U.S. SECURITIES AND EXCHANGE COMMISSION  

                                    Washington, D.C. 20549 
                                         FORM 10-QSB/A

(Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED MARCH 
31, 2004 

OR 

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

                          COMMISSION FILE NUMBER: 000-28083 

                              NEXT GENERATION MEDIA CORP. 
                 (Exact name of Company as specified in its charter) 

             Nevada                                   88-0169543
(State or jurisdiction of incorporation           (I.R.S. Employer or 
           organization)                          Identification No.)  
  
           7644 Dynatech Court, Springfield, Virginia 22153
          (Address of principal executive offices)  (Zip Code)

               Company's telephone number: (703) 644-0200 

Indicate by check mark whether the Company (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 Company was required to file such reports), 
and (2) been subject to such filing requirements for the past 90 
days. Yes X  No___ 

As of March 31, 2004, the Company had 10,523,397 shares of common 
stock issued and outstanding.

                              TABLE OF CONTENTS

Part I - Financial Information                                      Page

Item 1

Review Report of Independent Registered Public Accounting Firm

Condensed Consolidated Interim Financial Statements

Consolidated Statement of Earnings

Consolidated Statement of Financial Position

Consolidated Statement of Stockholders' Equity

Consolidated Statement of Cash Flows

Notes to Financial Statements

Item 2.  Management's Discussion And 
         Analysis Of Financial Condition 
         And Results Of Operations 

Part II - Other Information

Item 1.  Legal Proceedings

Item 2.  Changes In Securities And Use Of Proceeds

Item 3.  Defaults Upon Senior Securities

Item 4.  Submission Of Matters To A Vote Of Security Holders

Item 5.  Other Information

Item 6.  Exhibits And Reports On Form 8-K

Signature


                      Turner, Jones & Associates, P.L.L.C
                         Certified Public Accountants
                      108 Center Street, North, 2nd Floor
                        Vienna, Virginia 22180-5712

            REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors and Stockholders of
Next Generation Media Corporation
7644 Dynatech Court
Springfield, VA 22153

     We have reviewed the condensed consolidated balance sheet of 
Next Generation Media Corporation and subsidiary as of March 31, 2004 
and the related condensed, consolidated statements of income and cash 
flows for the three-month periods ended March 31, 2004 and 2003.  
These financial statements are the responsibility of the Company's 
management. 

     We conducted our review in accordance with the standards of the 
Public Company Accounting Oversight Board (United States).  A review 
of interim financial information consists principally of applying 
analytical procedures and making inquiries of persons responsible for 
financial and accounting matters.  It is substantially less in scope 
than an audit in accordance with the standards of the Public Company 
Accounting Oversight Board (United States), the objective of which is 
the expression of an opinion regarding financial statements taken as 
a whole.  Accordingly, we do not express such an opinion.

     Based on our reviews, we are not aware of any material 
modifications that should be made to the condensed financial 
statements, referred to above, in order for them to be in conformity 
with accounting principles generally accepted in the United States of 
America.

     We have previously audited in accordance with the standards of 
the Public Company Accounting Oversight Board (United States), the 
consolidated balance sheet of Next Generation Media Corporation and 
subsidiary as of December 31, 2003, and the related consolidated 
statements of income, retained earnings, and cash flows for the year 
then ended (not presented herein); and in our report dated March 23, 
2004, we expressed an unqualified opinion on those consolidated 
financial statements.  In our opinion, the information set forth in 
the accompanying condensed consolidated balance sheet as of December 
31, 2003, is fairly stated, in all material respects, in relation to 
the consolidated balance sheet from which it has been derived.

     As discussed in the notes to the financial statements, in 2004 
the Company changed from an unacceptable method of accounting for 
goodwill to an acceptable method.  The change in accounting 
principles has been accounted for as a correction of an error and 
prior financial statements presented have been restated.

Turner, Jones & Associates, P.L.L.C
Vienna, Virginia
May 7, 2004

PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS.

                       Next Generation Media Corporation

                    Consolidated Interim Financial Statements

                    For The Three Months Ended March 31, 2004

                       With Review Report of Independent 

                        Registered Public Accounting Firm

                       TURNER, JONES AND ASSOCIATES, P.L.L.C.
                            CERTIFIED PUBLIC ACCOUNTANTS

Table of Contents                                                   Page

Review Report of Independent Registered Public Accounting Firm

Financial Statements

Consolidated Balance Sheets

Consolidated Statements of Income 

Consolidated Statements of Stockholders' Equity

Consolidated Statements of Cash Flows

Notes to Financial Statements

                         Next Generation Media Corporation
                           Consolidated Balance Sheets
                              For the Periods Ended

                                                   ASSETS
                                                 (Unaudited)      (Audited)
                                                   March 31,     December 31,
                                                     2004           2003

