##### 



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

QUARTERLY REPORT ON FORM 10-Q

| |  |   |  |                                                                                                                                       
| |  | - |  | --------------------------------------------------------------------------------------------------------------------------------------
| |  | þ |  | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED MARCH 31,
2003

COMMISSION FILE NUMBER 0-21013

XYBERNAUT CORPORATION
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

|                                                        |  |                                                
|------------------------------------------------------- |  | -----------------------------------------------
|DELAWARE
(STATE OR OTHER JURISDICTION
OF INCORPORATION) |  | 54-1799851
(I.R.S. EMPLOYER
IDENTIFICATION NO.)

12701 FAIR LAKES CIRCLE, FAIRFAX, VA 22033
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES WITH ZIP CODE)

(703) 631-6925
(REGISTRANTS TELEPHONE NUMBER, INCLUDING AREA CODE)

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

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

The number of shares outstanding of the registrants Common Stock, $0.01
par value per share, as of May 9, 2003 was 128,968,535.





---



##### 



XYBERNAUT CORPORATION

QUARTERLY REPORT ON FORM 10-Q

|                               |                                                                                                |                                                            |    |      |   | 
|------------------------------ | ---------------------------------------------------------------------------------------------- | ---------------------------------------------------------- | -- | ---- | - | 
|                               |                                                                                                |                                                            |    | PAGE
|                               |                                                                                                |                                                            |    |     
|COVER PAGE                     |                                                                                                |                                                            | 1  |     
|INDEX                          |                                                                                                |                                                            | 2  |     
|PART I  FINANCIAL INFORMATION |                                                                                                |                                                            |    |     
|                               | Item 1 - Financial Statements                                                                  |                                                            |    |      |  
|                               |                                                                                                | Condensed Consolidated Balance Sheets (unaudited)          |    |      | 3 | 
|                               |                                                                                                | Condensed Consolidated Statement of Operations (unaudited) |    |      | 4 | 
|                               |                                                                                                | Condensed Consolidated Statement of Cash Flows (unaudited) |    |      | 5 | 
|                               |                                                                                                | Notes to Condensed Consolidated Financial Statements       |    |      | 6 | 
|                               | Item 2  Managements Discussion and Analysis of Financial Condition and Results of Operations |                                                            |    | 12   |  
|                               | Item 3  Quantitative and Qualitative Disclosures about Market Risk                            |                                                            |    | 18   |  
|                               | Item 4  Controls and Procedures                                                               |                                                            |    | 19   |  
|PART II  OTHER INFORMATION    |                                                                                                |                                                            |    |     
|                               | Item 2  Changes in Securities and Use of Proceeds                                             |                                                            |    | 19   |  
|                               | Item 6  Exhibits and Reports on Form 8-K                                                      |                                                            |    | 19   |  
|SIGNATURES                     |                                                                                                |                                                            | 20 |     
|CERTIFICATIONS                 |                                                                                                |                                                            | 21 |     

2



---



##### 



XYBERNAUT CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)

|                                                 |                                                                                                                         |                                                             |         |                                            |           |           |            |              |           |   |            | 
|------------------------------------------------ | ----------------------------------------------------------------------------------------------------------------------- | ----------------------------------------------------------- | ------- | ------------------------------------------ | --------- | --------- | ---------- | ------------ | --------- | - | ---------- | 
|                                                 |                                                                                                                         |                                                             |         |                                            |           | March 31, |            | December 31,
|                                                 |                                                                                                                         |                                                             |         |                                            |           | 2003      |            | 2002        
|                                                 |                                                                                                                         |                                                             |         |                                            |           |           |            |             
|ASSETS                                          
|Current assets:                                  |                                                                                                                         |                                                             |         |                                            |           |           |            |             
|                                                 | Cash and cash equivalents                                                                                               |                                                             | $       | 3,998,342                                  |           |           | $          | 1,967,710    |          
|                                                 | Restricted cash                                                                                                         |                                                             |         | 875,092                                    |           |           |            | 500,000      |          
|                                                 | Accounts receivable, net of allowances of $203,674 and $202,911                                                         |                                                             |         | 2,311,370                                  |           |           |            | 3,410,871    |          
|                                                 | Inventory, net of reserves of $233,178 and $0                                                                           |                                                             |         | 2,453,934                                  |           |           |            | 2,393,465    |          
|                                                 | Prepaid and other current assets                                                                                        |                                                             |         | 774,137                                    |           |           |            | 804,102      |          
|                                                 |                                                                                                                         |                                                             |         |                                            |           |           |            |              |          
|                                                 |                                                                                                                         |                                                             |         | Total current assets                       |           |           | 10,412,875 |              |           |   | 9,076,148  | 
|                                                 |                                                                                                                         |                                                             |         |                                            |           |           |            |              |          
|Property, equipment and demonstration units, net |                                                                                                                         |                                                             | 452,510 |                                            |           |           | 590,387    |             
|                                                 |                                                                                                                         |                                                             |         |                                            |           |           |            |              |          
|Other assets:                                    |                                                                                                                         |                                                             |         |                                            |           |           |            |             
|                                                 | Patent costs, net of accumulated amortization of $1,627,620
and $1,516,758                                              |                                                             |         | 1,000,607                                  |           |           |            | 1,052,518    |          
|                                                 | Tooling costs, net of accumulated amortization of
$200,667 and $141,122, and reserves of $250,000 and $250,000          |                                                             |         | 738,418                                    |           |           |            | 776,699      |          
|                                                 | Other                                                                                                                   |                                                             |         | 592,808                                    |           |           |            | 639,619      |          
|                                                 |                                                                                                                         |                                                             |         |                                            |           |           |            |              |          
|                                                 |                                                                                                                         |                                                             |         | Total other assets                         |           |           | 2,331,833  |              |           |   | 2,468,836  | 
|                                                 |                                                                                                                         |                                                             |         |                                            |           |           |            |              |          
|                                                 |                                                                                                                         |                                                             |         | Total assets                               |           | $         | 13,197,218 |              |           | $ | 12,135,371 | 
|                                                 |                                                                                                                         |                                                             |         |                                            |           |           |            |              |          
|                                                
|                                                
|                                                
|                                                
|LIABILITIES AND STOCKHOLDERS EQUITY            
|Liabilities:                                     |                                                                                                                         |                                                             |         |                                            |           |           |            |             
|                                                 | Current liabilities:                                                                                                    |                                                             |         |                                            |           |           |            |              |          
|                                                 |                                                                                                                         | Accounts payable                                            |         | $                                          | 1,949,786 |           |            | $            | 3,007,647 |  
|                                                 |                                                                                                                         | Accrued expenses and other                                  |         |                                            | 2,711,679 |           |            |              | 1,473,506 |  
|                                                 |                                                                                                                         | Deferred revenue                                            |         |                                            | 95,559    |           |            |              | 88,460    |  
|                                                 |                                                                                                                         | Notes and loans payable, net of discount of $387,124 and $0 |         |                                            | 1,368,656 |           |            |              | 8,376     |  
|                                                 |                                                                                                                         |                                                             |         |                                            |           |           |            |              |          
|                                                 |                                                                                                                         |                                                             |         | Total current liabilities                  |           |           | 6,125,680  |              |           |   | 4,577,989  | 
|                                                 | Long-term restructuring liability                                                                                       |                                                             |         | 103,008                                    |           |           |            | 119,295      |          
|                                                 |                                                                                                                         |                                                             |         |                                            |           |           |            |              |          
|                                                 |                                                                                                                         |                                                             |         | Total liabilities                          |           | $         | 6,228,688  |              |           | $ | 4,697,284  | 
|                                                 |                                                                                                                         |                                                             |         |                                            |           |           |            |              |          
|Commitments and contingencies                    |                                                                                                                         |                                                             |         |                                            |           |           |            |             
|Stockholders equity:                            |                                                                                                                         |                                                             |         |                                            |           |           |            |             
|                                                 | Common stock, $0.01 par value, 200,000,000 shares
authorized, 128,842,772 and 113,615,722 shares
issued and outstanding |                                                             | $       | 1,288,428                                  |           |           | $          | 1,136,157    |          
|                                                 | Additional paid-in capital                                                                                              |                                                             |         | 141,839,389                                |           |           |            | 137,181,587  |          
|                                                 | Foreign currency translation                                                                                            |                                                             |         | 242,350                                    |           |           |            | 143,502      |          
|                                                 | Accumulated deficit                                                                                                     |                                                             |         | (136,401,637                               | )         |           |            | (131,023,159 | )        
|                                                 |                                                                                                                         |                                                             |         |                                            |           |           |            |              |          
|                                                 |                                                                                                                         |                                                             |         | Total stockholders equity                 |           | $         | 6,968,530  |              |           | $ | 7,438,087  | 
|                                                 |                                                                                                                         |                                                             |         |                                            |           |           |            |              |          
|                                                 |                                                                                                                         |                                                             |         | Total liabilities and stockholders equity |           | $         | 13,197,218 |              |           | $ | 12,135,371 | 
|                                                 |                                                                                                                         |                                                             |         |                                            |           |           |            |              |          

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

3



---



##### 



XYBERNAUT CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)

|                                |                                                                   |                          |           |                              |            |      |           |            |            |  
|------------------------------- | ----------------------------------------------------------------- | ------------------------ | --------- | ---------------------------- | ---------- | ---- | --------- | ---------- | ---------- | -
|                                |                                                                   |                          |           | Three Months Ended March 31,
|                                |                                                                   |                          |           |                             
|                                |                                                                   |                          |           | 2003                         |            | 2002
|                                |                                                                   |                          |           |                              |            |     
|Revenue:                        |                                                                   |                          |           |                              |            |      |           |           
|Hardware                        |                                                                   | $                        | 824,712   |                              |            | $    | 1,760,192 |           
|Consulting, licensing and other |                                                                   |                          | 962,265   |                              |            |      | 1,049,729 |           
|                                |                                                                   |                          |           |                              |            |      |           |           
|Total revenue                   |                                                                   |                          | 1,786,977 |                              |            |      | 2,809,921 |           
|Cost of Sales:                  |                                                                   |                          |           |                              |            |      |           |           
|                                | Hardware                                                          |                          |           | 627,394                      |            |      |           | 1,457,512  |           
|                                | Consulting, licensing and other                                   |                          |           | 606,612                      |            |      |           | 665,465    |           
|                                | Provision for inventory                                           |                          |           | 1,749,354                    |            |      |           |           |           
|                                |                                                                   |                          |           |                              |            |      |           |           
|                                |                                                                   | Gross (loss)/income      |           |                              | (1,196,383 | )    |           |            | 686,944    |  
|Operating
expenses:             |                                                                   |                          |           |                              |            |      |           |           
|                                | Sales and marketing                                               |                          |           | 2,037,506                    |            |      |           | 5,187,425  |           
|                                | General and administrative                                        |                          |           | 1,004,538                    |            |      |           | 1,653,362  |           
|                                | Research and development                                          |                          |           | 1,142,135                    |            |      |           | 1,904,766  |           
|                                |                                                                   |                          |           |                              |            |      |           |           
|                                |                                                                   | Total operating expenses |           |                              | 4,184,179  |      |           |            | 8,745,553  |  
|                                |                                                                   |                          |           |                              |            |      |           |           
|                                |                                                                   | Operating loss           |           |                              | (5,380,562 | )    |           |            | (8,058,609 | )
|Interest
and other income, net  |                                                                   |                          | 2,196     |                              |            |      | 45,003    |           
|                                |                                                                   |                          |           |                              |            |      |           |           
|                                | Loss before provision for income taxes                            |                          |           | (5,378,366                   | )          |      |           | (8,013,606 | )         
|Provision for income taxes      |                                                                   |                          | 112       |                              |            |      | 2,034     |           
|                                |                                                                   |                          |           |                              |            |      |           |           
|                                | Net loss                                                          |                          | $         | (5,378,478                   | )          |      | $         | (8,015,640 | )         
|                                |                                                                   |                          |           |                              |            |      |           |           
|                                | Net loss per share (basic and diluted)                            |                          | $         | (0.04                        | )          |      | $         | (0.13      | )         
|                                |                                                                   |                          |           |                              |            |      |           |           
|                                | Weighted average number of shares
outstanding (basic and diluted) |                          |           | 119,815,144                  |            |      |           | 60,773,611 |           
|                                |                                                                   |                          |           |                              |            |      |           |           

