UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



FORM 10-QSB





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



For the quarterly period ended September 30, 2004



[  ]    TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT



For the transition period from ________________ to _______________



000-27763

(Commission file number)



SITESTAR CORPORATION

(Exact name of small business issuer as specified in its charter)



|NEVADA(State or other jurisdiction of
incorporation or organization) | 88-0397234(I.R.S. Employer Identification No.)
|-------------------------------------------------------------------- | ----------------------------------------------



7109 Timberlake Road, Lynchburg, VA  24502

(Address of principal executive offices)



(434) 239-4272

(Issuer's telephone number)



N/A

(Former name, former address and former fiscal year, if changed since last report)



Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 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 [X]  No [  ]



APPLICABLE ONLY TO CORPORATE ISSUERS



As of September 30, 2004, the issuer had 109,739,142 shares of common stock issued and outstanding.



Transitional Small Business Disclosure Format (check one):  Yes [   ]   No [X]

---





SITESTAR CORPORATION

Index

Page

Number



PART I.  FINANCIAL INFORMATION

3



Item 1.  Financial Statements (Unaudited)

3



Consolidated Balance Sheet as of September 30, 2004

3



Consolidated Statements of Operations for

the three months ended September 30, 2004 and 2003

5



Consolidated Statements of Operations for

the nine months ended September 30, 2004 and 2003

6



Consolidated Statements of Cash Flows for

the nine months ended September 30, 2004 and 2003

7



Notes to Consolidated Financial Statements

9



Item 2.   Management's Discussion and Analysis

16



Item 3.   Controls and Procedures

21



Part II.  OTHER INFORMATION

22



Item 1.  Legal Proceedings

22



Item 2.  Change in Securities

22



Item 3.  Defaults Upon Senior Securities

22



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

22



Item 5.  Other Information

22



Item 6.  Exhibits and Reports on Form 8-K

22





SIGNATURES

23





2

---





PART I.   FINANCIAL INFORMATION



Item 1.     Financial Statements





SITESTAR CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET

SEPTEMBER 30, 2004

(UNAUDITED)



ASSETS

|                                                 |   |           |  | 
|------------------------------------------------ | - | --------- |  | 
|                                                 |   |           |  | 
|CURRENT ASSETS                                   |   |           |  | 
|Cash and cash equivalents                        | $ | 87,051    |  | 
|Accounts receivable, net of allowance
of $11,755 |   | 97,615    |  | 
|Accounts receivable, other                       |   | 61,739    |  | 
|Inventory                                        |   | 101,235   |  | 
|                                                 |   |           |  | 
|Total current assets                             |   | 347,640   |  | 
|                                                 |   |           |  | 
|PROPERTY AND EQUIPMENT, net                      |   | 324,695   |  | 
|CUSTOMER LIST, net                               |   | 411,800   |  | 
|GOODWILL                                         |   | 1,288,559 |  | 
|OTHER ASSETS                                     |   | 28,821    |  | 
|                                                 |   |           |  | 
|TOTAL ASSETS                                     | $ | 2,401,515 |  | 









See the accompanying notes to the consolidated financial statements.



3

---



SITESTAR CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET, Continued

SEPTEMBER 30, 2004

(UNAUDITED)



LIABILITIES AND STOCKHOLDERS EQUITY



|                                                          |           |              |  | 
|--------------------------------------------------------- | --------- | ------------ |  | 
|                                                          |           |              |  | 
|CURRENT LIABILITIES                                       |           |              |  | 
|                                                          |           |              |  | 
|Bank overdraft                                            | $         | 116,573      |  | 
|Accounts payable                                          |           | 268,687      |  | 
|Accrued expenses                                          |           | 172,350      |  | 
|Deferred revenue                                          |           | 307,754      |  | 
|Note payable  stockholders, current portion              | 114,911   |              | 
|Notes payable, current portion                            |           | 226,858      |  | 
|                                                          |           |              |  | 
|Total current liabilities                                 |           | 1,207,133    |  | 
|                                                          |           |              |  | 
|NOTES PAYABLE  STOCKHOLDERS,
less current portion        | 678,172   |              | 
|NOTES PAYABLE, less current portion                       |           | 201,210      |  | 
|CONTINGENT LIABILITY                                      |           | 277,518      |  | 
|                                                          |           |              |  | 
|                                                          |           |              |  | 
|TOTAL LIABILITIES                                         |           | 2,364,033    |  | 
|                                                          |           |              |  | 
|COMMITMENTS AND CONTINGENCIES                             |           |              |  | 
|                                                          |           |              |  | 
|STOCKHOLDERS' EQUITY                                      |           |              |  | 
|Preferred Stock, $.001 par value, 10,000,000 shares       |           |              | 
|authorized, 0 shares issued and outstanding               |           | -            |  | 
|Common Stock, $.001 par value, 300,000,000 shares         |           |              |  | 
|authorized, 109,739,142 shares issued and outstanding     |           | 109,739      |  | 
|Additional paid-in capital                                |           | 13,859,819   |  | 
|Treasury stock, $.001 par value, 32,483,346 common shares | (683,315) |              | 
|Accumulated deficit                                       |           | (13,248,761) |  | 
|                                                          |           |              |  | 
|Total stockholdersequity                                 |           | 37,482       |  | 
|                                                          |           |              |  | 
|TOTAL LIABILITIES AND                                     |           |              |  | 
|STOCKHOLDERS'EQUITY                                       | $         | 2,401,515    |  | 



See the accompanying notes to the consolidated financial statements.