CURRENT ASSETS:
Cash and cash equivalents (Note 1)               $    223,040    $    123,013 

Accounts receivable, net of
    uncollectible accounts                            526,246         411,256 

Notes receivable                                      313,919         321,279 

Inventories                                            58,327          66,410 

Prepaid expenses & other current assets                45,518          46,434 

Total current assets                                1,167,050         968,392 

PROPERTY, PLANT AND EQUIPMENT 
Equipment & vehicles                                1,428,440       1,424,882 

Furniture and fixtures                                 61,348          61,348 

Leasehold improvements                                 70,188          80,644 

Total property, plant and equipment                 1,559,976       1,566,874 

Less accumulated depreciation                      (1,222,239)     (1,191,372)

Net property, plant and equipment                     337,737         375,502 

Intangibles, net of accumulated amortization          951,133         951,882 

TOTAL ASSETS                                        2,455,920       2,295,776 

              See accompanying notes and accountant's review report

                       LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
Notes payable, current portion                          99,235         99,190 

Accounts  and other payables                           183,891        128,567 

Accrued expenses                                       153,652        156,003 

Sales tax payable                                      214,573        207,684 

Obligation under capital lease                           9,753          9,753 

Total current liabilities                              661,104        601,197 

LONG TERM LIABILITIES:

Notes payable                                           10,436         18,815 

Obligation under capital lease                          41,055         43,660 

Total long term liabilities                             51,491         62,475 

Total liabilities                                      712,595        663,672 

STOCKHOLDERS' EQUITY 
Common stock, $.01 par value, 50,000,000 shares
   authorized and 10,523,397                           105,234        105,234 
   issued and outstanding

Additional paid in capital                           7,379,744      7,379,744 

Accumulated deficit                                 (5,737,653)    (5,852,874)

Total stockholders' equity                           1,747,325      1,632,104 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY           2,459,920      2,295,776 

              See accompanying notes and accountant's review report



                        Next Generation Media Corporation
                   Consolidated Statements of Income - Unaudited
                            For The Three Months Ended

                                                     March 31,      March 31,
                                                       2004           2003

REVENUES:
Coupon sales, net of discounts                      $ 1,786,923    $ 1,772,527 

Franchise fees                                          116,500         26,600 

Total revenues                                        1,903,423      1,799,127 

COST OF GOODS SOLD:

Materials                                               229,704        257,128 

Direct labor                                            374,155        369,780 

Other direct costs                                       36,871         51,207 

Postage and delivery                                    513,082        551,811 

Payroll taxes from direct labor                          28,623         28,293 

Total cost of goods sold                              1,182,435      1,258,219 

Gross margin                                            720,988        540,908 

GENERAL AND ADMINISTRATIVE EXPENSES:

401(k) matching                                          12,000         10,500

Advertising                                               3,093          4,906 

Amortization                                                750            750 

Bad debt expense                                         30,000          7,500 

Depreciation                                             30,867         40,155 

Franchise development & support                          81,583         15,632 

Insurance                                                15,026         11,437 

Meals and entertainment                                       -              - 

Office expense                                           24,041         16,548 

Other expenses                                           30,899         17,569 

Payroll                                                 217,123        142,565 

Payroll taxes                                            25,446         19,515 

Professional fees                                        30,505         45,426 

Property taxes                                            3,375          3,900 

Rent and pass thru expenses                              70,228         67,672 

Repairs and maintenance                                   6,812          4,392 

Travel and conferences                                      442          5,039 

Utilities                                                18,238         20,935 

Total operating expenses                                600,428        434,441 

Gain/(Loss) from operations                             120,560        106,467 

OTHER INCOME AND EXPENSES:

Other                                                                    4,080 

Interest expense                                         (5,339)        (4,087)

Total other income (expense)                             (5,339)            (7)

Net income                                              115,221        106,460 

Gain applicable to common shareholders                  115,221        106,460 

Basic gain/(loss) per common share                        0.011         0.0077 

Weighted average common shares outstanding           10,523,397      9,523,397 

Diluted gain per common share                             0.008         0.0064 

Fully diluted common shares outstanding              14,213,397     11,371,897 

             See accompanying notes and accountant's review report


                          Next Generation Media Corporation
            Consolidated Statements of Stockholders' Equity-Unaudited





                                                                 Additional 
                                          Common Stock            Paid In         Accumulated 
                                         Shares      Amount       Capital            Deficit       Total
                                                                                    
Balance: January 1, 2003                 9,523,397      95,234     7,343,744      6,147,665)    $1,291,313 

Common stock issued in
 exchange for services                   1,000,000      10,000        36,000              -         46,000 

Net Income - Year to Date                        -           -             -        294,791        294,791 

Balance: December 31, 2003              10,523,397     105,234     7,379,744     (5,852,874)     1,632,104 

