UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549


                                   FORM 10-Q


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

for the quarterly period ended September 30, 2004


                         Commission File Number 0-31729


                             INTEGRATED DATA CORP.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


          Delaware                                    23-2498715
--------------------------------            ---------------------------------
(State or other jurisdiction                (IRS Employer Identification No.)
of incorporation or organization)


         625 W. Ridge Pike, Suite C-106, Conshohocken, PA 19428
         ----------------------------------------------------------
                  (Address of principal executive offices)

                          Telephone: (610) 825-6224


Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.                  [X]Yes  [ ]No

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).                     [ ]Yes  [X]No

Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Sections 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a
plan confirmed by a court.                                      [X]Yes  [ ]No

As of November 12, 2004, there were 7,685,677 shares outstanding of the
Registrant's $.001 par value common stock.






                             INTEGRATED DATA CORP.
                              INDEX TO FORM 10-Q

                                                                         PAGE

PART I.  FINANCIAL INFORMATION.............................................1

     Item 1.  Financial Statements.........................................1

          Consolidated Balance Sheets at September 30, 2004 (unaudited)
          and June 30, 2004 (audited)......................................1

          Consolidated Statements of Operations for the three months
          ended September 30, 2004 and 2003 (unaudited)....................3

          Consolidated Statement of Stockholders' Equity (Deficit)
          for the three months ended September 30, 2004 (unaudited)........4

          Consolidated Statements of Cash Flows for the three months
          ended September 30, 2004 and 2003 (unaudited)....................5

          Notes to Consolidated Financial Statements (unaudited)...........6

     Item 2.  Management's Discussion and Analysis of Financial
              Condition and Results of Operations.........................22

     Item 3.  Quantitative and Qualitative Disclosures About
              Market Risk.................................................25

     Item 4.  Controls and Procedures.....................................26


PART II.  OTHER INFORMATION...............................................27

     Item 1.  Legal Proceedings...........................................27

     Item 2.  Changes in Securities and Use of Proceeds...................27

     Item 3.  Defaults Upon Senior Securities.............................27

     Item 4.  Submission of Matters to a Vote of Security Holders.........27

     Item 5.  Other Information...........................................27

     Item 6.  Exhibits and Reports on Form 8-K............................27

SIGNATURES................................................................28






                                      -i-



NOTE REGARDING FORWARD LOOKING STATEMENTS

This quarterly report on Form 10-Q, including exhibits thereto, contains
forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended.  These forward-looking statements are
typically identified by the words "anticipates", "believes", "expects",
"intends", "forecasts", "plans", "future", "strategy", or words of similar
meaning.  Various factors could cause actual results to differ materially
from those expressed in the forward-looking statements.  The Company assumes
no obligations to update these forward-looking statements to reflect actual
results, changes in assumptions, or changes in other factors, except as
required by law.


                                     -ii-









































                       PART I. - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS.

                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                      (Dollars and Shares in Thousands)

                                                September 30,      June 30,
                                                    2004            2004
                                                -----------       ---------
                                                (Unaudited)       (Audited)
                  ASSETS
CURRENT ASSETS
  Cash and cash equivalents                       $  2,335        $    857
  Accounts receivable, net allowance of $13 & $13    4,678           4,350
  Inventory                                          3,312           2,235
  Prepaid expenses and other current assets            392             457
                                                  ---------       ---------
                                                    10,717           7,899

PROPERTY AND EQUIPMENT, NET                          2,388           2,436
INTANGIBLE ASSETS, NET
  Amortizable                                        1,716           1,829
  Goodwill                                           1,464           1,464
INVESTMENT IN UNCONSOLIDATED SUSIDIARIES                 8               8
OTHER ASSETS                                           244             218
                                                  ---------       ---------
TOTAL ASSETS                                      $ 16,537        $ 13,854
                                                  =========       =========

     LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
  Current portion of capital lease obligations    $     66        $     65
  Accounts payable and accrued liabilities          10,407           7,798
  Short-term borrowings from related parties         1,137             887
  Deferred revenue                                     155              61
                                                  ---------       ---------
                                                    11,765           8,811
                                                  ---------       ---------
LONG-TERM LIABILITIES
  Capital lease obligations                            108             125
  Other long-term liabilities                          312             281
  Deferred income taxes                                277             268
                                                  ---------       ---------
                                                       697             674
                                                  ---------       ---------
TOTAL LIABILITIES                                   12,462           9,485
                                                  ---------       ---------
MINORITY INTEREST                                    1,221           1,165
                                                  ---------       ---------
COMMITMENTS                                              -               -
                                                  ---------       ---------


                                      -1-


                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                      (Dollars and Shares in Thousands)

                                                September 30,      June 30,
                                                    2004            2004
                                                -----------       ---------
                                                (Unaudited)       (Audited)

          STOCKHOLDERS' EQUITY

PREFERRED STOCK
  $0.001 par value, authorized 2,000 shares,
  no shares issued and outstanding at
  September 30 and June 30, 2004                         -               -

COMMON STOCK
  $0.001 par value; 50,000 shares authorized;
  issued and outstanding, 7,686 shares at
  September 30 and June 30, 2004                         8               8

WARRANTS OUTSTANDING, NET                              269             269

ADDITIONAL PAID-IN-CAPITAL                         285,071         285,071

ACCUMULATED DEFICIT                               (282,529)       (282,233)

ACCUMULATED OTHER COMPREHENSIVE INCOME                  35              89
                                                  ---------       ---------
TOTAL STOCKHOLDERS' EQUITY                           2,854           3,204
                                                  ---------       ---------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY        $ 16,537        $ 13,854
                                                  =========       =========


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


                                      -2-

















                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
          (Dollars and Shares in Thousands, Except Per Share Amounts)