4

---



SITESTAR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003

(UNAUDITED)



|                                            |   | 2004        |   | 2003       
|------------------------------------------- | - | ----------- | - | -----------
|                                            |   |             |   |            
|                                            |   |             |   |            
|REVENUE                                     |   |             |   |            
|Internet service revenue                    | $ | 740,070     | $ | 786,238    
|Retail revenue                              |   | 63,742      |   | 121,153    
|TOTAL REVENUE                               |   | 803,812     |   | 907,391    
|                                            |   |             |   |            
|COST OF REVENUE                             |   |             |   |            
|Cost of Internet service revenue            |   | 177,136     |   | 365,900    
|Cost of retail revenue                      |   | 42,805      |   | 86,115     
|TOTAL COST OF REVENUE                       |   | 219,941     |   | 452,015    
|                                            |   |             |   |            
|GROSS PROFIT                                |   | 583,871     |   | 455,376    
|                                            |   |             |   |            
|SELLING, GENERAL AND                        |   |             |   |            
|ADMINISTRATIVE EXPENSES                     |   | 371,718     |   | 408,130    
|                                            |   |             |   |            
|INCOME FROM OPERATIONS                      |   | 212,153     |   | 47,246     
|                                            |   |             |   |            
|OTHER INCOME (EXPENSES)                     |   | (56,102)    |   | (66,582)   
|                                            |   |             |   |            
|                                            |   |             |   |            
|INCOME (LOSS) BEFORE INCOME TAXES           |   | 156,051     |   | (19,336)   
|                                            |   |             |   |            
|INCOME TAXES                                |   | -           |   | -          
|                                            |   |             |   |            
|NET INCOME (LOSS)                           | $ | 156,051     | $ | (19,336)   
|                                            |   |             |   |            
|BASIC AND DILUTED EARNINGS (LOSS) PER SHARE | $ | 0.00        | $ | (0.00)     
|                                            |   |             |   |            
|WEIGHTED AVERAGE SHARES                     |   |             |   |            
|OUTSTANDING - BASIC AND DILUTED             |   | 109,739,142 |   | 101,593,147





See the accompanying notes to the consolidated financial statements.



5

---



SITESTAR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003

(UNAUDITED)



|                                  |   | 2004        |   | 2003       
|--------------------------------- | - | ----------- | - | -----------
|                                  |   |             |   |            
|                                  |   |             |   |            
|REVENUE                           |   |             |   |            
|Internet service revenue          | $ | 2,147,046   | $ | 2,399,648  
|Retail revenue                    |   | 214,249     |   | 367,820    
|TOTAL REVENUE                     |   | 2,361,295   |   | 2,767,468  
|                                  |   |             |   |            
|COST OF REVENUE                   |   |             |   |            
|Cost of Internet service revenue  |   | 772,591     |   | 1,116,693  
|Cost of retail revenue            |   | 161,458     |   | 223,031    
|TOTAL COST OF REVENUE             |   | 934,049     |   | 1,339,724  
|                                  |   |             |   |            
|GROSS PROFIT                      |   | 1,427,246   |   | 1,427,744  
|                                  |   |             |   |            
|SELLING, GENERAL AND              |   |             |   |            
|ADMINISTRATIVE EXPENSES           |   | 1,210,426   |   | 1,253,930  
|                                  |   |             |   |            
|INCOME  FROM OPERATIONS           |   | 216,820     |   | 173,814    
|                                  |   |             |   |            
|OTHER INCOME (EXPENSES)           |   | (206,236)   |   | (219,583)  
|                                  |   |             |   |            
|                                  |   |             |   |            
|INCOME (LOSS) BEFORE INCOME TAXES |   | 10,584      |   | (45,769)   
|                                  |   |             |   |            
|INCOME TAXES                      |   | -           |   | -          
|                                  |   |             |   |            
|NET INCOME (LOSS)                 | $ | 10,584      | $ | (45,769)   
|                                  |   |             |   |            
|BASIC AND DILUTED LOSS PER SHARE  | $ | 0.00        | $ | (0.00)     
|                                  |   |             |   |            
|WEIGHTED AVERAGE SHARES           |   |             |   |            
|OUTSTANDING - BASIC AND DILUTED   |   | 108,432,357 |   | 101,593,147





See the accompanying notes to the consolidated financial statements.



6

---



SITESTAR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003

(UNAUDITED)



|                                                                                |   | 2004      |   | 2003     
|------------------------------------------------------------------------------- | - | --------- | - | ---------
|CASH FLOWS FROM OPERATING ACTIVITIES:                                           |   |           |   |          
|Net income (loss)                                                               | $ | 10,584    | $ | (45,769) 
|Adjustments to reconcile net loss to net cash provided
by operating activities: |   |           |   |          
|Depreciation and amortization expense                                           |   | 342,797   |   | 392,599  
|Bad debt expense                                                                |   | 198,828   |   | 156,859  
|Contingent expense on refinancing settlement                                    |   | 36,000    |   | -        
|Gain on sale of assets                                                          |   | (13,125)  |   |          
|(Increase) decrease in:                                                         |   |           |   |          
|Accounts receivable                                                             |   | (195,832) |   | (165,905)
|Accounts receivable, other                                                      |   | (61,739)  |   |          
|Inventory                                                                       |   | 17,557    |   | (24,459) 
|Other assets                                                                    |   |           |   | 4,090    
|Increase (decrease) in:                                                         |   |           |   |          
|Accounts payable                                                                |   | 38,221    |   | 105,671  
|Accrued expenses                                                                |   | 40,465    |   | (6,482)  
|Deferred revenue                                                                |   | (59,034)  |   | 759      
|                                                                                |   |           |   |          
|Net cash provided by operating activities                                       |   | 354,722   |   | 417,323  
|                                                                                |   |           |   |          
|CASH FLOWS FROM INVESTING ACTIVITIES:                                           |   |           |   |          
|Purchase of property and equipment                                              |   | (512)     |   | (13,017) 
|                                                                                |   |           |   |          
|Net cash used in investing activities                                           |   | (512)     |   | (13,017) 
|                                                                                |   |           |   |          
|CASH FLOWS FROM FINANCING ACTIVITIES:                                           |   |           |   |          
|Net change in bank overdraft                                                    |   | 116,573   |   | (48,376) 
|Net proceeds from notes payable  stockholders                                  |   | 107,650   |   | 119,729  
|Repayment of notes payable                                                      |   | (266,056) |   | (373,227)
|Repayment of convertible debenture                                              |   | (100,000) |   | -        
|Repayment of notes payable  stockholders                                       |   | (173,190) |   | (76,836) 
|Payment on capital lease obligation                                             |   | -         |   | (13,999) 
|                                                                                |   |           |   |          
|Net cash used in financing activities                                           |   | (315,023) |   | (392,709)
|                                                                                |   |           |   |          
|NET INCREASE IN CASH AND CASH EQUIVALENTS                                       |   | 39,187    |   | 11,597   
|                                                                                |   |           |   |          
|CASH AND CASH EQUIVALENTS -BEGINNING OF PERIOD                                  |   | 47,864    |   | 32,083   
|                                                                                |   |           |   |          
|CASH AND CASH EQUIVALENTS -END OF PERIOD                                        | $ | 87,051    | $ | 43,680   