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

4



---



##### 



XYBERNAUT CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(UNAUDITED)

|                                                             |                                                                             |                                                                                        |                                  |            |                              |            |           |            |            |          |  
|------------------------------------------------------------ | --------------------------------------------------------------------------- | -------------------------------------------------------------------------------------- | -------------------------------- | ---------- | ---------------------------- | ---------- | --------- | ---------- | ---------- | -------- | -
|                                                             |                                                                             |                                                                                        |                                  |            | Three Months Ended March 31,
|                                                             |                                                                             |                                                                                        |                                  |            |                             
|                                                             |                                                                             |                                                                                        |                                  |            | 2003                         |            | 2002     
|                                                             |                                                                             |                                                                                        |                                  |            |                              |            |          
|Cash flows from operating activities:                        |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|                                                             | Net loss                                                                    |                                                                                        | $                                | (5,378,478 | )                            |            | $         | (8,015,640 | )         
|                                                             | Adjustments to reconcile net loss to net cash used in
operating activities: |                                                                                        |                                  |            |                              |            |           |            |           
|                                                             |                                                                             | Depreciation and amortization                                                          |                                  |            | 399,112                      |            |           |            | 465,779    |         
|                                                             |                                                                             | Provision for inventory                                                                |                                  |            | 1,749,354                    |            |           |            |           |         
|                                                             |                                                                             | Provision for bad debts                                                                |                                  |            |                             |            |           |            | 50,000     |         
|                                                             |                                                                             | Loss on disposal of assets                                                             |                                  |            | 38,290                       |            |           |            |           |         
|                                                             |                                                                             | Non-cash charges for equity securities issued for
services                             |                                  |            | 118,413                      |            |           |            | 215,517    |         
|                                                             |                                                                             | Amortization of note discount                                                          |                                  |            | 6,470                        |            |           |            |           |         
|                                                             |                                                                             | Changes in assets and liabilities:                                                     |                                  |            |                              |            |           |            |            |         
|                                                             |                                                                             |                                                                                        | Inventory                        |            |                              | (247,344   | )         |            |            | (326,398 | )
|                                                             |                                                                             |                                                                                        | Accounts receivable              |            |                              | 1,103,764  |           |            |            | (243,996 | )
|                                                             |                                                                             |                                                                                        | Prepaid and other current assets |            |                              | 33,117     |           |            |            | (228,969 | )
|                                                             |                                                                             |                                                                                        | Other assets                     |            |                              | (10,355    | )         |            |            | (3,329   | )
|                                                             |                                                                             |                                                                                        | Accounts payable                 |            |                              | (1,083,907 | )         |            |            | 599,384  |  
|                                                             |                                                                             |                                                                                        | Accrued expenses and other       |            |                              | (329,991   | )         |            |            | (5,411   | )
|                                                             |                                                                             |                                                                                        | Restructuring liability          |            |                              | (22,190    | )         |            |            |         |  
|                                                             |                                                                             |                                                                                        | Deferred revenue                 |            |                              | 7,099      |           |            |            | 3,417    |  
|                                                             |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|                                                             |                                                                             | Net cash used in operating activities                                                  |                                  | $          | (3,616,646                   | )          |           | $          | (7,489,646 | )       
|                                                             |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|Cash flows from investing activities:                        |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|                                                             | Note receivable from officers, net                                          |                                                                                        |                                  |           |                              |            |           | (23,407    | )         
|                                                             | Acquisition of property, equipment and
demonstration units                  |                                                                                        |                                  | (58,956    | )                            |            |           | (345,169   | )         
|                                                             | Acquisition of patents and trademarks                                       |                                                                                        |                                  | (59,682    | )                            |            |           | (235,214   | )         
|                                                             | Restricted cash                                                             |                                                                                        |                                  | (375,092   | )                            |            |           | (151,053   | )         
|                                                             | Capitalization of tooling costs                                             |                                                                                        |                                  | (20,000    | )                            |            |           | (25,617    | )         
|                                                             |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|                                                             | Net cash used in investing activities                                       |                                                                                        | $                                | (513,730   | )                            |            | $         | (780,460   | )         
|                                                             |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|Cash flows from financing activities:                        |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|Proceeds from:                                               |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|                                                             |                                                                             | Common stock offerings, net                                                            |                                  |            | 2,000,000                    |            |           |            | 8,730,000  |         
|                                                             |                                                                             | Exercise of warrants                                                                   |                                  |            | 2,354,167                    |            |           |            |           |         
|                                                             |                                                                             | Exercise of stock options                                                              |                                  |            | 399                          |            |           |            | 3,047      |         
|                                                             |                                                                             | Notes and loans                                                                        |                                  |            | 1,750,000                    |            |           |            |           |         
|Payments for:                                                |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|                                                             |                                                                             | Capitalization of loan costs                                                           |                                  |            | (12,596                      | )          |           |            | (20,000    | )       
|                                                             |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|                                                             |                                                                             | Net cash provided by financing activities                                              |                                  | $          | 6,091,970                    |            |           | $          | 8,713,047  |         
|                                                             |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|Effect of exchange rate changes on cash and cash
equivalents |                                                                             |                                                                                        | 69,038                           |            |                              |            | (134,119  | )         
|Net increase in cash and cash equivalents                    |                                                                             |                                                                                        | 2,030,632                        |            |                              |            | 308,822   |           
|Cash and cash equivalents, beginning of period               |                                                                             |                                                                                        | 1,967,710                        |            |                              |            | 3,172,609 |           
|                                                             |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|Cash and cash equivalents, end of period                     |                                                                             | $                                                                                      | 3,998,342                        |            |                              | $          | 3,481,431 |           
|                                                             |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|Supplemental disclosure of cash flow information:            |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|                                                             |                                                                             | Cash paid for interest                                                                 |                                  | $          | 372                          |            |           | $          | 727        |         
|                                                             |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|                                                             |                                                                             | Cash paid for taxes                                                                    |                                  | $          | 590                          |            |           | $          | 39,789     |         
|                                                             |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|Supplemental disclosure of non-cash financing
activities:    |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|                                                             |                                                                             | Equity securities issued for future services,
recorded
as prepaid expenses when issued |                                  | $          |                             |            |           | $          | 1,631,787  |         
|                                                             |                                                                             |                                                                                        |                                  |            |                              |            |           |           
|                                                             |                                                                             | Equity securities issued for services rendered,
expensed
in periods issued             |                                  | $          | 106,913                      |            |           | $          |           |         
|                                                             |                                                                             |                                                                                        |                                  |            |                              |            |           |           

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

5



---



##### 



XYBERNAUT CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PRESENTATION

The accompanying unaudited, condensed and consolidated financial
statements of Xybernaut Corporation, a Delaware Corporation (the Company),
have been prepared in accordance with accounting principles generally accepted
in the United States of America (U.S. GAAP) for interim financial information
and instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly,
these statements do not include all of the information and footnotes required
by U.S. GAAP for complete financial statements. In the opinion of Company
management, these unaudited, condensed and consolidated financial statements
reflect all adjustments of a normal, recurring nature necessary to present
fairly the financial position of the Company and its subsidiaries at March 31,
2003 and December 31, 2002, and the results of their operations and cash flows
for the three months ended March 31, 2003 and 2002. Results of operations for
the three months ended March 31, 2003 are not necessarily indicative of results
of operations expected for the full fiscal year ending December 31, 2003.
Please refer to the Companys Annual Report on Form 10-K, as amended on Form 10-K/A, for the complete
financial statements.

2. THE COMPANY AND FINANCING REQUIREMENTS

The Company is engaged in the research, development, manufacture,
marketing and sales of mobile, wearable computing and communication systems as
well as software and service solutions designed to enhance productivity and
improve product management, asset management, and the accuracy, timeliness and
utilization of captured data. The Company offers solutions with a software and
services focus through its wholly-owned subsidiary Xybernaut Solutions, Inc.
(U.S.). The Company offers solutions with a hardware focus through its U.S.
operations and through its wholly-owned subsidiaries Xybernaut K.K. (Japan) and
Xybernaut GmbH (Germany). The Mobile Assistant® (MA®) series is the Companys
primary line of hardware products. Introduced in 1995, the current versions
are the Mobile Assistant V (MA V) and MA TC. During 2002, the Company
introduced the Atigo product line, a family of wireless web panels that can be
used either as stand-alone handheld personal computers (PCs) or as displays
for an MA system, a laptop or a conventional PC. Since their commercial
introductions, the Company has recognized revenue of approximately $22,000,000
on sales of approximately 5,000 units of the MA and Atigo series.

The Company was originally incorporated in 1990 and completed its initial
public offering on July 18, 1996. On April 7, 2000, Xybernaut acquired
Selfware, Inc, which subsequently changed its name to Xybernaut Solutions, Inc.
(XSI). The merger was accounted for as a pooling of interests.

The Company has recorded significant net losses since its inception and
will require additional capital to fund its business plan and meet its ongoing
obligations for 2003 and potentially beyond. Management believes the Company
will be successful in its efforts to obtain such capital, having raised
approximately $6,100,000 in early 2003, and based on debt and equity financings
currently available to the Company. However, there can be no assurance that the
Company will not incur additional losses or will not require significant
amounts of additional capital. In addition, the Company has reduced its
operating expenses by significant amounts through an ongoing restructuring
program. If the Company is unable to obtain sufficient additional financing, it
will be required to reduce spending further in order to maintain its operations
at a reduced level. Management believes that it will be able to reduce spending
if required but there can be no assurances that it can successfully do so.

3. Summary of Significant Accounting Policies

Use of Estimates in the Preparation of Financial Statements

The preparation of financial statements in conformity with U.S. GAAP
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.

Cash, Cash Equivalents and Restricted Cash

The Company considers all highly liquid investments purchased with an
original maturity of three months or less to be cash equivalents. At March 31,
2003 and December 31, 2002, the Company had $875,092 and $500,000,
respectively, in restricted cash. The balance at December 31, 2002 consisted
of a $500,000 cash deposit that secures a long-term services contract. The
balance at March 31, 2003 consisted of this same balance in addition to a
$375,092 cash deposit that secures a letter of credit held by a
vendor. Under its current contracts, the restrictions on the $500,000 deposit will lapse in the
third or fourth quarter of 2003 and the restrictions on the $375,092 deposit
will lapse in the first quarter of 2004.

Inventory

At March 31, 2003, inventory consisted primarily of wearable computer
component parts held for resale and allocated tooling costs, and is comprised
primarily of finished goods. Inventory is stated at the lower of cost or
market, with cost being determined on a first-in, first-out basis. Management
periodically assesses the need to provide for obsolescence of inventory and
adjusts the carrying value of inventory to its net
realizable value when required.

6



---



##### 



For the three months ended March 31, 2003, a charge of $1,749,354 was
recorded to reflect managements estimate of losses to be incurred on the
systems in inventory and on the total remaining production run of the MA V
product line. The Company anticipates that it will be required to sell the MA V
systems and components at prices that are less than their production costs in
order to sell the quantities of inventory on hand as well as the inventory to
be delivered according to its current manufacturing contracts. Of this charge,
$233,178 was recorded as an inventory reserve and represented a reduction in
the net carrying value of existing MA V systems and components in inventory at
March 31, 2003. The remaining systems and components had not been received by
the Company as of March 31, 2003, and were therefore not recorded as an asset.
Accordingly, the Company recorded the expected losses on these future shipments
in the first quarter of 2003, which was the period in which the underlying
contracts were entered into. This charge was recorded as an accrued liability
which will be reclassified to an inventory reserve or write-off as MA V systems
and components are received during 2003. Included in the charge and related
accrual was $610,000 established for microchips that were purchased for the
production of the MAV product line but that are now unlikely to be used in such
production and $906,176 established for the MA V systems.

