TABLE OF CONTENTS




|                               |                                                                                              |                                         |  |  |  |  |  | 
|------------------------------ | -------------------------------------------------------------------------------------------- | --------------------------------------- |  |  |  |  |  | 
|PART I  FINANCIAL INFORMATION
|                               | Item 1 Financial Statements                                                                 
|                               |                                                                                              | CONDENSED BALANCE SHEETS               
|                               |                                                                                              | CONDENSED STATEMENTS OF OPERATIONS     
|                               |                                                                                              | CONDENSED STATEMENTS OF CASH FLOWS     
|                               |                                                                                              | NOTES TO CONDENSED FINANCIAL STATEMENTS
|                               | Item 2 Managements Discussion and Analysis of Financial Condition and Results of Operations
|PART II  OTHER INFORMATION   
|                               | Item 6: Exhibits and Reports on Form 8-K                                                    
|SIGNATURES                    



---



##### Table of Contents



FORM 10-Q

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

Quarterly Report Under Section 13 or 15 (d)
of the Securities Exchange Act of 1934

For Quarter Ended March 31, 2001

Commission File Number 0-13898

|                                                      
|------------------------------------------------------
|Veramark Technologies, Inc.                           
|                                                      
|(Exact name of registrant as specified in its charter)

|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 16-1192368                          
|                                                               |  |                                     
|(State or other jurisdiction of Incorporation
or Organization) |  | (IRS Employer Identification Number)

|                                         |  |           
|---------------------------------------- |  | ----------
|3750 Monroe Avenue, Pittsford, NY        |  | 14534     
|                                        
|(Address of principal executive offices) |  | (Zip Code)

|                                                                                  
|----------------------------------------------------------------------------------
|(716) 381-6000                                                                    
|                                                                                  
|(Registrants telephone number, including area code)                              
|                                                                                  
|                                                                                  
|                                                                                  
|                                                                                  
|N.A.                                                                              
|                                                                                  
|(Former name, former address and former fiscal year, if changed since last report)

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

YES XX  NO

Indicate the number of shares outstanding of each of the issuers classes
of common stock, as of March 31, 2001

|                                 |  |                 
|-------------------------------- |  | ----------------
|Common stock, par value $.10     |  | 8,188,909 shares
|                                
|                                
|                                
|                                
|                                
|                                
|                                
|                                
|                                
|                                
|                                
|                                
|                                
|                                
|                                
|                                
|This report consists of 14 pages

1



---



##### Table of Contents



INDEX

|        |  |                                                                                       |  |        
|------- |  | ------------------------------------------------------------------------------------- |  | -------
|        |  |                                                                                       |  | Page   
|        |  |                                                                                       |  |        
|       
|PART I  |  | FINANCIAL INFORMATION                                                                
|       
|       
|       
|       
|       
|Item 1  |  | Financial Statements                                                                 
|       
|       
|       
|       
|       
|        |  | Condensed Balance Sheets 
March 31, 2001 and December 31, 2000                       |  | 3 - 4  
|       
|       
|       
|       
|       
|        |  | Condensed Statements of Operations 
Three Months Ended March 31, 2001 and 2000       |  | 5      
|       
|       
|       
|       
|       
|        |  | Condensed Statements of Cash Flows 
Three Months Ended March 31, 2001 and 2000       |  | 6      
|       
|       
|       
|       
|       
|        |  | Notes To Condensed Financial Statements                                               |  | 7 - 8  
|       
|       
|       
|       
|       
|Item 2  |  | Managements Discussion and Analysis of
Financial Condition and Results of Operations |  | 9 - 11 
|       
|       
|       
|       
|       
|       
|PART II |  | OTHER INFORMATION                                                                    
|       
|       
|       
|       
|       
|Item 6  |  | Exhibits and Reports on Form 8-K                                                      |  | 12 - 13

2



---



##### Table of Contents






PART I  FINANCIAL INFORMATION




VERAMARK TECHNOLOGIES, INC.