See the accompanying notes to the consolidated financial statements.



7

---



SITESTAR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003 (continued)

(UNAUDITED)



SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:



During the nine months ended September 30, 2004 and 2003, the Company paid no income taxes and interest of approximately $183,000 and $220,000, respectively.



NON-CASH INVESTING AND FINANCING TRANSACTIONS:



During the nine months ended September 30, 2004, the Company issued 8,145,995 shares of common stock.  4,000,000 shares of common stock valued at $79,999 wereissued in connection with the Settlement Agreement described in note 3.  In addition, related to the Settlement Agreement, interest accrued on the convertible debenture was removed and an increase in the contingent liability was recorded of $25,518.  Also 4,145,995 shares were issued to Frank and Julie Erhartic as original Lynchburg.net shareholders pursuant to the purchase agreement dated November 11, 2000 whereby the Company purchased their shares of Lynchburg.net.  The value of these additional shares issued was $165,840, based on the market value of the shares at the date of issuance and was recorded as additional goodwill in the accompanying consolidated financial statements.



On June 30, 2004, the Company acquired 100% of the Internet-related assets of Virginia Link Internet and Network Management, Inc., a Virginia corporation, an Internet Service Provider located in Galax, Virginia, and Mount Airy Networks, LLC, a North Carolina limited liability company, an Internet Service Provider located in Mount Airy, North Carolina.  The total purchase price was $226,314 representing the fair value of the assets acquired, less $50,000 for deferred revenues and less a 10% discount, for a purchase price of $176,314 which consisted of a non-interest bearing note payable over 30 months.



Effective August 31, 2004, the Company entered into a Definitive Agreement selling the assets of Sitestar Applied Technologies (SAT), the software development division of Sitestar.  Thomas Albanese, the former manager of the SAT division, purchased the assets.  The new company is now doing business as Servatus Development, LLC, (Servatus).  The agreement consists of Albanese surrendering 1,460,796 shares of Sitestar stock and Sitestar receiving a 20% share in the gross revenues of Servatus over a period of four years and maintaining the rights to the crisis management system that is currently under development.  Sitestar will provide office space, occupancy costs, and Internet services for one year.  The Company recognized a gain from this transaction of $13,125 in the current reporting period, representing the excess of the value of the common stock received over the recorded basis of the assets sold.



During the nine months ended September 30, 2003, the Company issued no shares of common stock.  During the nine months ended September 30, 2003 the company made a non-cash reduction in the principal balance of a note payable by $56,448.  The principal balance was recorded on December 31, 2002 at $169,873 for the purchase of Digital Data Communications.  The liability was based on a percentage of estimated revenues from this purchase and was adjusted as the actual revenues were realized.



See the accompanying notes to the consolidated financial statements.



8

---



SITESTAR CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 1  BASIS OF PRESENTATION



The unaudited Consolidated Financial Statements have been prepared by Sitestar Corporation (the Company or Sitestar), pursuant to the rules and regulations of the Securities and Exchange Commission. The information furnished herein reflects all adjustments (consisting of normal recurring accruals and adjustments) which are, in the opinion of management, necessary to fairly present the operating results for the respective periods. Certain information and footnote disclosures normally present in annual consolidated financial statements prepared in accordance with generally accepted accounting principles have been omitted pursuant to such rules and regulations. These financial statements should be read in conjunction with the audited consolidated financial statements and footnotes for the year ended December 31, 2003 included in the Companys Annual Report on Form 10-KSB.  The results of the nine months ended September 30, 2004 are not necessarily indicative of the results to be expected for the full year ending December 31, 2004.



The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern.  As shown in the financial statements, as of September 30, 2004 the Company had a working capital deficit of $859,493.  That condition raises substantial doubt about the Companys ability to continue as a going concern.  The financial statements do not include any adjustments that might result from the outcome of this uncertainty.  However, the Company believes that our existing cash, cash equivalents, and cash flow from operations and our ability to obtain favorable financing will be sufficient to meet the Companys working capital and capital expenditure requirements for the next 12 months.



NOTE 2  EARNINGS PER SHARE



The Financial Accounting Standards No. 128, "Accounting for Earnings Per Share" requires dual presentation of basic and diluted earnings per share on the face of the statements of operations and requires a reconciliation of the numerators and denominators of the basic and diluted earnings per share calculation. Basic earnings per share are calculated based on the weighted average number of shares of common stock outstanding during each period. Diluted income per share is computed using weighted average shares outstanding adjusted to reflect the dilutive effect of all potential common shares that were outstanding during the period.



9

---



SITESTAR CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 3  CONVERTIBLE DEBENTURE



On May 11, 2000, the Company issued two convertible debentures aggregating $500,000.  The debentures bore interest at 12% per annum and were due on May 1, 2001.   The debentures were convertible into shares of the Company's common stock at a rate equal to the lowest of $.70 or 60% of the average of the three lowest closing bid prices for the Company's common stock during the 20 trading days immediately preceding the conversion date.  In addition, the Company also issued three-year warrants to purchase an aggregate of 250,000 shares of common stock at an initial exercise price of $0.77 per share.  Due to the preferential conversion feature of these debentures, the Company recognized a financing charge in 2000 of $242,857 (which represents the value of additional shares issuable upon conversion at the $.70 conversion price versus the number of shares issuable upon conversion at the market value at the date of issuance).  In addition, the warrants issued in connection with these debentures were valued at $121,543 using the Black-Scholes model.  Since these debentures were convertible on issuance, preferentialconversion costs were expensed immediately and the value of the warrant was recognized as financing costs over the term of the debentures.



