---

---

UNITED STATESSECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

---

FORM 10-Q/A

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

For the quarterly period ended:September 30, 2003

Commission file number:    0-20824

---

INFOCROSSING, INC.(Exact name of registrant as specified in its Charter)

|Delaware                                                       |  | 13-3252333                       
|-------------------------------------------------------------- |  | ---------------------------------
|(State or other jurisdiction of
incorporation or organization) |  | (IRS Employer
Identification No.)
|2 Christie Heights Street; Leonia, NJ                          |  | 07605                            
|(Address of principal executive offices)                       |  | (Zip Code)                       

Registrant's
telephone number, including area code:(201) 840-4700

---

Check whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the 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 ý    No o

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

There
were 15,131,486 shares of the registrant's Common Stock, $0.01 par value, outstanding as of November 11, 2003.

This
amendment is filed to correct the presentation of deferred revenue on the balance sheet, to expand the presentation of Managements' Discussion and Analysis, to correct the
presentation of EBITDA, to expand the presentation of certain pro forma information, and to make certain other technical changes.

---

---

---



PART IFINANCIAL INFORMATION

ITEM 1FINANCIAL STATEMENTS

INFOCROSSING, INC. AND SUBSIDIARIES        CONSOLIDATED BALANCE SHEETS        (in thousands, except share  and per share amounts)

|                                                                                                                                                                                                                         |                                                                                                                                                  | September 30,
2003 |         | December 31,
2002 |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | ------------------------------------------------------------------------------------------------------------------------------------------------ | ------------------ | ------- | ----------------- | -
|
|ASSETS                                                                                                                                                                                                                   |                                                                                                                                                 
|CURRENT ASSETS:                                                                                                                                                                                                          |                                                                                                                                                  |                    |         |                   |  
|                                                                                                                                                                                                                         | Cash and equivalents                                                                                                                             |                    | $       | 7,416             |  
|                                                                                                                                                                                                                         | Trade accounts receivable, net of allowances for doubtful accounts of $544 and $1,051                                                            |                    |         | 3,544             |  
|                                                                                                                                                                                                                         | Due from related parties                                                                                                                         |                    |         | 223               |  
|                                                                                                                                                                                                                         | Prepaid license fees                                                                                                                             |                    |         | 1,049             |  
|                                                                                                                                                                                                                         | Other current assets                                                                                                                             |                    |         | 1,936             |  
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    |         |                   |  
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    | 14,168  |                   |  
|PROPERTY and EQUIPMENT, net                                                                                                                                                                                              |                                                                                                                                                  |                    | 19,100  |                   |  
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    |         |                   |  
|OTHER ASSETS:                                                                                                                                                                                                            |                                                                                                                                                  |                    |         |                   |  
|                                                                                                                                                                                                                         | Deferred software, net                                                                                                                           |                    |         | 1,360             |  
|                                                                                                                                                                                                                         | Goodwill, net                                                                                                                                    |                    |         | 28,361            |  
|                                                                                                                                                                                                                         | Other intangible assets, net                                                                                                                     |                    |         | 870               |  
|                                                                                                                                                                                                                         | Security deposits and other non-current assets                                                                                                   |                    |         | 990               |  
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    |         |                   |  
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    | 31,581  |                   |  
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    |         |                   |  
|TOTAL ASSETS                                                                                                                                                                                                             |                                                                                                                                                  | $                  | 64,849  |                   | $
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    |         |                   |  
|LIABILITIES AND STOCKHOLDERS' DEFICIT                                                                                                                                                                                    |                                                                                                                                                 
|CURRENT LIABILITIES:                                                                                                                                                                                                     |                                                                                                                                                  |                    |         |                   |  
|                                                                                                                                                                                                                         | Accounts payable                                                                                                                                 |                    | $       | 3,011             |  
|                                                                                                                                                                                                                         | Current portion of long-term debt and capitalized lease obligations                                                                              |                    |         | 2,358             |  
|                                                                                                                                                                                                                         | Current portion of accrued loss on leased facilities                                                                                             |                    |         | 203               |  
|                                                                                                                                                                                                                         | Accrued expenses                                                                                                                                 |                    |         | 1,893             |  
|                                                                                                                                                                                                                         | Income taxes payable                                                                                                                             |                    |         | 158               |  
|                                                                                                                                                                                                                         | Current deferred revenue                                                                                                                         |                    |         | 1,220             |  
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    |         |                   |  
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    | 8,843   |                   |  
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    |         |                   |  
|LONG-TERM LIABILITES:                                                                                                                                                                                                    |                                                                                                                                                  |                    |         |                   |  
|                                                                                                                                                                                                                         | Debentures due in 2005, net of unamortized discount                                                                                              |                    |         | 11,106            |  
|                                                                                                                                                                                                                         | Long-term debt and capitalized lease obligations                                                                                                 |                    |         | 1,260             |  
|                                                                                                                                                                                                                         | Accrued loss on leased facilities                                                                                                                |                    |         | 781               |  
|                                                                                                                                                                                                                         | Deferred revenue, net of current portion                                                                                                         |                    |         | 63                |  
|                                                                                                                                                                                                                         | Other long-term liabilities                                                                                                                      |                    |         | 934               |  
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    |         |                   |  
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    | 14,144  |                   |  
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    |         |                   |  
|COMMITMENTS AND CONTINGENCIES                                                                                                                                                                                            |                                                                                                                                                  |                    |         |                   |  
|REDEEMABLE 8% SERIES A CUMULATIVE CONVERTIBLE PARTICIPATING PREFERRED STOCK; $0.01 par value; 300,000 shares authorized; 157,115 shares issued and outstanding (liquidation preference of $78,407 at September 30, 2003) |                                                                                                                                                  |                    | 60,695  |                   |  
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    |         |                   |  
|STOCKHOLDERS' DEFICIT:                                                                                                                                                                                                   |                                                                                                                                                  |                    |         |                   |  
|                                                                                                                                                                                                                         | Preferred stock; $0.01 par value; 2,700,000 shares authorized; none issued                                                                       |                    |         |                  |  
|                                                                                                                                                                                                                         | Common stock; $0.01 par value; 50,000,000 shares authorized; shares issued of 5,982,406 at September 30, 2003 and 5,973,506 at December 31, 2002 |                    |         | 60                |  
|                                                                                                                                                                                                                         | Additional paid-in capital                                                                                                                       |                    |         | 61,187            |  
|                                                                                                                                                                                                                         | Accumulated deficit                                                                                                                              |                    |         | (77,229           | )
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    |         |                   |  
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    | (15,982 | )                 |  
|                                                                                                                                                                                                                         | Less 594,990 shares of common stock held in treasury, at cost                                                                                    |                    |         | (2,851            | )
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    |         |                   |  
|TOTAL STOCKHOLDERS' DEFICIT                                                                                                                                                                                              |                                                                                                                                                  |                    | (18,833 | )                 |  
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    |         |                   |  
|TOTAL LIABILITES AND STOCKHOLDERS' DEFICIT                                                                                                                                                                               |                                                                                                                                                  | $                  | 64,849  |                   | $
|                                                                                                                                                                                                                         |                                                                                                                                                  |                    |         |                   |  

See Notes to Consolidated Financial Statements (Unaudited).

