SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                  FORM 10-Q/A-1

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

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

     For the Quarter Ended December 31, 2002

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

     For the Transition Period from _____________ to _____________


                         Commission File Number 0-22710


                                ATEC GROUP, INC.
           ------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


                     Delaware                         13-3673965
           ------------------------------------------------------------
           State or other jurisdiction of          (I.R.S. Employer
            corporation or organization)         Identification Number)


            69 Mall Drive, Commack, New York               11725
           ------------------------------------------------------------
           (Address of principal executive offices)      (Zip Code)


          Issuer's telephone number, including area code (631) 543-2800
                                                         --------------


           ------------------------------------------------------------
               Former name, former address and former fiscal year,
                          if changed since last report.

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

                                YES [X]  NO [ ]


 As of the close of business on December 31, 2002, there were 7,719,326 shares
                 of the Registrant's Common Stock outstanding.

<PAGE>

                                ATEC GROUP, INC.
                                ----------------


TABLE OF CONTENTS


PART I     Financial Information                                            Page
------     ---------------------                                            ----

Item 1.    Financial Statements.............................................1-9

Item 2.    Managements Discussion & Analysis of
           Financial Condition and Results of Operations..................10-14

Item 3.    Quantitative and Qualitative Disclosures about Market.............14

Item 4.    Controls and Procedures...........................................15


PART II    Other Information Required in Report
-------    ------------------------------------

Item 1.    Legal Proceedings.................................................16

Item 2.    Changes in Securities and use of Proceeds.........................16

Item 3.    Defaults Upon Senior Securities...................................16

Item 4.    Submission of Matters to a Vote of Security Holders...............16

Item 5.    Other Information.................................................16

Item 6.    Exhibits and Report on Form 8K....................................16

Signatures Page..............................................................17

Certifications............................................................18-20

Exhibits..................................................................21-24


<PAGE>


                                     PART 1

                              FINANCIAL INFORMATION

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

                        ATEC GROUP, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

                                                   UNAUDITED        AUDITED
                                                   31-Dec-02       30-Jun-02
                                                 ------------    ------------
ASSETS
Current Assets
  Cash and cash equivalents                      $  1,171,484    $  1,382,722
  Accounts receivable, net                          3,217,322       3,166,078
  Inventories                                         587,313         602,792
  Deferred taxes                                      401,493         401,493
  Other current assets                                432,485         858,682
                                                 ------------    ------------
      Total currrent assets                         5,810,097       6,411,767
                                                 ------------    ------------

Property and equipment, net                           213,531         290,040
Goodwill, net                                             -0-         864,961
Other assets                                          155,169         235,182
                                                 ------------    ------------
                                                 $  6,178,797    $  7,801,950
                                                 ============    ============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Revolving inventory line of credit             $    344,061    $    368,292
  Accounts payable                                    922,922       1,114,071
  Accrued expenses                                    377,217         585,795
  Deferred income                                          --          26,976
  Other current liabilities                           321,021         654,182
                                                 ------------    ------------
      Total liabilities                             1,965,221       2,749,316
                                                 ------------    ------------
Stockholders' equity
  Preferred stocks                                    835,582         835,582
  Common stock                                         74,415          73,435
  Additional paid-in capital                       12,177,016      11,815,397
  Discount on preferred stock                        (742,740)       (742,740)
  Retained earnings  (deficit)                     (7,332,830)     (6,219,452)
  Treasury stock at cost                             (797,867)       (709,588)
                                                 ------------    ------------
       Total stockholders' equity                   4,213,576       5,052,634
                                                 ------------    ------------
                                                 $  6,178,797    $  7,801,950
                                                 ============    ============

                                        1
<PAGE>

                        ATEC GROUP, INC. AND SUBSIDIARIES
                 UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
                         THREE MONTHS ENDED DECEMBER 31

                                                       2002            2001
                                                   ------------    ------------

Net sales                                          $  8,191,014    $  7,619,339

Cost of sales                                         7,475,660       6,561,655
                                                   ------------    ------------

Gross profit                                            715,354       1,057,684
                                                   ------------    ------------
Operating expenses
  Selling and administrative                            858,536       1,330,971
  Impariment of Goodwill and other assets             1,026,961             -0-
                                                   ------------    ------------
      Total operating expenses                        1,885,497       1,330,971
                                                   ------------    ------------

Loss from operations                                 (1,170,143)       (273,287)
                                                   ------------    ------------
Other income (expense)
  Miscelleneous income                                      172          17,598
  Interest income                                         8,325          10,042
  Interest expensse                                          --            (268)
                                                   ------------    ------------

      Total other (expense) income                        8,497          27,372
                                                   ------------    ------------

Loss before provision for income taxes               (1,161,646)       (245,915)

Provision [benefit] for income taxes                         --         (64,800)
                                                   ------------    ------------

Net loss                                           $ (1,161,646)   $   (181,115)
                                                   ============    ============