On August 14, 2000, the Company issued two additional convertible debentures aggregating $500,000 to the holders of the above-mentioned debentures for the same terms described above, except with a due date of August 14, 2001.  In connection with these debentures, the Company recognized a financing charge in 2000 in connection with the preferential conversion feature of $333,333 and valued the 250,000 warrants issued in connection with these debentures at $13,332 using the Black-Scholes model.  Since these debentures were convertible on issuance, the preferential conversion costs were expensed immediately and the value of the warrant was recognized as financing costs over the term of the debentures.



During the year ended December 31, 2002, the holders of the debentures converted $12,200 of principal and $9,000 of accrued interest into 1,218,255 and 1,500,000, respectively, shares of the Companys common stock.  In addition, during the year ended December 31, 2002, the Company repaid $325,000 of these debentures in cash.



On a cumulative basis through December 31, 2002, the holders of the debentures converted $525,588 of principal and $99,820 of accrued interest into 14,319,156 and 5,176,352, respectively, shares of the Companys common stock.  Also as of December 31, 2002, the Company repaid $335,000 of these debentures in cash.



On December 31, 2002, New Millennium Capital Partners II, LLC and AJW Partners, LLC (the Convertible Debenture Holders) filed a complaint against the Company, its former officers and its current officers at the Supreme Court of the State of New York.  The complaint alleged the Company and the officers breached their contractual and fiduciary duties.  This proceeding was a dispute over the amount owed on the convertible debentures.



Effective January 31, 2004 the Company entered into a Settlement Agreement and Mutual Release (the Agreement) with the Convertible Debenture Holders whereby all legal action pending regarding the convertible debentures held by the Convertible Debenture Holders was dismissed.  The Settlement Agreement is an exhibit to Form 8-K filed with the Securities and Exchange Commission dated February 23, 2004.



10

---



SITESTAR CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 3  CONVERTIBLE DEBENTURE, continued



The terms of the Agreement included a cash payment of $100,000 plus the issuance of 4,000,000 shares of the Companys common stock at a conversion price of $.02 per share.  The Agreement limits the number of shares the Convertible Debenture Holders can sell in any calendar month to 500,000 shares, beginning May 2004.  In exchange, the Company agreed to guarantee an average price of $.08 per share for the common stock that is sold.  To the extent that there is a difference between the actual selling price and the guaranteed selling price, the Company is obligated to pay the difference to the Convertible Debenture Holders within thirty days of receiving a request for payment.  However, the request for payment can only be made between January 1, 2005 and February 28, 2005.



As a result of signing the Agreement, the Company recognized a contingent liability of $277,518 as of September 30, 2004 representing managements estimate of the potential additional payment that could be required under the terms of the Agreement related to the stock price guarantee.



NOTE 4  COMMON STOCK



During the nine months ended September 30, 2004, the Company issued 8,145,995 shares of common stock.  4,000,000 shares of common stock wereissued in connection with the Settlement Agreement described in note 3. An additional 4,145,995 shares were issued to Frank and Julie Erhartic as original Lynchburg.net shareholders pursuant to the purchase agreement dated November 11, 2000 whereby the Company purchased their shares of Lynchburg.net. The value of these additional shares issued was $165,840, based on the market value of the shares at the date of issuance and was recorded as additional goodwill in the accompanying consolidated financial statements.



NOTE 5  SEGMENT INFORMATION



The Company has four business units that have separate management and reporting infrastructures that offer different products and services.  The business units have been aggregated into four reportable segments: Corporate, Internet, Development and Retail. The Corporate group is the holding company and oversees the operating of the other business units.  The Corporate group also arranges financing for the entire organization.  The Internet group provides Internet access to customers in the Martinsville, Galax and Lynchburg, Virginia and Mt. Airy, North Carolina areas.  The Development group provides customer software programming to companies, principally in the manufacturing industries. (See Note 8)  The Retail group operates a retail computer store in Lynchburg, Virginia and in Mt. Airy, North Carolina as well as providing toner cartridge remanufacturing services in Lynchburg, Virginia (http://www.recharge.net).



The Company evaluates the performance of its operating segments based on income from operations, before income taxes, accounting changes, non-recurring items, and interest income and expense.



11

---



SITESTAR CORPORATION

NOTES CONSOLIDATED FINANCIAL STATEMENTS





NOTE 5  SEGMENT INFORMATION, continued



Summarized financial information concerning the Company's reportable segments is shown in the following table for the three months ended September 30, 2004 and 2003:



|                        |   |           |   | September 30, 2004 |   |             |   |       
|----------------------- | - | --------- | - | ------------------ | - | ----------- | - | ------
|                       
|                        |   | Corporate |   | Internet           |   | Development |   | Retail
|Revenue                 | $ | -         | $ | 724,106            | $ | 15,964      | $ | 63,742
|Operating income
(loss) |   | (10,632)  |   | 219,391            |   | 2,895       |   | 499   
|Depreciation
and        |   |           |   |                    |   |             |   |       
|Amortization            |   | -         |   | 126,125            |   | -           |   | 1,076 
|Interest expense        |   | (1,973)   |   | (63,254)           |   | -           |   | -     
|Intangible assets       |   | -         |   | 1,729,180          |   | -           |   | -     
|Total assets            |   | -         |   | 2,311,760          |   | -           |   | 89,755





|                        |   |           |   | September 30, 2003 |   |             |   |        
|----------------------- | - | --------- | - | ------------------ | - | ----------- | - | -------
|                       
|                        |   | Corporate |   | Internet           |   | Development |   | Retail 
|Revenue                 | $ | -         | $ | 733,290            | $ | 27,196      | $ | 146,905
|Operating Income
(loss) |   | (53,471)  |   | 64,330             |   | 3,196       |   | 33,191 
|Depreciation
and        |   |           |   |                    |   |             |   |        
|Amortization            |   | -         |   | 110,027            |   | -           |   | 1,427  
|Interest expense        |   | (17,220)  |   | (49,361)           |   | -           |   | (4)    
|Intangible assets       |   | -         |   | 1,760,743          |   | -           |   | -      
|Identifiable assets     |   | -         |   | 2,156,689          |   | -           |   | 305,864