                                    Three Months Ended     Three Months Ended
                                    September 30, 2004     September 30, 2003
                                    ------------------     ------------------
REVENUE                                  $  4,568               $  4,136
                                         ---------              ---------
OPERATING COSTS AND EXPENSES
  Cost of revenues                          2,647                  2,459
  Marketing expenses                          427                    411
  Research and development expenses           290                    375
  Depreciation and amortization               337                    356
  General and administrative                  926                    766
  Merger costs                                188                      -
  Minority interest                            41                     58
  Income from unconsolidated subsidiary         4                      -
                                         ---------              ---------
TOTAL OPERATING COSTS AND EXPENSES          4,860                  4,425
                                         ---------              ---------
LOSS FROM OPERATIONS                         (292)                  (289)
                                         ---------              ---------
OTHER INCOME (EXPENSE)
  Other income                                  -                      9
  Other expense                                (1)                     -
  Gain (loss) on foreign exchange              (3)                    22
                                         ---------              ---------
TOTAL OTHER INCOME (EXPENSE)                   (4)                    31
                                         ---------              ---------
NET LOSS                                 $   (296)              $   (258)
                                         =========              =========
WEIGHTED AVERAGE NUMBER OF SHARES
  OUTSTANDING                               7,686                  7,686
                                         =========              =========
BASIC AND DILUTED INCOME (LOSS)
  PER COMMON SHARE                       $  (0.04)              $  (0.03)
                                         =========              =========


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


                                      -3-











                    INTEGRATED DATA CORP. AND SUBSIDIARIES
           CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)
                     THREE MONTHS ENDED SEPTEMBER 30, 2004
                       (Dollars and Shares in Thousands)

                             COMMON STOCK      COMMON
                            ---------------    STOCK
                            NUMBER            WARRANTS    ADD'L
                             OF               OUTSTAN-   PAID-IN  ACCUMULATED
                            SHARES   AMOUNT   DING,NET   CAPITAL    DEFICIT
                            ------   ------  ---------  ---------  ----------
BALANCES, JUNE 30, 2004      7,686   $    8   $   269   $ 285,071  $(282,233)

Three months ended
 September 30, 2004
  (Unaudited):
 Net income (loss)               -        -         -           -       (296)
 Foreign currency translation
  adjustment                     -        -         -           -          -
                            ------   ------  --------   ---------  ----------
BALANCES, SEPTEMBER 30,
 2004 (Unaudited)            7,686   $    8  $    269   $ 285,071  $(282,529)
                            ======   ======  ========   =========  ==========


                                                         ACCUMULATED
    -CONTINUED-                                             OTHER
                                     COMPREHENSIVE      COMPREHENSIVE
                                        INCOME             INCOME
                                     -------------      -------------
BALANCES, JUNE 30, 2004                $       -          $      89

Three months ended
 September 30, 2004
  (Unaudited):
 Net income (loss)                          (296)                 -
 Foreign currency translation
  adjustment                                 (54)               (54)
                                       ----------         ----------
BALANCES, SEPTEMBER 30,
 2004 (Unaudited)                      $    (350)         $      35
                                       ==========         ==========


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


                                      -4-








                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)
                             (Dollars in Thousands)

                                       Three Months Ended  Three Months Ended
                                       September 30, 2004  September 30, 2003
                                       ------------------  ------------------
CASH FLOWS FROM OPERATING ACTIVITIES
  Net loss                                  $   (296)           $   (258)
  Adjustments to reconcile net income to net
  cash provided by operating activities:
    Depreciation and amortization                337                 356
    Minority interest                             41                  58
    Income from unconsolidated subsidiary          4                   -
  Change in assets and liabilities
  which increase (decrease) cash:
    Accounts receivable                         (328)             (1,806)
    Inventory                                 (1,077)               (376)
    Prepaid expenses & other current assets       65                 (83)
    Accounts payable & accrued liabilities     2,609               1,581
    Deferred revenue                              94                 (50)
                                            ---------           ---------
  Net cash provided by (used in)
  operating activities                         1,449                (578)
                                            ---------           ---------
CASH FLOWS FROM INVESTING ACTIVITIES
  Investment in long-lived assets               (205)               (425)
                                            ---------           ---------
CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from short-term borrowings            250                  95
  Repayment of capital lease obligations         (16)                  -
                                            ---------           ---------
  Net cash provided by financing activities      234                  95
                                            ---------           ---------
EFFECT OF EXCHANGE RATE CHANGES ON CASH            -                   -
                                            ---------           ---------
NET CHANGE IN CASH AND EQUIVALENTS             1,478                (908)
CASH AND EQUIVALENTS, BEGINNING OF PERIOD        857               2,143
                                            ---------           ---------
CASH AND EQUIVALENTS, END OF PERIOD         $  2,335            $  1,235
                                            =========           =========


SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
  Cash paid during the period:
    Interest                                $      -            $      -
    Income taxes                            $      -            $      -


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

                                      -5-



                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          SEPTEMBER 30, 2004 AND 2003


NOTE 1 - BASIS OF INTERIM PRESENTATION

The accompanying interim period financial statements of Integrated Data Corp.
("IDC" or the "Company") are unaudited, pursuant to certain rules and
regulations of the Securities and Exchange Commission, and include, in the
opinion of management, all adjustments (consisting of only normal recurring
accruals) necessary for a fair statement of the results for the periods
indicted, which, however, are not necessarily indicative of results that may
be expected for the full year.  Certain information and footnote disclosures
normally included in financial statements prepared in accordance with
accounting principles generally accepted in the United States have been
condensed or omitted pursuant to such rules and regulations.  The financial
statements should be read in conjunction with the financial statements and
the notes thereto included in IDC's June 30, 2004 Form 10-K and other
information included in IDC's Forms 8-Ks and amendments thereto as filed with
the Securities and Exchange Commission.


NOTE 2 - HISTORY AND NATURE OF THE BUSINESS

Integrated Data Corp. ("IDC") is a non-operating U.S. holding company with
interests in the U.S., Canada, the U.K., and Italy.  IDC and its subsidiaries
(collectively the "Company", "We", or "Our") offer a wide range of
telecommunications, wireless, point-of-sale activation, financial
transaction, and other services.

The Company was originally formed in February 1988 as the successor to a
music and recording studio business.  The Company became publicly held upon
its merger in January 1991 with an inactive public company incorporated in
Nevada.  The surviving corporation changed its name to Sigma Alpha
Entertainment Group, Ltd. and was subsequently reincorporated in Delaware.
Beginning in 1995, the Company began shifting its focus away from the music
and recording business and toward the development and commercialization of a
proprietary data broadcasting technology.  The resulting wireless technology,
trade named ClariCAST(Registered Trademark) allows for the metropolitan-wide
distribution of data utilizing the existing broadcast infrastructure of FM
radio stations.  In 1998 the Company began to acquire interests in the
telecommunications business and changed its name to Clariti
Telecommunications International, Ltd.  Upon emergence from Chapter 11 in
2002, the company name was changed to Integrated Data Corp. to more
accurately reflect its new business focus of acquiring, managing, and
bringing into the global market leading-edge communication, financial, and
network technology solution and service providers.  During year ended June
30, 2003, the Company acquired 100% of C4 Services Ltd and a majority
ownership in DataWave Systems Inc.