During the fourth quarter of 2001, a charge of $885,019 was recorded to
reflect managements estimate of losses to be incurred on the total initial
production run of the pomaproduct line. The Company elected to sell the poma
systems at prices that are less than their initial production costs to
favorably position the pomain the price-sensitive light-commercial and
near-consumer markets. Although the pomainventory had not been
received by the Company as of December 31, 2001, the Company recorded the
expected losses during 2001, which was the period in which the underlying
contracts were entered into. Because the inventory had not been received by the
Company as of December 31, 2001, and was therefore not recorded as an asset,
this charge was recorded as an accrued liability, which was being reclassified
to an inventory reserve as pomainventory shipments were received during 2002.
During the three months ended March 31, 2002, the Company began receiving
inventory shipments from the manufacturer and also began selling pomasystems
to its customers. As of March 31, 2002, the Company had an inventory reserve of
$84,962 and an accrued liability of $711,556 based on the number of pomaunits
received, shipped and on-order. In the fourth quarter of 2002, the
Company entered into an agreement with the manufacturer of the pomathrough
which the Company was relieved of its obligation to purchase additional poma
units. Pursuant to the terms of this agreement, the Company made a payment of
$80,000 during the fourth quarter of 2002 to reduce certain of the royalty
rates that are used to calculate the licensing fees that the Company receives
from the manufacturer for its sales of the pomaor other wearable computer
products. Effective September 30, 2002, the remaining accrued liability
balance, net of the $80,000 payment, was reversed, resulting in a $631,556
reduction to the provision for inventory and tooling charge recorded in the
third quarter of 2002. No additional provisions for inventory were recorded during the
three months ended March 31, 2002 as management believes that current reserves
were adequate to cover existing inventory levels.

The Companys inventory reserves at March 31, 2003 and December 31, 2002
were $233,178 and $0, respectively. Included in accrued liabilities at March
31, 2003 and December 31, 2002 were $1,516,176 and $711,556, respectively,
related to the inventory charges discussed above.

The Companys management believes that it can sell its wearable/mobile
computer inventory at amounts that approximate current net carrying values,
which have been or will be reduced as a result of the above charges. To
determine the size of the charges to record, management reviewed the carrying
value of its inventory in light of the introduction of new product lines, its
ability to sell the quantities of inventory on hand as well as the quantities
expected to be received in the future and the sales prices it ultimately
expects to achieve. This analysis took into account estimated price concessions
which management believes are likely to be necessary in disposing of this
inventory. As a result of this review, it was determined that certain of the
Companys inventory is slow-moving, risked becoming obsolete or will likely be
sold at below its historical cost. Based upon a specific review of the carrying
costs for the inventory items, management estimated the quantity of each
inventory item that the Company was expected to be able to sell and also
quantified inventory amounts that may not be recoverable. Management does not
expect to record significant profits or losses upon the ultimate sale of this
inventory.

As of March 31, 2003, net of the effect of write-offs and reserves, the
Companys inventory consisted of $1,408,339 in MA V systems, $946,185 in MA TC
systems, $66,652 in Atigo systems and $32,758 in pomasystems.

Tooling Costs

Capitalized tooling costs consist of payments made to third-party vendors
for their products and services that are used in the manufacture of the
Companys proprietary hardware products. Tooling costs are systematically
allocated to inventory or property and equipment and are amortized as a
component of cost of sales or depreciation based upon the number of units sold
or used as demonstration units in a given period compared to the total number
of units management expects to make in a products production run.

Managements expectation of the number of units to be made during a given
products production run is based on a number of assumptions and estimates,
including but not limited to those related to the introduction of new product
lines, the Companys ability to procure and sell the quantities of inventory,
the introduction of competing products, customer demand and general economic
conditions. In 2002, the total number of units management expected to make in
the MA V production run was revised downward based on negotiations with the
vendor, which negotiations were finalized in March 2003.

Management periodically assesses the need to provide for obsolescence of
tooling costs and adjusts the carrying values to their net realizable value
when required through a process similar to that discussed in the Inventory
section above. During the three months ended March 31, 2003 and 2002, the
Company recognized no charges related to its capitalized tooling assets. As of
both March 31, 2003 and December 31, 2002, the Companys tooling reserve
totaled $250,000. This reserve was established in 2002 to provide for an
estimated decline in value of the inventory associated with the MA V product
line. In the event that the anticipated production run size or sales of a
product do not materialize, additional adjustment may be necessary to write
down the carrying value of the Companys tooling costs.

As of March 31, 2003, net of the effects of reserves and write-offs, the
Companys tooling asset consisted of $705,500 for MA V systems and $32,918 for
MA TC systems. Capitalized tooling costs during the three months ended March
31, 2003 and 2002 were $20,000 and $25,617, respectively. Amortization to cost
of goods sold or depreciation, depending on classification of tooling costs as
inventory or property and equipment, was $70,393 and $47,889 for the three
months ended March 31, 2003 and 2002, respectively.

7



---



##### 



Stock-Based Compensation

In December 2002 the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards (SFAS)
No. 148, Accounting for Stock Based Compensation-Transition and Disclosure,
an amendment to FASB Statement No. 123, Accounting for Stock-Based
Compensation. SFAS No. 148 amends the disclosure provisions to require
prominent disclosure about the effects on reported net income of an entitys
accounting policy decisions with respect to stock-based compensation. Stock
options are accounted for using the intrinsic method in accordance with
Accounting Principles Board (APB) No. 25, Accounting for Stock Issued to
Employees, as interpreted, whereby if options are priced at fair market value
or above at the date of grant, no compensation expense is recognized. The pro
forma information is as follows:

|                      |                                                                                                      |   |                              |          |      |   |            |            |  
|--------------------- | ---------------------------------------------------------------------------------------------------- | - | ---------------------------- | -------- | ---- | - | ---------- | ---------- | -
|                      |                                                                                                      |   | Three Months Ended March 31,
|                      |                                                                                                      |   |                             
|                      |                                                                                                      |   | 2003                         |          | 2002
|                      |                                                                                                      |   |                              |          |     
|Net loss, as reported |                                                                                                      | $ | (5,378,478                   | )        |      | $ | (8,015,640 | )         
|                      | Add: Stock-based employee compensation expense included in net loss, as reported                     |   |                              | 106,913  |      |   |            |           |  
|                      | Deduct: Stock-based employee compensation expense
determined under fair value method of SFAS No. 123 |   |                              | (457,751 | )    |   |            | (1,052,867 | )
|                      |                                                                                                      |   |                              |          |      |   |            |           
|Pro forma net loss    |                                                                                                      | $ | (5,729,316                   | )        |      | $ | (9,068,507 | )         
|                      |                                                                                                      |   |                              |          |      |   |            |           
|Earnings per share:   |                                                                                                      |   |                              |          |      |   |            |           
|                      | Basic and diluted net loss per share  as reported                                                   |   | $                            | (0.04    | )    |   | $          | (0.13      | )
|                      |                                                                                                      |   |                              |          |      |   |            |           
|                      | Basic and diluted net loss per share  pro forma                                                     |   | $                            | (0.05    | )    |   | $          | (0.15      | )
|                      |                                                                                                      |   |                              |          |      |   |            |           

Issuance of Equity Securities for Services

The Company periodically issues equity securities to certain employees,
consultants and companies for services provided to, or goods received by, the
Company. These securities include shares of common stock and warrants and
options to purchase shares of common stock. These transactions were
individually valued based upon the fair value of the securities issued or the
services or goods provided, whichever was more reliably measured. In the three
months ended March 31, 2003 and 2002, the Company recorded prepaid assets for
future services or goods to be provided of $0 and $1,631,787, respectively,
which was expensed in 2002. Included in prepaid and other assets at March 31,
2003 and December 31, 2002 are equity securities issued for payment of future
services of $7,667 and $19,167, respectively.

Restructuring

The Company recorded restructuring charges in accordance with Emerging
Issues Task Force (EITF) Issue No. 94-3, Liability Recognition for Certain
Employee Termination Benefits and Other Costs to Exit an Activity (including
Certain Costs Incurred in a Restructuring), and Staff Accounting Bulletin
(SAB) No. 100, Restructuring and Impairment Charges. During the second,
third and fourth quarters of 2002, management adopted various restructuring
plans which established the plans of termination, the benefits available to
terminated employees and communicated these benefits to the terminated
employees. The employee severance costs and outplacement services according to
these plans were recorded as restructuring charges and totaled $434,308. As
part of the restructuring plans, office space was reduced by moving XSI
employees to the Companys headquarters and preparing the vacated space for
sublease. The present value of the future cash flows of the office rent for the
life of the contract less an estimate that the space can be subleased at 50% of
total rent totaled $223,305. Further consolidation and subleasing of office
space at headquarters resulted in an additional restructuring charge of
$10,199. In the fourth quarter, the Company closed its branch operations in
Japan, resulting in a $213,041 restructuring charge (the Companys wholly-owned
subsidiary operating in Japan, Xybernaut KK, was not closed). Also, in the
fourth quarter, management performed a cost-benefit analysis of its patent
portfolio and recorded a $157,307 charge related to the write-off of certain
patent costs. Of these 2002 restructuring charges, $245,546 was paid in cash
and $188,762 was paid by the issuance of equity securities during the last
three quarters of 2002. At March 31, 2003, of the remaining unpaid balance of
$175,549, $72,541 is included in accrued expenses and will be paid within one
year of the balance sheet. The remaining balance $103,008 is classified as a
long-term liability on the balance sheet and will be paid in 2004 and 2005. The
original charge for outplacement services extended to severed employees was
reduced by $4,536 in 2002 as outplacement services expired resulting in no
expense to the Company. Management may establish and implement additional
restructuring plans into 2003 depending on business conditions.

The components of the restructuring charge in 2002 are as follows:

|                                    |  |   |           | 
|----------------------------------- |  | - | --------- | 
|Severance and outplacement services |  | $ | 434,308   | 
|Lease obligations                   |  |   | 233,504   | 
|Closing of branch operations        |  |   | 213,041   | 
|Write-down of certain patent costs  |  |   | 157,307   | 
|                                    |  |   |          
|                                    |  | $ | 1,038,160 | 
|                                    |  |   |          

8



---



##### 



Reclassifications

Certain 2002 balances and disclosures have been reclassified to conform to
the 2003 presentation.

3. Liquidity and Operations

The Company has recorded net losses since its inception, including during
the periods presented in this Form 10-Q. These losses are primarily
attributable to the operating expenses incurred by the Company to design,
develop, market and sell its wearable computer products and to provide general
and administrative support for these operating activities. During these
periods, the Companys revenues and gross margins have not been sufficient to
fund these operating activities. As a result, the Company has consistently
recorded negative cash flows from operating activities and net losses and had
an accumulated deficit of $136,401,637 at March 31, 2003.

The combination of the Companys operating losses and its working capital
requirements has severely impacted the Companys financial position and
liquidity. At March 31, 2003, the Company had unrestricted cash on hand of
$3,998,342 and accounts payable and accrued expenses of $4,661,465. Certain of
these liabilities are past their stated terms of payment, including those owed
to vendors that provide services and inventory which are required by the
Company to execute its business plan. In general, any company that does not pay
its suppliers in a timely manner is at risk of being forced into an involuntary
bankruptcy proceeding instituted by creditors, which may provide for the
liquidation of assets or the reorganization of assets and debts. The Company
generally believes that it has a reasonably good relationship with most of its
vendors and creditors. However certain of its vendors have filed legal actions
to recover overdue accounts payables and ceased providing services and products
to the Company. There can be no assurances that other vendors will not pursue
similar actions.