12

---



SITESTAR CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 5  SEGMENT INFORMATION, continued

Summarized financial information concerning the Company's reportable segments is shown in the following table for the nine months ended September 30, 2004 and 2003:



|                        |   |           |   | September 30, 2004 |   |             |   |         
|----------------------- | - | --------- | - | ------------------ | - | ----------- | - | --------
|                       
|                        |   | Corporate |   | Internet           |   | Development |   | Retail  
|Revenue                 | $ | -         | $ | 2,067,132          | $ | 79,914      | $ | 214,249 
|Operating income
(loss) |   | (61,611)  |   | 281,148            |   | 8,486       |   | (11,203)
|Depreciation
and        |   |           |   |                    |   |             |   |         
|Amortization            |   | -         |   | 339,571            |   | -           |   | 3,226   
|Interest expense        |   | (15,802)  |   | (167,559)          |   | -           |   | -       
|Intangible assets       |   | -         |   | 1,729,180          |   | -           |   | -       
|Total assets            |   | -         |   | 2,311,760          |   | -           |   | 89,755  
|                        |   |           |   |                    |   |             |   |         
|                        |   |           |   | September 30, 2003 |   |             |   |         
|                       
|                        |   | Corporate |   | Internet           |   | Development |   | Retail  
|Revenue                 | $ | -         | $ | 2,304,895          | $ | 94,753      | $ | 367,820 
|Operating Income
(loss) |   | (125,036) |   | 238,563            |   | (1,144)     |   | 61,431  
|Depreciation
and        |   |           |   |                    |   |             |   |         
|Amortization            |   | -         |   | 337,222            |   | -           |   | 2,982   
|Interest expense        |   | (59,129)  |   | (160,379)          |   | -           |   | (75)    
|Intangible assets       |   | -         |   | 1,760,743          |   | -           |   | -       
|Identifiable assets     |   | -         |   | 2,156,689          |   | -           |   | 305,864 





NOTE 6  RECENTLY ISSUED ACCOUNTING PROUNCEMENTS



In May 2003, the FASB issued SFAS No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity.  This Statement establishes standards for the classification and measurement of certain financial instruments with characteristics of both liabilities and equity.  The Statement also includes required disclosure for financial instruments within its scope.  The Statement was effective for instruments entered into or modified after May 31, 2003 and otherwise was effective as of January 1, 2004, except for mandatory redeemable financial instruments.  For certain mandatory redeemable financial instruments, the statement will be effective as of January 1, 2005.  The effective date has been deferred indefinitely for certain other types of mandatory redeemable financial instruments.  The Company currently does not have any financial instruments that are within the scope of this statement.



13

---



SITESTAR CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 7  ACQUISITIONS



Virginia Link Internet and Network Management, Inc. and Mount Airy Networks, LLC



On June 30, 2004, the Company acquired 100% of the Internet-related assets of Virginia Link Internet and Network Management, Inc., a Virginia corporation, an Internet Service Provider located in Galax, Virginia, and Mount Airy Networks, LLC, a North Carolina limited liability company, an Internet Service Provider located in Mount Airy, North Carolina.  The total purchase price was $226,314 representing the fair value of the assets acquired, less $50,000 for deferred revenues and less a 10% discount, for a purchase price of $176,314 which consisted of a non-interest bearing note payable over 30 months.



The transaction was accounted for by the purchase method of accounting.  Accordingly, the purchase price was allocated to the assets acquired based on the estimated fair values at the date of acquisition.  The excess of the purchase price over the estimated fair value of tangible assets acquired was attributed to the customer list and non-compete agreement, which are being amortized over the estimated three-year life and contractual three-year life, respectively.  The value of the customer list was determined by multiplying the current market value per customer times the number of customers purchased at the time of the acquisition.



The fair value of assets acquired is summarized as follows:



| | Equipment             | $      42,689        
| | --------------------- | ---------------------
| | Customer list         | 159,625              
| | Non-compete agreement | 24,000               
| | Deferred revenue      | (50,000)             
| | Purchase price        | $    176,314
========



Since the acquisition of Virginia Link Internet and Network Management, Inc. and Mount Airy Networks, LLC was consummated on June 30, 2004, there are results of operations of these companies for the three months ended September 30, 2004 included in the accompanying September 30, 2004 consolidated financial statements.



The following table presents the unaudited pro forma condensed statement of operations for the nine months ended September 30, 2004 and 2003 and reflects the results of operations of the Company as if the acquisition of Virginia Link and Network Management, Inc. and Mount Airy Networks, LLC had been effective January 1, 2003.  The pro forma amounts are not necessarily indicative of the combined results of operations had the acquisitions been effective as of that date, or of the anticipated results of operations, due to cost reductions and operating efficiencies that are expected as a result of the acquisitions.



| |                                              | 2004           | 2003         
| | -------------------------------------------- | -------------- | -------------
| | Net sales                                    | $2,606,323     | $3,012,496   
| | Gross profit                                 | $1,655,101     | $1,655,599   
| | Selling, general and administrative expenses | $1,278,382     | $1,321,886   
| | Net income                                   | $    247,338   | $   102,496  
| | Basic loss per share                         | $       (0.00) | $      (0.00)



14

---



SITESTAR CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 8  SALE OF ASSETS



Effective August 31, 2004, the Company entered into a Definitive Agreement selling the assets of Sitestar Applied Technologies (SAT), the software development division of Sitestar.  Thomas Albanese, the former manager of the SAT division, purchased the assets.  The new company is now doing business as Servatus Development, LLC, (Servatus).  The agreement consists of Albanese surrendering 1,460,796 shares of Sitestar stock and Sitestar receiving a 20% share in the gross revenues of Servatus over a period of four years and maintaining the rights to the crisis management system that is currently under development.  Sitestar will provide office space, occupancy costs, and Internet services for one year.  The Company recognized a gain from this transaction of $13,125 in the current reporting period, representing the excess of the value of the common stock received over the recorded basis of the assets sold.