2

---

INFOCROSSING, INC. AND SUBSIDIARIES        CONSOLIDATED STATEMENTS OF OPERATIONS        (Unaudited, in thousands,  except per share amounts)

|                                                      |                                                       | Three Months Ended
September 30, |        | Nine Months Ended
September 30, |  
|----------------------------------------------------- | ----------------------------------------------------- | -------------------------------- | ------ | ------------------------------- | -
|
|REVENUES                                              |                                                       | $                                | 14,114 |                                 | $
|                                                      |                                                       |                                  |        |                                 |  
|COSTS and EXPENSES:                                   |                                                       |                                  |        |                                 |  
|                                                      | Costs of revenues, excluding depreciation shown below |                                  |        | 9,262                           |  
|                                                      | Selling and promotion costs                           |                                  |        | 906                             |  
|                                                      | General and administrative expenses                   |                                  |        | 1,274                           |  
|                                                      | Leased facilities and office closings                 |                                  |        |                                |  
|                                                      | Depreciation and amortization                         |                                  |        | 1,561                           |  
|                                                      |                                                       |                                  |        |                                 |  
|                                                      |                                                       |                                  | 13,003 |                                 |  
|                                                      |                                                       |                                  |        |                                 |  
|INCOME FROM OPERATIONS                                |                                                       |                                  | 1,111  |                                 |  
|                                                      |                                                       |                                  |        |                                 |  
|Interest income                                       |                                                       |                                  | (15    | )                               |  
|Interest expense                                      |                                                       |                                  | 641    |                                 |  
|                                                      |                                                       |                                  |        |                                 |  
|                                                      |                                                       |                                  | 626    |                                 |  
|                                                      |                                                       |                                  |        |                                 |  
|INCOME BEFORE INCOME TAXES                            |                                                       |                                  | 485    |                                 |  
|Income tax expense                                    |                                                       |                                  | 34     |                                 |  
|                                                      |                                                       |                                  |        |                                 |  
|NET INCOME (LOSS)                                     |                                                       |                                  | 451    |                                 |  
|Accretion and dividends on redeemable preferred stock |                                                       |                                  | (2,556 | )                               |  
|                                                      |                                                       |                                  |        |                                 |  
|NET LOSS TO COMMON STOCKHOLDERS                       |                                                       | $                                | (2,105 | )                               | $
|                                                      |                                                       |                                  |        |                                 |  
|BASIC AND DILUTED LOSS PER SHARE:                     |                                                       |                                  |        |                                 |  
|                                                      | Net loss to common stockholders                       |                                  | $      | (0.39                           | )
|                                                      |                                                       |                                  |        |                                 |  
|                                                      | Weighted average number of common shares outstanding  |                                  |        | 5,386                           |  
|                                                      |                                                       |                                  |        |                                 |  

See
Notes to Consolidated Financial Statements (Unaudited).

3

---



INFOCROSSING, INC. AND SUBSIDIARIES        CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT        (Unaudited, in thousands)

|                                                      |  | Common
Shares |  | Par
Value |    | Additional
Paid in
Capital |   | Accumulated
Deficit |  | Treasury
Stock at
Cost |         | Total |  
|----------------------------------------------------- |  | ------------- |  | --------- | -- | -------------------------- | - | ------------------- |  | ---------------------- | ------- | ----- | -
|Balances, December 31, 2002                           |  | 5,974         |  | $         | 60 |                            | $ | 61,135              |  | $                      | (70,549 | )     | $
|Exercises of stock options                            |  | 8             |  |           |   |                            |   | 52                  |  |                        |        |       |  
|Accretion and dividends on redeemable preferred stock |  |              |  |           |   |                            |   |                    |  |                        | (7,506  | )     |  
|Net income                                            |  |              |  |           |   |                            |   |                    |  |                        | 826     |       |  
|                                                      |  |               |  |           |    |                            |   |                     |  |                        |         |       |  
|Balances, September 30, 2003                          |  | 5,982         |  | $         | 60 |                            | $ | 61,187              |  | $                      | (77,229 | )     | $
|                                                      |  |               |  |           |    |                            |   |                     |  |                        |         |       |  

See
Notes to Consolidated Financial Statements (Unaudited).

4

---

INFOCROSSING, INC. AND SUBSIDIARIES        CONSOLIDATED STATEMENTS OF CASH FLOWS        (in thousands)

|                                                                                        |                                                                                              | Nine Months Ended
September 30,                                               |                                                     
|--------------------------------------------------------------------------------------- | -------------------------------------------------------------------------------------------- | ----------------------------------------------------------------------------- | ----------------------------------------------------
|
|
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                   |                                                                                              |                                                                               |                                                     
|Net income                                                                              |                                                                                              | $                                                                             | 826                                                 
|Adjustments to reconcile net income to cash provided by (used in) operating activities: |                                                                                              |                                                                               |                                                     
|                                                                                        | Depreciation and amortization                                                                |                                                                               |                                                     
|                                                                                        | Accretion of discounted Debentures                                                           |                                                                               |                                                     
|                                                                                        | Leased facilities and office closings                                                        |                                                                               |                                                     
|                                                                                        | Decrease (increase) in:                                                                      |                                                                               |                                                     
|                                                                                        |                                                                                              | Trade accounts receivable                                                     |                                                     
|                                                                                        |                                                                                              | Prepaid license fees and other current assets                                 |                                                     
|                                                                                        |                                                                                              | Security deposits and other non-current assets                                |                                                     
|                                                                                        | Increase (decrease) in:                                                                      |                                                                               |                                                     
|                                                                                        |                                                                                              | Accounts payable                                                              |                                                     
|                                                                                        |                                                                                              | Income taxes payable                                                          |                                                     
|                                                                                        |                                                                                              | Accrued expenses                                                              |                                                     
|                                                                                        |                                                                                              | Payments on accrued loss on leased facilities                                 |                                                     
|                                                                                        |                                                                                              | Deferred revenue and other liabilities                                        |                                                     
|                                                                                        |                                                                                              |                                                                               |                                                     
|                                                                                        |                                                                                              |                                                                               | Net cash provided by (used in) operating activities 
|                                                                                        |                                                                                              |                                                                               |                                                     
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                   |                                                                                              |                                                                               |                                                     
|                                                                                        | Purchase of property and equipment                                                           |                                                                               |                                                     
|                                                                                        | Purchase of the outstanding stock of AmQUEST, Inc. and payments of related costs             |                                                                               |                                                     
|                                                                                        | Increase in deferred software costs                                                          |                                                                               |                                                     
|                                                                                        |                                                                                              |                                                                               |                                                     
|                                                                                        |                                                                                              |                                                                               | Net cash used in investing activities               
|                                                                                        |                                                                                              |                                                                               |                                                     
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                   |                                                                                              |                                                                               |                                                     
|                                                                                        | Proceeds from issuance of Debentures                                                         |                                                                               |                                                     
|                                                                                        | Repayment of debt and capitalized leases                                                     |                                                                               |                                                     
|                                                                                        | Exercises of stock options and warrants                                                      |                                                                               |                                                     
|                                                                                        | Advances to related parties, net                                                             |                                                                               |                                                     
|                                                                                        |                                                                                              |                                                                               |                                                     
|                                                                                        |                                                                                              |                                                                               | Net cash (used in) provided by financing activities 
|                                                                                        |                                                                                              |                                                                               |                                                     
|                                                                                        |                                                                                              |                                                                               | Net cash provided by (used in) continuing operations
|                                                                                        |                                                                                              |                                                                               |                                                     
|CASH FLOWS FROM DISCONTINUED OPERATIONS:                                                |                                                                                              |                                                                               |                                                     
|                                                                                        | Payments on portion of accrued loss on leased facilities relating to discontinued operations |                                                                               |                                                     
|                                                                                        |                                                                                              |                                                                               |                                                     
|Net increase (decrease) in cash and equivalents                                         |                                                                                              |                                                                               | 390                                                 
|Cash and equivalents, beginning of period                                               |                                                                                              |                                                                               | 7,026                                               
|                                                                                        |                                                                                              |                                                                               |                                                     
|Cash and equivalents, end of the period                                                 |                                                                                              | $                                                                             | 7,416                                               
|                                                                                        |                                                                                              |                                                                               |                                                     
|SUPPLEMENTAL CASH FLOW INFORMATION:                                                     |                                                                                              |                                                                               |                                                     
|                                                                                        | Cash paid during the period for:                                                             |                                                                               |                                                     
|                                                                                        |                                                                                              | Interest                                                                      |                                                     
|                                                                                        |                                                                                              |                                                                               |                                                     
|                                                                                        |                                                                                              | Income taxes                                                                  |                                                     
|                                                                                        |                                                                                              |                                                                               |                                                     
|SUPPLEMENTAL DISCLOSURE OF NON-CASH OPERATING ACTIVITY:                                 |                                                                                              |                                                                               |                                                     
|                                                                                        |                                                                                              | Forfeiture of security deposit in partial settlement of lease                 |                                                     
|                                                                                        |                                                                                              |                                                                               |                                                     
|SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING ACTIVITY:                                 |                                                                                              |                                                                               |                                                     
|                                                                                        |                                                                                              | Fees and other costs accrued in connection with the purchase Of AmQUEST, Inc. |                                                     
|                                                                                        |                                                                                              |                                                                               |                                                     
|                                                                                        |                                                                                              | Equipment acquired subject to a capital lease                                 |                                                     
|                                                                                        |                                                                                              |                                                                               |                                                     
|SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES:                               |                                                                                              |                                                                               |                                                     
|                                                                                        |                                                                                              | Treasury shares received in payment of a stock option exercise                |                                                     
|                                                                                        |                                                                                              |                                                                               |                                                     
|                                                                                        |                                                                                              | Additional Debentures issued in lieu of a cash payment of interest            |                                                     
|                                                                                        |                                                                                              |                                                                               |                                                     