During 2003 and 2002, the Company has funded its operating and investing
activities through its financing activities, which consist primarily of private
placements of common stock, warrant and stock option exercises and borrowings.

The Companys management has taken steps that it believes are necessary to
improve the Companys operations and raise additional capital, both of which
are needed to enhance its ability to meet its cash flow needs through December
31, 2003 and thereafter. Beginning in April 2002 and continuing through the
date of this filing, management has performed reviews of the Companys
operations and implemented various cost cutting programs to significantly
reduce the Companys operating expenses.

Assuming there are no significant changes to the Companys business plan,
management expects to maintain savings of over 50% from annualized fourth
quarter 2001 levels. During the fourth quarter of 2002 and first quarter of
2003, management met its current target to reach a quarterly operating expense
level of between $4,000,000 and $5,000,000.

Management believes that the Companys current staffing and resources will
be sufficient to carry out its business plan for the foreseeable future. In
addition to the cost cutting initiatives already undertaken, management
continues to review all aspects of the Companys operations and may take
additional actions to reduce operating expenses further. Future significant
fluctuations may still occur as a result of non-recurring charges associated
with cost-saving initiatives as well as the Companys research and development
activities, which will vary depending on the Companys wearable/mobile computer
product development cycle during any given period.

At the forecasted levels discussed above, management expects that the
Company will incur operating expenses of between $16,000,000 and $20,000,000
during 2003. However, there can be no assurances that actual operating expenses
will not be significantly higher. The Company will also be required to fund
inventory procurement and other expenditures. While management expects to fund
a portion of these activities through gross profits resulting from revenues,
the Company will be required to obtain most of such amounts through outside
financings. Potential sources of additional financing include private equity
offerings, warrant exercises, strategic investments and various forms of debt
financing. In certain instances, concurrently with the exercise of certain of
these warrants, the exercise prices were reduced. Such reduction has resulted
in the issuance of substantially more shares of common stock than would have
occurred had the warrants been exercised at their original exercise prices. The
Company may reduce the exercise price of additional warrants in the future. If
additional funds are raised through the issuance of equity securities, the
percentage of ownership of current stockholders of the Company will be reduced
and if additional funds are raised at current prices for the Companys stock,
such dilution could be significant. If additional funds are raised through
borrowings, the Company will be subject to interest charges and principal
repayments, will likely be required to comply with financial covenants or other
restrictions, and will likely have to collateralize such borrowings with its
assets, which could be taken by the lender in the event of default.

During 2002 and the three months ended March 31, 2003, the Company raised
over $26,000,000 in cash through sales of its common stock to institutional
investors, through warrant and stock option exercises and through borrowings.
Due in large part to the Companys current stock price, the depressed general
capital markets and cost-cutting efforts described above, the individual equity
financings that the Company has completed in recent quarters have been of a
smaller size when compared to those transacted in previous periods.

The Companys management believes that the combination of cash on hand,
cash flows from operations and outside funding will provide sufficient
liquidity to meet the Companys ongoing cash requirements. This is based both
on the Companys historical ability to raise capital
and on debt and equity financings currently available to the Company. However,
there can be no assurance that the Company can or will obtain sufficient funds
from operations or from additional financings on terms acceptable to the
Company.

9



---



##### 



4. BORROWINGS

On March 26, 2003, the Company borrowed $1,750,000 from an investor
pursuant to a one-year promissory note that bears interest at 3.5% per annum.
In connection with this borrowing, the Company issued to the investor warrants
to purchase 1,750,000 shares of common stock at an exercise price of $1.25 per
share and warrants to purchase 2,000,000 shares of common stock at an exercise
price of $0.43 per share. Based on the relative fair values of the securities
issued, these warrants were assigned a value of $393,594, which amount has been
recorded as a note discount to be amortized into interest expense over the
one-year life of the note. During the three months ended March 31, 2003, the
Company recorded interest expense of $1,007 and amortization of note discount
of $6,470.

5. STOCKHOLDERS EQUITY

During March 2002, the Company received gross proceeds of $9,000,000
through a private placement of 5,625,000 shares of its common stock to certain
investors. In connection with this private placement, the Company issued to the
investors callable warrants to purchase 1,406,250 shares of common stock at an
exercise price of $3.00 per share. In connection with this placement, the
Company paid $270,000 in cash to financial advisors.

During February 2003, the Company received gross proceeds of $2,000,000
through a private placement of 6,666,667 shares of its common stock to an
investor. The shares were sold at $0.30 per share, representing an approximate
20% discount to the closing price of the shares for the trading day immediately
preceding the closing. In connection with this private placement, the Company
issued to the investor callable warrants to purchase 3,333,333 shares of common
stock at an exercise price of $1.25 per share.

The Company issues warrants to purchase shares of its common stock,
primarily in connection with the Companys financings and borrowings. The
Company received net proceeds of $2,354,167 and $0 through the issuance of
8,541,668 and 0 shares of its common stock during the three months ended March
31, 2003 and 2002, respectively, through the exercise of certain of these
warrants. Concurrently with their exercise, the exercise price of such warrants
was reduced from a weighted average of $1.25 per share to $0.28 per share. At
March 31, 2003, the Company had warrants outstanding to purchase 11,533,869
shares of its common stock at prices that range from $0.43 to $5.00 per share,
with a weighted average of $1.94 per share.

6. SEGMENT AND ENTERPRISE WIDE REPORTING

The Company discloses certain financial and supplementary information
about its operating segments, products and services, geographic areas and major
customers pursuant to SFAS No. 131, Disclosures About Segments of an
Enterprise and Related Information. Operating segments are defined as
components of an enterprise about which separate discrete financial information
is evaluated regularly by the chief operating decision maker or decision making
group, in deciding how to allocate resources and assess performance. The
financial information disclosed herein materially presents all of the financial
information related to the Companys principal operating segments as a provider
of wearable computing and communications systems and software and service
solutions.

Revenues by geographical destination as a percentage of total revenues for
the three months ended March 31, 2003 and 2002 are as follows:

|                            |  |                              |    |      |  |  |    |  
|--------------------------- |  | ---------------------------- | -- | ---- |  |  | -- | -
|                            |  | Three Months Ended March 31,
|                            |  |                             
|                            |  | 2003                         |    | 2002
|                            |  |                              |    |     
|United States               |  |                              | 74 | %    |  |  | 72 | %
|Europe, principally Germany |  |                              | 17 | %    |  |  | 20 | %
|Asia, principally Japan     |  |                              | 9  | %    |  |  | 8  | %

Operations in various geographical areas are summarized as follows:

|               |                     |  |                                      |            |      |  |   |            | 
|-------------- | ------------------- |  | ------------------------------------ | ---------- | ---- |  | - | ---------- | 
|               |                     |  | As of and
for the Three Months Ended
|               |                     |  |                                     
|               |                     |  | 2003                                 |            | 2002
|               |                     |  |                                      |            |     
|North America: |                     |  |                                      |            |      |  |   |           
|               | Total revenue       |  | $                                    | 1,329,889  |      |  | $ | 2,021,468  | 
|               | Net loss            |  |                                      | 5,043,619  |      |  |   | 7,096,667  | 
|               | Identifiable assets |  |                                      | 11,692,359 |      |  |   | 15,649,414 | 
|Europe (1):    |                     |  |                                      |            |      |  |   |           
|               | Total Revenue       |  | $                                    | 298,642    |      |  | $ | 562,103    | 
|               | Net loss            |  |                                      | 322,245    |      |  |   | 839,948    | 
|               | Identifiable assets |  |                                      | 1,058,995  |      |  |   | 4,127,895  | 
|Asia:          |                     |  |                                      |            |      |  |   |           
|               | Total revenue       |  | $                                    | 158,446    |      |  | $ | 226,350    | 
|               | Net loss            |  |                                      | 12,614     |      |  |   | 79,025     | 
|               | Identifiable assets |  |                                      | 445,864    |      |  |   | 758,535    | 



---

|(1) |  | Included in the Companys operations in
Europe are $220,953 and $347,954,
respectively, in expenses related to research
and development activities conducted by a
branch of the Company operating in Germany.
|--- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

10



---



##### 



The following table summarizes the number of customers that individually
comprise greater than 10% of total revenue or total accounts receivable and
their aggregate percentage of the Companys total revenue or total accounts
receivable.

|                     |                                      |  |                         |    |      |  |  |    |  
|-------------------- | ------------------------------------ |  | ----------------------- | -- | ---- |  |  | -- | -
|                     |                                      |  | As of and for the Three
|                     |                                      |  | Months Ended March 31, 
|                     |                                      |  |                        
|                     |                                      |  | 2003                    |    | 2002
|                     |                                      |  |                         |    |     
|Revenue:             |                                      |  |                         |    |      |  |  |   
|                     | Number of Customers                  |  |                         | 2  |      |  |  | 2  |  
|                     | Percent of Total Revenue             |  |                         | 25 | %    |  |  | 28 | %
|Accounts Receivable: |                                      |  |                         |    |      |  |  |   
|                     | Number of Customers                  |  |                         | 1  |      |  |  | 2  |  
|                     | Percent of Total Accounts Receivable |  |                         | 48 | %    |  |  | 56 | %

For the three months ended March 31, 2003, revenue from each of Europart
KG and SCRA comprised greater than 10% of total revenue. As of March 31, 2003,
the State of Tennessee Department of Transportation (Tennessee DOT) accounts
receivable balance comprised greater than 10% of total accounts receivable. For
the three months ended March 31, 2002, revenue from Europart KG and Tennessee
DOT each comprised greater than 10% of total revenue. As of March 31, 2002,
Europart KG and Tennessee DOT accounts receivable balances each comprised
greater than 10% of total accounts receivable.

7. TRANSACTIONS WITH CERTAIN OTHER PARTIES

The Company has entered into various agreements with IBM. The Company has
contracted with IBM to design, develop and manufacture certain components of
the MA V product line, including the computer portion and two versions of FPDs
(the Engineering and Inventory Agreement). Under the Engineering and
Inventory Agreement, the Company was obligated to purchase certain components
of the MA V system, including 24,000 computing units, as well as various
numbers of FPDs and other accessories. The total cost to the Company of these
purchases would have been over approximately $40,000,000. Under the Engineering
and Inventory Agreement, the Company had the right to cancel this purchase
commitment by paying a cancellation fee in an amount of approximately
$4,000,000. In March 2003, the Company entered into an agreement with IBM under
which the Company was released of its obligation to pay the penalty or procure
this inventory other than $4,910,000 in MA V computing units, FPDs, peripherals
and component parts. The final pricing provided to the Company represents a
discount from the original contractual prices. Under the March 2003 agreement,
IBM will ship inventory monthly from March 2003 through December 2003 and the
Company will remit payments monthly from March 2003 through January 2004. IBM
Global Finance is providing a credit facility to the Company which will provide
credit to the Company for purchases of inventory under the March 2003
agreement. In connection with this credit facility, IBM Global Finance was
granted a security interest in certain of the Companys assets and the Company
obtained a letter of credit from a third party lender for the benefit of IBM
Global Finance in the amount of $375,000, for which the Company posted an equal
amount of restricted cash. This security interest does not include patents and
intellectual property. The Company has also entered into agreements with IBM
under which IBM purchases MA V and Atigo products from the Company and markets
and sells the systems worldwide to its own customers (the Sales and Marketing
Agreement). During the three months ended March 31, 2003 and 2002, the Company
paid $766,357 and $1,029,311, respectively, to IBM related to design and
development services and inventory purchases. During the three months ended
March 31, 2003 and 2002, the Company recorded revenues of $4,153 and $89,624,
respectively, related to sales of MA V and Atigo products to IBM. Before
selecting IBM as its partner for the Engineering and Inventory Agreement, the
Company reviewed IBMs proposal to provide such services, which included
discussion of the estimated costs to be incurred, IBMs track-record of
bringing new technologies to market, IBMs reputation for quality and other
customary evaluations. The Sales and Marketing Agreement was reached with
similar terms and conditions provided to other volume resellers of the
Companys products. As a result, the Companys management believes that the
Engineering and Inventory Agreement and the Sales and Marketing Agreement
contain arms-length terms and conditions.