15

---



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



General



The following discussion and analysis should be read in conjunction with our consolidated financial statements and related footnotes for the year ended December 31, 2003 included in the Annual Report on Form 10-KSB.  The discussion of results, causes and trends should not be construed to imply any conclusion that such results or trends will necessarily continue in the future.



Overview



The Company is a mid-Atlantic Internet Service Provider and Computer Services company offering a broad range of services to business and residential customers.  The Company serves primarily markets in Virginia and North Carolina. In November 2003, the Company announced the launch of the national dial-up Internet service which made service available to thousands of cities throughout the United States.  This expanded service features SurfBoost TM Broadband Dial-Up technology which includes web acceleration, e-mail acceleration and pop-up ad blocking.  Spam and virus filtering are also included.  The Companys national Internet service is marketed under the brand name SurfWithUs.net to differentiate it from the Companys regional services.  The Company utilizes its own infrastructure and has affiliations that allow it to expand its network and services to most of the United States.



The products and services that the Company provides include:



·Internet access services;

·Acceleration services;

·Web design services;

·Web hosting services;

·End to end e-commerce solutions;

·Online marketing consulting;

·Computer and related products sales and services;

·Toner and ink cartridge remanufacturing services; and

·Computer programming and consulting services.



The Company’s Internet Service Provider (ISP) division has four sites of operation (http://www.sitestar.net, http://www.lynchburg.net, http://www.advi.net and http://www.valink.com).  These are located in Lynchburg, Virginia, Martinsville, Virginia, Mt. Airy, North Carolina and Galax, Virginia.  The Company provides both narrow-band (dial-up) services and broadband services (ISDN, DSL, satellite, cable and wireless) utilizing its own infrastructure and affiliations to provide services to thousands of service locations throughout the United States. The Companys web design, web hosting and related services provide a way to help businesses market their products and services over the Internet.



The Companys Computer Sales and Service division (http://www.computersbydesign.com) also provides sales and services out of the office locations noted above. Through its computer sales and service division the Company sells and manufactures computer systems, computer hardware, computer software, networking services, repair services and toner and ink cartridge remanufacturing services. The Company is a factory authorized service center for many national-brand computer equipment companies. The Companys toner and ink cartridge remanufacturing service (http://www.recharge.net) takes empty toner cartridges and remanufactures them to provide savings to customers over buying brand new cartridges. This service is available locally and nationwide.



16

---





The Companys computer programming and consulting services help companies automate their businesses.  The Company sold the assets of the programming division on August 31, 2004 while retaining the rights to the new product that automates certain functions of crisis centers throughout the nation.



RESULTS OF OPERATIONS



The following tables show financial data for the nine months ended September 30, 2004 and 2003.  Operating results for any period are not necessarily indicative of results for any future period.



|                              | For the nine months ended September 30, 2004 (unaudited)
|----------------------------- | --------------------------------------------------------
|                              | Corporate                                               
|Revenue                       | $          -                                            
|Cost of Revenue               | -                                                       
|                              | ______                                                  
|Gross profit                  | -                                                       
|Operating expenses            | 61,611                                                  
|                              | ______                                                  
|Income (loss) from
operations | (61,611)                                                
|Other income (expense)        | (51,802)                                                
|                              | ______                                                  
|Net income (loss)             | $(113,413)                                              
|                              | =======                                                 
|                              |                                                         
|EBITDA(1)                     | $(97,611)                                               



|                              | For the nine months ended September 30, 2003 (unaudited)
|----------------------------- | --------------------------------------------------------
|                              | Corporate                                               
|Revenue                       | $             -                                         
|Cost of Revenue               | -                                                       
|                              | ______                                                  
|Gross profit                  | -                                                       
|Operating expenses            | 125,036                                                 
|                              | ______                                                  
|Income (loss) from
operations | (125,036)                                               
|Other income (expense)        | (59,129)                                                
|                              | ______                                                  
|Net income (loss)             | $(184,165)                                              
|                              | ======                                                  
|                              |                                                         
|EBITDA(1)                     | $(125,036)                                              



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

(1) EBITDA (earnings before interest, taxes, depreciation and amortization) consists of revenue less cost of revenue and operating expense.  EBITDA is provided because it is a measure commonly used by investors to analyze and compare companies on the basis of operating performance.  EBITDA is presented to enhance an understanding of the Companys operating results and is not intended to represent cash flows or results of operations in accordance with GAAP for the periods indicated. EBITDA is not a measurement under GAAP and is not necessarily comparable with similarly titled measures for other companies. See Liquidity and Capital Resources section for further discussion of cash generated from operations.



17

---



NINE MONTHS ENDED SEPTEMBER 30, 2004 COMPARED TO SEPTEMBER 30, 2003 (Unaudited)



REVENUE.  Revenue for the nine months ended September 30, 2004 decreased by $406,173 or 14.7% from $2,767,468 for the nine months ended September 30, 2003 to $2,361,295 for the same period in 2004.  Internet sales decreased $252,602 or 10.5% from $2,399,648 for the nine months ended September 30, 2003 to $2,147,046 for the same period in 2004.  Internet sales decreased due to declining dial-up customers.  While the Company continues to sign up new customers, the trend is moving towards growth in broadband internet connections and more choices for consumers resulting in churn in excess of growth for dial-up customers.  To stem this trend and to provide for future revenue growth, the Companys strategy is to continue to consummate acquisitions of Internet Service Providers as with the June 30, 2004 acquisition of Virginia Link Internet and Network Management, Inc. and Mount Airy Networks, LLC.  The Company also has engaged Hamlin Marketing Group to promote the Companys services on a national level.  In addition to the decrease in internet sales, retail sales decreased $153,571 or 41.8% for the nine months ended September 30, 2004 from $367,820 for the nine months ended September 30, 2003 to $214,249 for the same period in 2004.  This decrease is due primarily to competition from larger retail establishments.