Net Income - Year to Date                        -           -             -        115,221        115,221 

Balance: March 31, 2004                 10,523,397     105,234     7,379,744     (5,737,653)     1,747,325 



                 See accompanying notes and accountant's review report


                           Next Generation Media Corporation
                           Statement of Cash Flows - Unaudited
                              For The Three Months Ended

                                                  March 31,        March 31,
                                                    2004            2003

CASH FLOWS FROM OPERATING ACTIVITIES:
Net income/(loss)                                 $    115,221     $  106,460 

Adjustments to reconcile net income to net cash
provided by operating activities:

Depreciation and amortization                           31,617         40,905 

(Increase) decrease in assets
Accounts & notes receivable                           (107,630)       (42,898)

Inventories                                               8,083        (5,021)

Prepaids and other current assets                        (3,085)       23,811 

Increase (decrease) in liabilities
Accounts and other payables                              62,213           215 

Accrued expenses                                         (2,351)       19,030 

Net cash flows (used) by operating activities           104,068       142,502 

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment                            -          (923)

Disposal of property & equipment, net                     6,898 

Net cash provided/(used) by investing activities          6,898          (923)

CASH FLOWS FROM FINANCING ACTIVITIES
Repayment of capital leases                              (2,605)            - 

Repayment of notes payable                               (8,334)      (54,508)

Net cash provided/(used) by financing activities        (10,939)      (54,508)

NET INCREASE/(DECREASE) IN CASH                         100,027        87,071 

CASH, BEGINNING OF PERIOD                               123,013      199,305 

CASH, END OF PERIOD                                     223,040      286,376 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

CASH PAID DURING THE YEAR FOR:
Income taxes                                                  -            - 
Interest                                                  1,818        5,547 

           See accompanying notes and accountant's review report

                    UNAUDITED INTERIM FINANCIAL STATEMENTS

The accompanying unaudited interim consolidated financial statements 
included herein have been prepared in accordance with the rules and 
regulations of the Securities and Exchange Commission (SEC).  The 
interim condensed consolidated accounts of Next Generation Media 
Corporation and it's subsidiary (collectively, the Company).  In the 
opinion of management, all adjustments (consisting of normal 
recurring adjustments) necessary for a fair statement of the 
financial position, results of operations and cash flows for the 
interim periods presented have been made.  The preparation of the 
financial statements includes estimates that are used when accounting 
for revenues, allowance for uncollectible receivables, 
telecommunications expense, depreciation and amortization and certain 
accruals.  Actual results could differ from those estimates.  The 
results of operations for the three months ended March 31, 2004, are 
not necessarily indicative of the results to be expected for the full 
year.  Some information and footnote disclosures normally included in 
financial statements or notes thereto prepared in accordance with 
generally accepted accounting principles have been condensed or 
omitted pursuant to SEC rules and regulations.  The Company believes, 
however, that its disclosures are adequate to make the information 
provided not misleading.  You should read these interim consolidated 
financial statements in conjunction with the consolidated financial 
statements and notes thereto included in the Company's 2003 Annual 
Report on Form 10-KSB.

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Business:

Next Generation Media Corporation was incorporated in the State of 
Nevada in November of 1980 as Micro Tech Industries Inc., with an 
official name change to Next Generation Media Corporation in April of 
1997.  The Company, through its wholly owned subsidiary, United 
Marketing Solutions, Inc., provides direct marketing products, which 
involves the designing, printing, packaging, and mailing of public relations 
and marketing materials and coupons for retailers who provide services.  Sales
are conducted through a network of franchises that the Company supports 
on a wholesale basis.  At March 31, 2004, the Company had 
approximately 50 active area franchise operations located throughout 
the United States.

Property and Equipment:

Property and equipment are stated at cost.  The company uses the 
straight-line method in computing depreciation for financial 
statement purposes.

Expenditures for repairs and maintenance are charged to income, and 
renewals and replacements are capitalized.  When assets are retired 
or otherwise disposed of, the cost of the assets and the related 
accumulated depreciation are removed from the accounts.

Estimated useful lives are as follows:

Furniture, fixtures and equipment        7-10 years
Leasehold Improvements                     10 years
Vehicles                                    5 years
Computer & Software                         5 years

Depreciation expense for the three months ended March 31, 2004 and 
2003 was $30,867 and $40,155  respectively.

Intangibles:  

The Company has recorded goodwill based on the difference between the 
cost and the fair value of certain purchased assets.  The Company 
periodically evaluates the goodwill for possible impairment.   The 
analysis consists of a comparison of the Company's market 
capitalization under SFAS No. 142 to the net fair market value of all 
identifiable assets plus goodwill.  Any excess over market 
capitalization would be written off due to impairment.  In addition, 
the Company has a covenant not to compete, which is being amortized 
over five (5) years.  Amortization expense for each of the three 
months ended March 31, 2004 and 2003 was $750. 

