would have reduced pre-tax income by $1,214,835 ($905,052, net
           of taxes), $1,155,001 ($860,477 net of taxes) and $986,845 ($735,200
           net of taxes) for the years ended June 30, 2002, 2001 and 2000,
           respectively. The pro forma effect on diluted earnings per common
           share would have been a reduction of $.17, $.12 and $.10 for the
           years ended June 30, 2002, 2001 and 2000, respectively. The pro forma
           effect on basic earnings per common share would have been a reduction
           of $.17, $.12 and $.10 for the years ended June 30, 2002, 2001 and
           2000, respectively.

                                      F-12


NOTE  5 -  OPERATING LEASES.

                  ATEC conducts its operations under several noncancellable
           operating leases expiring at various dates through 2007. Future
           minimum rent payments, net of annual sublease rental income of
           $80,548 are as follows:

                          For the Years
                         Ending June 30,
                         ---------------

                              2003                  $ 276,374
                              2004                    213,168
                              2005                    209,939
                              2006                     57,094
                              2007                     50,012
                                                    ---------

                         Total minimum
                         annual rentals             $ 806,587
                                                    =========

                  Total rent expense for the years ended June 30, 2002, 2001 and
           2000 amounted to $382,044, $456,060 and $460,084, respectively.


NOTE  6 -  REVOLVING LINES OF CREDIT.

                  At June 30, 2002, ATEC and its subsidiaries have had
           agreements with two financial institutions, whereby certain inventory
           purchases are financed. The first facility granted the Company terms
           and charged no interest for 40 days and thereafter at rates ranging
           from prime plus 1/4% to 6-1/2% per annum. The facility was
           collateralized by all the assets of the Company. At June 30, 2002 the
           facility expired and has not been renewed. At June 30, 2001, the
           borrowings under this facility amounted to $709,586. The second
           facility grants the Company terms and charges interest at the prime
           rate. Borrowings under this line may be up to $775,000. The facility
           is collateralized by the inventory, subject to a prior lien. At June
           30, 2002 and 2001, the borrowings under this facility amounted to
           $368,292 and $314,571.


NOTE  7 -  LITIGATION.

                  On August 23, 1999, a class action lawsuit was filed on behalf
           of all persons who purchased the Company's common stock from October
           12, 1998 through May 19, 1999, inclusive. The complaint charges ATEC
           and certain of its officers and directors with violations of Sections
           10(b) and 20(a) of the Securities Exchange Act of 1934, as well as
           SEC Rule 10b-5 promulgated thereunder. Plaintiff seeks to recover
           damages on behalf of all class members. The Company has reached a
           settlement with the plaintiffs subject to court approval. This
           settlement has been agreed to and will be paid by the Company's
           insurance carrier.

                                      F-13


NOTE  8 -  INCOME TAXES.

                  The Company's income tax provision (benefit) consists of the
           following:

                                             2002          2001          2000
                                          ---------     ---------     ---------

Current tax provision (benefit):
  Federal                                 $      --     $ 112,036     $ 188,675
  State                                      63,678        48,286       121,016
                                          ---------     ---------     ---------
                                             63,678       160,322       309,691
                                          ---------     ---------     ---------

Deferred tax provision (benefit):
  Federal                                        --      (100,085)     (170,696)
  State                                          --       (21,969)      (37,470)
                                          ---------     ---------     ---------
                                                 --      (122,054)     (208,166)
                                          ---------     ---------     ---------

Income tax provision (benefit)            $  63,678     $  38,268     $ 101,525
                                          =========     =========     =========

                  A reconciliation of the above effective tax rate to the
           federal statutory rate is as follows:



                                     2002                   2001                   2000
                             -------------------    -------------------    -------------------
                                              %                      %                      %
                                            ----                   ----                   ----

                                                                        
Tax at statutory             ($  548,000)  (34.0)   ($1,526,000)  (34.0)   $   135,483    34.0
State income tax, net of
  federal tax benefit             63,678     3.9       (114,000)   (2.5)       (56,023)  (14.0)