CONDENSED BALANCE SHEETS

|                       |                                                                                                            |                              |           |            |           |              |           |            |           | 
|---------------------- | ---------------------------------------------------------------------------------------------------------- | ---------------------------- | --------- | ---------- | --------- | ------------ | --------- | ---------- | --------- | 
|                       |                                                                                                            |                              |           | March 31,  |           | December 31,
|                       |                                                                                                            |                              |           | 2001       |           | 2000        
|                       |                                                                                                            |                              |           |            |           |             
|ASSETS                 |                                                                                                            | (Unaudited)                 
|CURRENT ASSETS:       
|                      
|                      
|                      
|                      
|                       | Cash and Cash Equivalents                                                                                  |                              | $         | 1,298,855  |           |              | $         | 1,072,421  |          
|                      
|                      
|                      
|                      
|                       | Investments                                                                                                |                              |           | 342,907    |           |              |           | 394,453    |          
|                      
|                      
|                      
|                      
|                       | Accounts Receivable, trade (net
of allowance for doubtful accounts
of $205,000 and $201,000, respectively) |                              |           | 1,622,732  |           |              |           | 2,104,505  |          
|                      
|                      
|                      
|                      
|                       | Net Inventories                                                                                            |                              |           | 249,690    |           |              |           | 332,003    |          
|                      
|                      
|                      
|                      
|                       | Prepaid Expenses                                                                                           |                              |           | 117,623    |           |              |           | 96,336     |          
|                      
|                      
|                      
|                      
|                       | Assets Held for Sale (Note 5)                                                                              |                              |           |           |           |              |           | 625,324    |          
|                       |                                                                                                            |                              |           |            |           |              |           |           
|                       |                                                                                                            | Total Current Assets         |           |            | 3,631,807 |              |           |            | 4,625,042 | 
|                      
|                      
|                      
|                      
|PROPERTY AND EQUIPMENT |                                                                                                            |                              | 6,725,720 |            |           |              | 6,733,928 |           
|                      
|                      
|                      
|                      
|                       | Less Accumulated Depreciation                                                                              |                              |           | (4,417,166 | )         |              |           | (4,203,173 | )        
|                       |                                                                                                            |                              |           |            |           |              |           |           
|                       |                                                                                                            | Property and Equipment (Net) |           |            | 2,308,554 |              |           |            | 2,530,755 | 
|                      
|                      
|                      
|                      
|OTHER ASSETS:         
|                      
|                      
|                      
|                      
|                       | Software Development Costs (net of
accumulated amortization of $1,590,452
and $1,464,890, respectively)    |                              |           | 2,250,187  |           |              |           | 1,948,728  |          
|                      
|                      
|                      
|                      
|                       | Pension Assets                                                                                             |                              |           | 2,125,878  |           |              |           | 2,125,878  |          
|                      
|                      
|                      
|                      
|                       | Deposits and Other Assets                                                                                  |                              |           | 642,688    |           |              |           | 628,927    |          
|                       |                                                                                                            |                              |           |            |           |              |           |           
|                       | Total Other Assets                                                                                         |                              |           | 5,018,753  |           |              |           | 4,703,533  |          
|                       |                                                                                                            |                              |           |            |           |              |           |           
|                       | TOTAL ASSETS                                                                                               |                              | $         | 10,959,114 |           |              | $         | 11,859,330 |          
|                       |                                                                                                            |                              |           |            |           |              |           |           

See notes to Condensed Financial Statements.

3



---



##### Table of Contents



VERAMARK TECHNOLOGIES, INC.