                                     -6-




                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          SEPTEMBER 30, 2004 AND 2003


NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Fiscal Year End
---------------
The Company's fiscal year ends on June 30.  In these financial statements,
the three-month periods ended September 30, 2004 and 2003 are referred to as
Fiscal 1Q05 and Fiscal 1Q04, respectively.

DataWave System's Inc. has a March 31 fiscal year end and the Company has
adopted the policy to consolidate the March 31 financial statements of
DataWave in its June 30 financial statements.  Therefore, because of the
three-month lag, the September 30, 2004 financial statements of the Company
include the balance sheet of DataWave as of June 30, 2004.  The results of
operations of DataWave for the three months ended June 30, 2004 are included
in the statement of operations of the Company for the three months ended
September 30, 2004.


Principles of Consolidation and Basis of Presentation
-----------------------------------------------------
The consolidated financial statements include the accounts of the Company and
its wholly-owned and majority owned subsidiaries.  All significant
intercompany transactions have been eliminated in consolidation.

Cash Equivalents
----------------
The Company considers certificates of deposit, money market funds and all
other highly liquid debt instruments purchased with a maturity of three
months or less to be cash equivalents.

Foreign Currency Translation
----------------------------
Assets and liabilities of its foreign subsidiaries have been translated using
the exchange rate at the balance sheet date.  The average exchange rate for
the period has been used to translate revenues and expenses.  Translation
adjustments are reported separately and accumulated in a separate component
of equity (accumulated other comprehensive income).

Estimates
---------
The preparation of financial statements in conformity with generally accepted
accounting principles requires the use of estimates based on management's
knowledge and experience.  Accordingly actual results may differ from those
estimates.

Revenue and Cost Recognition
----------------------------
The Company's revenues are primarily generated from the resale of prepaid
long distance and cellular telephone time, principally from the sale of

                                     -7-

                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          SEPTEMBER 30, 2004 AND 2003


NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

prepaid calling cards and point of sale activated PINs.  Sales of prepaid
calling cards and point of sale activated PINs under third party brands,
where DataWave is not the primary obligor of the related phone service, does
not incur significant inventory risk, has no significant continuing
obligation with respect to services being rendered subsequent to sale, the
price to the consumer is fixed and determinable and collection is reasonably
assured, are recognized at the date of sale to the consumer on a net basis.
The resulting net agency revenue earned is calculated as the difference
between the gross proceeds received and the cost of the related phone time.
Sales of DataWave or custom branded cards where DataWave incurs inventory
risk but does not provide the related telephone time are recognized on the
gross basis on the date of sale to the consumer when title to the card
transfers, collectability of proceeds is reasonably assured, the full
obligation to the phone service provider is fixed and determinable, and
DataWave has no significant continuing obligations.  Revenues from certain
prepaid phone cards where our obligation to the phone service provider is not
fixed or determinable at the date of delivery is deferred and recognized on a
gross basis when services have been rendered to the buyer, phone service is
delivered and its cost determined, as the card is used or expires.

Financial Instruments
---------------------
The Company's financial instruments consist primarily of cash and
equivalents, accounts receivable, accrued expenses, and short-term
borrowings.  These balances, as presented in the balance sheet approximate
their fair value because of their short maturities.

Accounts receivable includes amounts due from contractors who collect cash
from and service the DataWave's DTM and other vending machines.  Certain of
these contractors are not bonded resulting in credit risk to DataWave.
DataWave is also exposed to certain concentrations of credit risk.  At June
30, 2004 and 2003, the top ten customers accounted for 63% and 86% of
accounts receivable.  DataWave actively monitors the granting of credit and
continuously reviews accounts receivable to ensure credit risk is minimized.

The Company is exposed to foreign exchange risks due its sales denominated in
foreign currency.

Inventory
---------
Inventories include prepaid pre-activated calling cards and related cards and
promotional supplies, which are valued at the lower of average cost and
market.  Component parts and supplies used in the assembly of machines and
related work-in-progress are included in machinery and equipment.

                                     -8-




                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          SEPTEMBER 30, 2004 AND 2003


NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Direct Cost of Revenues
-----------------------
Direct cost of revenues consists primarily of long distance telephone time,
commissions to agents and site landlords, and standard phone cards.  Direct
costs are also associated with the DTM machines including direct production
salaries, parts and accessories and costs to service the machines.

Research and Development Costs
------------------------------
Research and development costs are charged as an expense in the period in
which they are incurred.

Advertising Costs and Sales Incentives
--------------------------------------
Advertising costs are expensed as incurred.

The majority of the DataWave's advertising expense relates to its consumer
long distance business.  Most of the advertisements are in print media, with
expenses recorded as they are incurred.

Effective July 1, 2002, the Company adopted the provisions of the Financial
Accounting and Standards Board's Emerging Issues Task Force Issue 01-9,
"Accounting for Consideration Given by a Vendor to a Customer" ("EITF 01-9").
Under EITF 01-9, DataWave's sales and other incentives are recognized as a
reduction of revenue, unless an identifiable benefit is received in exchange.

Certain advertising and promotional incentives in which DataWave exercises
joint-control over the expenditure, receives an incremental benefit and can
ascertain the fair value of advertising and promotion incurred are included
in Cost of Sales.

Property and Equipment
----------------------
Property and equipment are recorded at cost less accumulated depreciation.
Depreciation is calculated over the estimated useful lives of machinery and
equipment as follows:

Computer equipment & software   30% declining balance or 5-year straight line
Office equipment                20% declining balance or 5-year straight line
Other machinery & equipment     30% declining balance
Vending, DTM & OTC equipment    3 years straight-line
Leasehold improvements          4 to 10 years straight-line

Parts, supplies and components are depreciated when they are put in use.


                                     -9-



                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          SEPTEMBER 30, 2004 AND 2003


NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Capitalized Internal Use Software Costs
---------------------------------------
DataWave capitalizes the cost of internal-use software which has a useful
life in excess of one year in accordance with Statement of Position (SOP) No.
98-1, "Accounting for the Costs of Computer Software Developed or Obtained
for Internal Use".  These costs consist of payments made to third parties and
the salaries of employees working on such software development.  Subsequent
additions, modifications or upgrades to internal-use software are capitalized
only to the extent that they allow the software to perform a task it
previously did not perform.  Capitalized computer software costs are
amortized using the straight-line method over a period of 3 years.