Advertising Expense:

The Company expenses the cost of advertising and promotions as 
incurred.  Advertising costs charged to operations for the three 
months ended March 31, 2004 and 2003 was $11,763 and $4,906.

Revenue Recognition:

The Company recognizes revenue from the design production and 
printing of coupons upon delivery.  Revenue from initial franchise 
fees is recognized when substantially all services or conditions 
relating to the sale have been substantially performed.  
Substantially all services and conditions have been met at the time 
of payment.  Franchise support fees of $150 per quarter per 
franchisee are billed quarterly and recognized when billed to the 
franchisee.  Amounts billed or collected in advance of final delivery 
or shipment are reported as deferred revenue.  	

Impairment of Long-Lived Assets:  

The Company reviews the carrying values of its long-lived assets for 
possible impairment on an annual basis and whenever events or changes 
in circumstances indicate that the carrying amount of the assets 
should be addressed.  The Company believes that no permanent 
impairment in the carrying value of long-lived assets exists as of 
March 31, 2004.

Comprehensive Income:  

The Company has adopted Statement of Financial Accounting Standards 
No. 130, "Reporting Comprehensive Income".   Comprehensive income as 
defined includes all changes to equity except that resulting from 
investments by owners and distributions to owners.  The company has 
no item of comprehensive income to report. 

Reclassifications:  

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

New Accounting Pronouncements: 

FASB Interpretation No. 45 - In November 2002, the FASB issued 
interpretation No. 45, Guarantor's Accounting and Disclosures 
Requirements for Guarantees, Including Indirect Guarantees of 
Indebtedness of Others (FIN 45), which changes the accounting for, 
and disclosure of, guarantees. Beginning with transactions entered 
into after December 31, 2002, the Interpretation requires certain 
guarantees to be recorded at fair value, which is different from 
prior practice, which was generally to record a liability only when a 
loss was probable and reasonably estimable, as defined by SFAS No. 5, 
Accounting for Contingencies. In general, FIN 45 applies to contracts 
or indemnification agreements that require Next Generation Media 
Corporation to make payments to a guaranteed third-party based on 
changes in an underlying that is related to an asset, liability, or 
an equity security of the guaranteed party. The accounting provisions 
of FIN 45 apply only to new transactions entered into after December 
31, 2002. FIN 45 immediately requires new disclosures effective 
immediately. The adoption of FIN45 does not have a material impact on 
the Company's financial position, results of operations or cash flows.

Use of Estimates:

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

Income Taxes:

The Corporation uses Statement of Financial Standards No. 109 
"Accounting for Income Taxes" (SFAS No. 109) in reporting deferred 
income taxes.  SFAS No. 109 requires a company to recognize deferred 
tax liabilities and assets for expected future income tax 
consequences of events that have been recognized in the company's 
financial statements.  Under this method, deferred tax assets and 
liabilities are determined based on temporary differences in 
financial carrying amounts and the tax bases of assets and 
liabilities using enacted tax rates in effect in the years in which 
temporary differences are expected to reverse. 

Risks and Uncertainties:

The Company operates in an environment where intense competition 
exists from other companies.  This competition, along with increases 
in the price of paper, can impact the pricing and profitability of 
the Company.

Credit Risk:

The Company at times may have cash deposits in excess of federally 
insured limits.

Accounts Receivable:

The Corporation grants credit to its customers, which includes the 
retail sector and their own franchisees.  The Company establishes an 
allowance for doubtful accounts based upon on a 
percentage of accounts receivable plus those balances the Company 
feels will be uncollectible.  Allowance for uncollectible accounts as 
of March 31, 2004 and 2003 was $88,314 and $29,104 respectively.

Cash and Cash Equivalents:

The Company considers all highly liquid investments with maturities 
of three months or less to be cash equivalents.

Earnings Per Common Share:

The Company calculates its earnings per share pursuant to Statement 
of Financial Accounting Standards No. 128, "Earnings Per Share" 
("SFAS No. 128").  Under SFAS No. 128, basic earnings per share is 
computed by dividing reported earnings available to common 
stockholders by weighted average shares outstanding.  Diluted 
earnings per share reflect the potential dilution assuming the 
issuance of common shares for all potential dilutive common shares 
outstanding during the period.  As a result of the Company's net 
losses, all potentially dilutive securities including warrants and 
stock options, would be anti-dilutive and thus, excluded from diluted 
earnings per share.

As of March 31, 2004, the Company had financial obligations that 
could create future dilution to the Company's common shareholders and 
are not currently classified as common shares of the company.  The 
following table details such instruments and obligations and the 
common stock comparative for each.  The common stock number is based 
on specific conversion or issuance assumptions pursuant to the 
corresponding terms of each individual instrument or obligation.