See Notes to Consolidated Financial Statements (Unaudited).

5

---



INFOCROSSING, INC. AND SUBSIDIAIRES        NOTES TO THE CONSOLIDATED INTERIM        FINANCIAL STATEMENTS (UNAUDITED)

1.     BASIS OF PRESENTATION

The consolidated balance sheets as of September 30, 2003, the consolidated statements of operations for the three and nine months ended
September 30, 2003 and 2002, the consolidated statement of stockholders' deficit for the nine months ended September 30, 2003, and the consolidated statements of cash flows for the nine
months ended September 30, 2003 and 2002 have not been audited. In the opinion of management, all adjustments (consisting of only normal recurring adjustments) necessary to present fairly the
financial position, results of operations, and cash flows for the periods indicated have been made. The results of operations for the periods ended September 30, 2003 and 2002 are not
necessarily indicative of the operating results for the full years.

Certain
reclassifications have been made to the prior periods to conform to the current presentation.

Certain
disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted.
These consolidated interim financial statements should be read in conjunction with the Company's Annual Report on Form 10-K for the year ended December 31, 2002.

The
consolidated financial statements include the accounts of Infocrossing, Inc. and its wholly owned subsidiaries, including, subsequent to its acquisition on February 5,
2002, the accounts of AmQUEST, Inc. (collectively, the "Company"). All significant intercompany balances and transactions have been eliminated.

2.     STOCK-BASED COMPENSATION

The Company accounts for stock options granted to employees and directors under the Plan in accordance with Accounting Principles Board Opinion No. 25 and
related Interpretations. Accordingly, no compensation cost has been recognized for stock option awards. Had compensation cost been determined in accordance with Statement of Financial Accounting
Standard No. 123 "Accounting for Stock-Based Compensation", the Company's income (loss) in thousands of dollars and income (loss) per common share for the three and nine months ended
September 31, 2003 and 2002 would have been as follows:

|                                           |             | Three Months
Ended September 30,                        |   | Nine Months
Ended September 30, |     
|------------------------------------------ | ----------- | ------------------------------------------------------- | - | ------------------------------- | ----
|
|Net loss to common stockholders:           |             |                                                         |   |                                 |     
|                                           | As reported |                                                         | $ | (2,105                          | )   
|                                           |             | Deduct: stock-based employee compensation, net of taxes |   |                                 | (499
|                                           |             |                                                         |   |                                 |     
|                                           | Pro forma   |                                                         | $ | (2,604                          | )   
|                                           |             |                                                         |   |                                 |     
|Net loss to common stockholders per share: |             |                                                         |   |                                 |     
|                                           | As reported |                                                         | $ | (0.39                           | )   
|                                           |             |                                                         |   |                                 |     
|                                           | Pro forma   |                                                         | $ | (0.48                           | )   
|                                           |             |                                                         |   |                                 |     

6

---

3.     ACQUISITION

On February 5, 2002, the Company purchased all of the outstanding capital stock of AmQUEST, a Georgia corporation, from its former parent company American
Software, Inc. As consideration for the purchase of AmQUEST's shares, the Company paid approximately $19,634,000 in cash. In addition, the Company incurred approximately $612,000 in
professional fees and other costs related to the acquisition.

The
Company acquired client contracts valued at $1,200,000. This intangible asset is being amortized over five years using an accelerated method to approximate the anticipated decline in
the revenues of the acquired contracts as they expire over that time. The acquisition also generated $20,624,000 in goodwill. This goodwill is not amortizable for tax purposes.

The
following unaudited condensed consolidated pro forma financial statement of operations is presented to illustrate the effects of the acquisition of AmQUEST as if such transaction had
occurred on January 1, 2002. The pro forma statement of operations may not be indicative of the results that actually would have occurred had the combination been in effect on the date
indicated, nor does it purport to indicate the results that may be obtained in the future.

Condensed Consolidated Pro Forma Statement of Operations
(In Thousands except Per Share Data)

Nine Months Ended
September 30, 2002Revenues

$
38,855Net income

$
449Net loss to common stockholders

$
(6,446
)Net loss to common stockholders per basic and diluted share

$
(1.21
)


4.     DEBENTURES

On February 1, 2002, the Company issued Senior Subordinated Debentures (the "Debentures") and warrants to purchase, initially, 2,000,000 shares of the
common stock of the Company (the "Initial Camden Warrants") to a group of private investors in exchange for $10,000,000. The proceeds from this transaction were used to partially fund the acquisition
of AmQUEST discussed in Note 3. On October 21, 2003, the Debentures were repaid in full and 937,500 Initial Camden Warrants were cancelled (See Note 7).

The
Debentures had an initial maturity of three years from February 1, 2002 (the "Issuance Date"), with the right to extend the term of the Debentures for one additional year at
the Company's sole option. Pursuant to the terms of the Debentures, the Company was required to make semi-annual interest payments of 12% per annum for the first two years, 13% per annum for the
period commencing on February 1, 2004 and ending on February 1, 2005, and (if the Company elected to extend the maturity date as described above), 14% per annum from February 1,
2005. The Company had the option to pay interest in the form of (a) cash, (b) additional Debentures, or (c) a combination of cash and additional Debentures.