Net earnings (loss) per share-basic and diluted    $      (0.15)   $      (0.03)
                                                   ============    ============

Weighted average number of shares-basic               7,860,378       7,021,644
                                                   ============    ============

Weighted average number of shares-diluted             7,860,378       7,021,644
                                                   ============    ============


                                        2
<PAGE>

                        ATEC GROUP, INC. AND SUBSIDIARIES
                 UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS
                          SIX MONTHS ENDED DECEMBER 31


                                                       2002            2001
                                                   ------------    ------------

Net sales                                          $ 17,836,710    $ 19,667,524

Cost of sales                                        15,356,764      16,275,349
                                                   ------------    ------------

Gross profit                                          2,479,946       3,392,175
                                                   ------------    ------------
Operating expenses
  Selling and administrative                          2,594,070       3,517,870
  Impairment of Goodwill and other assets             1,026,961             -0-
                                                   ------------    ------------
      Total(loss)operating expenses                   3,621,031       3,517,870
                                                   ------------    ------------

Income (loss) from operations                        (1,141,085)       (125,695)
                                                   ------------    ------------
Other income (expense)
  Miscellaneous income                                   12,212          17,598
  Interest income                                        15,495          24,540
  Interest expense                                           --            (268)
                                                   ------------    ------------

      Total other (expense) income                       27,707          41,870
                                                   ------------    ------------

Income (loss) before provision for income taxes      (1,113,378)        (83,825)

Provision [benefit] for income taxes                        -0-              --
                                                   ------------    ------------

Net income (loss)                                  $ (1,113,378)   $    (83,825)
                                                   ============    ============


Net earnings (loss) per share-basic and diluted    $      (0.14)   $      (0.01)
                                                   ============    ============

Weighted average number of shares-basic               7,841,567       7,055,044
                                                   ============    ============

Weighted average number of shares-diluted             7,841,567       7,055,044
                                                   ============    ============


                            3
<PAGE>

                        ATEC GROUP, INC. AND SUBSIDIARIES
                 UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS
                          SIX MONTHS ENDED DECEMBER 31
<TABLE>
<CAPTION>

                                                               2002            2001
                                                           ------------    ------------
<S>                                                        <C>             <C>
Net cash provided by (used in) operating
  activities                                               $    (95,167)   $  1,340,606
                                                           ------------    ------------
Cash flows from investing activities:
  Purchase of Treasury Stock                                    (88,279)        (54,375)
  Purchase of property and equipment                             (3,561)             --
                                                           ------------    ------------
Net cash (used in) provided by
  investing activities                                          (91,840)        (54,375)
                                                           ------------    ------------

Cash flows from financing activities:

  Short term borrowings (repayments)                            (24,231)       (631,343)
                                                           ------------    ------------

Net cash (used in) provided by financing activities             (24,231)       (631,343)
                                                           ------------    ------------
Net increase (decrease) in cash                                (211,238)        654,888

Cash and cash equivalents - Beginning of Period               1,382,722       1,555,020
                                                           ------------    ------------

Cash and cash equivalents - End of period                  $  1,171,484    $  2,209,908
                                                           ============    ============
</TABLE>


                                        4
<PAGE>

                                 ATEC GROUP, INC
            UNAUDITED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                       SIX MONTHS ENDING DECEMBER 31, 2002
<TABLE>
<CAPTION>

                                         Common         Value       Series        Value     Additional
                                         Shares         Common     Preferred    Preferred     Paid in
                                         Issued         Stock       Issued        Stock       Capital
                                        ---------    -----------   --------     ---------   -----------
<S>                                     <C>          <C>           <C>         <C>        <C>
Balance at June 30, 2002                7,304,971    $    73,435    424,429     $ 835,582   $11,815,397
Contributed Capital                                                                              30,082
 Stock issued for services                980,000    $       980                                361,619
 Costs related to Contributed Capital                                                           (30,082)
 Purchase of Treasury Stock
Net income for the Six months Ended
 December 31, 2002
                                        ---------    -----------   --------     ---------   -----------
Balance at December 31, 2002            8,284,971    $    74,415    424,429     $ 835,582   $12,177,016
                                        =========    ===========   ========     =========   ===========
</TABLE>
<TABLE>
<CAPTION>

                                       Discount on    Retained         Treasury Stock          Total
                                        Preferred     Earnings      ---------------------   Stockholders'
                                          Stock       (Deficit)      Shares       Amount       Equity
                                        ---------    -----------    --------    ---------   -----------
<S>                                     <C>          <C>            <C>         <C>         <C>
Balance at June 30, 2002                ($742,740)   ($6,219,452)   (378,345)   ($709,588)  $ 5,052,634
Contributed Capital                                                                              30,082
 Stock issued for services                                                                      362,599
 Costs related to Contributed Capital                                                           (30,082)
 Purchase of Treasury Stock                                         (187,300)    ($88,279)      (88,279)
Net income for the Six months Ended
 December 31, 2002                                   ($1,113,378)                            (1,113,378)
                                        ---------    -----------    --------    ---------   -----------
Balance at December 31, 2002            ($742,740)   ($7,332,830)   (565,645)   ($797,867)  $ 4,213,576
                                        =========    ===========    ========    =========   ===========
</TABLE>