CONDENSED BALANCE SHEETS

|                                     |                                                                                                                |                           |   |             |              |      |   |             |           | 
|------------------------------------ | -------------------------------------------------------------------------------------------------------------- | ------------------------- | - | ----------- | ------------ | ---- | - | ----------- | --------- | 
|                                     |                                                                                                                |                           |   | March 31,   | December 31,
|                                     |                                                                                                                |                           |   | 2001        |              | 2000
|                                     |                                                                                                                |                           |   |             |              |     
|                                     |                                                                                                                |                           |   | (Unaudited)
|LIABILITIES AND STOCKHOLDERS' EQUITY
|                                    
|CURRENT LIABILITIES:                
|                                    
|                                    
|                                    
|                                    
|                                     | Accounts Payable                                                                                               |                           | $ | 357,862     |              |      | $ | 385,779     |          
|                                    
|                                    
|                                    
|                                    
|                                     | Accrued Compensation and Related Taxes                                                                         |                           |   | 1,711,965   |              |      |   | 1,606,886   |          
|                                    
|                                    
|                                    
|                                    
|                                     | Deferred Revenue                                                                                               |                           |   | 1,901,342   |              |      |   | 2,175,986   |          
|                                    
|                                    
|                                    
|                                    
|                                     | Capital Lease Obligation  Current                                                                             |                           |   | 14,138      |              |      |   | 13,733      |          
|                                    
|                                    
|                                    
|                                    
|                                     | Customer Deposits                                                                                              |                           |   | 227,469     |              |      |   | 636,175     |          
|                                    
|                                    
|                                    
|                                    
|                                     | Other Accrued Liabilities                                                                                      |                           |   | 232,145     |              |      |   | 200,514     |          
|                                     |                                                                                                                |                           |   |             |              |      |   |            
|                                    
|                                     |                                                                                                                | Total Current Liabilities |   |             | 4,444,921    |      |   |             | 5,019,073 | 
|                                    
|                                    
|                                    
|                                    
|                                    
|                                     | Long Term Portion of Capital Leases                                                                            |                           |   | 37,836      |              |      |   | 41,582      |          
|                                    
|                                    
|                                    
|                                    
|                                     | Pension Obligation                                                                                             |                           |   | 3,391,972   |              |      |   | 3,331,817   |          
|                                     |                                                                                                                |                           |   |             |              |      |   |            
|                                    
|                                     | Total Liabilities                                                                                              |                           |   | 7,874,729   |              |      |   | 8,392,472   |          
|                                    
|                                    
|                                    
|                                    
|                                    
|                                     | STOCKHOLDERS EQUITY:                                                                                         
|                                    
|                                    
|                                    
|                                    
|                                     | Common Stock, par value
$.10,
20,000,000 shares authorized; issued and outstanding,
8,188,909 for both periods |                           |   | 826,913     |              |      |   | 826,913     |          
|                                    
|                                    
|                                    
|                                    
|                                     | Additional Paid-in Capital                                                                                     |                           |   | 20,191,304  |              |      |   | 20,191,304  |          
|                                    
|                                    
|                                    
|                                    
|                                     | Retained Earnings (Deficit)                                                                                    |                           |   | (17,548,075 | )            |      |   | (17,165,602 | )        
|                                    
|                                    
|                                    
|                                    
|                                    
|                                     | Treasury Stock (80,225 shares, at cost)                                                                        |                           |   | (385,757    | )            |      |   | (385,757    | )        
|                                     |                                                                                                                |                           |   |             |              |      |   |            
|                                    
|                                     | Total Stockholders Equity                                                                                     |                           |   | 3,084,385   |              |      |   | 3,466,858   |          
|                                     |                                                                                                                |                           |   |             |              |      |   |            
|                                    
|                                     | TOTAL LIABILITIES AND STOCKHOLDERS EQUITY                                                                     |                           | $ | 10,959,114  |              |      | $ | 11,859,330  |          
|                                     |                                                                                                                |                           |   |             |              |      |   |            

See notes to Condensed Financial Statements.

4



---



##### Table of Contents



VERAMARK TECHNOLOGIES, INC.