Instrument or Obligation

Stock options outstanding as of March 31, 2004
with a weighted average exercise price per share
of $0.26                                                      3,690,000

Inventories:

Inventories consist primarily of paper, envelopes, and printing 
materials and are stated at the lower of cost or market, with cost 
determined on the first-in, first-out method.

Principles of Consolidation:

The accompanying consolidated financial statements include the 
accounts of the parent company, Next Generation Media Corporation and 
its subsidiaries as of March 31, 2004.

NOTE 2 - RETIREMENT PLAN

The company maintains a 401(k) defined contribution plan covering 
substantially all employees.  The Corporation may elect to contribute 
up to 3% of each eligible employee's gross wages.  Employees can 
elect up to 15% of their salary to be contributed before income 
taxes, up to the annual limit set by the Internal Revenue Code.  The 
company anticipates making a contribution for 2004. Accrued 
contributions for the quarter ended March 31, 2004 are $12,000.

NOTE 3 - NOTES PAYABLE AND LINE OF CREDIT

Notes payable consists of the following:

March 31, 2004                                                     Amount
 
Note payable to CIT Group, interest of 10% on principal only, 
collateralized by the equipment of United Marketing Solutions, 
Inc.                                                                $ 10,998
Note payable to PS Business Parks, face amount of $130,000, 
interest at 5%, payable over three years.                           $ 38,084

Note payable to Capital York, unsecured with payments
inclusive of interest of $1,000 per month                           $ 16,500

Note payable to Frank Parsons Paper
payable in monthly installments inclusive of interest               $ 22,839
   
Promissory note payable to former executive 
payable in twenty-four monthly installments of $3,452 at 0% 
interest                                                            $ 21,250

                                                                    $109,671
Less: Current portion                                               $ 99,235

Long-term portion                                                   $ 10,436

NOTE 4 - NOTES RECEIVABLE

On June 30, 2000, the Company executed a promissory note with UNICO, 
Inc. for $200,000 in conjunction with the sale of Independent News, 
Inc.  The note is outstanding and currently in default, the Company's 
management considers the note collectible.

NOTE 5 - COMMON STOCK

During the three months ended March 31, 2004 and 2003, the Company 
issued no shares of common stock.

In 2003, the Company issued 2,350,000 options to purchase shares of 
common stock at $0.01 per share to members of the Company's Board of 
Directors and employees.  The options were issued at the then fair 
market value of the underlying shares.  In addition, the Company 
issued 1,000,000 shares of common stock valued at $46,000 to various 
consultants and employees for services rendered. 

NOTE 6 - EMPLOYEE STOCK INCENTIVE PLAN

On December 26, 2001, the Company adopted the Employee Stock 
Incentive Plan authorizing 3,000,000 shares at a maximum offering 
price of $0.10 per share for the purpose of providing employees 
equity-based compensation incentives.  The Company issued no shares 
under the plan during the periods.

NOTE 7 - COMMITMENTS AND CONTINGENCIES

Future minimum annual lease payments for capital and operating leases 
as of March 31, 2004 are:

                    Operating      Capital

2004                  217,253        9,418
2005                  282,780       14,628
2006                  280,006       14,628
2007                   23,409       14,628
2008                        0        6,095
Thereafter                  0            0
Total                 803,448       59,317

Rent expense for the years ended March 31, 2004 and 2003 were $64,096 
and $61,631.

The Company has entered into various employment contracts.  The 
contracts provided for the award of present and/or future options to 
purchase common stock at then fair market value of the underlying 
shares at date of grant or vesting. The contracts can be terminated 
without cause upon written notice within thirty to ninety days.

The Company is party to various legal matters encountered in the 
normal course of business.  In the opinion of management and legal 
counsel, the resolution of these matters will not have a material 
adverse effect on the Company's financial position or the future 
results of operations.

NOTE 8 - OBLIGATION UNDER CAPITAL LEASE

The Company acquired machinery under the provisions of a long-term 
leases.  For financial reporting purposes, minimum lease payments 
relating to the machinery have been capitalized. 

The future minimum lease payments under capital leases and net 
present value of the future minimum lease payments as of March 31, 
2004 are as follows:

Total minimum lease payments                      $59,397
Amount representing interest                        8,589
Present value of net minimum lease payments        50,808
Current portion                                     9,753

Long-term capital lease obligation                 41,055

NOTE 9 - CORRECTION OF AN ERROR

The interim financial statements have been corrected to remove 
amortization of goodwill pursuant to SFAS No. 142.  The cumulative 
effect was a $265,370 deficit and corresponding increase in 
intangibles through December 31, 2003.  The correction resulted in an 
increase in net income and intangibles and a corresponding decrease 
in accumulated deficit of approximately $33,171 for the quarters 
ended March 31, 2004 and 2003.  All prior periods presented have been 
restated to reflect the correction.