                                        5

<PAGE>

                        ATEC GROUP, INC. AND SUBSIDIARIES
                                    FORM 10Q
                        QUARTER ENDED SEPTEMBER 30, 2002
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.  Condensed Consolidated Financial Statements

The accompanying interim unaudited consolidated financial statements include the
accounts of Atec Group, Inc. and its subsidiaries that are hereafter referred to
as (the "Company"). All intercompany accounts and transactions have been
eliminated in consolidation.

These financial statements have been prepared in accordance with generally
accepted accounting principles in the United States of America for interim
financial information and with the instructions to Form 10-Q. Accordingly, they
do not include all of the information and footnotes required by generally
accepted accounting principles in the United States of America for complete
financial statements. In the opinion of management, such interim statements
reflect all adjustments (consisting of normal recurring accruals) necessary to
present fairly the financial position and the results of operations and cash
flows for the interim periods presented. The results of operations for these
interim periods are not necessarily indicative of the results to be expected for
the full year. These financial statements should be read in conjunction with the
audited consolidated financial statements and footnotes included in the
Company's report on Form 10-K, as amended, for the year ended June 30, 2002.

2.  Proposed Acquisition and disposition of business:

     1.  on November 25, 2002 we entered into a Capital Stock Exchange Agreement
         with Interpharm, Inc., a manufacturer of generic pharmaceuticals, and
         all of the shareholders of Interpharm, pursuant to which, subject to
         approval from our stockholders, we plan to acquire all of the issued
         and outstanding stock of Interpharm (the "Acquisition"); and
     2.  entered into an Asset Purchase Agreement with Baar Group, an entity
         owned by most of our current management, whereby Baar Group agreed to
         purchase our assets and assume substantially all of our liabilities for
         a purchase price of $4,278,184 (the net purchase price is $2.75 million
         in cash and notes, the retention of approximately $1.2 million in cash
         and the assumption of approximately$1.7 million in liabilities),
         subject to certain adjustments at closing (the "Management Buyout").

These transactions are described in great detail in our amended Preliminary
Proxy Statement on Schedule 14A filed with the Securities and Exchange
Commission on February 11, 2003.

                                       6
<PAGE>

3.  Equity Securities

Capital Stock


The Company's capital stock consists of the following:

                                                         Shares
                                                         Issued
                                           Shares          and
December 31, 2002                        Authorized    Outstanding      Amount
                                         ----------    -----------    ----------
Preferred Stocks:
    Series A cumulative convertible          29,233          8,371    $      837
    Series B convertible                     12,704          1,458           145
    Series C convertible                    350,000        309,600       309,600
    Series J convertible                    105,000        105,000       525,000
                                                       -----------    ----------

       Total preferred                                     424,429    $  835,582
                                                       ===========    ==========

    Common Stock                         70,000,000      7,719,326    $   74,361
                                                       ===========    ==========

The 424,429 shares of preferred stock, which are outstanding, may be converted
into approximately 134,000 shares of our common stock.

4.  Computation of Earnings Per Share

Earnings per share are based on the weighted average number of common and common
equivalent shares outstanding.

5.  Goodwill

The Company adopted Financial Accounting Standard Board (FASB) number 142
(SFAS142) effective July 1, 2001. SFAS142 changes the accounting for goodwill
from an amortization method to an impairment-only approach. Under SFAS142,
goodwill will be tested annually and whenever events or circumstances occur
indicating that goodwill might be impaired.

On November 25, 2002 we entered into an agreement to sell our computer
operations to an entity owned by certain members of our current management.
Management performed a current impairment evaluation due to the change in
circumstance. As a result of this evaluation, the Company has concluded that
there was an impairment of our goodwill of $864,961. In addition, pursuant to
SFAS144, due to a change in circumstances, the Company recorded an impairment
loss related to its deferred compensation asset in the amount of $162,000.

                                       7
<PAGE>


6.  Income Taxes

         The Company's income tax provision consists of the following:

                                                         2002           2001
                                                      ----------     ----------
Current tax provision (benefit)
  Federal                                             $       --     $       --
  State                                                       --             --
                                                      ----------     ----------
                                                           3,500             --
                                                      ----------     ----------
Deferred tax provision (benefit)
  Federal                                                     --         55,100
  State                                                       --          9,700
                                                                     ----------
                                                                         64,800
                                                      ----------     ----------
Income tax provision (benefit)                        $       --     $   64,800
                                                      ==========     ==========

         The deferred tax benefit results from differences in recognition of
expenses for tax and financial statement purposes and for minimum tax provision
for the various state and local taxing authorities where the Company and its
subsidiaries are subject to tax. The Company has deferred tax assets consisting
of the following temporary difference.