CONDENSED STATEMENTS OF OPERATIONS

|                              |                                     |         |                                    |           |                    |           |            |           |       |           | 
|----------------------------- | ----------------------------------- | ------- | ---------------------------------- | --------- | ------------------ | --------- | ---------- | --------- | ----- | --------- | 
|                              |                                     |         |                                    |           | Three Months Ended
|                              |                                     |         |                                    |           | March 31,         
|                              |                                     |         |                                    |           | 2001               |           | 2000      
|                              |                                     |         |                                    |           |                    |           |           
|                              |                                     |         |                                    |           | (Unaudited)       
|                             
|SALES                         |                                     | $       | 3,324,315                          |           |                    | $         | 4,914,417  |          
|                             
|                             
|                             
|                             
|                             
|COSTS AND OPERATING EXPENSES:
|                             
|                             
|                             
|                             
|                              | Cost of Sales                       |         |                                    | 545,695   |                    |           |            | 868,140   |      
|                             
|                             
|                             
|                             
|                              | Engineering & Software Development  |         |                                    | 772,217   |                    |           |            | 1,897,942 |      
|                             
|                             
|                             
|                             
|                              | Selling, General and Administrative |         |                                    | 2,733,491 |                    |           |            | 4,439,431 |      
|                             
|                             
|                             
|                             
|                              | Other Costs (Note 4)                |         |                                    |          |                    |           |            | 598,942   |      
|                              |                                     |         |                                    |           |                    |           |            |          
|                              |                                     |         | Total Costs and Operating Expenses |           |                    | 4,051,403 |            |           |       | 7,804,455 | 
|                             
|                              |                                     |         |                                    |           |                    |           |            |          
|LOSS FROM OPERATIONS          |                                     |         | (727,088                           | )         |                    |           | (2,890,038 | )        
|                             
|                             
|                             
|                             
|                             
|NET INTEREST INCOME           |                                     |         | 28,939                             |           |                    |           | 30,073     |          
|                             
|                             
|                             
|                             
|                             
|OTHER INCOME (NOTE 5)         |                                     |         | 315,676                            |           |                    |           |           |          
|                              |                                     |         |                                    |           |                    |           |            |          
|                             
|LOSS BEFORE INCOME TAXES      |                                     |         | (382,473                           | )         |                    |           | (2,859,965 | )        
|                             
|                             
|                             
|                             
|                             
|INCOME TAXES                  |                                     |         |                                   |           |                    |           |           |          
|                              |                                     |         |                                    |           |                    |           |            |          
|                             
|NET LOSS                      |                                     | $       | (382,473                           | )         |                    | $         | (2,859,965 | )        
|                              |                                     |         |                                    |           |                    |           |            |          
|                             
|NET LOSS PER SHARE           
|                             
|                             
|                             
|                             
|                              |                                     | Basic   |                                    | $         | (0.05              | )         |            | $         | (0.36 | )        
|                              |                                     |         |                                    |           |                    |           |            |          
|                              |                                     | Diluted |                                    | $         | (0.05              | )         |            | $         | (0.36 | )        
|                              |                                     |         |                                    |           |                    |           |            |          

See notes to Condensed Financial Statements.

5



---



##### Table of Contents



VERAMARK TECHNOLOGIES, INC.




CONDENSED STATEMENTS OF CASH FLOWS

|                                                                                               |                                                         |   |                              |          |      |   |            |            |  
|---------------------------------------------------------------------------------------------- | ------------------------------------------------------- | - | ---------------------------- | -------- | ---- | - | ---------- | ---------- | -
|                                                                                               |                                                         |   | Three Months Ended March 31,
|                                                                                               |                                                         |   | 2001                         |          | 2000
|                                                                                               |                                                         |   |                              |          |     
|                                                                                               |                                                         |   | (Unaudited)                 
|OPERATING ACTIVITIES:                                                                         
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|Net loss                                                                                       |                                                         | $ | (382,473                     | )        |      | $ | (2,859,965 | )         
|                                                                                               |                                                         |   |                              |          |      |   |            |           
|Adjustments to reconcile net
income (loss) to net cash
Provided (used) by operating activities
|                                                                                               | Depreciation and amortization                           |   |                              | 346,308  |      |   |            | 495,023    |  
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Provision for losses on accounts receivable             |   |                              | 7,500    |      |   |            | 9,000      |  
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Provision for inventory obsolescence                    |   |                              | 6,250    |      |   |            | 24,999     |  
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Loss on disposal of fixed assets                        |   |                              | 1,455    |      |   |            | 426        |  
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Gain on Sale of Verabill                                |   |                              | (315,676 | )    |   |            |           |  
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|Changes in Assets and Liabilities                                                             
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Accounts receivable                                     |   |                              | 474,273  |      |   |            | 1,471,925  |  
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Inventories                                             |   |                              | 76,063   |      |   |            | (57,791    | )
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Prepaid expenses and other current assets               |   |                              | (21,287  | )    |   |            | 227,010    |  
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Deposits and other assets                               |   |                              | (13,761  | )    |   |            | (35,353    | )
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Accounts payable                                        |   |                              | (27,917  | )    |   |            | 269,991    |  
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Accrued compensation and related taxes                  |   |                              | 105,079  |      |   |            | (369,226   | )
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Deferred revenue and customer deposits                  |   |                              | (683,350 | )    |   |            | (205,695   | )
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Other accrued liabilities                               |   |                              | 31,631   |      |   |            | (66,656    | )
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Pension obligation                                      |   |                              | 60,155   |      |   |            | 87,051     |  
|                                                                                               |                                                         |   |                              |          |      |   |            |           
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|Net adjustments                                                                                |                                                         |   | 46,723                       |          |      |   | 1,850,704  |           
|                                                                                               |                                                         |   |                              |          |      |   |            |           
|Net cash flows used by operating activities                                                    |                                                         |   | (335,750                     | )        |      |   | (1,009,261 | )         
|                                                                                               |                                                         |   |                              |          |      |   |            |           
|                                                                                              
|INVESTING ACTIVITIES:                                                                         
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Sale of investments                                     |   |                              | 51,546   |      |   |            | 733,215    |  
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Additions to property and equipment                     |   |                              |         |      |   |            | (181,574   | )
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Capatalized software development costs                  |   |                              | (427,021 | )    |   |            | (33,686    | )
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Proceeds from sale of Verabill, net of selling expenses |   |                              | 941,000  |      |   |            |           |  
|                                                                                               |                                                         |   |                              |          |      |   |            |           
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|Net cash flows provided by investing activities:                                               |                                                         |   | 565,525                      |          |      |   | 517,955    |           
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|FINANCING ACTIVITIES:                                                                         
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Repayment of note payable                               |   |                              |         |      |   |            | (1,100,000 | )
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Repayment of capital lease obligation                   |   |                              | (3,341   | )    |   |            | (117,187   | )
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                               | Exercise of stock options and warrants                  |   |                              |         |      |   |            | 644        |  
|                                                                                               |                                                         |   |                              |          |      |   |            |           
|                                                                                               | Net cash flows used by financing activities             |   |                              | (3,341   | )    |   |            | (1,216,543 | )
|                                                                                               |                                                         |   |                              |          |      |   |            |           
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                           |                                                         |   | 226,434                      |          |      |   | (1,707,849 | )         
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|                                                                                              
|CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                                 |                                                         |   | 1,072,421                    |          |      |   | 2,894,500  |           
|                                                                                               |                                                         |   |                              |          |      |   |            |           
|                                                                                              
|CASH AND CASH EQUIVALENTS, END OF PERIOD                                                       |                                                         | $ | 1,298,855                    |          |      | $ | 1,186,651  |           
|                                                                                               |                                                         |   |                              |          |      |   |            |           

