UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q/A

(Mark One)

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

For the quarterly period ended March 31, 2003

[_]   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 001-16105

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

                 Delaware                               65-0867684
    ---------------------------------     -------------------------------------
     (State or other jurisdiction of       (I.R.S. Employer Identification No.)
      incorporation or organization)


                         1600 Market Street, Suite 1515
                             Philadelphia, PA 19103
      --------------------------------------------------------------------
               (Address of principal executive offices) (Zip Code)
       Registrant's Telephone Number, Including Area Code: (215) 979-8370
                                                           --------------

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 |__|

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

There were 28,200,739 issued and outstanding shares of the registrant's common
stock, par value $.001 per share, at May 5, 2003.








                              STONEPATH GROUP, INC.
                                      INDEX



                                                                                                               Page
                                                                                                               ----

                                                                                                            
Part I.     FINANCIAL INFORMATION.................................................................................1

         Item 1. Financial Statements
                  Consolidated Balance Sheets at March 31, 2003 (Unaudited-As restated) and
                  December 31, 2002 (As restated).................................................................1


                  Consolidated Statements of Operations (Unaudited-As Restated)
                  Three months ended March 31, 2003 and 2002 .....................................................2


                  Consolidated Statements of Cash Flows (Unaudited-As Restated)
                  Three months ended March 31, 2003 and 2002......................................................3


                  Notes to Unaudited Consolidated Financial Statements............................................4


         Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations...........11


         Item 3. Quantitative and Qualitative Disclosures About Market Risk......................................27


         Item 4. Controls and Procedures.........................................................................27



Part II.    OTHER INFORMATION....................................................................................28

         Item 1. Legal Proceedings...............................................................................28


         Item 2. Changes in Securities and Use of Proceeds.......................................................28


         Item 3. Defaults Upon Senior Securities.................................................................29


         Item 4. Submission of Matters to a Vote of Security Holders.............................................29


         Item 5. Other Information...............................................................................29


         Item 6. Exhibits and Reports on Form 8-K................................................................29


         SIGNATURES..............................................................................................31




                                       i



                                Explanatory Note

This Form 10-Q/A is being filed to include the restatement of our unaudited
consolidated financial statements as of and for the three months ended March 31,
2003 and 2002, and to revise certain disclosures in connection with a review of
our Form 10-K for the year ended December 31, 2002 by the Staff of the Division
of Corporation Finance of the Securities and Exchange Commission. The
restatement of our unaudited consolidated financial statements relates to (i)
allocating more value to the customer relationship intangible assets for the
Company's acquisitions and (ii) revising the amortization method and life used
for such assets. Further, the Financial Outlook section previously included in
Item 2 of our Form 10-Q has been omitted as it has been superceded by subsequent
guidance provided by us. Except as otherwise specifically noted, all information
contained herein is as of March 31, 2003 and does not reflect any events or
changes in information that may have occurred subsequent to that date.

Part I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

                              STONEPATH GROUP, INC.
                           Consolidated Balance Sheets




                                                                            March 31, 2003          December 31, 2002
                                                                            --------------          -----------------
                                                                             (UNAUDITED)
                                                                              Restated                   Restated
                                                                             (See Note 2)              (See Note 2)
                                Assets
                                                                                                 
Current assets:
   Cash and cash equivalents                                                $   2,669,053              $   2,266,108
   Accounts receivable, net                                                    19,411,377                 21,799,983
   Loans receivable from related parties                                           33,344                     39,593
   Prepaid expenses                                                             1,254,482                    963,102
                                                                            -------------              -------------

         Total current assets                                                  23,368,256                 25,068,786

Goodwill                                                                       20,311,150                 20,311,150
Furniture and equipment, net                                                    4,748,038                  3,233,677
Acquired intangibles, net                                                       4,748,882                  5,042,555
Note receivable, related party                                                    262,500                    262,500
Other assets                                                                      965,135                  1,246,847
                                                                            -------------              -------------

                                                                            $  54,403,961              $  55,165,515
                                                                            =============              =============

                  Liabilities and Stockholders' Equity

Current liabilities:
   Accounts payable                                                         $   8,663,265              $  12,873,703
   Earn-out payable                                                             1,060,706                  3,879,856
   Accrued payroll and related expenses                                           643,861                  1,195,275
   Accrued expenses                                                             3,012,072                  1,786,100
                                                                            -------------              -------------

         Total liabilities                                                     13,379,904                 19,734,934
                                                                            -------------              -------------

Commitments and contingencies

Stockholders' equity:
   Preferred stock, $.001 par value, 10,000,000 shares authorized;
     Series D, convertible, issued and outstanding: 360,745 shares
       (liquidation preference: $21,644,700)                                          361                        361
   Common stock, $.001 par value, 100,000,000 shares authorized;
     issued and outstanding: 27,945,914 and 23,453,414 shares at
     2003 and 2002, respectively                                                   27,946                     23,453
   Additional paid-in capital                                                 201,807,544                196,235,064
   Accumulated deficit                                                       (160,719,196)              (160,711,891)
   Deferred compensation                                                          (92,598)                  (116,406)
                                                                            -------------              -------------

         Total stockholders' equity                                            41,024,057                 35,430,581
                                                                            -------------              -------------

                                                                            $  54,403,961              $  55,165,515
                                                                            =============              =============



     See accompanying notes to unaudited consolidated financial statements.