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

The following Management Discussion and Analysis should be read in 
conjunction with the financial statements and accompanying notes 
included in this Form 10-QSB. 

Total revenues increased to $1,903,423 in the quarter ended March 31, 
2003 as compared to $1,799,127 in the quarter ended March 31, 2003, an 
increase of more than five percent.  

Total cost of goods sold decreased from $1,258,219 in the quarter 
ended March 31, 2003 as compared to $1,182,435 in the quarter ended 
March 31, 2004, a reduction of approximately 6%.  The gross margin 
increased from $540,908 in the quarter ended March 31, 2003 to 
$720,988 in the quarter ended March 31, 2004, an increase of 
approximately 25%.  

Total operating expenses increased to $600,428 in the quarter ended 
March 31, 2004 from $486,480 in the quarter ended March 31, 2003. The 
greatest percentage of this increase in expenses was due to an 
increase of $74,558 in payroll expense and an increase in franchise 
development and support paid of $66,370.  

Total gain from operations for the quarter ending March 31, 2004 was 
$120,560 as compared to a gain of $106,467 for the quarter ending 
March 31, 2003. 

Total assets grew from $2,295,726 at December 31, 2003 to $2,455,920 
at March 31, 2004.  Total current liabilities increased from $663,672 
at December 31, 2003 to $712,595 at March 31, 2004.

Net cash flows by operating activities was $104,068 for the period 
ended March 31, 2004 as compared to $142,502 for the period ended 
March 31, 2003. 

Cash provided by investing activities was $6,898 for the period ended 
March 31, 2004, as compared to net cash used by investing activities 
of $923 for the period ended March 31, 2003. 

While the Company has raised capital to meet its working capital and 
financing needs in the past, additional financing may be required in 
order to meet the Company's current and projected cash flow deficits 
from operations. As previously mentioned, the Company has obtained 
financing in the form of equity in order to provide the necessary 
working capital. The Company currently has no other commitments for 
financing. There are no assurances the Company will be successful in 
raising the funds required. 

The Company has issued shares of its common stock from time to time 
in the past to satisfy certain obligations, and expects in the future 
to also acquire certain services, satisfy indebtedness and/or make 
acquisitions utilizing authorized shares of the capital stock of the 
Company. 

Quantitative And Qualitative Disclosures About Market Risk 
In the normal course of business, operations of the Company may be 
exposed to fluctuations in interest rates. These fluctuations can 
vary the cost of financing, investing, and operating transactions. 
Because the Company has only fixed rate short-term debt, there are no 
material impacts on earnings due to fluctuations in interest rates. 

New Accounting Pronouncements 

In March 2000, the Financial Accounting Standards Board issued 
interpretation No. 44 ("FIN 44"), "Accounting for Certain 
Transactions Involving Stock Compensation, an Interpretation of APB 
Opinion No. 25". FIN 44 clarifies the application of APB No. 25 for 
(a) the definition of employee for purposes of applying APB No. 25,  
(b) the criteria for determining whether a plan qualifies as a 
noncompensatory plan, (c) the accounting consequences of various 
modifications to previously fixed stock option or award, and (d) the 
accounting for an exchange of stock compensation awards in a business 
combination. FIN 44 is effective July 2, 2000 but certain conclusions 
cover specific events that occur after either December 15, 1998 or 
January 12, 2000. The adoption of FIN 44 did not have an affect on 
the Company's financial statements but may impact the accounting for 
grants or awards in future periods 

In July 2001, the Financial Accounting Standards Board issued 
Statement of Financial Accounting Standards No. 141, Business 
Combinations (FAS 141), and FAS 142, Goodwill and Other Intangible 
Assets (FAS 142). FAS 141 addresses the initial recognition and 
measurement of goodwill and other intangible assets acquired in a 
business combination. FAS 142 addresses the initial recognition and 
measurement of intangible assets acquired outside of a business 
combination, whether acquired individually or with a group of other 
assets, and the accounting and reporting for goodwill and other 
intangibles subsequent to their acquisition. These standards require 
all future business combinations to be accounted for using the 
purchase method of accounting. Goodwill will no longer be amortized 
but instead will be subject to impairment tests at least annually. 

The Company is required to adopt FAS 141 and FAS 142 on a prospective 
basis as of January 1, 2002; however, certain provisions of these new 
standards may also apply to any acquisitions concluded subsequent to 
June 30, 2001. As a result of implementing these new standards, the 
Company will discontinue the amortization of goodwill as of December 
31, 2001. The Company does not believe that the adoption of FAS 141 
or 142 will have a material impact on its consolidated financial 
statements. 