COST OF REVENUE. Costs of revenue for the nine months ended September 30, 2004 decreased by $405,675 or 30.3% from $1,339,724 for the nine months ended September 30, 2003 to $934,049 for the same period in 2004.  Internet cost of revenue decreased $334,102 or 30.8% from $1,116,693 for the nine months ended September 30, 2003 to $772,591 for the same period in 2004.  This decrease is primarily due to decreases in telecommunication expenses and other direct costs.   Refundable credits of $61,739 were issued in the third quarter for telecommunication expenses previously recognized as expenses.  In addition to credits, more favorable contracts have been negotiated resulting in efficient use of network capacity.



OPERATING EXPENSES. Operating expenses for the nine months ended September 30, 2004 decreased by $43,504 or 3.5% from $1,253,930 for the nine months ended September 30, 2003 to $1,210,426 for the same period in 2004.  The primary reason for this decrease is a general tightening of operating expenses.  Corporate expenses of $61,611 for the nine months ended September 30, 2004 consisted primarily of professional fees.  Corporate expenses of $125,036 for the nine months ended September 30, 2003 consisted of professional fees of $95,924, consulting fees of $27,000 and other expenses of $2,112.



INTEREST EXPENSE. Interest expense for the nine months ended September 30, 2004 decreased by $36,222 or 16.5% from $219,583 for the nine months ended September 30, 2003 to $183,361 for the same period in 2004.  This decrease is a result of reducing principal loan balances and negotiations of more favorable interest rates on loan renewals.



BALANCE SHEET.    Net accounts receivable increased by $58,743 or 58.4% on September 30, 2004 from $100,611 on December 31, 2003 to $159,354 on September 30, 2004.  The primary reason for this increase is recognition of $61,739 of refundable credits from a telecommunications supplier.  Inventory decreased by $17,557 or 14.8% on September 30, 2004 from $118,792 on December 31, 2003 to $101,235 on September 30, 2004.  Accounts payable increased $38,221 or 16.6% on September 30, 2004 from $230,466 on December 31, 2003 to $268,687 on September 30, 2004.  The increase in accounts payable was primarily offset by decreases in accrued expenses of $21,640 or 11.1% from $193,990 on December 31, 2003 to $172,350 on September 30, 2004.  Deferred revenue decreased $9,031 or 2.9% from $316,785 on December 31, 2003 to $307,754 on September 30, 2004 representing customer accounts that have been prepaid.  Long-term notes payable increased by $60,637 or 43.1% on September 30, 2004 from $140,573 on December 31, 2003 to $201,210 on September 30, 2004.  Long-term notes payable to stockholders increased net $18,221 on September 30, 2004 from $659,951 on December 31, 2003 to $678,172 on September 30, 2004.  The increase in long-term notes payable to stockholders is a result of refinancing the convertible debenture and was offset in part by reductions in principal balances on other notes.



18

---



LIQUIDITY AND CAPITAL RESOURCES



For the nine months ended September 30, 2004, the Company generated EBITDA (earnings before interest, taxes, depreciation and amortization) at the Companys operating subsidiary level of $536,742 which consists of revenue less cost of revenue and operation expenses.  This amount was offset in part by EBITDA at the corporate level of $(97,611).  EBITDA is provided because it is a measure commonly used by investors to analyze and compare companies on the basis of operating performance.  The Company applied EBITDA from operations of $633,844 to reduce the principal balances on notes payable in addition to funding operations for the nine months ended September 30, 2004.



On May 11, 2000, the Company issued two convertible debentures aggregating $500,000.  The debentures bore interest at 12% per annum and were due on May 1, 2001.  The debentures were convertible into shares of the Companys common stock at a rate equal to the lowest of $.70 or 60% of the average of the three lowest closing bid prices for the Companys common stock during the 20 trading days immediately preceding the conversion date.  In addition, the Company also issued three-year warrants to purchase an aggregate of 250,000 shares of common stock at an initial exercise price of $0.77 per share.  Due to the preferential conversion feature of these debentures, the Company recognized a financing charge in 2000 of $242,857 (which represents the value of additional shares issuable upon conversion at the $.70 conversion price versus the number of shares issuable upon conversion at the market value at the date of issuance).  In addition, the warrants issued in connection with these debentures were valued at $121,543 using the Black-Scholes model.  Since these debentures were convertible on issuance, preferential conversion costs were expensed immediately and the value of the warrant was recognized as financing costs over the term of the debentures.



On August 14, 2000, the Company issued two additional convertible debentures aggregating $500,000 to the holders of the above-mentioned debentures for the same terms described above, except with a due date of August 14, 2001.  In connection with these debentures, the Company recognized a financing charge in 2000 in connection with the preferential conversion feature of $333,333 and valued the 250,000 warrants issued in connection with these debentures at $13,332 using the Black-Scholes model.  Since these debentures were convertible on issuance the preferential conversion costs were expensed immediately and the value of the options was recognized as financing costs over the term of the debentures.



During the year ended December 31, 2002, the holders of the debentures converted $12,200 of principal and $9,000 of accrued interest into 1,218,255 and 1,500,000, respectively, shares of the Companys common stock.  In addition, during the year ended December 31, 2002, the Company repaid $325,000 of these debentures in cash.



On a cumulative basis through December 31, 2002, the holders of the debentures converted $525,588 of principal and $99,820 of accrued interest into 14,319,156 and 5,176,352, respectively, shares of the Companys common stock.  Also as of December 31, 2002, the Company repaid $335,000 of these debentures in cash.