                                                      December 31     June 30
                                                         2002           2002
                                                      ----------     ----------
Net operating loss carry forward                      $1,879,341     $1,879,341
Allowance for bad debts                                  109,489        134,836
                                                      ----------     ----------
  Total deferred tax assets                            1,988,830      2,014,177
Less: Valuation allowance for deferred tax assets      1,587,337      1,612,684
                                                      ----------     ----------

Total                                                 $  401,493     $  401,493
                                                      ==========     ==========

                                       8
<PAGE>

7.  Segment Information

         The Company is comprised of four business segments. These segments
consist of the technology integration services (TIS), Business to Business (B to
B), software and manufacturing divisions. Set forth below is net sales, net
income (loss), capital expenditures, depreciation and identifiable assets of
these segments.
<TABLE>
<CAPTION>

                         FOR THREE MONTHS ENDING           FOR SIX MONTHS ENDING
                                DECEMBER 31,                    DECEMBER 31,

                           2002            2001            2002            2001
                       ------------    ------------    ------------    ------------
<S>                    <C>             <C>             <C>             <C>
Net sales:
  TIS                  $  4,834,037    $  2,911,395    $  9,471,420    $  7,492,247
  B to B                  3,356,977       4,493,711       8,365,290      11,689,460
  Software                                    1,386                           1,386
  Manufacturing                             212,847                         484,431
                       ------------    ------------    ------------    ------------
                       $  8,191,014    $  7,619,339    $ 17,836,710    $ 19,667,524
                       ============    ============    ============    ============
Net income (loss):
  TIS                  $   (150,650)   $   (187,012)   $   (272,184)   $   (343,655)
  B to B                   (715,535)        455,199         527,007       1,284,698
  Software                                  (20,636)                        (44,351)
  Manufacturing                            (253,774)                       (347,115)
  Corporate                (295,461)       (174,892)     (1,368,201)       (633,402)
                       ------------    ------------    ------------    ------------
                       $ (1,161,646)   $   (181,115)   $ (1,113,378)   $    (83,825)
                       ============    ============    ============    ============
Depreciation:
  TIS                  $     33,714    $     35,601    $     54,529    $     69,499
  B to B                      1,215           2,608           3,824           5,217
  Software                                       --                              --
  Manufacturing                                 723                           1,445
  Corporate                   4,573           4,078          21,716          10,875
                       ------------    ------------    ------------    ------------
                       $     39,502    $     43,010    $     80,069    $     87,036
                       ============    ============    ============    ============
Identifiable assets:
  TIS                  $  3,736,167    $  3,388,540    $  3,736,167    $  3,388,540
  B to B                  1,357,621       1,357,621       2,222,582       2,187,264
  Software                    3,853           3,853           3,853           3,853
  Manufacturing                             707,335                         707,335
  Corporate               1,081,156       1,081,156         216,195       2,610,795
                       ------------    ------------    ------------    ------------
                       $  6,178,797    $  8,897,787    $  6,178,797    $  8,897,787
                       ============    ============    ============    ============
</TABLE>

                                       9
<PAGE>

Item 2 - Managements Discussion and Analysis of Financial Condition and Results
         of operations.
         ----------------------------------------------------------------------

                        ATEC Group, Inc. and Subsidiaries

Overview

         ATEC Group, Inc. ("Atec, our, we or us") is a one-stop provider of a
full line of information technology products and services to businesses,
professionals, government and educational institutions. We offer multiple
solutions to our clients that we believe generate loyalty and improve our
ability to seek higher margins. We have developed several core competencies,
including system design, software development, networking, server-based
computing, help desk, wireless telecommunications, voice over TP, high speed
bandwidth e-commerce, web-hosting, ISP, ASP and Internet/Intranet solutions.

On November 25, 2002, we:

     1.  entered into a Capital Stock Exchange Agreement with Interpharm, Inc.,
         a manufacturer of generic pharmaceuticals, and all of the shareholders
         of Interpharm, pursuant to which, subject to approval from our
         stockholders, we plan to acquire all of the issued and outstanding
         stock of Interpharm (the "Acquisition"); and
     2.  entered into an Asset Purchase Agreement with Baar Group, an entity
         owned by most of our current management, whereby Baar Group agreed to
         purchase our assets and assume substantially all of our liabilities for
         a purchase price of $4,278,184 (the net purchase price is $2.7 million
         in cash and notes, the retention of approximately $1.2 million in cash
         and the assumption of approximately $1.7 million in liabilities),
         subject to certain adjustments at closing (the "Management Buyout").

These transactions are described in greater detail in our amended Preliminary
Proxy Statement on Schedule 14A filed with the Securities and Exchange
Commission on February 11, 2003 (the "Proxy Statement").

The following discussion relates to our current business. For similar
information related to the business of Interpharm, please see "Management's
Discussions and Analysis of Financial Condition and Results of Operations"
commencing on page 25 of the Proxy Statement.