6



---



##### Table of Contents






NOTES TO CONDENSED FINANCIAL STATEMENTS

(Unaudited)

(1) GENERAL

The accompanying unaudited financial statements include all adjustments
of a normal and recurring nature which are, in the opinion of Companys
management, necessary to present fairly the Companys financial position as of
March 31, 2001 and the results of its operations and cash flows for the three
months ended March 31, 2001 and 2000.

Certain information and footnote disclosures normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been omitted pursuant to the rules and regulations of the
Securities and Exchange Commission. These condensed financial statements should
be read in conjunction with the supplemental financial statements and related
notes contained in the Companys annual 10-K report to the Securities and
Exchange Commission for the year ended December 31, 2000.

The results of operations for the three months ended March 31, 2001 are
not necessarily indicative of the results to be expected for a full years
operation.

(2) INVENTORIES

The composition of inventories at March 31, 2001 and December 31, 2000 was as follows:

|                               |  |           |         |              |  |   |         | 
|------------------------------ |  | --------- | ------- | ------------ |  | - | ------- | 
|                               |  | March 31, |         | December 31,
|                               |  | 2001      |         | 2000        
|                               |  |           |         |             
|Purchased parts and components |  | $         | 146,948 |              |  | $ | 198,995 | 
|                              
|                              
|                              
|                              
|Work in process                |  |           | 68,137  |              |  |   | 65,127  | 
|                              
|                              
|                              
|                              
|Finished goods                 |  |           | 34,605  |              |  |   | 67,881  | 
|                               |  |           |         |              |  |   |         | 
|                               |  | $         | 249,690 |              |  | $ | 332,003 | 
|                               |  |           |         |              |  |   |         | 

(3) PROPERTY AND EQUIPMENT

The major classifications of property and equipment at March 31, 2001, and December 31, 2000 are:

|                               |  |           |           |              |  |   |           | 
|------------------------------ |  | --------- | --------- | ------------ |  | - | --------- | 
|                               |  | March 31, |           | December 31,
|                               |  | 2001      |           | 2000        
|                               |  |           |           |             
|Machinery and equipment        |  | $         | 802,355   |              |  | $ | 802,355   | 
|                              
|                              
|                              
|                              
|Computer hardware and software |  |           | 2,776,825 |              |  |   | 2,785,033 | 
|                              
|                              
|                              
|                              
|Furniture and fixtures         |  |           | 1,763,981 |              |  |   | 1,763,981 | 
|                              
|                              
|                              
|                              
|Leasehold improvements         |  |           | 1,382,559 |              |  |   | 1,382,559 | 
|                               |  |           |           |              |  |   |           | 
|                               |  | $         | 6,725,720 |              |  | $ | 6,733,928 | 
|                               |  |           |           |              |  |   |           | 