The
initial carrying values of the Debentures ($8,280,000) and Initial Camden Warrants ($1,720,000) were determined by apportioning an amount equal to the proceeds from the private sale
multiplied by the relative value of each item as of the Issuance Date. The difference between the carrying value and the face value of the Debentures has been recorded as additional interest expense
through February 1, 2005 (the initial maturity date of the Debentures) using the interest method.

7

---

The
Initial Camden Warrants were issued pursuant to a Warrant Agreement dated as of February 1, 2002 by and between the Company and the investors (the "Warrant Agreement") and are
subject to certain customary anti-dilution adjustments. The exercise price of the Initial Camden Warrants is $5.86. The Camden Warrants expire on January 31, 2007 and may be cancelled, in part,
upon the prepayment of the Debentures as more fully described in the Warrant Agreement.

On
July 31, 2002, January 31, 2003, and July 31, 2003, the Company made the interest payment then due by issuing additional Debentures totaling $600,000, $636,000,
and $674,160, respectively. The additional Debentures were subject to the same interest rates and other terms as the original Debentures.

5.     RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In July 2002, the FASB issued Statement of Financial Accounting Standards No. 146, "Accounting for Costs Associated with Exit or Disposal
Activities" ("SFAS 146"). SFAS 146 provides guidance on the timing of the recognition of costs associated with exit or disposal activities, requiring such costs to be recognized when
incurred. Previous guidance required the recognition of costs at the date of commitment to an exit or disposal plan. The provisions of SFAS 146 are to be adopted prospectively after
December 31, 2002. Although SFAS 146 may impact the accounting for costs related to exit or disposal activities the Company may enter into in the future, particularly the timing of the
recognition of these costs, the adoption of the statement did not have an impact on the Company's current financial condition or results of operations.

In
December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based CompensationTransition and Disclosure, an amendment of FASB Statement No. 123,"
which amends SFAS No. 123, "Accounting for Stock-Based Compensation," to provide alternative methods of transition for a voluntary change to the fair value based method of accounting for
stock-based employee compensation. The transition and annual disclosure provisions of SFAS No. 148 are effective for fiscal years ending after December 15, 2002. In addition,
SFAS No. 148 amends the disclosure requirements of SFAS No. 123 to require prominent disclosures in both annual and interim financial statements about the method of accounting for
stock-based employee compensation and the effect of the method used on reported results. The Company has adopted the disclosure provisions of SFAS No. 148 and continues to account for
stock-based compensation to employees under APB Opinion No. 25 and related interpretations.

In
April 2003, FASB issued SFAS 149, "Amendment of Statement 133 on Derivative Instruments and Hedging Activities", which amends and clarifies financial accounting
and reporting for derivative instruments, including certain derivative instruments embedded in other contracts and for hedging activities under SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities." This statement is effective for contracts entered into or modified and for hedging relationships designated after June 30, 2003. The adoption of this
statement had no effect on the Company's operating results or financial position.

In
May 2003, the Financial Accounting Standards Board, or FASB, issued SFAS 150, "Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and
Equity". The statement improves the accounting for three types of financial instruments that were previously accounted for as equitymandatory redeemable shares, instruments that may
require the issuer to buy back shares and certain obligations that can be settled with shares. The statement requires that those instruments be accounted for as liabilities in the statement of
financial position. The statement is effective for all financial instruments entered into or modified after May 31, 2003, and otherwise is effective at the beginning of the first interim period
beginning after June 15, 2003. The adoption of this statement had no affect on the Company's operating results or financial position.

8

---

6.     BASIC AND DILUTED EARNINGS PER COMMON SHARE

Statement of Financial Accounting Standards No. 128 "Earnings per Share" ("SFAS 128") requires the presentation of basic and diluted earnings per
share ("EPS"). Basic EPS is computed by dividing income available to common stockholders by the weighted average number of common shares outstanding during each period. Diluted EPS is computed using
the weighted average number of common shares plus the dilutive effect of common stock equivalents. Common stock equivalents that are antidilutive are excluded from the computation of weighted average
shares outstanding. Certain common stock equivalents that are currently antidilutive may be dilutive in the future. In determining the diluted loss per common share for the three and nine month
periods ended September 30, 2003 and 2002, common stock equivalents of approximately 3,488,000 and 3,253,000 for the three and nine month periods ended September 30, 2003, respectively,
and 3,294,000 and 2,861,000 for the three and nine month periods ended September 30, 2002, respectively, have been ignored since the effect of including such equivalents would have been
antidilutive.

7.     SUBSEQUENT EVENTS

PRIVATE OFFERING OF SHARES

On October 21, 2003 (the "Closing Date"), in a private placement, the Company issued 9,739,111 shares of common stock and five year warrants to purchase
3,408,689 shares of common stock at $7.86 per share in exchange for $76,549,405. The private placement was made only to accredited investors in a transaction exempt from the registration requirements
of the Securities Act of 1933. Investors who had participated in the private placement received certain registration rights with respect to (a) the common stock issued in the private placement
and (b) the common stock issuable pursuant to the exercise of the warrants issued in the private placement. The proceeds of the private placement were principally used
to fund the recapitalization and debenture repayment discussed below. The remainder of the amount raised will be used for the payment of fees and expenses of the offering and recapitalization
transactions and for working capital purposes.

RECAPITALIZATION

On the Closing Date, holders of all 157,114.7 outstanding shares of the redeemable 8% Series A Cumulative Convertible Participating Preferred Stock due
2007 (the "Series A Stock") and series A warrants tendered to the Company for cancellation all such outstanding securities in exchange for $25.0 million in aggregate principal amount of
new senior secured term loans and $55.0 million in cash. The shares of the Series A Stock, which were convertible into 2,283,455 shares of the Company's common stock (including
conversion in respect of accrued dividends), and the series A warrants exercisable for 2,806,539 shares of common stock, were cancelled. The new senior secured loans bear interest at 9% per
year, payable quarterly, and mature in October 2008. The loans are secured by substantially all of the Company's assets and all the capital stock and assets of its direct and indirect
subsidiaries.

In
connection with the recapitalization, four members of the Company's board of directors, who had been nominated by the holders of the Series A Stock and elected in accordance
with the Company's certificate of incorporation and an existing stockholders agreement, resigned on the Closing Date. In addition, the existing stockholders agreement among the Company, the holders of
the Series A Stock and other parties was terminated on the Closing Date.

REPAYMENT OF DEBENTURES

On the Closing Date, the Company repaid the outstanding Debentures and accrued interest in the amount of $12,227,329. In connection with this repayment, the
Company cancelled 937,500 of the 2,000,000 Initial Camden Warrants originally issued to the debentureholders, with the balance of these warrants to remain outstanding. In addition, because the
Debentures were repaid before February 1, 2004, the Additional Camden Warrants discussed in Note 3 will not be issued.

9

---



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

Infocrossing is a leading provider of information technology and business process outsourcing services to enterprise clients. We deliver a full suite of managed
and outsourced solutions that enable clients to leverage our infrastructure and process expertise to improve their efficiency and reduce their operating costs. We have gained significant expertise in
managing complex computing environments, beginning with traditional data center outsourcing services and evolving to a comprehensive set of managed solutions. We support a variety of clients,
including Global 2000 companies, and help assure the optimal performance, security, reliability, and scalability of our clients' mainframes, distributed servers, and networks, irrespective of where
the systems' components are located. Due to rapid changes and increasing complexities in information technology, we believe outsourcing is an efficient solution for many businesses and continues to be
a growing trend. We have grown through strategic acquisitions as well as organic growth.