Results of Operations
---------------------

Three months ended December 31, 2002, compared to three months ended December
31, 2001.
-----------------------------------------------------------------------------

Our revenues for the second quarter ended December 31, 2002 increased to $8.2
million from $7.6 million for the prior year, an increase of approximately 8%.
Of this increase, $1.9 million or 66% was attributable to hardware sales by our
TIS divisions. Those increases were offset by a decline of $1,100,000 or 25% in
the B2B division and $200,000 of manufacturing revenues as compared to 2001.
Revenues are generated by our sales of computer hardware and software, and
related support services. Gross margin for the period decreased to $715,000 for
the quarter ended December 31, 2002 from $1.1 million for the comparable 2001
quarter, a 32% decrease. Gross margins as a percentage of revenues for the
quarter were 9 % as compared to 14% for the prior year, due to lower margins on
hardware sales.

                                       10
<PAGE>

Selling, general and administrative expenses for the three months ended,
December 31, 2002 decreased to $858,536 as compared to $1.3 million for the
comparable period in 2001. The decrease is primarily due to changes in
accounting estimates for litigation totaling $101,000; lower compensation
expense, due to reduced headcount of approximately $250,000, and; a reduction of
approximately $60,000 relating to the provision for doubtful accounts in the
quarter ended December 31, 2002. During the quarter we incurred an impairment of
our goodwill of $864,961 and other assets of $162,000, as a result of entering
into the Asset Purchase agreement with Baar Group. The income tax benefit was $0
for the 2002 quarter as compared to $64,800 for 2001 quarter.

As a result of the above, our net loss was $1,161,646 for the three months ended
December 31, 2002 compared to net loss of $181,115 for the 2001 quarter. For the
December 31, 2002 quarter, net loss per share was $.15 compared to net loss of
$.03 in the prior year. Average shares outstanding were 7,860,378 for 2002 and
7,021,644 for 2001.

Six Months Ending December 31, 2002 compared to December 31, 2001.
------------------------------------------------------------------

Our revenues for the six months ending December 31, 2002 decreased to $17.8
million from $19.7 million for the prior year, a decrease of approximately 9%.
This decrease is attributable to a significant drop in sales of $3.3 million in
our B2B division offset by a $2 million increase in sales in our TIS divisions
and $484,000 of manufacturing revenues in 2001. Revenues are generated by the
Company's sales of computer hardware and software, and related support services.
Gross margin for the period decreased to $2.5 million for December 31, 2002 from
$3.4 for the comparable 2001 quarter. Gross margin as a percentage of revenues
for the quarter were 14% as compared to 17% for the prior year, due to lower
margins on hardware sales.

Selling, general and administrative expenses for the six months December 31,
2002 decreased $1,000,000, or 29% to $2.5 million as compared to $3.5 million
for the prior year. The decrease is primarily due to lower compensation expense
of $789,000 due to a reduction of 20 employees and changes in accounting
estimates for litigation claims totaling $101,000 for legal matters that were
settled in the period. During the quarter we incurred an impairment of our
goodwill of $864,961 and other assets of $162,000 as a result of entering into
the Asset Purchase agreement with Baar Group.

As a result of the above, our net loss was $1,113,378 for the six months ended
December 31, 2002 compared to net loss of $83,825 for the 2001 quarter. For the
six months ended December 31, 2002, net loss per share was $.14 compared to net
loss per share of $.01 in the prior year. Average shares outstanding were
7,841,567 for 2002 and 7,055,044 for 2001.

Liquidity and capital resources.

Our cash position was $1,171,484 at December 31, 2002, a decrease of $211,238 as
compared to June 30, 2002. Our working capital at December 31, 2002 was
$4,121,376 as compared to a working capital of $3,662,451 at June 30, 2002. Net
cash used by operating activities was $95,167. Cash used for investing
activities totaled $91,840 for the purchase of Treasury Stock and fixed assets.

To accommodate our financial needs for inventory financing, IBM Credit granted
us a credit line in the amount of $750,000. At December 31, 2002, our
indebtedness to IBM Credit was $344,061, a decrease of $24,231, as compared to
June 30, 2002.

                                       11
<PAGE>

Critical Accounting Policies

         The preparation of financial statements and related disclosures in
conformity with accounting principles generally accepted in the United States of
America requires management to make judgments, assumptions and estimates that
affect the amounts reported in the consolidated financial statements and
accompanying notes. Note 1 to the consolidated financial statements in the
Annual Report on Form 10-K for the fiscal year ended June 30, 2002 describes the
significant accounting policies and methods used in the preparation of the
consolidated financial statements. Estimates are used for, but not limited to,
the accounting for the allowance for doubtful accounts, inventory allowances,
and goodwill impairments. Actual results could differ from these estimates. The
following critical accounting policies are impacted significantly by judgments,
assumptions and estimates used in the preparation of the consolidated financial
statements.