7



---



##### Table of Contents



|(4) |  | On January 7, 2000, the Company completed a merger with The Angles
Group, TAG, a supplier of telemanagement software systems for large
enterprises. The transaction was structured as a stock-for-stock merger
with the shareholders of TAG receiving 360,850 shares of the Companys
common stock, which represented an aggregate value of approximately
$4,060,000, assuming a per share amount of $11.25. In addition,
Veramark assumed and paid debt of TAG totaling approximately $1.1
million. Transaction related broker, accounting, and legal fees of
$598,942 are included in the accompanying condensed statements of
operations.
|--- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   
|   
|   
|   
|(5) |  | On March 26, 2001, the Company completed the sale of Verabill, its
billing and customer care product line, to MIND CTI Ltd. of Yokneam,
Israel. The net proceeds from the sale were $941,000, representing cash
received at closing of $1,000,000, less transaction related fees and
expenses of $59,000. After all fees, expenses, and the write-off of
remaining capitalized software associated with the Verabill product
line, the Company recognized a net gain on the transaction of $315,676.                                                                                                                                          
|   
|   
|   
|   
|(6) |  | The Company adopted SFAS No. 133 Accounting for Derivative Instruments
and Hedging Activities, as amended by SFAS 137 and SFAS 138, effective
January 1, 2001. The Company currently does not have any derivative
instruments. Accordingly the was no impact on the March 31, 2001
condensed financal statements.                                                                                                                                                                                                                                                                                                                           

8



---



##### Table of Contents






Item 2 Managements Discussion and Analysis of Financial Condition and Results of Operations

Except for the historical information contained herein, the matters
discussed in this report are forward-looking statements, which involve risks and
uncertainties including, but not limited to, economic, competitive, governmental
and technological factors, affecting the Companys operations, markets,
products, services and prices, as well as other factors discussed in the
Companys filings with the Securities and Exchange Commission.

Results of Operations

Sales for the quarter ended March 31, 2001 were $3,324,315,
representing a 32% decrease from sales of $4,914,417 recognized for the quarter
ended March 31, 2000. The decline in sales is primarily the result of lower than
anticipated sales of the Companys core telemanagement products through its
major distribution channel, Avaya Communications. Sales to Avaya and their
direct distributors for the quarter ended March 31, 2001 were 52% less than for
the same quarter of 2000. In total, sales of core call telemanagement products
and services were 50% lower for the quarters ended March 31, 2001 as compared to
the quarter ended March 31, 2000. For the quarters ended March 31, 2001 and
March 31, 2000, telemanagement products and services accounted for 41% and 54%,
respectively, of total Company sales.

Sales of the Companys enterprise management solutions, DNT and
Quantum, were 13% lower for the quarter ended March 31, 2001 than for the
quarter ended March 31, 2000, representing 42% and 33% of Company sales,
respectively. The enterprise management products are marketed to very large
organizations and consist of fully integrated modules that can also be separated
as stand-alone products for Cable Management, Work Orders, Trouble Tickets,
Phone Bill Reconciliation, Consolidated Billing, Inventory Management, and
Personnel Directory, in addition to traditional Call Accounting applications.

Sales of the Companys Centrex product offering, INFO/MDR, which
accounted for 6% of total sales for the quarter ended March 31, 2001, increased
3% from sales recognized for the quarter ended March 31, 2000. Telephone
companies use INFO/MDR to enhance the appeal of Centrex and Virtual Private
Network service. With Centrex service, business customers utilize the telephone
companys central office switch to route calls to individual extensions rather
than a PBX.

Sales of Verabill for the quarter ended March 31, 2001, declined 25%
from the quarter ended March 31, 2000. This billing and customer care product
line was sold in its entirety on March 26, 2001. (See Note 5 to the condensed
financial statements.)

The Company also offers a completely outsourced solution to companies
that lack the means or desire to utilize their own internal staff or equipment.
Using the same telemanagment products developed for software customers, the
Company can remotely poll, process, and report telecommunications activity and
data to service bureau customers. Sales generated from this service bureau
operation increased 30% for the quarter ended March 31, 2001 as compared to the
same quarter of 2000 and accounted for 3% of first quarter 2001 sales.