SIGNIFICANT SUBSEQUENT EVENTS

Private Offering of Shares

On October 21, 2003 (the "Closing Date"), in a private placement, we issued 9,739,111 shares of common stock and five year warrants to purchase 3,408,689
shares of common stock at $7.86 per share in exchange for $76,549,405. The private placement was made only to accredited investors in a transaction exempt from the registration requirements of the
Securities Act of 1933. Investors who had participated in the private placement received certain registration rights with respect to (a) the common stock issued in the private placement and
(b) the common stock issuable pursuant to the exercise of the warrants issued in the private placement. The proceeds of the private placement were principally used to fund the recapitalization
and debenture repayment discussed below. The remainder of the amount raised will be used for the payment of fees and expenses of the offering and recapitalization transactions and for working capital
purposes.

Recapitalization

On the Closing Date, holders of all 157,114.7 outstanding shares of the redeemable 8% Series A Cumulative Convertible Participating Preferred Stock due
2007 (the "Series A Stock") and series A warrants tendered to us for cancellation all such outstanding securities in exchange for $25.0 million in aggregate principal amount of new
senior secured term loans and $55.0 million in cash. The shares of the Series A Stock, which were convertible into 2,283,455 shares of our common stock (including conversion in respect
of accrued dividends), and the series A warrants exercisable for 2,806,539 shares of our common stock, were cancelled. The new senior secured loans bear interest at 9% per year, payable quarterly, and
mature in October 2008. The loans are secured by substantially all of our assets and all the capital stock and assets of our direct and indirect subsidiaries.

In
connection with the recapitalization, four members of our board of directors, who had been nominated by the holders of the Series A Stock and elected in accordance with our
certificate of incorporation and an existing stockholders agreement, resigned on the Closing Date. In addition, the existing stockholders agreement among us, the holders of the Series A Stock
and other parties was terminated on the Closing Date.

Repayment of Debentures

On the Closing Date, we repaid outstanding debentures and accrued interest in the amount of $12,227,329. In connection with this repayment, we cancelled 937,500
of the 2,000,000 Initial Camden Warrants originally issued to the debentureholders, with the balance of these warrants to remain outstanding.

10

---

ACQUISITION IN 2002

On February 5, 2002, we completed the acquisition of AmQUEST, Inc., an Atlanta-based IT outsourcing company, for approximately $19.6 million
in cash (the "AmQUEST Acquisition"). This acquisition combined two highly complementary businesses and enabled us to benefit from increased scale, enhanced services, and expanded geographic reach. The
combination strengthened our position as one of the leading providers of IT outsourcing solutions for large and mid-size companies across a broad range of industries including financial services,
security, publishing, healthcare, telecommunications and manufacturing.

RESULTS OF OPERATIONS
THREE MONTHS ENDED SEPTEMBER 30, 2003 and 2002

Net income improved by $481,000 on 9% higher revenues, from a loss of $30,000 for the three months ended September 30, 2002 (the "Prior Quarter") to
$451,000 for the three months ended September 30, 2003 (the "Current Quarter").

For
the Current Quarter, revenues increased $1,208,000 (9%) to $14,114,000 from $12,906,000 for the Prior Quarter. This growth is attributable to new customer contracts added during the
past twelve months.

Costs
of revenues increased $269,000 (3%) to $9,262,000 during the Current Quarter compared with $8,993,000 for the Prior Quarter, due to increased headcount costs related to new
customers.

Selling
and promotion costs increased $166,000 (22%) to $906,000 in the Current Quarter from $740,000 for the Prior Quarter, as a result of commissions paid for new customer contracts
signed.

General
and administrative expenses decreased $109,000 (8%) to $1,274,000 for the Current Quarter from $1,383,000 for the Prior Quarter due to reduced consulting expenses.

Depreciation
and amortization of fixed assets and other intangibles increased $87,000 (6%), from $1,474,000 for the Prior Quarter to $1,561,000 for the Current Quarter, as a result of
depreciation on additional computer equipment acquired to support the new customers.

Net
interest expense of $626,000 was recorded for the Current Quarter compared with $569,000 for the Prior Quarter. The net change of $57,000 reflects an increase of $36,000 in interest
expense on a larger average outstanding debt balance than in the Prior Quarter and a decrease in interest income of $21,000, due to a lower average balance of interest-earning assets during the
Current Quarter. Also, to a lesser extent the decrease in interest income results from lower interest rates.

In
the Current Quarter, estimated state income tax expense of $34,000 was recorded, compared with state income tax expense of $67,000 recorded in the Prior Quarter. At
December 31, 2002, we had net operating loss carryforwards ("NOLs") of approximately $34.9 million for federal income tax purposes that begin to expire in 2019. As a result of the
recapitalization discussed above, the timing and use of these NOLs in future years is expected to be limited in any one year. In addition, we have approximately $8 million of net operating loss
carryforwards acquired in the AmQUEST Acquisition. The timing and the use of the net operating loss carryforwards from the AmQUEST Acquisition may also be affected under current tax rules. Any future
tax benefit generated by the use of the net
operating loss acquired in the AmQUEST Acquisition will be treated as a reduction of goodwill. The Company's net deferred tax assets, including the benefit from the NOLs, have been fully offset by a
valuation allowance due to the uncertainty of realizing such tax benefits.

We
had net income of $451,000 for the Current Quarter compared with a loss of $30,000 for the Prior Quarter. Net loss to common stockholders after accretion and accrued dividends on
preferred stock was $2,105,000 for the Current Quarter compared with $2,378,000 for the Prior Quarter. The loss per common share was $0.39 for the Current Quarter compared with $0.44 for the Prior
Quarter, on

11

---

both
a basic and diluted basis. Common stock equivalents were ignored in determining the net loss per share for both periods, since the inclusion of such equivalents would be antidilutive.

NINE MONTHS ENDED SEPTEMBER 30, 2003 and 2002

Net income improved by 44% on $3,445,000 in additional revenues, from $574,000 for the nine months ended September 30, 2002 (the "Prior Period") to
$826,000 for the nine months ended September 30, 2003 (the "Current Period").

For
the Current Period, revenues increased $3,445,000 (9%) to $40,825,000 from $37,380,000 for the Prior Period. This revenue growth is attributable to new customer contracts added
during the past twelve months.

Costs
of revenues increased $2,658,000 (11%) to $26,974,000 during the Current Period compared with $24,316,000 for the Prior Period. Costs of revenues for the Prior Period reflect a
settlement of certain claims with a software licensor whereby we received benefits of $2,796,000 consisting of $2,000,000 in credits that were applied against the cost of future purchases and $796,000
in the reversal of accrued expenses relating to maintenance and support. Excluding these benefits, costs of revenues decreased by $138,000 (1%) during the Current Period compared with the Prior
Period.

Selling
and promotion costs increased $184,000 (8%) to $2,551,000 in the Current Period from $2,367,000 in the Prior Period, as a result of commissions paid for new customer contracts
signed.

General
and administrative expenses decreased $267,000 (6%) to $4,143,000 for the Current Period from $4,410,000 for the Prior Period, due to reduced consulting expenses.

Depreciation
and amortization for fixed assets and other intangibles increased $34,000 (1%), from $4,416,000 for the Prior Period to $4,450,000 for the Current Period, as a result of
depreciation on additional computer equipment acquired to support our new customers.