         The allowance for doubtful accounts is based on our assessment of the
collectibility of specific customer accounts and the aging of the accounts
receivable. If there is a deterioration of a major customer's credit worthiness
or actual defaults are higher than our historical experience, our estimates of
the recoverability of amounts due us could be adversely affected.

         Inventory purchases and commitments are based upon future demand
forecasts. If there is a sudden and significant decrease in demand for our
products or there is a higher risk of inventory obsolescence because of rapidly
changing technology and customer requirements, we may be required to increase
our inventory allowances and our gross margin could be adversely affected.

         We perform goodwill impairment tests on an annual basis and between
annual tests in certain circumstances. In assessing the recoverability of the
Company's goodwill, the Company must make various assumptions regarding
estimated future cash flows and other factors in determining the fair values of
the respective assets. As a result of the asset purchase agreement entered into
between the Company and Baar Group on November 25, 2002, we have recorded an
impairment charge of $864,961 relating to our goodwill in the period, which had
a material impact on our results of operations.

Issues And Uncertainties

The following issues and uncertainties, among others, should be considered in
evaluating the Company's financial outlook.

         The computer industry is characterized by a number of potentially
adverse business conditions, including pricing pressures, evolving distribution
channels, market consolidation and a decline in the rate of growth in sales of
personal computers. Heightened price competition among various hardware
manufacturers may result in reduced per unit revenue and declining gross profit
margins. As a result of the intense price competition within our industry, we
have experienced increasing pressure on our gross profit and operating margins
with respect to our sale of products. Our inability to compete successfully on
the pricing of products sold, or a continuing decline in gross margins on
products sold due to adverse industry conditions or competition, may have a
material adverse effect on our business, financial condition and results of
operations.

                                       12
<PAGE>

         An integral part of our strategy is to increase our value-added
services revenue. These services generally provide higher operating margins than
those associated with the sale of products. This strategy requires us, among
other things, to attract and retain highly skilled technical employees in a
competitive labor market, provide additional training to our sales
representatives and enhance our existing service management system. We cannot
predict whether we will be successful in increasing our focus on providing
value-added services, and the failure to do so may have a material adverse
effect on our business, results of operations and financial condition.

         To date, our revenues have been based primarily upon sales in the New
York Metropolitan area and Albany, New York. Our strategy, encompassing the
expansion of service offerings and the expansion of existing offices, has
challenged and will continue to challenge our senior management and
infrastructure. We cannot predict our ability to respond to these challenges. If
we fail to effectively manage our planned growth, there may be a material
adverse effect on our business, results of operations and financial condition.

         The success of our strategy depends in large part upon our ability to
attract and retain highly skilled technical personnel and sales representatives,
including independent sales representatives, in a very competitive labor market.
Our ability to grow our service offerings has been somewhat limited by a
shortage of qualified personnel, and we cannot assure you that we will be able
to attract and retain such skilled personnel and representatives. The loss of a
significant number of our existing technical personnel or sales representatives,
difficulty in hiring or retaining additional technical personnel or sales
representatives, or reclassification of our sales representatives as employees
may have a material adverse effect on our business, results of operations and
financial condition.

         The computer industry is characterized by intense competition. We
directly compete with local, regional and national systems integrators,
value-added resellers and distributors as well as with certain computer
manufacturers that market through direct sales forces and/or the Internet. The
computer industry has recently experienced a significant amount of consolidation
through mergers and acquisitions, and manufacturers of personal computers may
increase competition by offering a range of services in addition to their
current product and service offerings. In the future, we may face further
competition from new market entrants and possible alliances between existing
competitors. Moreover, additional suppliers and manufacturers may choose to
market products directly to end users through a direct sales force and/or the
Internet rather than or in addition to channel distribution, and may also choose
to market services, such as repair and configuration services, directly to
end-users. Some of our competitors have or may have, greater financial,
marketing and other resources, and may offer a broader range of products and
services, than us. As a result, they may be able to respond more quickly to new
or emerging technologies or changes in customer requirements, benefit from
greater purchasing economies, offer more aggressive hardware and service pricing
or devote greater resources to the promotion of their products and services. We
may not be able to compete successfully in the future with these or other
current or potential competitors.

         Our business is dependent upon our relationships with major
manufacturers and distributors in the computer industry. Many aspects of our
business are affected by our relationships with major manufacturers, including
product availability, pricing and related terms, and reseller authorizations.
The increasing demand for personal computers and ancillary equipment has
resulted in significant product shortages from time to time, because
manufacturers have been unable to produce sufficient quantities of certain
products to meet demand. In addition, many manufacturers have adopted "just in
time" manufacturing principles that can reduce the immediate availability of a
wide range of products at any one time. We cannot predict that manufacturers
will maintain an adequate supply of these products to satisfy all the orders of
our customers or that, during periods of increased demand, manufacturers will
provide products to us, even if available, or at discounts previously offered to
us. In addition, we cannot assure you that the pricing and related terms offered
by major manufacturers will not adversely change in the future. Our failure to
obtain an adequate supply of products, the loss of a major manufacturer, the
deterioration of our relationship with a major manufacturer or our inability in
the future to develop new relationships with other manufacturers may have a
material adverse effect on our business, financial condition and results of
operations. On May 3, 2002, the

                                       13
<PAGE>

Hewlett-Packard Company and Compaq Computer Corporation merged. ATEC sells the
products of both companies and we believe that we have strong relationships with
both companies. While we do not believe that there will be a material adverse
effect on our business, financial condition and results of operations as a
result of this merger, there can be no assurance that such a material adverse
effect will not occur.