Certain of the end-users of the Companys wearable computer products are
universities and other not-for-profit entities (collectively, the End-Users)
that purchase these products from a Value Added Reseller (the VAR) of
Xybernaut GmbH. The Company also contracts with certain of the End-Users to
provide research and development and sales and marketing services to the
Company. The research and development services provided to the Company include
activities such as hardware and software development, product testing and
evaluation. The sales and marketing services include activities such as Company
participation in and sponsorship of industry trade shows, the preparation of
competitive market analysis and the use of the End-Users as named reference
accounts. During the three months ended March 31, 2003 and 2002, the Company
recorded revenues of approximately $253,000 and $474,000, respectively, related
to sales of its products to the VAR. During the
three months ended March 31, 2003 and 2002, the Company recorded total research
and development and sales and marketing expenses of $243,000 and $79,000,
respectively, related to services performed by the End-Users. The Company
compares the cost of the projects performed by the End-Users against the cost
it would likely incur if it were to obtain these services from entities other
than the End-Users. Management also evaluates the cost if the Company performed
these services in-house, including expenses that would be incurred for salary
and benefits, training, travel, supplies and equipment, and overhead. As a
result, the Companys management believes that the agreements and contracts
underlying both the sale of the products and the performance of the services
contain arms-length terms and conditions.

11



---



##### 



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

FORWARD-LOOKING STATEMENTS

To keep investors informed of the Companys future plans and objectives,
this Quarterly Report on Form 10-Q and other reports and statements issued by
the Company and its officers from time to time contain certain statements
concerning the Companys future results, future performance, intentions,
objectives, plans and expectations that are, or may be deemed to be,
forward-looking statements. The Companys ability to do this has been
fostered by the Private Securities Litigation Reform Act of 1995 which provides
a safe harbor for forward-looking statements to encourage companies to
provide prospective information so long as those statements are accompanied by
meaningful cautionary statements identifying important factors that could cause
actual results to differ materially from those discussed in the statement.
Such forward-looking statements are subject to a number of known and unknown
risks and uncertainties that, in addition to general economic and business
conditions, could cause the Companys actual results, performance, and
achievements to differ materially from those described or implied in the
forward-looking statements. Factors that could cause or contribute to such
differences include, but are not limited to, the Companys ability to execute
its business strategy, to profit from its products and services as expected, to
compete, to maintain superior technological capability, to foresee
changes,
to continue to identify, develop and commercialize innovative and competitive
products and services, to penetrate different markets and successfully expand
its revenue, to attract and retain technologically qualified personnel,
particularly in the areas of research and development, to generate such cash flow and obtain financing to support its
operations and growth (see generally Managements Discussion and Analysis of
Financial Condition and Results of Operations and Liquidity and Capital
Resources contained therein) and other risks described in this Quarterly
Report on Form 10-Q and other filings with the SEC.

OVERVIEW

Xybernaut Corporation, a Delaware corporation (Xybernaut or the
Company), is engaged in the research, development, manufacture, marketing and
sales of mobile, wearable computing and communication systems as well as
software and service solutions designed to enhance productivity and improve
product management, asset management, and the accuracy, timeliness and
utilization of captured data. The Company offers solutions with a software and
services focus through its wholly-owned subsidiary Xybernaut Solutions, Inc.
(XSI). The Company offers solutions with a hardware focus through its U.S.
operations and through its wholly-owned subsidiaries Xybernaut K.K. (Japan) and
Xybernaut GmbH (Germany).

The Company was formed in 1990 and completed its initial public offering
(IPO) on July 18, 1996. On April 7, 2000, Xybernaut acquired XSI, formerly
known as Selfware, Inc. The consolidated financial statements include the
accounts of the Company and its wholly owned subsidiaries: XSI (Virginia,
U.S.), Xybernaut Development Corporation (Virginia, U.S.), Xybernaut K.K.
(Yokohama, Japan), and Xybernaut GmbH (Böblingen, Germany). All significant
intercompany accounts and transactions have been eliminated in the
consolidation.

The Mobile Assistant® (MA®) series is the Companys primary line of
hardware products. Introduced in 1995, the current versions are the Mobile
Assistant V (MA V) and MA TC. During 2002, the Company introduced the Atigo
product line, a family of wireless web panels that can be used either as
stand-alone handheld personal computers (PCs) or as displays for an MA
system, a laptop or a conventional PC. The Company derives its revenues from
sales of its wearable computers, software products and consulting services. In
the future, the Company expects to obtain additional revenues from the
licensing of its intellectual property. Since their commercial introductions,
the Company has recognized revenue of approximately $22,000,000 on sales of
approximately 5,000 units of the MA and Atigo series.

A number of trends are expected to have a significant effect on the
Companys operations in the future. In recent quarters, many of the Companys
large customers deferred or delayed anticipated purchases of Company products
because of uncertain economic conditions. If these conditions persist or
worsen, it is possible that more potential customers will defer, delay or
cancel scheduled purchases, which would have an adverse effect on Company
operations. While the Company expects general economic conditions to begin
improving during the second half of 2003, there can be no assurance that this
expectation will be realized. Additionally, to the extent that potential
customers have concerns about purchases from smaller suppliers as a result of
challenging economic conditions for small capitalization technology companies,
such concerns could have a negative impact on the Companys revenues.

Beginning with the widespread use of the internet on desktop computers,
there has been an increasing demand for mobile computing and wireless
communications devices that can bring the desktop internet experience to mobile
users. The rapid growth of internet-enabled cell phones, PDAs, interactive
pagers and similar products result in a growing number of devices that cater to
the mobile data user and which may compete with the Companys products and
which may also present opportunities for licensing in the future.

The Company believes that sales of its wearable and mobile computers will
rely to a large extent on the availability of wireless broadband services that
can take advantage of the extensive processing power and display capabilities
of the Companys hardware products. Wireless local area networks (LANs) are
now well established in commercial markets worldwide that provide broadband
capabilities over a limited physical range in places such as corporate offices,
warehouses, factory floors and airfields. However, wide-range wireless access
that allows a user to move freely over large geographic areas and still
maintain broadband access (commonly referred to as Third Generation or 3G)
is still only available in limited areas, including Japan and parts of Europe.
The Company predicts that 3G service will be available in large metropolitan
areas worldwide in the next few years. For example, NTT DoCoMo has announced
plans to launch 3G service in select U.S. cities in 2004. The Company believes
that while the commercial markets can still be successfully penetrated prior to
the widespread introduction of wireless
broadband access, such service will be needed prior to successful large-scale
sales in the far larger consumer markets.

12



---



##### 



RESULTS OF OPERATIONS

The following table sets forth certain consolidated financial data as a
percentage of revenues for the three months ended March 31, 2003 and 2002.

|                                    |                            |  |                              |       |      |  |        |       | 
|----------------------------------- | -------------------------- |  | ---------------------------- | ----- | ---- |  | ------ | ----- | 
|                                    |                            |  | Three months ended March 31,
|                                    |                            |  |                             
|                                    |                            |  | 2003                         |       | 2002
|                                    |                            |  |                              |       |     
|Revenue                             |                            |  | 100.0                        | %     |      |  | 100.0  | %    
|Cost of sales                       |                            |  | 69.1                         |       |      |  | 75.6   |      
|Provision for inventory and tooling |                            |  | 97.9                         |       |      |  | 0.0    |      
|                                    |                            |  |                              |       |      |  |        |      
|                                    | Gross (loss) / income      |  |                              | (67.0 | )    |  |        | 24.4  | 
|                                    |                            |  |                              |       |      |  |        |      
|Operating expenses:                 |                            |  |                              |       |      |  |        |      
|                                    | Sales and marketing        |  |                              | 114.0 |      |  |        | 184.6 | 
|                                    | General and administrative |  |                              | 56.2  |      |  |        | 58.8  | 
|                                    | Research and development   |  |                              | 63.9  |      |  |        | 67.8  | 
|                                    |                            |  |                              |       |      |  |        |      
|Total operating expenses            |                            |  | 234.1                        |       |      |  | 311.2  |      
|                                    |                            |  |                              |       |      |  |        |      
|Interest and other                  |                            |  | 0.1                          |       |      |  | 1.5    |      
|                                    |                            |  |                              |       |      |  |        |      
|Net loss                            |                            |  | (301.0                       | %)    |      |  | (285.3 | %)   
|                                    |                            |  |                              |       |      |  |        |      

THREE MONTHS ENDED MARCH 31, 2003 AND MARCH 31, 2002

REVENUE. The Company derives its revenue from product sales of its wearable and
mobile computers and components, product sales of software and consulting
services. Total revenue for the three months ended March 31, 2003 was
$1,786,977, a decrease of $1,022,944, or 36%, compared to the three months
ended March 31, 2002. Sales from the Companys mobile/wearable computers
decreased $935,480, or 53%, to $824,712 for the three months ended March 31,
2003 compared to the same period in 2002. Hardware revenues from U.S.
operations decreased $592,682 in the first quarter of 2003 compared with the
same period in 2002 due primarily to a $328,119 decrease in sales of MA V
systems. In addition, the revenues for the first quarter of 2002 include
$363,736 of revenues related to the bulk sale of components for the MA V system
for which there was no corresponding revenues in 2003. Offsetting these
decreases is a $235,668 increase in revenue from the Atigo product line, which
was introduced in the third quarter of 2002. There was also a $278,286 decrease
in European hardware sales in the first quarter of 2003 compared with the same
period in 2002, due primarily to a decrease in orders from a large European
customer. Hardware revenues from Asia, consisting primarily of MA V systems,
decreased slightly by $64,512 in the first quarter of 2003 compared with the
same period in 2002. There were no software revenue sales in either the first
quarter of 2003 or 2002. Revenue from software products generally consists of
a few large transactions that occur throughout the year that are unrelated to
the Companys hardware products. The Companys consulting, licensing and other
revenue for the three months ended March 31, 2003 was $962,265, a decrease of
$87,464, or 8%, from revenue for the three months ended March 31, 2002. This
decrease was due to increased activity on two large consulting contracts in
2002 compared with 2003.

COST OF SALES. The Companys cost of sales includes the costs of components for
the Companys wearable and mobile computer product lines, purchased software,
direct labor and materials, amortization of tooling costs, warranty costs,
fulfillment and shipping costs, and inventory and tooling reserves. Total cost
of sales for the three months ended March 31, 2003 was $2,983,360, an increase
of $860,383, or 41%, compared to the three months ended March 31, 2002. This
increase resulted largely from the $1,749,354 provision for inventory related
to the MA V product line recorded in the three months ended March 31, 2003.
There was no such provision recorded in the same period of 2002. Total gross
margins, excluding the provision for inventory, were 31% and 24%, for the first
quarter of 2003 and 2002, respectively. The cost of sales related to the
Companys hardware products decreased by $830,118, or 57%, from the three
months ended March 31, 2003 compared to the same period in 2002. This decrease
in hardware product cost of sales is roughly in line with the 53% decrease in
hardware product sales. Gross margins from hardware sales from the first three
months of 2003 were 24% compared to 17% for 2002. The favorable gross margin
in 2003 can be attributed to gross margins related to sales of the Atigo
product line, which was introduced in the third quarter of 2002, since margins
are typically highest following a products commercial launch. Also, the
$363,736 sale of components for the MA V system in the first quarter of 2002
had less than 1% margin because the components were deemed obsolete in 2001 and
were written down to their net realizable value. Consulting, licensing and
other gross margins were consistent at 37% for both the 2003 and 2002 periods,
respectively.