Effect of nondeduct-
    ability of:
  Amortization and
    impairment
    of goodwill                   74,460     4.6         72,000     1.6         54,089    13.6
  Tax expense and loss
    limitations                       --      --         16,000     0.4         55,472    13.9

Effect of NOL carryforward            --      --             --      --        (72,519)  (18.2)

Valuation allowance for
  deferred tax assets            473,540    29.4      1,438,000    32.0             --      --

Other                                 --      --        152,268     3.4        (14,977)   (3.8)
                             -----------    ----    -----------    ----    -----------    ----

                             $    63,678     3.9    $    38,268     0.9    $   101,525    25.5
                             ===========    ====    ===========    ====    ===========    ====


                                      F-14


NOTE  8 -  INCOME TAXES. (Continued)

                  The deferred tax benefit results from differences in
           recognition of expense for tax and financial statement purposes and
           for minimum tax provision for the various state and local taxing
           authorities where the Company and its subsidiaries are subject to
           tax. The Company has deferred tax assets consisting of the following
           temporary differences.

                                                                June 30,
                                                        -----------------------
                                                           2002         2001
                                                        ----------   ----------

           Net operating loss carryforward              $1,879,341   $1,524,000
           Allowance for bad debts                         134,836      485,510
                                                        ----------   ----------
           Total deferred tax assets                     2,014,177    2,009,510
           Less: Valuation allowance for
                   deferred tax assets                   1,612,684    1,438,000
                                                        ----------   ----------

           Total                                        $  401,493   $  571,510
                                                        ==========   ==========


NOTE  9 -  RELATED PARTY TRANSACTIONS.

                  The Company has an operating lease for space at its Albany,
           N.Y. location with a partnership, which is controlled by the
           Company's Chairman and its President. The lease runs through June 30,
           2003 at a minimum annual rent of $108,192, plus applicable expenses
           and taxes.

                  The Company also periodically enters into transactions with
           entities, which are owned or controlled by officers of the Company.
           All such transactions were immaterial in the aggregate, when compared
           to the results of operations taken as a whole, for all periods
           presented.

                  In March of 2002, the Company paid approximately $224,000 to a
           company owned and controlled by the present Chief Executive Officer
           (CEO). The payment was for inventory, property and equipment and
           certain receivables which have been guaranteed by a company owned and
           controlled by the CEO.


NOTE 10 -  OTHER FINANCIAL INFORMATION.

           (a) Accounts receivable - Net:

                  Accounts receivable, net at June 30, 2002 and 2001 consists of
           the following:

                                                           2002         2001
                                                        ----------   ----------

           Accounts receivable                          $3,484,892   $6,357,064
           Allowance for doubtful accounts,
             returns and discounts                        (318,814)  (1,242,762)
                                                        ----------   ----------

                                                        $3,166,078   $5,114,302
                                                        ==========   ==========

                  For the years ended June 30, 2002, 2001 and 2000, $75,308,
           $645,535 and $42,216, respectively, was charged to bad debt expense.

                                      F-15


NOTE 10 -  OTHER FINANCIAL INFORMATION.  (Continued)

           (b) Other Current Assets:

                  Other current assets consist of the following at June 30, 2002
           and 2001:

                                                           2002         2001
                                                        ----------   ----------

           Receivables from suppliers                   $  122,155   $  140,546
           Prepaid expenses                                226,119      242,811
           Prepaid and refundable income taxes             259,732      167,930
           Sundry loans                                    101,000       34,347
           Current portion of deferred compensation        149,676           --
                                                        ----------   ----------

                                                        $  858,682   $  585,634
                                                        ==========   ==========

           (c) Goodwill - Net:

                  Goodwill, net at June 30, 2002 and 2001 consists of the
           following:

                                                           2002         2001
                                                        ----------   ----------

           Cost                                         $5,678,253   $5,727,573
           Less: Impairment                              3,241,616    3,021,720
                                                        ----------   ----------
                                                         2,436,637    2,705,853
           Less: Accumulated amortization                1,571,676    1,571,676
                                                        ----------   ----------

                                                        $  864,961   $1,134,177
                                                        ==========   ==========

                  Amortization charged to operations for the years ended June
           30, 2002, 2001 and 2000 amounted to $-0-, $189,327 and $186,626,
           respectively. Net income (loss) exclusive of amortization and
           impairment of goodwill was ($1,456,512), ($4,313,162) and $483,579,
           for the years ended June 30, 2002, 2001 and 2000, respectively.