         The markets for our products and services are characterized by rapidly
changing technology and frequent introduction of new hardware and software
products and services. This may render many existing products and services
noncompetitive, less profitable or obsolete. Our continued success will depend
on our ability to keep pace with the technological developments of new products
and services and to address increasingly sophisticated customer requirements.
Our success will also depend upon our abilities to address the technical
requirements of our customers arising from new generations of computer
technologies, to obtain these new products from present or future suppliers and
vendors at reasonable costs, to educate and train our employees as well as our
customers with respect to these new products or services and to integrate
effectively and efficiently these new products into both our internal systems
and systems developed for our customers. We may not be successful in
identifying, developing and marketing product and service developments or
enhancements in response to these technological changes. Our failure to respond
effectively to these technological changes may have a material adverse effect on
our business, financial condition and results of operations.

         Rapid product improvement and technological change characterize the
computer industry. This results in relatively short product life cycles and
rapid product obsolescence, which can place inventory at considerable valuation
risk. Certain of our suppliers provide price protection to us, which is intended
to reduce the risk of inventory devaluation due to price reductions on current
products. Certain of our suppliers also provide stock balancing to us pursuant
to which we are able to return unsold inventory to a supplier as a partial
credit against payment for new products. There are often restrictions on the
dollar amount of inventory that we can return at any one time. Price protection
and stock balancing may not be available to us in the future, and, even if
available, these measures may not provide complete protection against the risk
of excess or obsolete inventories. Certain manufacturers have reduced the period
for which they provide price protection and stock balancing rights. Although we
maintain a sophisticated proprietary inventory management system, we cannot
assure you that we will continue to successfully manage our existing and future
inventory. Our failure to successfully manage our current or future inventory
may have a material adverse effect on our business, financial conditions and
results of operations.

         As a result of the rapid changes that are taking place in computer and
networking technologies, product life cycles are short. Accordingly, our product
offerings change constantly. Prices of products change, with generally higher
prices early in the life cycle of the product and lower prices near the end of
the product's life cycle. The computer industry has experienced rapid declines
in average selling prices of personal computers. In some instances, we have been
able to offset these price declines with increases in units shipped. There can
be no assurance that average-selling prices will not continue to decline or that
we will be able to offset declines in average selling prices with increases in
units shipped.

ITEM 3 - Quantitative and Qualitative Disclosures About Market Risk
-------------------------------------------------------------------

We presently do not use any derivative financial instruments to hedge our
exposure to adverse fluctuations in interest rates, fluctuations in commodity
prices or other market risks, nor do we invest in speculative financial
instruments. Borrowings under our line of credit are at Prime plus a quarter
percent, which is adjusted monthly. Our interest income is sensitive to changes
in the general level of U.S. interest rates, particularly since the majority of
our investments are in short-term instruments.

Due to the nature of ATEC's borrowings and short-term investments, we have
concluded that there is no material risk exposure and, therefore, no
quantitative tabular disclosures are required.

                                       14
<PAGE>

ITEM 4 - Controls and Procedures
--------------------------------

ATEC management, including the Chief Executive Officer and Chief Financial
Officer, have conducted an evaluation of the effectiveness of disclosure
controls and procedures pursuant to Exchange Act Rule 13a-14. Based on that
evaluation, the Chief Executive Officer and Chief Financial Officer concluded
that the disclosure controls and procedures are effective in ensuring that all
material information required to be filed in this quarterly report has been made
known to them in a timely fashion. There have been no significant changes in
internal controls, or in other factors that could significantly affect internal
controls, subsequent to the date the Chief Executive Officer and Chief Financial
Officer completed their evaluation.