In October 2001, the Financial Accounting Standards Board issued FAS 
144, "Accounting for the Impairment or Disposal of Long-Lived Assets" 
(FAS 144). FAS 144 addresses financial accounting and reporting for 
the impairment or disposal of long-lived assets. This statement 
supersedes FAS 121, "Accounting for the Impairment of Long-Lived 
Assets and for Long-Lived Assets to be Disposed of" (FAS 121) and 
related literature and establishes a single accounting model, based 
on the framework established in FAS 121, for long-lived assets to be 
disposed of by sale. The Company is required to adopt FAS 144 no 
later than January 1, 2002. The Company does not believe that the 
adoption of FAS 144 will have a material impact on its consolidated 
financial statements. 

Forward Looking Statements. 

The foregoing Managements Discussion and Analysis of Financial 
Condition and Results of Operations "forward looking statements" 
within the meaning of Rule 175 under the Securities Act of 1933, as 
amended, and Rule 3b-6 under the Securities Act of 1934, as amended, 
including statements regarding, among other items, the Company's 
business strategies, continued growth in the Company's markets, 
projections, and anticipated trends in the Company's business and the 
industry in which it operates. The words "believe," "expect," 
"anticipate," "intends," "forecast," "project," and similar 
expressions identify forward-looking statements. These forward- 
looking statements are based largely on the Company's expectations 
and are subject to a number of risks and uncertainties, including but 
not limited to, those risks associated with economic conditions 
generally and the economy in those areas where the Company has or 
expects to have assets and operations; competitive and other factors 
affecting the Company's operations, markets, products and services; 
those risks associated with the Company's ability to successfully 
negotiate with certain customers, risks relating to estimated 
contract costs, estimated losses on uncompleted contracts and 
estimates regarding the percentage of completion of contracts, 
associated costs arising out of the Company's activities and the 
matters discussed in this report; risks relating to changes in 
interest rates and in the availability, cost and terms of financing; 
risks related to the performance of financial markets; risks related 
to changes in domestic laws, regulations and taxes; risks related to 
changes in business strategy or development plans; risks associated 
with future profitability; and other factors discussed elsewhere in 
this report and in documents filed by the Company with the Securities 
and Exchange Commission. Many of these factors are beyond the 
Company's control. Actual results could differ materially from these 
forward-looking statements. In light of these risks and 
uncertainties, there can be no assurance that the forward-looking 
information contained in this Form 10-QSB will, in fact, occur. The 
Company does not undertake any obligation to revise these forward- 
looking statements to reflect future events or circumstances and 
other factors discussed elsewhere in this report and the documents 
filed or to be filed by the Company with the Securities and Exchange 
Commission. 

Inflation 

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

Trends, Risks and Uncertainties 

The Company has sought to identify what it believes to be the most 
significant risks to its business as discussed in "Risk Factors" 
above, but cannot predict whether or to what extent any of such risks 
may be realized nor can there be any assurances that the Company has 
identified all possible risks that might arise. Investors should 
carefully consider all of such risk factors before making an 
investment decision with respect to the Company's stock. 

Limited operating history; anticipated losses; uncertainly of future 
results 

The Company has only a limited operating history upon which an 
evaluation of the Company and its prospects can be based. The 
Company's prospects must be evaluated with a view to the risks 
encountered by a company in an early stage of development, 
particularly in light of the uncertainties relating to the business 
model that the Company intends to market and the potential acceptance 
of the Company's business model. The Company will be incurring costs 
to develop, introduce and enhance its products, to establish 
marketing relationships, to acquire and develop products that will 
complement each other, and to build an administrative organization. 

To the extent that such expenses are not subsequently followed by 
commensurate revenues, the Company's business, results of operations 
and financial condition will be materially adversely affected. There 
can be no assurance that the Company will be able to generate 
sufficient revenues from the sale of its products and services. The 
Company expects that negative cash flow from operations may exist for 
the next 12 months as it continues to develop and market its products 
and services. If cash generated by operations is insufficient to 
satisfy the Company's liquidity requirements, the Company may be 
required to sell additional equity or debt securities. The sale of 
additional equity or convertible debt securities would result in 
additional dilution to the Company's shareholders. 

Potential fluctuations in quarterly operating results may fluctuate 
Significantly in the future as a result of a variety of factors, most 
of which Are outside the Company's control including: the demand for 
the Company's products and services; seasonal trends in demand and 
pricing of products and services; the amount and timing of capital 
expenditures and other costs relating to the expansion of the 
Company's operations; the introduction of new services and products 
by the Company or its competitors; price competition or pricing 
changes in the industry; political risks and uncertainties involving 
the world's markets; technical difficulties and general economic 
conditions. The Company's quarterly results may also be significantly 
affected by the impact of the accounting treatment of acquisitions, 
financing transactions or other matters. Particularly the Company's 
early stage of development, such accounting treatment can have a 
material impact on the results for any quarter. Due to the foregoing 
factors, among others, it is likely that the Company's operating 
results will fall below the expectations of the Company or investors 
in some future quarter. 