For the quarter ended March 31, 2001, product sales were $1,735,552, or
52% of total sales, and service revenues, consisting primarily of maintenance
and support, training, and installation services were

9



---



##### Table of Contents



$1,588,763, or 48% of total Company sales. For the same quarter of 2000, product sales were $2,742,992
or 56% of sales and service sales were $2,171,425 or 44% of sales.

For the quarter ended March 31, 2001, the Company recognized a gross
margin of $2,778,620 or 84% of sales compared with a gross margin of $4,046,277
or 82% of sales for the quarter ended March 31, 2000.

Engineering and development expenses, net of capitalized software
costs, for the quarter ended March 31, 2001 were $772,217 versus $1,897,942 for
the quarter ended March 31, 2000, a decrease of 59%. The decline in development
expenses primarily reflects diminished investment in the Verabill product line,
which was sold at the end of the first quarter. The chart below details gross
engineering and development expenses, cost capitalized and the resulting net
engineering and development expenses for the quarters ended March 31, 2001 and
2000.

|                                                   |  |                    |           |           |  |   |           |  
|-------------------------------------------------- |  | ------------------ | --------- | --------- |  | - | --------- | -
|                                                   |  | Three Months Ended
|                                                   |  | March 31,          |           | March 31,
|                                                   |  | 2001               |           | 2000     
|                                                   |  |                    |           |          
|Gross expenditures for engineering and development |  | $                  | 1,199,238 |           |  | $ | 1,931,628 |  
|                                                  
|                                                  
|                                                  
|                                                  
|Less: Development cost capitalized                 |  |                    | (427,021  | )         |  |   | (33,686   | )
|                                                   |  |                    |           |           |  |   |           |  
|Net engineering expenditures and development       |  | $                  | 772,217   |           |  | $ | 1,897,942 |  
|                                                   |  |                    |           |           |  |   |           |  

Selling, general, and administrative expenses of $2,733,491 incurred
for the first quarter of 2001 were 38% less than the selling, general, and
administrative expenses incurred of $4,439,431 in the first quarter of 2000. The
significant decrease reflects the continued streamlining of all operational
functions, primarily through reductions in employment undertaken thoughout 2000,
and continuing through the first quarter of 2001. Employment at March 31, 2001
was 158 versus 266 one year ago.

For the quarter ended March 31, 2001 the Company incurred a net loss of
$382,473, or $0.05 per share, as compared with a net loss of $2,859,965, or
$0.36, per share for the quarter ended March 31, 2000.

Liquidity and Capital Resources

The Companys total cash and investment position at March 31, 2001 was
$1,641,762. This compared with a total cash and investment position of
$1,466,874 at December 31, 2000. Included in the March 31, 2001 cash and
investment balance is $941,000 of net proceeds realized from the Companys sale
of Verabill, its billing and customer care product line. (See Note 5 to the
condensed financial statements.)

Accounts receivable at March 31, 2001 were $1,622,732, down from
$2,104,505 at December 31, 2000. The decline directly correlated to the
reduction in sales recognized in the first quarter of 2001 versus the fourth
quarter of 2000. There were no significant write-offs or changes in the payment
patterns of major customers.

The continued decline in inventories is in direct relation to the
percentage of product sales that contain a hardware component. At March 31,
2001, inventories totaled $249,690, down from $332,003 at December 31, 2000.

10



---



##### Table of Contents



The value of capitalized software costs at March 31, 2001 was
$2,250,187 versus $1,948,728 at December 31, 2000. The increase reflects the
capitalization of $427,021 in development costs during the first quarter, less
amortization of $125,562 of previously capitalized costs.

Total current liabilities decreased 11% during the first quarter of
2001 from $5,019,073 at December 31, 2000 to $4,444,921 at March 31, 2001.
Deferred revenues decreased $274,644 for the quarter and accounts payable
decreased $27,917. Customer deposits of $227,469 at March 31, 2001 decreased by
$408,706 from $636,175 at December 31, 2001 reflecting installation of product
at customer sites and the recognition of revenue associated with those
installations. Accrued compensation and related taxes increased from $1,606,886
on December 31, 2000 to $1,711,965 at March 31, 2001, reflecting an increase in
accruals for fringe benefits and non-cash compensation expenses associated with
outstanding stock options.

Total stockholders equity at March 31, 2001 was $3,084,385 down from
$3,466,858 at December 31, 2000 as a result of the operating loss incurred for
the first quarter. There were no employee stock options exercised during the
quarter.