Net
interest expense of $1,819,000 was recorded for the Current Period compared with $1,519,000 for the Prior Period. The net change of $300,000 reflects an increase of $179,000 in
interest expense on a larger average outstanding debt balance than in the Prior Period and a decrease in interest income of $121,000, due to a lower average balance of interest-earning assets during
the Current Period. Also, to a lesser extent the decrease in interest income results from lower interest rates.

In
the Current Period, we recorded estimated state income tax expense of $62,000, compared with state income tax expense of $67,000 in the Prior Period. At December 31, 2002, we
had net operating loss carryforwards ("NOLs") of approximately $34.9 million for federal income tax purposes that begin to expire in 2019. As a result of the recapitalization discussed above,
the timing and use of these NOLs in future years is expected to be limited in any one year. In addition, we have approximately $8 million of net operating loss carryforwards acquired in the
AmQUEST Acquisition. The timing and the use of the net operating loss carryforwards from the AmQUEST Acquisition may also be affected under current tax rules. Any future tax benefit generated by the
use of the net operating loss acquired in the AmQUEST Acquisition will be treated as a reduction of goodwill. The Company's net deferred tax assets, including the benefit from the NOLs, have been
fully offset by a valuation allowance due to the uncertainty of realizing such tax benefits.

We
had net income of $826,000 for the Current Period compared with $574,000 for the Prior Period. Net income for the Prior Period included $2,796,000 related to the settlement of a
dispute with a software licensor, as previously described. Excluding the settlement of the dispute in the Prior Period, net income increased by $3,048,000. Net loss to common stockholders after
accretion and accrued dividends on preferred stock was $6,680,000 for the Current Period compared with $6,321,000 for the Prior Period. The loss per common share was $1.24 for the Current Period
compared with $1.18 for the

12

---

Prior
Period, on both a basic and diluted basis. Common stock equivalents were ignored in determining the net loss per share for both periods, since the inclusion of such equivalents would be
antidilutive.

The
recapitalization discussed above is expected to affect future earnings in the following ways:



LIQUIDITY AND CAPITAL RESOURCES

Net cash provided by operating activities was approximately $3,813,000 for the nine months ended September 30, 2003. During the Current Period, we had
$826,000 of net income, $4,450,000 of depreciation and amortization, and $424,000 of debenture discount amortization. Improved collections resulted in a decrease in accounts receivable, offset by an
increase in other current assets as payments for items with quarterly or annual renewals such as software maintenance contracts and business insurance exceeded the straight-line expense for those
items so far this year. Among other working capital items, accounts payable and accrued expenses declined $1,532,000 as a result of payments for equipment and software acquired late in 2002 and the
payment of certain accrued costs related to the AmQUEST Acquisition.

On
October 21, 2003, in a private placement, we issued 9,739,111 shares of common stock and five year warrants to purchase 3,408,689 shares of common stock at $7.86 per share in
exchange for $76,549,405. The proceeds of the private placement were principally used to repay outstanding debentures and accrued interest in the amount of $12,227,000 and to fund a recapitalization
whereby we exchanged $25.0 million in aggregate principal amount of new senior secured term loans and $55.0 million in cash for all outstanding shares of the redeemable 8%
Series A Cumulative Convertible Participating Preferred Stock and series A warrants. The remainder of the amount raised will be used for the payment of fees and expenses of the offering and
recapitalization transactions and for working capital purposes.

Principal
investing activities during the nine months ended September 30, 2003 include $1,253,000 for the purchase of property and equipment. During the first nine months of 2003,
we also entered into capital leases of approximately $2,108,000.

Principal
financing activities during the nine months ended September 30, 2003 include $1,737,000 in payments of principal with respect to debt and capital lease obligations.

On
February 1, 2002, we issued Senior Subordinated Debentures (the "Debentures") and warrants to purchase, initially, 2,000,000 shares of our common stock (the "Initial Camden
Warrants") to a group of private investors in exchange for $10,000,000. The proceeds from this transaction were used to partially fund the AmQUEST Acquisition. As discussed above, on
October 21, 2003, we repaid the outstanding Debentures including accrued interest in the amount of $12,227,000.

The
Debentures had an initial maturity of three years from February 1, 2002 (the "Issuance Date"), with the right to extend the term of the Debentures for one additional year at
our sole option. Pursuant to the terms of the Debentures, we were required to make semi-annual interest payments of 12% per annum for the first two years, 13% per annum for the period commencing on
February 1, 2004 and ending on February 1, 2005, and (if we elected to extend the maturity date as described above), 14% per annum from February 1, 2005. We had the option to pay
interest in the form of (a) cash, (b) additional Debentures, or (c) a combination of cash and additional Debentures.

13

---

On
July 31, 2002, January 31, 2003, and July 31, 2003, we made the interest payment then due by issuing additional Debentures totaling $600,000, $636,000, and
$674,160, respectively. The additional Debentures were subject to the same interest rates and other terms as the original Debentures.

PRO FORMA STATEMENT OF FINANCIAL POSITION

Also as discussed above, on October 21, 2003 we closed a private placement and issued 9,739,111 shares of common stock and five year warrants to purchase
3,408,689 shares of common stock for $7.86 per share in exchange for $76,549,405. The proceeds of the private placement were used to fund the Debenture repayment and the following recapitalization,
whereby holders of all 157,114.7 outstanding shares of our redeemable 8% Series A Cumulative Convertible Participating Preferred Stock due 2007 (the "Series A Stock") and series A
warrants tendered to us for cancellation all such outstanding securities in exchange for $25.0 million in aggregate principal amount of new senior secured term loans and $55.0 million in
cash. The new senior secured loans bear interest at 9% per year, payable quarterly, and mature in October 2008. The loans are secured by substantially all of our assets and all the capital
stock and assets of our direct and indirect subsidiaries. The remainder of the amount raised will be used for the payment of fees and expenses of the offering and recapitalization transactions and for
working capital purposes.

The
following unaudited pro forma statement of financial position illustrates the impact of the private placement, the recapitalization, and the repayment of the Debentures as though
these transactions had occurred on September 30, 2003. Our management believes that the presentation of this statement provides useful information to investors because it shows the impact of
the private

14

---

placement,
the recapitalization, and the repayment of the Debentures on our financial condition as of such date.