Software maintenance and training costs are expensed in the period in which
they are incurred.

Impairment of Long-Lived Assets
-------------------------------
The Company reviews its long-lived assets, other than goodwill, for
impairment whenever events or changes in circumstances indicate that the
carrying value of such assets may not be recoverable.  To determine
recoverability, the Company compares the carrying value of the assets to the
estimated future undiscounted cash flows.  Measurement of an impairment loss
for long-lived assets held for use is based on the fair value of the asset.
Long-lived assets classified as held for sale are reported at the lower of
carrying value and fair value less estimated selling costs.  For assets to be
disposed of other than by sale, an impairment loss is recognized when the
carrying value is not recoverable and exceeds the fair value of the asset.
For goodwill, an impairment loss will be recorded to the extent that the
carrying amount of the goodwill exceeds its fair value.  No such impairment
losses were identified at September 30, 2004 and 2003.

Goodwill and Other Intangible Assets
------------------------------------
In July 2001, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standard No. 141 ("SFAS 141"), "Business
Combinations", and Statement of Financial Accounting Standard No.142 ("SFAS
142"), "Goodwill and Other Intangible Assets".

SFAS 141 requires that business combinations be accounted for under the
purchase method of accounting and addresses the initial recognition and
measurement of assets acquired, including goodwill and intangibles, and
liabilities assumed in a business combination.  The Company adopted SFAS 141
on a prospective basis effective July 1, 2002 with no significant effect on
its financial position or results of operations.


                                     -10-



                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          SEPTEMBER 30, 2004 AND 2003


NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

SFAS 142 requires that goodwill and intangible assets with indefinite lives
no longer be amortized.  Instead, these amounts will be subject to a fair-
value based annual impairment assessment.

Separable intangible assets that are not deemed to have an indefinite life
will continue to be amortized over their useful lives.

The Company has performed an impairment test of its goodwill and determined
that no impairment of the recorded goodwill existed.  Therefore, no
impairment loss was recorded during the three month ended September 30, 2004.
The customer list is amortized over 6 years, management's best estimate of
its useful life, following the pattern in which the expected benefits will be
consumed or otherwise used up.  The DataWave International License is
amortized over the term of the agreement expiring in March 2010.

Income Taxes
------------
The Company has adopted FASB Statement No. 109, "Accounting for Income
Taxes", which requires an asset and liability approach to financial
accounting and reporting for income taxes.  Deferred income tax assets and
liabilities are computed annually for temporary differences between financial
statement and tax bases of assets and liabilities that will result in taxable
or deductible amounts in the future based on enacted tax laws and rates
applicable to the periods in which the differences are expected to be
realized.  Income tax expense is the tax payable or refundable for the period
plus or minus the change during the period in deferred tax assets and
liabilities.

Comprehensive Income (Loss)
---------------------------
The Company has adopted SFAS No. 130, "Reporting Comprehensive Income".  This
statement establishes rules for the reporting of comprehensive income (loss)
and its components.  The component of comprehensive income consists of
foreign currency translation adjustments.

Net Income (Loss) Per Common Share
----------------------------------
Net income (loss) per common share is based upon the weighted average number
of common shares outstanding during the period. The treasury stock method is
used to calculate dilutive shares.  Such method reduces the number of
dilutive shares by the number of shares purchasable from the proceeds of the
options and warrants assumed to be exercised.  Basic and diluted weighted
average shares outstanding for Fiscal 1Q05 and Fiscal 1Q04 were the same
because the effect of using the treasury stock method would be antidilutive.


                                     -11-



                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          SEPTEMBER 30, 2004 AND 2003


NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

DataWave has an employee stock option plan providing for the issuance of
stock options to purchase DataWave common stock.  Since these options are not
"in the money" at the DataWave level, there is no impact on the Company's
earnings per share.  However, such options, when and if exercised, will
dilute the Company's actual ownership interest in DataWave.  Based on the
current program, the potential percentage ownership interest attributable to
exercisable DataWave options as of June 30, 2004 is, on a diluted basis,
approximately 2%.

Accounting for Stock-Based Compensation
---------------------------------------
Compensation costs attributable to stock option and similar plans are
recognized based on any difference between the quoted market price of the
stock on the date of the grant over the amount the employee is required to
pay to acquire the stock (the intrinsic value method under APB Opinion 25).
Such amount, if any, is accrued over the related vesting period, as
appropriate.

The Company has adopted FASB Statement 123, "Accounting for Stock-Based
Compensation", which encourages employers to account for stock-based
compensation awards based on their fair value on their date of grant.  The
fair value method was used to value common stock warrants issued in
transactions with other than employees during the periods presented.
Entities may choose not to apply the new accounting method for options issued
to employees but instead, disclose in the notes to the financial statements
the pro forma effects on net income and earnings per share as if the new
method had been applied.  The Company has adopted the disclosure-only
approach to FASB Statement 123 for options issued to employees.  See Note 14.

Recent Accounting Pronouncements
--------------------------------
On April 22, 2003, the FASB announced its decision to require all companies
to expense the fair value of employee stock options.  Companies will be
required to measure the cost according to the fair value of the options.
Although the new guidelines have not yet been released, it is expected that
they will be finalized soon and be effective in 2004.  When final rules are
announced, the Company will assess the impact to its financial statements.

Reclassifications
Certain reclassifications have been made to the prior period financial
statements to conform to the current period presentation.


                                     -12-






                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          SEPTEMBER 30, 2004 AND 2003


NOTE 4 - PROPOSED MERGER

On April 22, 2004, the Company publicly announced a proposed merger with
DataWave and on June 2, 2004, the Company entered into a merger agreement to
purchase the remaining 49.9% interest in DataWave through an exchange of
stock.  On November 9, 2004 the Company publicly announced the termination of
the merger agreement and cancellation of the merger.  Various delays pushed
the projected merger completion date past December 31, 2004, and IDC was not
prepared to continue to expend more funds on a merger transaction with no
definitive completion date.