The company maintains a private equity line of credit agreement with a
single institutional investor. Under the equity line, the Company has the right
to sell, to the investor, shares of the Companys common stock at a price equal
to 94% of the average bid price of the stock for the subsequent ten trading
days. During the term of the agreement, the Company may sell up to $6 million to
this investor with no more than $500,000 in any single month. The Company did
not utilize this agreement during the first quarter of 2001. This agreement
expires August 30, 2001.

The Company maintains an agreement with a major commercial bank for a
secured demand line of credit arrangement in the amount of $3,000,000. There
have been no borrowings against this agreement as of March 31, 2001.

Despite the operating loss incurred in the first quarter 2001, the
Company believes that with continued monitoring of its base operating expenses,
the proceeds recognized from the sale of its Verabill product line, and the bank
line of credit agreement referred to above, sufficient resources are available
to meet the Companys financial obligations and support anticipated growth over
the next twelve months.

11



---



##### Table of Contents






PART II  OTHER INFORMATION




Item 6: Exhibits and Reports on
Form 8-K



|(1) |  | Registrants Condensed Financial Statements for the three months ended
March 31, 2001 and 2000 are set forth in Part I, Item 1 of this
Quarterly Report on Form 10-Q.
|--- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   
|   
|   
|   
|   
|   
|   
|   
|   
|   
|   
|   
|   
|   
|   
|   
|(2) |  | Calculation of earnings per share for the three months ended March 31, 2001 and
2000.                                                                                

12



---



##### Table of Contents



Exhibit A: (2)

VERAMARK TECHNOLOGIES, INC.

Calculations of Earnings (Loss) Per Share

|                                                    |  |                    |           |      |  |   |            |  
|--------------------------------------------------- |  | ------------------ | --------- | ---- |  | - | ---------- | -
|                                                    |  | Three Months Ended
|                                                    |  | March 31,         
|                                                    |  | 2001               |           | 2000
|                                                    |  |                    |           |     
|Basic                                              
|                                                   
|Net Loss                                            |  | $                  | (382,473  | )    |  | $ | (2,859,965 | )
|                                                    |  |                    |           |      |  |   |            |  
|                                                   
|Weighted Average Common Shares Outstanding          |  |                    | 8,188,909 |      |  |   | 8,039,698  |  
|                                                    |  |                    |           |      |  |   |            |  
|                                                   
|Loss Per Common Share                               |  | $                  | (0.05     | )    |  | $ | (0.36      | )
|                                                    |  |                    |           |      |  |   |            |  
|                                                   
|Diluted                                            
|                                                   
|                                                   
|                                                   
|                                                   
|                                                   
|Net Loss                                            |  | $                  | (382,473  | )    |  | $ | (2,859,965 | )
|                                                    |  |                    |           |      |  |   |            |  
|                                                   
|Weighted Average Common Shares Outstanding          |  |                    | 8,188,909 |      |  |   | 8,039,698  |  
|                                                   
|                                                   
|                                                   
|                                                   
|                                                   
|                                                   
|                                                   
|                                                   
|                                                   
|                                                   
|                                                   
|                                                   
|                                                   
|                                                   
|                                                   
|                                                   
|Additional Dilutive Effect of Stock Options and     |  |                    |           |      |  |   |            |  
|Warrants after Application of Treasury Stock Method |  |                    |          |      |  |   |           |  
|                                                    |  |                    |           |      |  |   |            |  
|Weighted Average Common Shares Outstanding          |  |                    | 8,188,909 |      |  |   | 8,039,698  |  
|                                                    |  |                    |           |      |  |   |            |  
|                                                   
|Loss per Common Share and Common Equivalent Share   |  | $                  | (0.05     | )    |  | $ | (0.36      | )
|                                                    |  |                    |           |      |  |   |            |  

13



---



##### Table of Contents






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.

VERAMARK TECHNOLOGIES, INC.

REGISTRANT

|                                                    
|----------------------------------------------------
|Date:  May 15, 2001                                 
|                                                    
|/s/ David G.
Mazzella                               
|David G. Mazzella
President and CEO                 
|                                                    
|                                                    
|Date:  May 15, 2001                                 
|                                                    
|/s/ Ronald C.
Lundy                                 
|Ronald C. Lundy
Treasurer (Chief Accounting Officer)

14