|                                                                            |   | September 30,
2003 As
Reported |         | Pro Forma Adjustments |   | September 30,
2003Pro
Forma |        
|--------------------------------------------------------------------------- | - | ------------------------------ | ------- | --------------------- | - | ---------------------------- | -------
|ASSETS                                                                      |   |                                |         |                       |   |                              |        
|Cash                                                                        |   | $                              | 7,416   |                       | $ | 69,040                       |        
|                                                                            | " |                                |         |                       |   |                              | (12,227
|                                                                            | " |                                |         |                       |   |                              | (55,000
|Other current assets                                                        |   |                                | 6,752   |                       |   | (89                          | )      
|Other assets                                                                |   |                                | 50,681  |                       |   | 500                          |        
|                                                                            |   |                                |         |                       |   |                              |        
|TOTAL ASSETS                                                                |   | $                              | 64,849  |                       | $ | 2,224                        |        
|                                                                            |   |                                |         |                       |   |                              |        
|LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)                              |   |                                |         |                       |   |                              |        
|Current liabilities                                                         |   | $                              | 8,843   |                       | $ | 147                          |        
|                                                                            | " |                                |         |                       |   |                              | (317   
|Debentures due in 2005, net of unamortized discount                         |   |                                | 11,106  |                       |   | (11,106                      | )      
|New long term notes                                                         |   |                                |        |                       |   | 25,000                       |        
|                                                                            | " |                                |         |                       |   |                              | (969   
|Other long term liabilities                                                 |   |                                | 3,038   |                       |   |                             |        
|                                                                            |   |                                |         |                       |   |                              |        
|TOTAL LIABILITIES                                                           |   |                                | 22,987  |                       |   | 12,755                       |        
|                                                                            |   |                                |         |                       |   |                              |        
|REDEEMABLE 8% SERIES A CUMULATIVE CONVERTIBLE PARTICIPATING PREFERRED STOCK |   |                                | 60,695  |                       |   | (60,695                      | )      
|                                                                            |   |                                |         |                       |   |                              |        
|Common stock                                                                |   |                                | 60      |                       |   | 97                           |        
|Additional paid-in capital                                                  |   |                                | 61,187  |                       |   | 69,297                       |        
|                                                                            | " |                                |         |                       |   |                              | 969    
|                                                                            | " |                                |         |                       |   |                              | (806   
|                                                                            | " |                                |         |                       |   |                              | (19,934
|Accumulated deficit                                                         |   |                                | (77,229 | )                     |   | (89                          | )      
|                                                                            | " |                                |         |                       |   |                              | 630    
|                                                                            |   |                                |         |                       |   |                              |        
|                                                                            |   |                                | (15,982 | )                     |   | 50,164                       |        
|Less shares of common stock held in treasury, at cost                       |   |                                | (2,851  | )                     |   |                             |        
|                                                                            |   |                                |         |                       |   |                              |        
|TOTAL STOCKHOLDERS' EQUITY (DEFICIT)                                        |   |                                | (18,833 | )                     |   | 50,164                       |        
|                                                                            |   |                                |         |                       |   |                              |        
|TOTAL LIABILITES AND STOCKHOLDERS' EQUITY (DEFICIT)                         |   | $                              | 64,849  |                       | $ | 2,224                        |        
|                                                                            |   |                                |         |                       |   |                              |        

---

15

---



16

---



As
of September 30, 2003, we had cash and equivalents of $7,416,000. On a pro forma basis, after the private placement, the recapitalization, and the repayment of the Debentures,
we had cash and equivalents of approximately $9.2 million. We believe that our cash, cash remaining from the private placement, current assets, and cash generated from future operating activities will
provide adequate resources to fund our ongoing operating requirements. We would need to obtain additional financing to fund any significant acquisitions or other substantial investments.

EBITDA

EBITDA represents net income before interest, taxes, depreciation and amortization. The Company presents EBITDA because it considers such information an important
supplemental measure of the Company's performance and believe it is frequently used by securities analysts, investors and other interested parties in the evaluation of companies with comparable market
capitalization to the Company, many of which present EBITDA when reporting their results. The Company also uses EBITDA for the following purposes. EBITDA is one of the factors used to determine the
total amount of bonuses available to be awarded to executive officers and other employees. The Company's credit agreement uses EBITDA (with additional adjustments) to measure compliance with covenants
such as interest coverage and debt incurrence. EBITDA is also used by prospective and current lessors as well as potential lenders to evaluate potential transactions with the Company. EBITDA is also
widely used by the Company and other buyers to evaluate and price potential acquisition candidates.

For
the nine months ended September 30, 2003, our EBITDA was $7,157,000 compared with $6,576,000 in the Prior Period. EBITDA for the Prior Period includes $2,796,000 related to
the settlement of a dispute with a software licensor, as previously described. Excluding the settlement of the dispute in the Prior Period, Management believes that the significant improvement in
EBITDA reflects the contribution of AmQUEST to our operations along with organic revenue growth and the additional cost savings noted above.

EBITDA
has limitations as an analytical tool, and you should not consider it in isolation, or as a substitute for analysis of our results as reported under GAAP. Some of these
limitations are: (a) EBITDA does not reflect changes in, or cash requirements for, the Company's working capital needs; (b) EBITDA does not reflect the significant interest expense, or
the cash requirements necessary to service interest or principal payments, on the Company's debts; and (c) Although depreciation and amortization are non-cash charges, the assets being
depreciated and amortized may have to be replaced in the future, and EBITDA does not reflect any cash requirements for such capital expenditures. Because of these limitations, EBITDA should not be
considered as a principal indicator of the Company's performance. The Company compensates for these limitations by relying primarily on its

17

---

GAAP
results and using EBITDA only supplementally. The following table reconciles EBITDA to net income for the Current and Prior Periods.

Reconciliationin Thousands

Nine Months Ended September 30,2003

2002NET INCOME

$
826

$
574Add back:Tax expense


62


67Net interest expense


1,819


1,519Depreciation and amortization


4,450


4,416EBITDA

$
7,157

$
6,576


EBITDA
is a measure of the Company's performance that is not required by, or presented in accordance with, GAAP. EBITDA is not a measurement of the Company's financial performance under
GAAP and should not be considered as an alternative to net income, income (loss) from operating activities or any other performance measures derived in accordance with GAAP.

NEW FINANCIAL ACCOUNTING STANDARDS

In July 2002, the FASB issued Statement of Financial Accounting Standards No. 146, "Accounting for Costs Associated with Exit or Disposal
Activities" ("SFAS 146"). SFAS 146 provides guidance on the timing of the recognition of costs associated with exit or disposal activities, requiring such costs to be recognized when
incurred. Previous guidance required the recognition of costs at the date of commitment to an exit or disposal plan. The provisions of SFAS 146 are to be adopted prospectively after
December 31, 2002. Although SFAS 146 may impact the accounting for costs related to exit or disposal activities we may enter into in the future, particularly the timing of the
recognition of these costs, the adoption of the statement will not have an impact on our current financial condition or results of operations.

In
December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based CompensationTransition and Disclosure, an amendment of FASB Statement
No. 123," which amends SFAS No. 123, "Accounting for Stock-Based Compensation," to provide alternative methods of transition for a voluntary change to the fair value based method of
accounting for stock-based employee compensation. The transition and annual disclosure provisions of SFAS No. 148 are effective for fiscal years ending after December 15, 2002. In
addition, SFAS No. 148 amends the disclosure requirements of SFAS No. 123 to require prominent disclosures in both annual and interim financial statements about the method of accounting
for stock-based employee compensation and the effect of the method used on reported results. We have adopted the disclosure provisions of SFAS No. 148 and continue to account for stock-based
compensation to employees under APB Opinion No. 25 and related interpretations.

In
April 2003, FASB issued SFAS 149, "Amendment of Statement 133 on Derivative Instruments and Hedging Activities", which amends and clarifies financial accounting
and reporting for derivative instruments, including certain derivative instruments embedded in other contracts and for hedging activities under SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities." This statement is effective for contracts entered into or modified and for hedging relationships designated after June 30, 2003. The adoption of this
statement had no affect on our operating results or financial position.