SALES AND MARKETING EXPENSES. Sales and marketing expenses for the three months
ended March 31, 2003 were $2,037,506, a decrease of $3,149,919, or 61%,
compared to the corresponding period in 2002. Sales and marketing expenses in
the first quarter of 2003 relating to salaries and benefits, consulting, and
conference expenses decreased approximately $1,114,000, $340,000 and $793,000,
respectively, compared to the same period in 2002. This was primarily the
result of cost saving measures undertaken in the last three quarters of 2002.
The reduction in conference expenses was primarily due to the fact that the
Companys International Conference on Wearable Computing (ICWC) was held at
Chicago Comdex during 2002; a similar event did not occur during the 2003
period. Additional cost savings measures in the Companys European and Asian
operations resulted in decreases of approximately $457,000 in salaries and
benefits, facilities and consulting in the first quarter of 2003 compared to the first quarter of
2002. Another decrease of $144,902 was related to non-cash marketing expenses
for outside services funded through the issuance of the Companys equity
securities for the three months ended March 31, 2003 of $16,736 compared to
$161,638 during the same period in 2002.

13



---



##### 



GENERAL AND ADMINISTRATIVE EXPENSES. General and administrative expenses for
the three months ended March 31, 2003 were $1,004,538, a decrease of $648,824,
or 39%, compared to the same period in 2002. As a result of the cost saving
measures undertaken in the last three quarters of 2002, general and
administrative expenses in the first quarter of 2003 relating to salaries and
benefits, and consulting decreased approximately $209,000 and $413,000,
respectively, compared to the same period in 2002.

RESEARCH AND DEVELOPMENT EXPENSES. The Companys research and development
expenses consist primarily of personnel costs, the purchase of test equipment
and payments to consultants and other third-parties which provide research and
development services for general mobile and wearable computing technologies.
Research and development expenses for the three months ended March 31, 2003
were $1,142,135, a decrease of $762,631, or 40%, compared to the corresponding
period in 2002. This decrease resulted largely from an approximate $413,000
decline in expenditures to third parties and consultants for design and
development of the Companys mobile/wearable product lines. Expenditures during
the 2002 period related to the Atigo product line. In addition, the research
and development expenses related to salaries and benefits of the Companys U.S.
and Asian operations decreased by $278,000 and $46,000, respectively, from the
three months ended March 31, 2002 to 2003 due to cost saving measures
undertaken in the last three quarters of 2002.

INTEREST AND OTHER, NET. Net interest and other income for the three months
ended March 31, 2003 was $2,196, a decrease of $42,807, or 95%, compared to the
same period in 2002. This decrease resulted primarily from a decrease in
interest income earned from the Companys cash balances from the first three
months of 2003 compared to the same period in 2002.

PROVISION FOR INCOME TAXES. The provision for income taxes for the three months
ended March 31, 2003 was $112, a decrease of $1,922, compared to the income tax
provision for the three months ended March 31, 2002. These amounts relate to
the operations of the Companys foreign subsidiaries. The Companys U.S.
operations had a net loss during these periods and, therefore, no provision for
U.S. income taxes was made.

NET LOSS. As a result of the factors described above, the net loss for the
three months ended March 31, 2003 was $5,378,478, a decrease of $2,637,162 or
33%, compared to the three months ended March 31, 2002.

OTHER OPERATING ACTIVITIES

For the three months ended March 31, 2003, the Companys operating
activities used cash of $3,616,646 as a result of its net loss of $5,378,478
and net working capital requirements of $549,807, offset by non-cash expenses
of $2,311,639. The Companys investing activities used cash of $513,730. These
activities were funded through the Companys financing activities which
provided cash of $6,091,970 through the private placement of common stock,
exercise of warrants and borrowings. As a result, the Companys cash balance
increased to $3,998,342 at March 31, 2003 from $1,967,710 at December 31, 2002.

For the three months ended March 31, 2002, the Companys operating
activities used cash of $7,489,646 as a result of its net loss of $8,015,640,
offset by proceeds from working capital of $205,302 and non-cash expenses of
$731,296. The Companys investing activities used cash of $780,460. These
activities were funded through the Companys financing activities which
provided cash of $8,713,047, principally through the private placement of
common stock. As a result, the Companys cash balance increased to $3,481,431
at March 31, 2002 from $3,172,609 at December 31, 2001.

For hardware product sales, the Company generally provides a one-year
warranty on its parts and a six-month warranty on labor. However, the Companys
suppliers for the significant components of the MA and Atigo products,
including the computing unit, flat panel and head mounted displays, and
batteries, provide the Company with similar warranties. A provision for
estimated future warranty costs is recorded at the time of shipment as a
component of cost of sales. The provision is an estimate of internal costs to
be incurred for such sales above and beyond the warranty offered to the Company
by its suppliers. The trend in the computer hardware industry is to provide
extended warranties for up to two years beyond the one-year base warranty. The
Company already offers an extended warranty on Atigo and is negotiating with
the suppliers of its MA products to offer similar warranties to the Company to
back up the extended warranties offered to the Companys customers. In the
event that the Company is not able to obtain such warranties from its
suppliers, the Company may incur warranty expenses in the future that are
significantly greater than those incurred in the past.

The Companys consolidated financial statements contain a provision for
income tax expense related to its operations outside the United States. Subject
to realization, the Company has generated net operating losses in the U.S. that
can be used to offset taxable operating income in the future. The Companys
future operations, if profitable, will be subject to income tax expense not
previously incurred by the Company. At December 31, 2002, the Company had
approximately $116,312,000 and $6,560,000 of net operating loss carry forwards
for U.S. federal and foreign income tax purposes, respectively. The U.S. losses
will begin to expire in 2010 and the losses from foreign operations do not
expire. The use of the U.S. carryforwards may be limited in any one year under
Internal Revenue Code Section 382 if significant ownership changes occur.

The Company is involved in routine legal and administrative proceedings
and claims of various types. While any such proceeding or claim contains an
element of uncertainty, management does not expect that they will have a
material adverse effect on the Companys results of operations or financial
position.

14



---



##### 



TRANSACTIONS WITH RELATED AND CERTAIN OTHER PARTIES

Between November 2000 and February 2001, the Company loaned a net balance
of $940,188 to the Companys former President and current Chief Executive
Officer and Chairman of the Board of Directors. The proceeds were used to
prevent a forced sale of a portion of this officers personal common stock
holdings of the Company that secured a personal margin loan from an investment
bank. The loan was made pursuant to a promissory note that was secured by
shares of the officers personal common stock holdings of the Company and
accrued interest at 8% per year. On December 31, 2001, the Companys Board of
Directors increased the number of shares securing the loan from 200,000 shares
to 250,000 shares, extended the maturity date from December 31, 2001 to
December 31, 2002 and reduced the interest rate to 6%, reflective of a general
decline in interest rates over this period. On December 17, 2002, the
$1,086,891 in outstanding principal and interest was repaid in full through the
i) transfer by the officer to the Company of 1,108,343 shares of the Companys
common stock personally held by the officer, which amount includes the shares
that were pledged as collateral, which were valued at $681,631, and ii)
cancellation of all of the officers 742,049 options to purchase shares of the
Companys common stock that had been granted prior to the date of repayment,
which were valued at $405,260. Effective December 31, 2002, the Company
cancelled the 1,108,343 shares of common stock transferred through this
repayment. To determine the fair market value of the transfer of shares of
stock and the cancellation of stock options, the Company used the market price
of the Companys common stock on the date of repayment and the Black-Scholes
option-pricing model, respectively. The variables used in the Black-Scholes
option-pricing model were as follows: i) the risk free rate was 3.03%, which
was the yield of 5-year Treasury Notes issued November 15, 2002, and ii) the
standard deviation of stock return was 131.25%, which was the volatility of the
Companys stock calculated using the end of the month stock price for the
period from January 1, 2000 through December 31, 2002. The outstanding
principal and interest owed by the officer to the Company under this promissory
note totaled $0 at both March 31, 2003 and December 31, 2002.

LIQUIDITY AND CAPITAL RESOURCES

From its inception until the completion of its initial public offering,
the Company financed its operations through the private sale of its equity
securities, vendor credit, and short-term loans received from management,
stockholders and others. During and subsequent to the IPO, the Company has
financed its operations from public and private sales of its common and
preferred stock, borrowings from financial institutions, management and
investors, proceeds from the exercise of warrants and stock options, and sales
of its products and services. The Companys financing and borrowing activities
for the twelve months ended December 31, 2002 and the three months ended March
31, 2003 are provided below.

COMMON STOCK

During March 2002, the Company received gross proceeds of $9,000,000
through a private placement of 5,625,000 shares of its common stock to certain
investors. In connection with this private placement, the Company issued to the
investors callable warrants to purchase 1,406,250 shares of common stock at an
exercise price of $3.00 per share. In connection with this placement, the
Company paid $270,000 in cash to financial advisors.

During June 2002, the Company received gross proceeds of $4,000,000
through a private placement of 6,666,666 shares of its common stock to certain
investors. In connection with this private placement, the Company issued to the
investors callable warrants to purchase 1,666,666 shares of common stock at an
exercise price of $1.50 per share. In connection with this placement, the
Company issued 740,740 shares of its common stock to financial and business
development advisors.

During August 2002, the Company received gross proceeds of $2,000,000
through a private placement of 5,714,286 shares of its common stock to certain
investors. In connection with this private placement, the Company issued to the
investors callable warrants to purchase 5,714,286 shares of common stock at an
exercise price of $0.70 per share and callable warrants to purchase 5,714,286
shares of common stock at an exercise price of $1.50 per share. A portion of
the proceeds from this private placement was used to repay a $250,000 note
payable.

During November 2002, the Company received gross proceeds of $4,100,000
through a private placement of 17,083,332 shares of its common stock to certain
investors. In connection with this private placement, the Company issued to the
investors callable warrants to purchase 8,541,668 shares of common stock at an
exercise price of $1.25 per share.

During February 2003, the Company received gross proceeds of $2,000,000
through a private placement of 6,666,667 shares of its common stock to an
investor. The shares were sold at $0.30 per share, representing an approximate
20% discount to the closing price of the shares for the trading day immediately
preceding the closing. In connection with this private placement, the Company
issued to the investor callable warrants to purchase 3,333,333 shares of common
stock at an exercise price of $1.25 per share.

The Company issues warrants to purchase shares of its common stock,
primarily in connection with the Companys financings and borrowings. The
Company received net proceeds of $2,354,167 and $2,186,802 through the issuance
of 8,541,668 and 17,350,627 shares of its common stock during the three months
ended March 31, 2003 and the twelve months ended March 31, 2002, respectively,
through the exercise of certain of these warrants. Concurrently with the
exercise of such warrants, the exercise price of such warrants was reduced from
a weighted average of $1.49 per share to $0.18 per share. At March 31, 2003,
the Company had warrants outstanding to purchase 11,533,869 shares of its
common stock at prices that range from $0.43 to $5.00 per share, with a
weighted average of $1.94 per share.

Borrowings

During June 2002, the Company received $250,000 in cash from an investor
that was recorded by the Company as a note payable. This note bore interest at
6.0% per annum and was due on or before June 30, 2003. This note was repaid in
August 2002 from the proceeds of a private placement.