                  At June 30, 2002 the goodwill recognized on the acquisition of
           Nexar, our manufacturing division, in the amount of $219,896 was
           written off. This goodwill became impaired when we ceased
           manufacturing and closed the division. The June 30, 2001 goodwill
           write off of $22,645 was attributable to the acquisition of Global
           Leasing and Trading Corporation. All outstanding contracts between
           Global and its customers expired in 2001 and no new contracts were
           entered into.

           (d) Property and Equipment:

                  Property and equipment are carried at cost and consist of the
           following at June 30, 2002 and 2001:

                                                           2002         2001
                                                        ----------   ----------

           Leasehold improvements                       $  516,265   $  563,573
           Furniture and fixtures                          244,293      244,293
           Office equipment                                904,133      887,852
           Automobiles                                     110,598      110,598
                                                        ----------   ----------
                                                         1,775,289    1,806,316
           Less: Accumulated depreciation
                   and amortization                      1,485,249    1,386,061
                                                        ----------   ----------

                                                        $  290,040   $  420,255
                                                        ==========   ==========

                  Depreciation and amortization charged to operations for the
           years ended June 30, 2002, 2001 and 2000 amounted to $159,969,
           $228,665 and $274,877, respectively.

                                      F-16


NOTE 10 -  OTHER FINANCIAL INFORMATION. (Continued)

           (e) Other Current Liabilities:

                  Other current liabilities consist of the following at June 30,
           2002 and 2001:

                                                           2002         2001
                                                        ----------   ----------

           Accrued compensation                         $  370,000   $       --
           Payroll taxes payable                            31,221       38,592
           Sales tax payable                                35,752       33,295
           Customers with credit balances                  217,209      281,702
                                                        ----------   ----------

                                                        $  654,182   $  353,589
                                                        ==========   ==========

           (f) Transactions with Major Customers and Suppliers:

                  In each of the three years ended June 30, 2002, the Company
           did not have sales to any one customer, which represented 10% or more
           of the Company's net sales during a fiscal year.

                  During the years ended June 30, 2002, 2001 and 2000, two
           suppliers accounted for 35%, 45% and 55% of the Company's purchases,
           respectively. At June 30, 2002 and 2001, these two suppliers
           accounted for 35% and 59% of accounts payable, respectively.

           (g) Deferred Compensation Plan:

                  The Company has 401(k) deferred compensation plans to which
           the Company may make discretionary contributions. The Company expense
           for these plans amounted to approximately, $20,000, $45,000 and $-0-
           for the years ended June 30, 2002, 2001 and 2000, respectively.


NOTE 11 -  RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS.

                  The Financial Accounting Standards Board periodically issues
           new accounting standards in a continuing effort to improve the
           quality of financial information and to promote uniformity in its
           presentation. Management has reviewed all such pronouncements made in
           the last fiscal year and concluded that none have a material impact
           on the Company's presentation of its financial position, results of
           operations and cash flows.

                                      F-17


NOTE 12 -  SEGMENT INFORMATION.

                  The Company is comprised of four business segments. These
           segments consist of the technology integration services (TIS),
           Business to Business (B to B), software and manufacturing divisions.
           Set forth below are net sales, net income (loss), capital
           expenditures, depreciation and identifiable assets of these segments.