NOTE 5 - ACCOUNTS RECEIVABLE

Accounts receivable and other receivables consist of the following (in
thousands):
                                                     Fiscal        Fiscal
                                                      1Q05          2004
                                                     ------        ------
     Trade accounts receivable (net of allowance
       for doubtful accounts of $13 and $13)        $ 3,863       $ 3,590
     Input tax credits receivable                       620           558
     Tenant incentive                                   178           166
     Other receivables                                   17            36
                                                    -------       -------
                                                    $ 4,678       $ 4,350
                                                    =======       =======


NOTE 6 - INVENTORY

Inventory consists of the following (in thousands):

                                                     Fiscal        Fiscal
                                                      1Q05          2004
                                                     ------        ------

     DataWave Telecard parts and supplies           $   148       $   139
     PINs and cellular time                           2,841         1,778
     Cards and long distance phone time                 323           318
                                                    -------       -------
                                                    $ 3,312       $ 2,235
                                                    =======       =======


                                     -13-






                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          SEPTEMBER 30, 2004 AND 2003


NOTE 7 - PROPERTY AND EQUIPMENT

Property and equipment of the Company and its consolidated subsidiaries
consist of the following (in thousands):

                                                     Fiscal        Fiscal
                                                      1Q05          2004
                                                     ------        ------

     Computer equipment and software                $ 2,458       $ 2,447
     Office equipment and furniture                     203           193
     Office machinery and equipment                      31            31
     Parts, supplies and components                     332           332
     Vending machines in assembly                        29            29
     Vending equipment                                3,308         3,321
     Leasehold improvements                             301           325
     POSA equipment                                   1,137         1,001
                                                    -------       -------
     Total Cost                                     $ 7,799       $ 7,679
     Less accumulated depreciation                   (5,411)       (5,243)
                                                    -------       -------
                                                    $ 2,388       $ 2,436
                                                    =======       =======

Depreciation expense was $248,000 and $171,000 for Fiscal 1Q05 and Fiscal
1Q04.

Internal use software costs capitalized as computer software totaled $10,799
in Fiscal 1Q05 and $-0- in Fiscal 1Q04.

Computing equipment and software with a net book value of $295,707 in Fiscal
1Q05 and $-0- in Fiscal 1Q04 that was acquired under capital lease.



                                     -14-
















                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          SEPTEMBER 30, 2004 AND 2003


NOTE 8 - INTANGIBLE ASSETS

Amortizable intangible assets consist of the following (in thousands):

                                                     Fiscal        Fiscal
                                                      1Q05          2004
                                                     ------        ------

     DataWave International License,
       net of impairment adjustment                 $ 2,356       $ 2,356
     Customer lists                                     632           657
     Patents and technology                             450           450
                                                    -------       -------
                                                    $ 3,438       $ 3,463
     Less accumulated amortization                   (1,722)       (1,634)
                                                    -------       -------
                                                    $ 1,716       $ 1,829
                                                    =======       =======

Goodwill in the amount of $1,464,000 resulted from the acquisition of
DataWave.

Amortization expense was $89,000 and $185,000 for Fiscal 1Q05 and Fiscal
1Q04.


NOTE 9 - ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

Accounts payable and accrued liabilities consist of the following (in
thousands):

                                                     Fiscal        Fiscal
                                                      1Q05          2004
                                                     ------        ------
     Trade accounts payable                         $ 7,973       $ 5,456
     Accrued compensation and benefits                   74            94
     Co-op and rebate accruals                          304           256
     Long-distance time accruals                        652           700
     Other accrued liabilities                          753           495
     State, local, GST and other taxes payable          651           797
                                                    -------       -------
                                                    $10,407       $ 7,798
                                                    =======       =======


                                     -15-






                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          SEPTEMBER 30, 2004 AND 2003


NOTE 10 - SHORT-TERM BORROWINGS FROM RELATED PARTY

Integrated Technologies & Systems Ltd. ("IT&S"), a greater than 5%
shareholder, and/or its affiliates agreed to fund the Company's working
capital requirements post Chapter 11 filing through June 30, 2005 with a
maximum funding of $1,000,000 during the period July 1, 2004 through June 30,
2005.  The amount funded as of June 30, 2003 was $968,000.  However, $650,000
of the loan amount was converted into shares of the Company's common stock in
December 2002 valued at $2.00 per share.  The balance of the loan as of
September 30, 2004 and June 30, 2004 was $1,137,000 and $887,000.


NOTE 11 - INCOME TAXES

There is no income tax benefit for operating losses for Fiscal 1Q05 and
Fiscal 1Q04 due to the following:

Current tax benefit - the operating losses cannot be carried back to earlier
years and any taxable income will be offset by net operating loss
carryforwards.

Deferred tax benefit - the deferred tax assets were offset by a valuation
allowance required by FASB Statement 109, "Accounting for Income Taxes".  The
valuation allowance is necessary because, according to criteria established
by FASB Statement 109, it is more likely than not that the deferred tax asset
will not be realized through future taxable income.

The reconciliation of the statutory federal rate to the Company's effective
income tax rate is as follows (dollars in thousands):

                                                     Fiscal        Fiscal
                                                      1Q05          1Q04
                                                     ------        ------
   Statutory provision (benefit)                    $  (101)      $   (88)
   Tax benefit not recognized on current year loss      101            88
                                                    -------       -------
                                                    $     -       $     -
                                                    =======       =======


                                     -16-











                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          SEPTEMBER 30, 2004 AND 2003

Under FASB Statement 109, deferred tax assets and liabilities are recognized
for the future tax consequences attributable to differences between the
financial statement carrying amounts of existing assets and liabilities and
their respective tax bases.  Deferred tax assets and liabilities are measured
using enacted tax rates.

The components of the deferred tax assets are as follows (dollars in
thousands):

                                                     Fiscal        Fiscal
                                                      1Q05          1Q04
                                                     ------        ------
     Intangible assets                              $   708       $   722
     Property and equipment                             140           215
     Net operating loss carryforwards                85,042        84,699
     Valuation allowance                            (85,890)      (85,636)
                                                    -------       -------
                                                    $     -       $     -
                                                    =======       =======

The deferred tax liability of $277,000 and $268,000 at Fiscal 1Q05 and Fiscal
2004 represents deferred revenue related to an acquisition.

Integrated Data Corp. files a consolidated corporate income tax return in the
United States and its foreign subsidiaries will be required to file income
tax returns in their respective countries.