15



---



##### 



On March 26, 2003, the Company borrowed $1,750,000 from an investor
pursuant to a one-year promissory note that bears interest at 3.5% per annum.
In connection with this borrowing, the Company issued to the investor warrants
to purchase 1,750,000 shares of common stock at an exercise price of $1.25 per
share and warrants to purchase 2,000,000 shares of common stock at an exercise
price of $0.43 per share. Based on the relative fair values of the securities
issued, these warrants were assigned a value of $393,594, which amount has been
recorded as a note discount to be amortized into interest expense over the
one-year life of the note. During the three months ended March 31, 2003, the
Company recorded interest expense of $1,007 and amortization of note discount
of $6,470.

Commitments

Inventory.At March 31, 2003, the Company had commitments to purchase
inventory, tooling and engineering and other services from its suppliers and
manufacturers related to its current and future hardware product lines. The
Company expects that it will enter into similar commitments in the future as it
designs, develops and procures future wearable computer product lines.

Under its original agreements with IBM, the Company was obligated to
purchase certain components of the MA V system, including 24,000 computing
units, as well as various numbers of FPDs and other accessories. The total cost
to the Company of these purchases would have been over approximately
$40,000,000. Under the original agreements, the Company had the right to cancel
this purchase commitment by paying a cancellation fee in an amount of
approximately $4,000,000. In March 2003, the Company entered into an agreement
with IBM under which the Company was released of its obligation to pay the
penalty or procure this inventory other than $4,910,000 in MA V computing
units, FPDs, peripherals and component parts. The final pricing provided to the
Company represents a discount from the original contractual prices. Under the
March 2003 agreement, IBM will ship inventory monthly from March 2003 through
December 2003 and the Company will remit payments monthly from March 2003
through January 2004. IBM Global Finance is providing a credit facility to the
Company which will provide credit to the Company for purchases of inventory
under the March 2003 agreement. In connection with this credit facility, IBM
Global Finance was granted a security interest in certain of the Companys
assets and the Company obtained a letter of credit from a third party lender
for the benefit of IBM Global Finance in the amount of $375,000, for which the
Company posted an equal amount of restricted cash. This security interest does
not include patents and intellectual property.

In addition to the above obligation to IBM related to the MA V, the
Company has commitments to purchase computing units, flat panel and head
mounted displays, miscellaneous computing components as well as engineering and
other services from its various vendors related to the MA V, Atigo, MA TC and
future product lines. The Company believes that, if needed, the timing and
amount of many of these shipments, services and payments may be adjusted
through the payment of cancellation fees, contract negotiations or the
satisfaction of obligations through the issuance of the Companys equity
securities. However, there can be no assurance that the Company can or will
successfully modify these contracts or commitments.

Excluding the potential impact of contract modifications, the Company
estimates that it will make total payments of approximately $6,000,000 during
the period from April through December 2003 related to current inventory
commitments at the time of this filing, which amount includes the commitment to
purchase the additional MA V products from IBM monthly during 2002, discussed
above. The Company expects that it will enter into similar inventory and
engineering commitments in the future as it designs, develops and procures
future wearable computer product lines.

Operating Leases and Other.The Company leases operating facilities and
equipment under operating leases expiring on various dates through 2007. Future
minimum payments under noncancelable operating leases as of March 31, 2003 are:

|                                 |  |   |         | 
|-------------------------------- |  | - | ------- | 
|For the Year Ending December 31,
|                                
|2003                             |  | $ | 416,618 | 
|2004                             |  |   | 205,987 | 
|2005                             |  |   | 160,366 | 
|2006                             |  |   |        | 
|2007                             |  |   |        | 
|                                 |  |   |         | 
|                                 |  | $ | 782,971 | 
|                                 |  |   |         | 

Other Liquidity and Capital Resources Disclosures

At March 31, 2003, the Company had accounts receivable, net of allowances,
of $2,311,370, a decrease of $1,099,501, or 32%, from the December 31, 2002
balance of $3,410,871. This fluctuation was in line with the 31% decrease in
total revenues from the three months ended December 31, 2002 of $2,604,850 to
the three months ended March 31, 2003 of $1,786,977 and management does not
believe that it was caused by qualitative factors related to the Companys
business such as changes in credit terms, slower paying customers or the impact
of a
change in economic environment. Included in the accounts receivable at December
31, 2002 is accounts receivable of $1,103,200 associated with a December sale
for which the Company collected the balance in 2003. In addition, accounts
receivable at March 31, 2003 and December 31, 2002 include $1,182,249 and
$1,130,206, respectively, of unbilled accounts receivable representing amounts
earned and recorded under the percentage of completion method of accounting on
a long-term contract of XSI. The Company expects to bill this amount in its
entirety in 2003 upon reaching certain milestones in the contract.

The deferred revenue balances at March 31, 2003 and December 31, 2002
result primarily from billings to customers that were in excess of revenue
recognized on service contracts. Such deferred revenue will be recognized as
revenue as the revenue recognition criteria are met.

16



---



##### 



The Company has recorded net losses since its inception, including during
the periods presented in this Form 10-Q. These losses are primarily
attributable to the operating expenses incurred by the Company to design,
develop, market and sell its wearable computer products and to provide general
and administrative support for these operating activities. During these
periods, the Companys revenues and gross margins have not been sufficient to
fund these operating activities. As a result, the Company has consistently
recorded negative cash flows from operating activities and net losses and had
an accumulated deficit of $136,401,637 at March 31, 2003.

The combination of the Companys operating losses and its working capital
requirements has severely impacted the Companys financial position and
liquidity. At March 31, 2003, the Company had unrestricted cash on hand of
$3,998,342 and accounts payable and accrued expenses of $4,661,465. Certain of
these liabilities are past their stated terms of payment, including those owed
to vendors that provide services and inventory which are required by the
Company to execute its business plan. In general, any company that does not pay
its suppliers in a timely manner is at risk of being forced into an involuntary
bankruptcy proceeding instituted by creditors, which may provide for the
liquidation of assets or the reorganization of assets and debts. The Company
generally believes that it has a reasonably good relationship with most of its
vendors and creditors. However certain of its vendors have filed legal actions
to recover overdue accounts payables and ceased providing services and products
to the Company. There can be no assurances that other vendors will not pursue
similar actions.

During 2003 and 2002, the Company has funded its operating and investing
activities through its financing activities, which consist primarily of private
placements of common stock, warrant and stock option exercises and borrowings.

The Companys management has taken steps that it believes are necessary to
improve the Companys operations and raise additional capital, both of which
are needed to enhance its ability to meet its cash flow needs through December
31, 2003 and thereafter. Beginning in April 2002 and continuing through the
date of this filing, management has performed reviews of the Companys
operations and implemented various cost cutting programs to significantly
reduce the Companys operating expenses.

Assuming there are no significant changes to the Companys business plan,
management expects to maintain savings of over 50% from annualized fourth
quarter 2001 levels. During the fourth quarter of 2002 and first quarter of
2003, management met its current target to reach a quarterly operating expense
level of between $4,000,000 and $5,000,000. Through the first quarter of 2003,
the Company had reduced its net operating expenses by 59% from fourth quarter
2001 levels.

The Companys management uses the measurement of net operating expenses in
reviewing the results of its operations as well as in analyzing the impact of
the various cost-saving initiatives it has implemented or plans to implement in
the future. When used herein, net operating expenses represents total operating
expenses as reported on the Companys consolidated statements of operations (as
reported in accordance with U.S. GAAP) as adjusted for restructuring charges
(as reported in accordance with U.S. GAAP) as well as certain other
non-recurring transactions (that do not meet the criteria for recordation as
restructuring charges). Management believes that by reviewing net operating
expenses, it is better able to focus on the Companys recurring operations than
it would be if it reviewed total operating expenses, which include charges such
as severance payments to terminated employees, charges related to reductions in
facilities and other large charges related to non-recurring activities. For the
periods presented or discussed in this Form 10-Q, there were no adjustments to
the Companys operating expenses to determine net operating expenses.

Management believes that the Companys current staffing and resources will
be sufficient to carry out its business plan for the foreseeable future. In
addition to the cost cutting initiatives already undertaken, management
continues to review all aspects of the Companys operations and may take
additional actions to reduce operating expenses further. Future significant
fluctuations may still occur as a result of non-recurring charges associated
with cost-saving initiatives as well as the Companys research and development
activities, which will vary depending on the Companys wearable/mobile computer
product development cycle during any given period.

At the forecasted levels discussed above, management expects that the
Company will incur operating expenses of between $16,000,000 and $20,000,000
during 2003. However, there can be no assurances that actual operating expenses
will not be significantly higher. The Company will also be required to fund
inventory procurement and other expenditures. While management expects to fund
a portion of these activities through gross profits resulting from revenues,
the Company will be required to obtain most of such amounts through outside
financings. Potential sources of additional financing include private equity
offerings, warrant exercises, strategic investments and various forms of debt
financing. In certain instances, concurrently with the exercise of certain of
these warrants, the exercise prices were reduced. Such reduction has resulted
in the issuance of substantially more shares of common stock than would have
occurred had the warrants been exercised at their original exercise prices. The
Company may reduce the exercise price of additional warrants in the future. If
additional funds are raised through the issuance of equity securities, the
percentage of ownership of current stockholders of the Company will be reduced
and if additional funds are raised at current prices for the Companys stock,
such dilution could be significant. If additional funds are raised through
borrowings, the Company will be subject to interest charges and principal
repayments, will likely be required to comply with financial covenants or other
restrictions, and will likely have to collateralize such borrowings with its
assets, which could be taken by the lender in the event of default.

During 2002 and the three months ended March 31, 2003, the Company raised
over $26,000,000 in cash through sales of its common stock to institutional
investors, through warrant and stock option exercises and through borrowings.
Management anticipates that additional funds will be needed from additional
private placements later in 2003. Due in large part to the Companys current
stock price, the depressed general capital markets and cost-cutting efforts
described above, the individual equity financings that the Company has
completed in recent quarters have been of a smaller size when compared to those
transacted in previous periods. The equity markets, especially for small
capitalization technology stocks, have remained depressed, and the U.S. and
world economies have generally been in a decline or recession. If a sustained
decline in the general equity markets, the price of the Companys common stock,
or the U.S. or world economy were to occur, the Company could face difficulties
in its ability to raise additional capital. Additionally, the Company has
historically made several private placements of its common stock per year,
primarily to a limited number of institutional investors who specialize in
making similar types of investments. If these institutional investors were to
choose to not participate in future private placements, the Company could face
difficulties in its ability to raise additional capital.

17



---



##### 



On July 22, 2002, the Company received notice from Nasdaq that the
Companys common stock had closed below $1 per share for 30 consecutive trading
days. Effective October 29, 2002, the Company was granted a transfer to the
Nasdaq SmallCap® Market. Effective January 22, 2003, the Company was provided
an extension until July 17, 2003 for the stock price to close above $1 for ten
consecutive trading days.

On January 30, 2003, Nasdaq issued a press release in which it announced
plans to extend a pilot program governing bid price rules for all Nasdaq
National Market® and Nasdaq Small Cap issuers. The proposal will allow issuers
that meet heightened financial requirements to benefit from extended compliance
periods for satisfying minimum bid price requirements. The proposed rule
changes would [amongst other changes] extend the bid price grace period for
SmallCap issuers demonstrating compliance with the core SmallCap initial
listing criteria from 180 to up to 540 days (approximately 18 months).
Compliance with this standard will be verified every 180 days. NASDAQ will
present the overall plan to the Securities and Exchange Commission for approval
prior to implementing the proposed changes.

The Companys management believes it is currently in compliance with all
such listing criteria and management anticipates it will remain in compliance
in the future. However, there can be no assurances that the Company will be
able to remain in compliance in the future or that the SEC will grant the
Nasdaq the requisite approval to adopt this proposal. Prior to the delisting of
the Companys common stock, the Company can appeal Nasdaq for an extension or
for other remedies. If necessary, management intends to fully exercise all of
its rights and options to maintain its listing. If the Company is unable to
remain on the SmallCap Market, it may be forced to trade on the Over the
Counter Bulletin Board or Pink Sheets markets, which would significantly reduce
the liquidity in the stock and interest of potential investors in purchasing
the stock.