                                               For the Years Ended June 30,
                                       --------------------------------------------
                                           2002            2001            2000
                                       ------------    ------------    ------------
                                                              
           Net sales:
             TIS                       $ 17,433,683    $ 17,437,079    $ 32,579,527
             B to B                      20,845,797      33,525,488      35,311,719
             Software                         1,537              --       2,330,065
             Manufacturing                  751,026       2,088,552       2,005,201
             Elimination of
               intersegment revenues             --              --        (288,832)
                                       ------------    ------------    ------------

                                       $ 39,032,043    $ 53,051,119    $ 71,937,680
                                       ============    ============    ============

           Net income (loss):
             TIS                       ($   650,241)   ($ 2,403,235)   ($ 1,011,907)
             B to B                       1,122,309        (332,780)      1,316,876
             Software                       (54,868)        (13,985)        337,216
             Manufacturing                 (725,685)     (1,385,735)       (207,959)
             Corporate                   (1,367,923)       (389,399)       (137,273)
                                       ------------    ------------    ------------

                                       ($ 1,676,408)   ($ 4,525,134)   $    296,953
                                       ============    ============    ============

           Depreciation:
             TIS                       $    128,938    $    165,649    $    166,388
             B to B                          11,829          29,887          32,506
             Software                            --              --          21,350
             Manufacturing                    2,890           3,933           5,545
             Corporate                       16,312          29,196          49,088
                                       ------------    ------------    ------------

                                       $    159,969    $    228,665    $    274,877
                                       ============    ============    ============

           Capital additions:
             TIS                       $     29,753    $    107,793    $     52,150
             B to B                              --           8,889           6,124
             Software                            --              --              --
             Manufacturing                       --              --          13,000
             Corporate                           --              --              --
                                       ------------    ------------    ------------

                                       $     29,753    $    116,682    $     71,274
                                       ============    ============    ============

           Identifiable assets:
             TIS                       $  3,993,979    $    825,454    $  7,091,035
             B to B                       2,201,472       3,765,364       6,566,091
             Software                         3,853         943,240         112,461
             Manufacturing                    5,535         911,199       1,947,502
             Corporate                    1,597,111       4,663,941         773,428
                                       ------------    ------------    ------------

                                       $  7,801,950    $ 11,109,198    $ 16,490,517
                                       ============    ============    ============


                  During the years ended June 30, 2002, 2001, and 2000, one
           customer accounted for -0-%, -0-% and 81.6%, respectively of the
           software segment.

                                      F-18


NOTE 13 -  SUPPLEMENTAL FINANCIAL INFORMATION FOR THE THREE MONTHS ENDED
           (UNAUDITED):




                             June 30,       March 31,    December 31,   September 30,
                               2002           2002           2001           2001
                           -----------    -----------    -----------    -----------

                                                            
Net sales                  $ 8,488,273    $10,876,246    $ 7,619,339    $12,048,185
                           ===========    ===========    ===========    ===========

Gross profit               $   818,123    $ 1,221,057    $ 1,057,684    $ 2,334,491
                           ===========    ===========    ===========    ===========

Net income (loss)          ($1,129,809)   ($  462,774)   ($  181,115)   $    97,290
                           ===========    ===========    ===========    ===========

Income (loss) per share:
  Basic                    ($     0.15)   ($     0.07)   ($     0.03)   $      0.01
                           ===========    ===========    ===========    ===========

  Diluted                  ($     0.15)   ($     0.07)   ($     0.03)   $      0.01
                           ===========    ===========    ===========    ===========





                             June 30,       March 31,    December 31,   September 30,
                               2001           2001           2000           2000
                           -----------    -----------    -----------    -----------

                                                            
Net sales                  $10,570,525    $14,096,629    $13,435,293    $14,948,683
                           ===========    ===========    ===========    ===========

Gross profit               $   982,680    $ 1,306,619    $ 1,803,946    $ 2,190,346
                           ===========    ===========    ===========    ===========

Net income (loss)          ($2,712,642)   ($1,136,289)   ($  421,365)   ($  254,838)
                           ===========    ===========    ===========    ===========

Loss per share:
  Basic                    ($     0.38)   ($     0.16)   ($     0.06)   ($     0.04)
                           ===========    ===========    ===========    ===========

  Diluted                  ($     0.38)   ($     0.16)   ($     0.06)   ($     0.04)
                           ===========    ===========    ===========    ===========


                                      F-19


                                    EXHIBITS
                                    --------


Number            Description
------            -----------

23.1              Consent of Weinick Sanders Leventhal & Co LLP

99.1              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.

99.2              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.