18

---

In
May 2003, the Financial Accounting Standards Board, or FASB, issued SFAS 150, "Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and
Equity". The statement
improves the accounting for three types of financial instruments that were previously accounted for as equity-mandatory redeemable shares, instruments that may require the issuer to buy back shares
and certain obligations that can be settled with shares. The statement requires that those instruments be accounted for as liabilities in the statement of financial position. The statement is
effective for all financial instruments entered into or modified after May 31, 2003, and otherwise is effective at the beginning of the first interim period beginning after June 15,
2003. The adoption of this statement had no effect on our operating results or financial position.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

General

Our Consolidated Financial Statements are prepared in accordance with accounting principles generally accepted in the U. S., which require the selection
and application of significant accounting policies, and which require management to make significant estimates and assumptions. We believe that the following are some of the more critical judgment
areas in the application of our accounting policies.

Revenue Recognition

The Company's services are provided under a combination of fixed monthly fees and time and materials billings. Contracts with customers typically range from one
to five years. Revenue is recognized (1) after we have obtained an executed service contract from the customer; (2) as the services are rendered; (3) when the price is fixed as
per the service contract; and (4) when the Company believes that collectibility is reasonably assured based on the credit risk policies and procedures that the Company employs.

Allowance for Doubtful Accounts

We maintain allowances for doubtful accounts for estimated losses resulting from the inability of our customers to make required payments. If the financial
condition of our customers were to deteriorate, resulting in an impairment of their ability to make payments, additional allowances may be required.

Tangible and Intangible Assets

We have significant tangible and intangible assets on our balance sheet, primarily property and equipment, deferred software costs, and intangible assets,
primarily goodwill, related to acquisitions. The assignment of useful lives to these assets and the valuation and classification of intangible assets involves significant judgments and the use of
estimates. The testing of these tangible and intangibles under established accounting guidelines for impairment also requires significant use of judgment and assumptions. Our assets are tested and
reviewed for impairment on an ongoing basis under the established accounting guidelines. Changes in business conditions or changes in the decisions of management as to how assets will be deployed in
our operations could potentially require future adjustments to asset valuations.

FORWARD-LOOKING STATEMENTS

This report contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. As such, final results could
differ from estimates or expectations due to risks and uncertainties including, but not limited to: incomplete or preliminary information; changes in government regulations and policies; continued
acceptance of our products and

19

---

services
in the marketplace; competitive factors; new products; technological changes; our dependence on third party suppliers; intellectual property rights; and other risks. For any of these factors,
we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995, as amended.

ITEM 3QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rate Risk

We are not exposed to material gains or losses related to the impact of interest rate changes, foreign currency fluctuations, or changes in the market values of
our investments. We generally invest in fixed income securitiestypically commercial paper, certificates of deposit, and money market accounts issued only by major corporations and
financial institutions of recognized strength and securityand hold all investments to maturity.

At
September 30, 2003, our outstanding fixed rate debt was approximately $15,528,000. As of October 22, 2003, after the recapitalization and the repayment of the
outstanding debentures, our outstanding fixed rate debt was approximately $28,618,000. If market rates decline, we run the risk that the related required payments on the fixed rate debt will exceed
those that would be paid based on current market rates.

Market Risk

Our accounts receivable are subject, in the normal course of business, to collection risks. We regularly assess these risks and have policies and business
practices to mitigate the adverse effects of collection risks. As a result, we do not anticipate any material losses in this area in excess of the recorded allowance for doubtful accounts.

Foreign Currency Risks

We have no material foreign operations.

ITEM 4CONTROLS AND PROCEDURES

An evaluation was performed under the supervision and with the participation of our management, including the Chief Executive Officer and Senior Vice President of
Finance, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on that evaluation, our management, including the Chief Executive Officer and the Senior Vice
President of Finance, concluded that our disclosure controls and procedures were effective as of September 30, 2003. There have been no changes in our internal controls over financial reporting
that occurred during our last fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.

20

---



PART IIOTHER INFORMATION

ITEM 1LEGAL PROCEEDINGS

None.

ITEM 6EXHIBITS AND REPORTS ON FORM 8-K

|3.1  | A | Restated Certificate of Incorporation, incorporated by reference to Exhibit 3.1 to the Company's Form 10-KSB for the period ended October 31, 1999.                                                                                                           
|---- | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1  | B | Certificate of Amendment to the Company's Certificate of Incorporation, filed May 8, 2000, to increase the authorized shares and to remove Article 11, incorporated by reference to the Company's report on Form 10-Q for the period ended
April 30, 2000.    
|3.1  | C | Certificate of Amendment to the Company's Certificate of Incorporation, filed as of June 5, 2000, to change the name of the Company to Infocrossing, Inc., incorporated by reference to the Company's report on Form 10-Q for the period
ended April 30, 2000.
|3.2  |   | Amended and Restated By-Laws, incorporated by reference to Exhibit 3.2 to the Company's Form 10-KSB for the period ended October 31, 1999.                                                                                                                    
|4.1  |   | Securities Purchase Agreement dated as of February 1, 2002 by and between the Company and the Purchasers named therein, incorporated by reference to Exhibit 4.1 to a Current Report on Form 8-K filed February 5, 2002.                                      
|4.2  |   | Warrant Agreement dated as of February 1, 2002 by and between the Company and the Warrantholders party thereto, incorporated by reference to Exhibit 4.3 to a Current Report on Form 8-K filed February 5, 2002.                                              
|4.3  |   | Second Amended and Restated Stockholders Agreement dated as of February 1, 2002 by and between the Company and the Stockholders named therein, incorporated by reference to Exhibit 99.5 to a Current Report on Form 8-K filed
February 5, 2002.              
|4.4  |   | Securities Purchase Agreement, dated as of October 16, 2003, by and among the Company and certain purchasers of common stock and warrants, incorporated by reference to Exhibit 4.1 to a Current Report on Form 8-K filed October 22,
2003.                   
|4.5  |   | Registration Rights Agreement, dated as of October 16, 2003, by and among the Company and certain purchasers of common stock and warrants, incorporated by reference to Exhibit 4.2 to a Current Report on Form 8-K filed October 22,
2003.                   
|4.6  |   | Exchange Agreement, dated as of October 16, 2003, by and among the Company and holders of series A preferred stock and series A warrants, incorporated by reference to Exhibit 4.3 to a Current Report on Form 8-K filed
October 22, 2003.                    
|4.4  |   | Second Amended and Restated Registration Rights Agreement, dated as of October 21, 2003, by and among the Company and certain stockholders of the Company, incorporated by reference to Exhibit 4.4 to a Current Report on Form 8-K filed
October 22, 2003.   
|10.1 |   | Term Loan Agreement, dated as of October 21, 2003, by and among the Company, the Lenders named therein, and Infocrossing Agent, Inc., incorporated by reference to Exhibit 10.1 to a Current Report on Form 8-K filed October 22,
2003.                       

21

---

|10.2 |  | Guaranty and Security Agreement, dated as of October 21, 2003, by and among the Company, the Company's subsidiaries, and Infocrossing Agent, Inc., incorporated by reference to Exhibit 10.2 to a Current Report on Form 8-K filed
October 22, 2003
|---- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|31   |  | Certifications required by Rule 13a-14(a) to be filed.                                                                                                                                                                                             
|32   |  | Certifications required by Rule 13a-14(b) to be furnished but not filed.                                                                                                                                                                           



22

---





SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned
thereunto duly authorized.

|                 |  | INFOCROSSING, INC.                                                     
|---------------- |  | -----------------------------------------------------------------------
|February 6, 2004 |  | /s/ ZACH LONSTEINZach Lonstein Chairman & Chief Executive Officer      
|February 6, 2004 |  | /s/ WILLIAM J. McHALEWilliam J. McHale Senior Vice President of Finance

23

---

QuickLinks