The use of net operating loss carryforwards for United States income tax
purposes is limited when there has been a substantial change in ownership (as
defined) during a three-year period.  Because of the recent and contemplated
changes in ownership of the Company's common stock, such a change may occur
in the future.  In this event, the use of net operating losses each year
would be restricted to the value of the Company on the date of such change
multiplied by the federal long-term rate ("annual limitation"); unused annual
limitations may then be carried forward without this limitation.

At September 30, 2004 the Company had net operating loss carryforwards for US
Income Tax purposes of approximately $245,922,000 which if not used will
expire primarily during the years 2004 through 2023.  For Canadian Income Tax
purposes, the Company had net operating loss and capital loss carryforwards
of $4,000,000 and $1,000,000, respectively.  The net operating loss
carryforwards commenced expiring in 2003 and capital loss carryforwards
expire in fiscal year 2005.


                                     -17-







                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          SEPTEMBER 30, 2004 AND 2003


NOTE 12 - CAPITAL LEASE OBLIGATION

The future minimum lease payments for each fiscal year under the capital
lease for equipment expiring in fiscal year 2007, together with the balance
of the obligation under capital lease at June 30, 2004 are as follows:

                  2005                                $ 78,259
                  2006                                  78,259
                  2007                                  36,610
                                                      ---------
                  Total minimum lease payments         193,128
                  Less:  amount representing interest  (19,112)
                                                      ---------
                                                       174,016
                  Less:  current portion               (65,707)
                                                      ---------
                  Balance of obligation               $108,309


NOTE 13 - COMMITMENTS AND CONTINGENCIES

Legal Proceedings
-----------------
The Company, from time to time, during the normal course of its business
operations, may be subject to various litigation claims and legal disputes.
Currently there are no claims or disputes.

Operating Leases
----------------
The Company has the following future minimum payments with respect to leases
for office space, computer and office equipment at September 30, 2004.

                  YEARS ENDING
                    JUNE 30,
                  ------------
                      2005                 $  430,585
                      2006                    415,873
                      2007                    330,525
                      2008                    285,781
                      2009                    332,998
                   Thereafter               1,101,545
                                           -----------
                                           $2,897,307

Rent expense for operating leases in Fiscal 1Q05 and 1Q04 was $94,057 and
$72,507 respectively (net of $3,000 and $-0- of sublease income.)


                                     -18-



                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          SEPTEMBER 30, 2004 AND 2003


NOTE 13 - COMMITMENTS AND CONTINGENCIES (Continued)

The above rental expenses will be offset by $36,000 in annual sublease income
through August 31, 2005.

Deferred Inducement
-------------------
In January 2004, DataWave entered into a ten year lease for office space in
Richmond, British Columbia, which is being amortized over the ten year term
of the lease.  The agreement included cash inducements for leasehold
improvements of $289,194, of which $178,329 is recorded as a current
receivable and $110,865 is recorded as a long-term receivable.  Also included
were inducements for free rent.  At June 30, 2004, the deferred rent
inducement was $339,939 less the current portion of $27,584 (2003 - $-0-).


NOTE 14 - STOCKHOLDERS' EQUITY

Warrants
--------
From time to time, the Board of Directors of the Company may authorize the
issuance of warrants to purchase the Company's common stock to parties other
than employees and directors.  Warrants may be issued as a unit with shares
of common stock, as an incentive to help the Company achieve its goals, or in
consideration for cash, financing costs or services rendered to the Company,
or a combination of the above, and generally expire within several months to
5 years from the date of issuance.  The following table summarizes activity
for common stock warrants outstanding during the Fiscal 1Q05:

                                                             Weighted Average
                                Shares    Exercise Price      Exercise Price
                                 (000)      Per Share           Per Share
                                ------    --------------     ----------------

  Warrants outstanding,
    6/30/04 and 9/30/04            2      $5.00 - $975.00         $185.00
                                ======    ===============         =======

The Company has adopted FASB Statement 123, "Accounting for Stock-Based
Compensation", which requires compensation cost associated with warrants
issued to parties other than employees and directors to be valued based on
the fair value of the warrants.  There were no warrants issued during Fiscal
1Q05.


                                     -19-






                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          SEPTEMBER 30, 2004 AND 2003


NOTE 14 - STOCKHOLDERS' EQUITY (Continued)

Stock Option Plan
-----------------
The Company, with stockholder approval, has adopted a Stock Option Plan (the
"Plan") which provides for the granting of options to officers, key
employees, certain consultants and others.  Options to purchase the Company's
common stock may be made for a term of up to ten years at the fair market
value at the time of the grant.  Incentive options granted to a ten percent
or more stockholder may not be for less than 110% of fair market value nor
for a term of more than five years.

The aggregate fair market value of the stock for which an employee may be
granted incentive options which are first exercisable in any calendar year
shall not exceed $100,000.

Stock Options
-------------
The Company's Board of Directors periodically authorizes the issuance of
options to purchase the Company's common stock to employees and members of
the Board of Directors.  These options may generally be exercised at the fair
market value of the common stock on the date of the grant and generally carry
such other terms as are outlined in the Company's stock option plan. The
following table summarizes activity for stock options during Fiscal 1Q05:

                                                             Weighted Average
                                Shares    Exercise Price      Exercise Price
                                 (000)      Per Share           Per Share
                                ------    --------------     ----------------
  Options outstanding,
    6/30/04 and 9/30/04            5    $9.00 - $1,188.00         $637.00
                                ======  =================         =======

The Company applies APB Opinion 25, "Accounting for Stock Issued to
Employees", and related interpretations in accounting for the issuance of its
stock options.  There were no stock options issued during Fiscal 1Q05.


                                     -20-













                    INTEGRATED DATA CORP. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          SEPTEMBER 30, 2004 AND 2003


NOTE 15 - NET AGENCY SALES

DataWave's revenues are primarily generated from the resale of prepaid long
distance and cellular telephone time, principally from the sale of prepaid
calling cards and point of sale activated PINs.  Sales of prepaid calling
cards and point of sale activated PINs under third party brands where
DataWave is not the primary obligor of the related phone service does not
incur significant inventory risk and has no significant continuing obligation
with respect to operation of the card subsequent to sale are recognized at
the date of sale on a net basis.  The resulting net agency revenue earned is
calculated as the difference between the gross proceeds received and the cost
of the related phone time paid to suppliers and is included as revenue in the
Company's statement of operations.  Net agency sales consist of the following
(in thousands):

                                                     Fiscal        Fiscal
                                                      1Q05          1Q04
                                                     ------        ------
     Gross proceeds received on agency sales        $20,093       $12,203
     Less payments to suppliers                     (18,321)      (10,486)
                                                    -------       -------
     Net agency sales                               $ 1,772       $ 1,717
                                                    =======       =======


NOTE 16 - SEGMENT INFORMATION

The Company through its majority owned subsidiary, DataWave, manufactures and
operates prepaid calling card merchandising machines and resells long
distance telephone time through prepaid and other calling cards distributed
through its machines, at retail locations and on a wholesale basis to third
parties.  The Company considers its business to consist of one reportable
operating segment; therefore, these consolidated financial statements have
not been segmented.