The Companys management believes that under this Nasdaq proposal, the
Company would be eligible to obtain an extension to January 2004 for its stock
price to close above $1 for ten consecutive trading days.

The Companys management believes that the combination of cash on hand,
cash flows from operations and outside funding will provide sufficient
liquidity to meet the Companys ongoing cash requirements. This is based both
on the Companys historical ability to raise capital and on debt and equity
financings currently available to the Company. However, there can be no
assurance that the Company can or will obtain sufficient funds from operations
or from additional financings on terms acceptable to the Company.

If the Company is unable to obtain sufficient additional financing, it
will be required to reduce spending in order to maintain its operations at a
reduced level. Management believes that it will be able to reduce spending if
required. However, such reduction would negatively impact progress on
implementing the Companys business plan, and may require substantial
reductions in the purchase commitments previously disclosed herein.

Contractual Obligations and Commercial Commitments

The Companys significant contractual obligations as of March 31, 2003 are
for lease payments related to a reduction in facilities classified as
restructuring in 2002, operating leases (primarily for office space) and
inventory commitments. The Company expects to receive $22,482 in sublease
income through fiscal 2003, which is equivalent to the adjusted cost of the
lease to the Company after restructuring charges of $10,199 recorded in 2002.

|                        |  |                         |           |      |  |      |           |      |  |      |         |      |  |   |         |  |  |   |   |  |  |   |   | 
|----------------------- |  | ----------------------- | --------- | ---- |  | ---- | --------- | ---- |  | ---- | ------- | ---- |  | - | ------- |  |  | - | - |  |  | - | - | 
|                        |  | Payments Due by Periods
|                        |  |                        
|                        |  | Total                   |           | 2003 |  | 2004 |           | 2005 |  | 2006 |         | 2007
|                        |  |                         |           |      |  |      |           |      |  |      |         |     
|Restructuring Liability |  | $                       | 175,549   |      |  | $    | 72,541    |      |  | $    | 60,928  |      |  | $ | 42,080  |  |  | $ |  |  |  | $ |  | 
|Operating Lease         |  |                         | 782,971   |      |  |      | 416,618   |      |  |      | 205,987 |      |  |   | 160,366 |  |  |   |  |  |  |   |  | 
|Capital Lease           |  |                         | 4,903     |      |  |      | 4,903     |      |  |      |        |      |  |   |        |  |  |   |  |  |  |   |  | 
|Inventory Commitments   |  |                         | 6,500,000 |      |  |      | 6,000,000 |      |  |      | 500,000 |      |  |   |        |  |  |   |  |  |  |   |  | 
|                        |  |                         |           |      |  |      |           |      |  |      |         |      |  |   |         |  |  |   |   |  |  |   |   | 
|                        |  | $                       | 7,463,423 |      |  | $    | 6,494,062 |      |  | $    | 766,915 |      |  | $ | 202,446 |  |  | $ |  |  |  | $ |  | 
|                        |  |                         |           |      |  |      |           |      |  |      |         |      |  |   |         |  |  |   |   |  |  |   |   | 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is exposed to market risk related to changes in foreign currency
exchange rates and changes in interest rates. The Company does not hold
investments or use derivative financial instruments for speculative or trading
purposes. All of the potential changes noted below are based on sensitivity
analyses performed on the Companys financial position at March 31, 2003.
Actual results may differ materially.

18



---



##### 



FOREIGN CURRENCY EXCHANGE RISK

The majority of the Companys revenue, expense, and capital purchasing
activities are transacted in U.S. dollars. However, as a result of the
Companys international manufacturing, research and development, sales and
marketing, inventory procurement, and other activities, the Company enters into
transactions denominated in other currencies, primarily the Japanese Yen and
the European Euro or in which the U.S. Dollar equivalent is determined by the
values of such currencies. Prior to the adoption of the Euro, the Company also
regularly entered into transactions denominated in the German Deutsche Mark. As
of January 1, 2001, Xybernaut GmbH converted its functional currency from the
Deutsche Mark to the Euro. The effect of this conversion was an increase of
$151,123 on beginning accumulated deficit, which is included in the foreign
currency translation balance. Historically, the Company has not realized
significant gains or losses in transactions denominated in, or determined by,
foreign currencies. To date, the Company has not entered into foreign exchange
forward or option contracts to hedge its exposure to future movements in
foreign exchange rates because the Companys management believes that the
potential impact of these movements does not justify the costs of entering into
such contracts or the use of capital to collateralize these contracts. In the
future, the Company may enter into foreign exchange forward and option
contracts to hedge transactions denominated in a foreign currency if management
determines that the levels of international sales or operations justify the use
of such contracts. For the three months ended March 31, 2003, the Companys
operations in Europe comprised 16.7% of its total revenue and 6.0% of its net
loss, compared to 20.0% of its total revenue and 10.5% of its net loss, in the
same period for 2002. For the three months ended March 31, 2003, the Companys
operations in Asia comprised 8.9% of its total revenue and 0.2% of its net
loss, compared to 8.1% of its total revenue and 1.0% of its net loss, in the
same period for 2002. At March 31, 2003, the Companys assets in Europe and
Asia comprised 8.0% and 3.4% of its total assets, respectively, compared to
20.1% and 3.7% of its total assets at March 31, 2002, respectively. According
to published sources, the average fluctuation of the European Euro during the
three months ended March 31, 2003 was 2.2% compared to -1.6% for the same
period in 2002. The average fluctuation of the Japanese Yen for the three
months ended March 31, 2003 was -0.2% compared to -1.0% for the same period in
2002. Management believes that these fluctuations did not have a material
impact on the Companys results of operations or financial position for 2003
and 2002.

INTEREST RATE SENSITIVITY

The Company is party to certain debt and credit instruments and continues
to explore various financing alternatives, including debt financings. If
additional funds are raised through borrowings, the Company will be subject to
additional interest charges. Interest rate increases may materially increase
the Companys interest expense, hinder the Companys ability to borrow
additional funds or have a negative effect on the ability of the Companys
customers to purchase its products. To date, the Company has not entered into
interest rate forward or option contracts to hedge its exposure to future
movements in interest rates because the Companys management believes that the
potential impact of these movements does not justify the costs of entering into
such contracts or the use of capital to collateralize these contracts. As the
Companys exposure to interest rate fluctuations becomes more significant, it
may enter into interest rate forward and option contracts to hedge against such
fluctuations. According to published sources, the average prime interest rate
during the first quarter of fiscal year 2003 was 4.25%, compared to a 4.75%
average prime interest rate during the same period in 2002, respectively. For
2003 and 2002, the prime interest rate fluctuation from January 1 to March 31
of each year was 0%. Management believes that these fluctuations did not have a
material impact on the Companys results of operations or financial position
for 2003 and 2002.

ITEM 4. CONTROLS AND PROCEDURES

Within the 90 days prior to the date of this report, the Company carried
out an evaluation, under the supervision and with the participation of the
Companys management, including the Companys Chief Executive Officer, Chief
Financial Officer and President, of the effectiveness of the design and
operation of the Companys disclosure controls and procedures pursuant to
Exchange Act Rule 13a-14. Based upon that evaluation, the Chief Executive
Officer, Chief Financial Officer and President concluded that the design and
execution of the Companys disclosure controls and procedures is effective.
There were no significant changes in the Companys internal controls or in
other factors that could significantly affect these controls subsequent to the
date of their evaluation.

PART II  OTHER INFORMATION

ITEM 2: CHANGES IN SECURITIES AND USE OF PROCEEDS

During February 2003, the Company received gross proceeds of $2,000,000
through a private placement of 6,666,667 shares of its common stock to an
investor. The shares were sold at $0.30 per share, representing an approximate
20% discount to the closing price of the shares for the trading day immediately
preceding the closing. In connection with this private placement, the Company
issued to the investor callable warrants to purchase 3,333,333 shares of common
stock at an exercise price of $1.25 per share. The net proceeds of the
placement were used for working capital of the Company. The private placement
was exempt from registration pursuant to Section 4(2) of the Securities Act of
1933 and Rule 506 promulgated thereunder.

ITEM 6: EXHIBITS AND REPORTS ON FORM 8-K

A) EXHIBITS

99.1 Sarbanes-Oxley Act of 2002 Certifications

B) REPORTS ON FORM 8-K

None.

19



---



##### 



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.

XYBERNAUT CORPORATION

By: /s/ EDWARD G. NEWMAN
Edward G. Newman
Chief Executive Officer and
Chairman of the Board of Directors

By: /s/ THOMAS D. DAVIS
Thomas D. Davis
Senior Vice President and
Chief Financial Officer

By: /s/ STEVEN A. NEWMAN
Steven A. Newman
President, Chief Operating Officer and
Vice Chairman of the Board of Directors

Date: May 15, 2003

20



---



##### 



CERTIFICATIONS

I, Edward G. Newman, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of Xybernaut
Corporation;

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

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

4.     The registrants other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

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

b)     Evaluated the effectiveness of the registrants disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the Evaluation Date); and

c)     Presented in this quarterly report our conclusions about the effectiveness
of the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

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

a)     All significant deficiencies in the design or operation of internal controls
which could adversely affect the registrants ability to record, process,
summarize and report financial data and have identified for the registrants
auditors any material weaknesses in internal controls; and

b)     Any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrants internal controls;
and

6.     The registrants other certifying officers and I have indicated in this
quarterly report whether there were significant changes in internal controls or
in other factors that could significantly affect internal controls subsequent
to the date of our most recent evaluation, including any corrective actions
with regard to significant deficiencies and material weaknesses.

May 15, 2003

XYBERNAUT CORPORATION

By: /s/ EDWARD G. NEWMAN
Edward G. Newman
Chief Executive Officer and
Chairman of the Board of Directors

21



---



##### 



I, Thomas D. Davis, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of Xybernaut
Corporation;

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

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

4.     The registrants other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

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

b)     Evaluated the effectiveness of the registrants disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the Evaluation Date); and

c)     Presented in this quarterly report our conclusions about the effectiveness
of the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

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

a)     All significant deficiencies in the design or operation of internal controls
which could adversely affect the registrants ability to record, process,
summarize and report financial data and have identified for the registrants
auditors any material weaknesses in internal controls; and

b)     Any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrants internal controls;
and

6.     The registrants other certifying officers and I have indicated in this
quarterly report whether there were significant changes in internal controls or
in other factors that could significantly affect internal controls subsequent
to the date of our most recent evaluation, including any corrective actions
with regard to significant deficiencies and material weaknesses.

May 15, 2003

XYBERNAUT CORPORATION

By: /s/ THOMAS D. DAVIS
Thomas D. Davis
Senior Vice President and
Chief Financial Officer

22



---



##### 



I, Steven A. Newman, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of Xybernaut
Corporation;

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

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

4.     The registrants other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

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

b)     Evaluated the effectiveness of the registrants disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the Evaluation Date); and

c)     Presented in this quarterly report our conclusions about the effectiveness
of the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

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

a)     All significant deficiencies in the design or operation of internal controls
which could adversely affect the registrants ability to record, process,
summarize and report financial data and have identified for the registrants
auditors any material weaknesses in internal controls; and

b)     Any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrants internal controls;
and

6.     The registrants other certifying officers and I have indicated in this
quarterly report whether there were significant changes in internal controls or
in other factors that could significantly affect internal controls subsequent
to the date of our most recent evaluation, including any corrective actions
with regard to significant deficiencies and material weaknesses.

May 15, 2003

XYBERNAUT CORPORATION

By: /s/ STEVEN A. NEWMAN
Steven A. Newman
President, Chief Operating Officer and
Vice Chairman of the Board of Directors

23