FORWARD-LOOKING STATEMENTS AND ASSOCIATED RISK

Certain statements in this Report, and the documents incorporated by reference
herein, constitute "forward-looking statements" within the meaning of Section
27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of
1934 and the Private Securities Litigation Reform Act of 1995. Such
forward-looking statements involve known and unknown risks, uncertainties and
other factors (collectively, "Factors") which may cause deviations in actual
results, performance or achievements to be materially different from any future
results, performance or achievements expressed or implied. Such Factors related
to our current business operations include but are not limited to:

o   risks associated with the uncertainty of future financial results;
o   additional financing requirements;
o   development of new products or mergers;
o   the continued ability to sustain integration of future acquisitions;
o   the ability to hire and retain key personnel;
o   the continued development of our technical, manufacturing, sales, marketing
    and management capabilities;
o   relationships with and dependence on third-party suppliers;
o   anticipated competition;
o   uncertainties relating to economic conditions;
o   uncertainties relating to government and regulatory policies; uncertainties
    relating to customer plans and commitments;
o   rapid technological developments and obsolescence in the industries in which
    the Company competes;
o   potential performance issues with suppliers and customers;
o   governmental export and import policies;
o   global trade policies;
o   worldwide political stability and economic growth; potential entry of new,
    well-capitalized competitors into the markets;
o   changes in the Corporate capital structure and cost of capital;

         Whether and when we complete the Acquisition and/or the Management
Buyout clearly will materially affect our forward-looking statements. For
disclosure about material Factors related to Interpharm's business operations,
see "Forward-Looking Statements" commencing on page 33 of the Proxy Statement.

         The words "believe, expect, anticipate, intend and plan" and similar
expressions identify forward-looking statements. Readers are cautioned not to
place undue reliance on these forward-looking statements, which speak only as of
the date the statement was made.

                                       15
<PAGE>

                        Atec Group, Inc. and Subsidiaries
                                      Other
                                   Information
                                December 31, 2003

                                     PART II
                                OTHER INFORMATION


Item 1.- Legal Proceedings - None

Item 2.- Changes in Securities and use of Proceeds - None

Item 3.- Defaults Upon Senior Securities - None

Item 4.- Submission of Matters to a Vote of Security Holders - None

Item 5.- Other Information - On November 25, 2002, we:

     1.  entered into a Capital Stock Exchange Agreement with Interpharm, Inc.,
         a manufacturer of generic pharmaceuticals, and all of the shareholders
         of Interpharm, pursuant to which, subject to approval from our
         stockholders, we plan to acquire all of the issued and outstanding
         stock of Interpharm (the "Acquisition"); and
     2.  entered into an Asset Purchase Agreement with Baar Group, an entity
         owned by most of our current management, whereby Baar Group agreed to
         purchase our assets and assume substantially all of our liabilities for
         a purchase price of $4,278,184, subject to certain adjustments at
         closing (the "Management Buyout").

These transactions are described in greater detail in our amended Preliminary
Proxy Statement on Schedule 14A filed with the Securities and Exchange
Commission on February 11, 2003.

Item 6.- Exhibits and Report on Form 8K - On November 25 we filed a report that
announced the proposed Acquisition of Interpharm, Inc. and Management Buyout.


                                       16
<PAGE>

                                   Signatures
                                   ----------

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


                                       ATEC GROUP, INC.
                                       (Registrant)


Date:  April 22, 2003

                                       By: /s/ JAMES J. CHARLES
                                           -------------------------------------
                                           James J. Charles,
                                           Chief Financial Officer
                                           (Duly authorized to sign on behalf
                                           of registrant)


                                       17
<PAGE>

                                  CERTIFICATION
                                  -------------

I, Balwinder Singh Bathla, Chief Executive Officer of ATEC Group, Inc. (the
"Registrant"), certify that:

1. I have reviewed this quarterly report on Form 10-Q/A-1 of the Registrant;

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

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

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

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

b) evaluated the effectiveness of the Registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the Evaluation Date); and

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

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

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

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

6. The Registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.


April 22, 2003


/s/ BALWINDER SINGH BATHLA
----------------------------------
Chief Executive Officer

                                       18
<PAGE>

                                  CERTIFICATION
                                  -------------

I, James J. Charles, Chief Financial Officer of ATEC Group, Inc. (the
"Registrant"), certify that:

1. I have reviewed this quarterly report on Form 10-Q/A-1 of the Registrant;

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

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

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

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

b) evaluated the effectiveness of the Registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the Evaluation Date); and

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

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

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

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

6. The Registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.


April 22, 2003


/s/ JAMES J. CHARLES
----------------------------------
Chief Financial Officer


                                       19
<PAGE>

                                  CERTIFICATION
                                  -------------

I, Ashok Rametra, President of ATEC Group, Inc. (the "Registrant"), certify
that:

1. I have reviewed this quarterly report on Form 10-Q /A-1 of the Registrant;

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

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

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

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

b) evaluated the effectiveness of the Registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the Evaluation Date); and

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

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

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

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

6. The Registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.


April 22, 2003


/s/ ASHOK RAMETRA
----------------------------------
President

                                       20
<PAGE>

Exhibits


Number     Description

99.1       Certification of Chief Executive Officer pursuant to 18 U.S.C.
           Section 1350, as Adopted Pursuant to Section 906 of the
           Sarbanes-Oxley Act of 2002.

99.2       Certification of Chief Financial Officer pursuant to 18 U.S.C.
           Section 1350, as Adopted Pursuant to Section 906 of the
           Sarbanes-Oxley Act of 2002

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


                                       21