Management of Growth 

The Company may experience growth in the number of employees relative 
to its current levels of employment and the scope of its operations. 
In particular, the Company may need to hire sales, marketing and 
administrative personnel. Additionally, acquisitions could result in 
an increase in employee headcount and business activity. Such 
activities could result in increased responsibilities for management. 

The Company believes that its ability to increase its customer 
support capability and to attract, train, and retain qualified 
technical, sales, marketing, and management personnel, will be a 
critical factor to its future success. In particular, the 
availability of qualified sales and management personnel is quite 
limited, and competition among companies to attract and retain such 
personnel is intense. During strong business cycles, the Company may 
experience difficulty in filling its needs for qualified sales, and 
other personnel. 

The Company's future success will be highly dependent upon its 
ability to successfully manage the expansion of its operations. The 
Company's ability to manage and support its growth effectively will 
be substantially dependent on its ability to implement adequate 
financial and management controls, reporting systems, and other 
procedures and hire sufficient numbers of financial, accounting, 
administrative, and management personnel. The Company is in the 
process of establishing and upgrading its financial accounting and 
procedures. There can be no assurance that the Company will be able 
to identify, attract, and retain experienced accounting and financial 
personnel. The Company's future operating results will depend on the 
ability of its management and other key employees to implement and 
improve its systems for operations, financial control, and 
information management, and to recruit, train, and manage its 
employee base. There can be no assurance that the Company will be 
able to achieve or manage any such growth successfully or to 
implement and maintain adequate financial and management controls and 
procedures, and any inability to do so would have a material adverse 
effect on the Company's business, results of operations, and 
financial condition. 

The Company's future success depends upon its ability to address 
potential market opportunities while managing its expenses to match 
its ability to finance its operations. This need to manage its 
expenses will place a significant strain on the Company's management 
and operational resources. If the Company is unable to manage its 
expenses effectively, the Company's business, results of operations, 
and financial condition will be materially adversely affected. 

Risks associated with acquisitions 

Although the Company does not presently intend to do so, as part of 
its business strategy in the future, the Company could acquire assets 
and businesses relating to or complementary to its operations. Any 
acquisitions by the Company would involve risks commonly encountered 
in acquisitions of companies. These risks would include, among other 
things, the following: the Company could be exposed to unknown 
liabilities of the acquired companies; the Company could incur 
acquisition costs and expenses higher than it anticipated; 
fluctuations in the Company's quarterly and annual operating results 
could occur due to the costs and expenses of acquiring and 
integrating new businesses or technologies; the Company could 
experience difficulties and expenses in assimilating the operations 
and personnel of the acquired businesses; the Company's ongoing 
business could be disrupted and its management's time and attention 
diverted; the Company could be unable to integrate successfully. 

PART II. 

ITEM 1.  LEGAL PROCEEDINGS.

Other than as set forth below, the Registrant is not a party to any 
material pending legal proceedings and, to the best of its knowledge, 
no such action by or against the Registrant has been threatened.

The Company is subject to other legal proceedings and claims that 
arise in the ordinary course of its business.  Although occasional 
adverse decisions or settlements may occur, the Company believes that 
the final disposition of such matters will not have material adverse 
effect on its financial position, results of operations or liquidity.

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS.

Sales of Unregistered Securities.

The Registrant had no sales of unregistered securities during the 
three-month period ending March 31, 2004.

Use of Proceeds.

Not Applicable.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES.

Not Applicable.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

There were not any matters submitted requiring a vote of security 
holders during the three-month period ending March 31, 2003.

ITEM 5.  OTHER INFORMATION.

None.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.

     (a)  Reports on Form 8-K.  No reports on Form 8-K were filed 
during the three-month period covered in this Form 10-QSB.

     (b)  Exhibits.  Exhibits included or incorporated by reference 
herein: See Exhibit Index.

                            EXHIBIT INDEX 

Exhibit      Description 

3.1      Articles of Incorporation, under the name Micro Tech 
         Industries, Inc. (incorporated by reference in the filing 
         of the Company's annual report on Form 10KSB filed on April 
         15, 1998). 

3.2      Amendment to the Articles of Incorporation (incorporated by 
         reference in the Company's quarterly report filed on Form 
         10 Q filed on May 15, 1997). 

3.3      Amended and Restated Bylaws (incorporated by reference in 
         the filing of the Company's annual report on Form 10KSB 
         filed on November 12, 1999). 

16.1     Letter on change in certifying accountant (incorporated by 
         reference in the filing of the Company's current report on 
         Form 8-K filed on January 5, 2001).

31.1     Certification of Principal Executive Officer

31.2     Certification of Chief Financial Officer

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

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