The Company has net long-lived assets of $3,071,000 in the US and $2,572,000
in Canada at September 30, 2004 and $5,575,000 in the US and $2,325,000 in
Canada at September 30, 2003.  Long-lived assets consist of property and
equipment, goodwill, and licenses net of accumulated depreciation and
amortization.  The Company has earned revenue from sales to customers of
approximately $1,866,000 in the US, $2,650,000 in Canada, $19,000 in Mexico,
and $33,000 in the United Kingdom for Fiscal 1Q05 and approximately
$1,521,000 in the US and $2,615,000 in Canada and $8,000 in the United
Kingdom, for Fiscal 1Q04.  During Fiscal 1Q05, the top ten customers
comprised approximately 52% of revenue.


                                     -21-



ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS.

The following discussion and analysis of our results of operations and
financial position should be read in conjunction with our consolidated
financial statements and the notes thereto included elsewhere in this Report.


General Operations
------------------
Integrated Data Corp. ("IDC") is a non-operating U.S. holding company with
interests in the U.S., Canada, the U.K., and Italy.  IDC and its subsidiaries
(collectively the "Company", "We", or "Our") offer a wide range of
telecommunications, wireless communication, point-of-sale activation,
financial transaction, and other services.

As of September 30, 2004 our holdings were as follows:

     CORPORATION OR INTEREST                    PERCENT OWNERSHIP

     C3 Technologies Inc.                             100%

     DataWave Systems Inc.                             50.1%

     DataWave International License                   100%

     IDC Italia Srl                                    60%

     Integrated Communications Services Ltd           100%

     Integrated Data Technologies Ltd                 100%

Descriptions of each of these interests and operations can be found in our
Annual Report on Form 10-K for Fiscal 2003.


Results of Operations
---------------------
We have undergone significant changes over the past two years.  In November
2002 we held two operating subsidiaries, C3 Technologies Inc ("C3") and a 60%
ownership in an Italian Joint Venture Company then named RadioNet Italia and
subsequently renamed IDC Italia Srl.  C3 was formed to manage all the
proprietary ClariCAST(R) intellectual property and assets, including patents,
patents pending, trademarks, and copyrights developed by the Company under
its former name of Clariti Telecommunications International.  IDC Italia was
formed to market and operate ClariCAST(R) services in Italy.

Since December 2002, we have acquired a number of other holdings as detailed
in the table in the General Operations section above.  While C3, Integrated
Communications Services Ltd ("ICS"), and DataWave Systems Inc ("DataWave")
all reported revenue for this reporting quarter, DataWave's operating
results, by far, have the most influence on our consolidated financial
statements.

                                     -22-


As a publicly traded company, DataWave maintains current filings with the
U.S. Securities and Exchange Commission including annual reports on Form 10-
KSB, quarterly reports on Form 10-QSB, and current reports on Form 8-K.
Detailed information on DataWave can be found by accessing these filings
either through the SEC website (www.sec.gov) or on the DataWave corporate
website (www.datawave.ca); however, the information in, or that can be
accessed through, the DataWave website is not part of this report.

DataWave has a March 31 fiscal year end while our fiscal year ends on June
30th.  Because of this difference, the Company has adopted the policy of
consolidating the financial statements of DataWave with a three-month lag
allowing like quarters to be consolidated.  Hence, in this Form 10-Q for our
fiscal first quarter of 2005, the three months ended September 30, 2004,
DataWave's financial statements for the three months ended June 30, 2004 are
being consolidated.

In April 2004 we entered into a Letter Agreement with DataWave outlining the
terms under which we will acquire the remaining 49.9% of DataWave not already
owned.  On June 2, 2004 we signed an Agreement and Plan of Merger with
DataWave detailing the terms of the planned merger.  On November 9, 2004 we
announced the termination of the merger agreement and cancellation of the
merger process.  Various delays pushed the projected merger completion date
past December 31, 2004, and we were not prepared to continue to expend more
funds on a merger transaction with no definitive completion date.


Three Months Ended September 30, 2004 ("Fiscal 1Q05")
vs. Three Months Ended September 30, 2003 ("Fiscal 1Q04")
---------------------------------------------------------
For Fiscal 1Q05, we incurred a net loss of $296,000, or $(0.04) per share, on
$4,568,000 in revenue as compared to a net loss of $258,000, or $(0.03) per
share, on $4,136,000 in revenue in Fiscal 1Q04.  Cost of revenue as a
percentage of revenue decreased slightly from approximately 59% in Fiscal
1Q04 to approximately 58% in Fiscal 1Q05.  Though revenues increased, losses
increased as well primarily due to the extraordinary costs of the ongoing
DataWave merger process.  As reported elsewhere, the DataWave merger has now
been cancelled.  For Fiscal 1Q05 and Fiscal 1Q04, 99% and close to 100%,
respectively, of our revenue was attributable to DataWave.

Marketing expenses increased from $411,000 in Fiscal 1Q04 to $427,000 in
Fiscal 1Q05, not a significant increase given the increase in revenue.
Research and development expenses decreased from $375,000 in Fiscal 1Q04 to
$290,000 in Fiscal 1Q05.  All research and development expenses are
attributable to DataWave.  Reduced salary costs and the allocation of some
resources to general and administrative activities account for the decrease.

Depreciation and amortization decreased from $356,000 in Fiscal 1Q04 to
$337,000 in Fiscal 1Q05, not a significant decrease.  General and
administrative expenses were $766,000 in Fiscal 1Q04 and $926,000 in Fiscal
1Q05, an increase of $160,000.  As stated above, DataWave allocated some of
its formerly research and development salary costs to general and
administrative.  Also accounting and audit costs increase in the quarter
compared with the same period last year.