On December 31, 2002, New Millennium Capital Partners II, LLC and AJW Partners, LLC (the Convertible Debenture Holders) filed a complaint against the Company, its former officers and its current officers at the Supreme Court of the State of New York.  The complaint alleged the Company and the officers breached their contractual and fiduciary duties.  This proceeding was a dispute over the amount owed on the convertible debentures.



19

---



Effective January 31, 2004, the Company entered into a Settlement Agreement and Mutual Release (the Agreement) with the Convertible Debenture Holders whereby all legal action pending regarding the convertible debentures held by the Convertible Debenture Holders was dismissed.  The Settlement Agreement is an exhibit to Form 8-K filed with the Securities and Exchange Commission dated February 23, 2004.



The terms of the Agreement included a cash payment of $100,000 plus issuance of 4,000,000 shares of the Companys common stock at a conversion price of $.02 per share.  The Agreement limits the number of shares the Convertible Debenture Holders can sell in any calendar month to 500,000 shares, beginning in May 2004.  In exchange, the Company agreed to guarantee an average price of $.08 per share for the stock that is sold.  To the extent that there is a differential between the actual selling price and the guaranteed selling price, the Company is obligated to pay the difference to the Convertible Debenture Holders within thirty days of receiving a request for payment.  However, the request for payment can only be made between January 1, 2005 and February 28, 2005.



As a result of signing the Agreement, the Company recognized a contingent liability of $277,518 as of September 30, 2004, representing management's estimate of the potential additional payment that could be required under the terms of the Agreement related to the stock price guarantee.



Sales of Internet services, which are not automatically processed via credit card or bank account drafts, have been the Companys highest exposure to collection risk.



To help offset this exposure, the Company has added a late payment fee to encourage timely payments by customers.  Another effort to improve customer billing and collections was the implementation of a uniform manual invoice processing fee which also helps speed up the billing and collections process.



The aging of accounts receivable as of September 30, 2004 is as shown:



|Current | $       27,345 |  | 25.0% 
|------- | -------------- |  | ------
|30 +    | 46,504         |  | 42.5% 
|60 +    | 35,521         |  | 32.5% 
|Total   | $    109,370   |  | 100.0%



The Company believes that the existing cash, cash equivalents, and cash flow from operations and the Companys ability to obtain favorable financing will be sufficient to meet the working capital and capital expenditure requirements for at least the next 12 months.  If such sources of financing are insufficient or unavailable, or if the Company experiences shortfalls in anticipated revenue or increases in anticipated expenses, the Company may need to slow down or stop the expansion of Internet Service Providers and reduce the marketing and development efforts. Any of these events could harm the Companys business, financial condition or results of operations.  The Company currently has no off-balance sheet financing nor does the Company anticipate any.



20

---



Forward looking statements



This report contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Stockholders are cautioned that all forward-looking statements involve risks and uncertainty, including without limitation, the Companys ability to expand the customer base, make strategic acquisitions, general market conditions, and competition and pricing. Although the Company believes the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore, there can be no assurance that the forward-looking statements contained in the report will prove to be accurate.



Item 3.    Controls and Procedures



The Companys President and Chief Financial Officer (the Certifying Officers) are responsible for establishing and maintaining disclosure controls and procedures for the Company.  The Certifying Officers have designed such disclosure controls and procedures to ensure that material information is made known to them, particularly during the period in which this report was prepared.  The Certifying Officers have evaluated the effectiveness of the Companys disclosure controls and procedures as of the end of the period covered by this report and believe that the Companys disclosure controls and procedures are effective based on the required evaluation.  During the period covered by this report, there were no changes in internal controls that materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.



21

---



PART II.  OTHER INFORMATION



Item 1.     Legal Proceedings



None.



Item 2.     Unregistered Sales of Equity Securities and use of Proceeds



None.



Item 3.     Defaults Upon Senior Securities



None.



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



None.



Item 5.     Other Information



On June 30, 2004, the Company acquired 100% of the Internet-related assets of Virginia Link Internet and Network Management, Inc., a Virginia corporation, an Internet Service Provider located in Galax, Virginia, and Mount Airy Networks, LLC, a North Carolina limited liability company, an Internet Service Provider located in Mount Airy, North Carolina.  The total purchase price was $226,314 representing the fair value of the assets acquired, less $50,000 for deferred revenues and less a 10% discount, for a purchase price of $176,314 which consisted of a non-interest bearing note payable over 30 months.



Effective August 31, 2004, the Company entered into a Definitive Agreement selling the assets of Sitestar Applied Technologies (SAT), the software development division of Sitestar.  Thomas Albanese, the former manager of the SAT division, purchased the assets.  The new company is now doing business as Servatus Development, LLC, (Servatus).  The agreement consists of Albanese surrendering 1,460,796 shares of Sitestar stock and Sitestar receiving a 20% share in the gross revenues of Servatus over a period of four years and maintaining the rights to the crisis management system that is currently under development.  Sitestar will provide office space, occupancy costs, and Internet services for one year.  The Company recognized a gain from this transaction of $13,125 in the current reporting period, representing the excess of the value of the common stock received over the recorded basis of the assets sold.



Item 6.     Exhibits and Reports on Form 8-K



(a)        Exhibits



31.1Certification of President Pursuant to the Securities Exchange Act of 1934, Rules 13a-14 and 15d-14, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002



31.2           Certification of Chief Financial Officer Pursuant to the Securities Exchange Act of 1934, Rules 13a-14 and 15d-14, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002



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





22

---



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.



SITESTAR CORPORATION



Date: October 29, 2004

By:_/s/ Frank Erhartic, Jr.

Frank Erhartic, Jr.

President, Chief Executive Officer

(Principal Executive Officer and

Principal Accounting Officer)



Date:October 29, 2004

By:_/s/ Daniel A. Judd.

Daniel A. Judd

Chief Financial Officer

(Principal Financial Officer)





23

---