                                     -23-



In Fiscal 1Q05 we experienced merger costs associated with the proposed
merger with DataWave of $188,000, where there were no merger costs in Fiscal
1Q04.  The minority interest expense represents the 49.9% of DataWave not
held by us.  Income from unconsolidated subsidiary, other expense, and loss
on foreign exchange are all attributable to DataWave operations.


Liquidity and Capital Resources
-------------------------------
At September 30, 2004, the Company had a working capital deficit of
$1,048,000 (including a cash balance of $2,335,000) as compared to a working
capital deficit of $912,000 (including a cash balance of $857,000) at June
30, 2004.  Our operating activities provided cash of $1,449,000 during Fiscal
1Q05 compared to a decrease in cash of $578,000 during Fiscal 1Q04.  The
increase in cash provided by operating activities is primarily due to an
increase in accounts payable of $2,609,000 offset by an increase in accounts
receivable of $328,000 and an increase in inventory of $1,077,000 during
Fiscal 1Q05.  The accounts receivable increase, accounts payable increase,
and inventory increase are primarily a result of the growth in sales of
prepaid cellular products.  Inventory levels represent approximately ten days
sales.

Integrated Technologies & Systems Ltd ("IT&S") and/or its affiliates have
agreed to provide funding for our working capital requirements through June
30, 2005.  Such working capital requirements are forecasted to be
approximately $50,000 per month, principally to cover the compensation and
related costs of its two engineering employees and general and administrative
expenses.  This funding is in the form of a non-interest bearing, unsecured
loan.  Future mergers and acquisitions are expected to require additional
funding.  There can be no assurances that such funding will be generated or
available, or if available, on terms acceptable to the Company.


Significant Accounting Policies
-------------------------------
Our accounting policies are set out in Note 3 of the accompanying
consolidated financial statements of IDC.  In presenting our financial
statements in conformity with accounting principles generally accepted in the
United States, we are required to make estimates and assumptions that affect
the amounts reported therein.  Several of the estimates and assumptions we
are required to make relate to matters that are inherently uncertain as they
pertain to future events.  However, events that are outside of our control
cannot be predicted and, as such, they cannot be contemplated in evaluating
such estimates and assumptions.  If there is a significant unfavorable change
to current conditions, it will likely result in a material adverse impact to
our consolidated results of operations, financial position and in liquidity.
We believe that the estimates and assumptions we used when preparing our
financial statements were the most appropriate at that time.


                                     -24-






ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Market risk sensitive instruments include all financial or commodity
instruments and other financial instruments (such as investments and debt)
that are sensitive to future changes in interest rates, currency exchange
rates, commodity prices or other market factors.

Through our subsidiaries we are exposed to market risk related to changes in
interest and foreign currency exchange rates, each of which could adversely
affect the value of our current assets and liabilities.  At September 30,
2004, we had cash and cash equivalents consisting of cash on hand and highly
liquid money market instruments with original terms to maturity of less than
90 days.  If market interest rates were to increase immediately and uniformly
by 10% from its levels at September 30, 2004, the fair value would decline by
an immaterial amount.

We do not believe that our results of operations or cash flows would be
affected to any significant degree by a sudden change in market interest
rates relative to our cash and cash equivalents, given our current ability to
hold our money market investments to maturity.  We do not have any long-term
debt instruments so we are not subject to market related risks such as
interest or foreign exchange on long-term debt.  We do not enter into foreign
exchange contracts to manage exposure to currency rate fluctuations related
to our U.S. dollar denominated cash and money market investments.

With a significant portion of revenues and operating expenses denominated in
Canadian dollars and British pounds, a sudden or significant change in
foreign exchange rates could have a material effect on our future operating
results or cash flows.  We purchase goods and services in U.S. dollars,
Canadian dollars, and British pounds and earn revenues in all three
currencies as well.  Foreign exchange risk is managed by satisfying foreign
denominated expenditures with cash flows or assets denominated in the same
currency.  We do not consider our market risk exposure relating to foreign
currency exchange to be material, as we generally have sufficient cash
outflows based in these currencies to largely offset the cash inflows based
in these currencies, thereby creating a natural hedge.


                                     -25-


















ITEM 4.  CONTROLS AND PROCEDURES.

As required by Rule 13a-15 under the Exchange Act, as of the end of the
period covered by this report, we have carried out an evaluation of the
effectiveness of the design and operation of our company's disclosure
controls and procedures.  This evaluation was carried out under the
supervision and with the participation of our company's management, including
our company's president and chief executive officer.  Based upon that
evaluation, our company's president and chief executive officer concluded
that our company's disclosure controls and procedures are effective.  There
have been no significant changes in our company's internal controls or in
other factors, which could significantly affect internal controls subsequent
to the date we carried out our evaluation.

Disclosure controls and procedures are controls and other procedures that are
designed to ensure that information required to be disclosed in our company's
reports filed or submitted under the Exchange Act is recorded, processed,
summarized and reported, within the time periods specified in the Securities
and Exchange Commission's rules and forms.  Disclosure controls and
procedures include, without limitation, controls and procedures designed to
ensure that information required to be disclosed in our company's reports
filed under the Exchange Act is accumulated and communicated to management,
including our company's president and chief executive officer as appropriate,
to allow timely decisions regarding required disclosure.


                                     -26-






























                         PART II. - OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS.

The Company, from time to time, during the normal course of its business
operations, may be subject to various litigation claims and legal disputes.
Currently there are no claims or disputes.


ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS.

None.


ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

None.


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

None.


ITEM 5.  OTHER INFORMATION.

None.


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

Exhibits
--------
31*      Certification of Chief Executive Officer and principal financial
         officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32*      Certification of Chief Executive Officer and principal financial
         officer pursuant to 18 U.S.C. Section 1350.

*filed herewith


Reports on Form 8-K
-------------------

The Company did not file any current reports on Form 8-K during the quarter
ended September 30, 2004.  Subsequent to the current reporting period, the
Company did file the following Form 8-K reports:

A current report on Form 8-K dated November 9, 2004 was filed announcing the
cancellation of the proposed merger with DataWave Systems Inc.


                                     -27-






                                  SIGNATURES
                                  ----------

Pursuant to the requirements 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.

                                    INTEGRATED DATA CORP.

                                    By:  /s/David C. Bryan
                                         -----------------
                                         David C. Bryan
                                         President & Chief Executive Officer

                                    Dated:  November 12, 2004


                                     -28-