                                        1





                              STONEPATH GROUP, INC.
                      Consolidated Statements of Operations
                                   (UNAUDITED)







                                                                             Three months ended March 31,
                                                                             ----------------------------
                                                                            2003                      2002
                                                                            ----                      ----
                                                                          Restated                   Restated
                                                                        (See Note 2)               (See Note 2)
                                                                                            
Total revenue                                                          $  45,365,204              $  13,065,560
Cost of transportation                                                    33,181,564                  8,645,969
                                                                       -------------              -------------

Net revenue                                                               12,183,640                  4,419,591

Personnel costs                                                            6,563,080                  2,593,076
Other selling, general and administrative costs                            4,302,373                  2,665,579
Depreciation and amortization                                                589,778                    443,347
Litigation settlement                                                        750,000                         --
                                                                       -------------              -------------

Loss from operations                                                         (21,591)                (1,282,411)

Other income
  Interest income                                                             14,767                     55,457
  Other, net                                                                  14,740                         --
                                                                       -------------              -------------

Income (loss) before income taxes                                              7,916                 (1,226,954)
Income taxes                                                                  15,221                         --
                                                                       -------------              -------------

Net loss                                                                      (7,305)                (1,226,954)

Preferred stock dividends                                                         --                   (887,772)
                                                                       -------------              -------------

Net loss attributable to common stockholders                           $      (7,305)             $  (2,114,726)
                                                                       =============              =============

Basic loss per common share(1)                                         $          --              $       (0.10)
                                                                       =============              =============

Diluted loss per common share(1)                                       $          --              $       (0.10)
                                                                       =============              =============

Basic weighted average common shares outstanding                          24,764,810                 20,903,110
                                                                       =============              =============

Diluted weighted average common shares outstanding                        24,764,810                 20,903,110
                                                                       =============              =============



(1) Includes effect of preferred stock dividends in 2002.


     See accompanying notes to unaudited consolidated financial statements.

                                        2





                              STONEPATH GROUP, INC.
                      Consolidated Statements of Cash Flows
                                   (UNAUDITED)








                                                                               Three months ended March 31,
                                                                               ----------------------------
                                                                               2003                   2002
                                                                               ----                   ----
                                                                             Restated                Restated
                                                                           (See Note 2)            (See Note 2)
                                                                                             
Cash flow from operating activities:
Net loss                                                                   $     (7,305)           $ (1,226,954)
Adjustments to reconcile net loss to net cash used in
  operating activities:
  Depreciation and amortization                                                 589,778                 443,347
  Stock-based compensation                                                       23,808                  47,938
  Loss on disposal of furniture and equipment                                        --                   3,362
Changes in assets and liabilities:
  Accounts receivable                                                         2,388,606               1,874,300
  Other assets                                                                   32,107                (140,062)
  Accounts payable and accrued expenses                                      (3,697,654)             (3,571,777)
                                                                           ------------           -------------

         Net cash used in operating activities                                 (670,660)             (2,569,846)
                                                                           ------------           -------------

Cash flows from investing activities:
  Purchases of furniture and equipment                                       (1,734,218)               (111,423)
  Acquisition of business                                                       (70,000)                     --
  Payment of earn-out                                                        (2,819,150)                     --
                                                                           ------------           -------------

         Net cash used in investing activities                               (4,623,368)               (111,423)
                                                                           ------------           -------------

Cash flows from financing activities:
  Issuance of common stock, net of costs                                      5,696,973                      --
                                                                           ------------           -------------

         Net cash provided by financing activities                            5,696,973                      --
                                                                           ------------           -------------

         Net increase (decrease) in cash and cash equivalents                   402,945              (2,681,269)

Cash and cash equivalents at beginning of year                                2,266,108              15,227,830
                                                                           ------------           -------------

Cash and cash equivalents at end of period                                 $  2,669,053           $  12,546,561
                                                                           ============           =============




     See accompanying notes to unaudited consolidated financial statements.

                                       3





                              Stonepath Group, Inc.
              Notes to Unaudited Consolidated Financial Statements
                                 March 31, 2003




(1)   Nature of Operations and Basis of Presentation

Stonepath Group, Inc. and subsidiaries (the "Company") is a non-asset based
third-party logistics services company providing supply chain solutions on a
global basis. A full range of time-definite transportation and distribution
solutions is offered through the Company's Domestic Services platform, where the
Company manages and arranges the movement of raw materials, supplies, components
and finished goods for its customers. A full range of international logistics
services including international air and ocean transportation as well as customs
house brokerage services is offered through the Company's International Services
platform. In addition to these core service offerings, the Company also provides
a broad range of value added supply chain management services, including
warehousing, order fulfillment and inventory management. The Company services a
customer base of manufacturers, distributors and national retail chains.

The accompanying unaudited consolidated financial statements were prepared in
accordance with generally accepted accounting principles for interim financial
information. Certain information and footnote disclosures normally included in
financial statements have been condensed or omitted pursuant to the rules and
regulations of the U.S. Securities and Exchange Commission (the "SEC") relating
to interim financial statements. These statements reflect all adjustments,
consisting only of normal recurring accruals, necessary to present fairly the
Company's financial position, operations and cash flows for the periods
indicated. While the Company believes that the disclosures presented are
adequate to make the information not misleading, these unaudited consolidated
financial statements should be read in conjunction with the Company's Annual
Report on Form 10-K/A for the year ended December 31, 2002. Interim operating
results are not necessarily indicative of the results for a full year because
our operating results are subject to seasonal trends when measured on a
quarterly basis. Our first and second quarters are likely to be weaker as
compared with our other fiscal quarters, which we believe is consistent with the
operating results of other supply chain service providers.

Certain prior period amounts have been reclassified to conform to the current
presentation.

(2) Restatement of Previously Reported Consolidated Financial Statements

The Company has been engaged in a dialogue with the staff of the Division of
Corporation Finance of the U.S. Securities and Exchange Commission (the "Staff')
as part of a review of one of the Company's filings. The results of the
discussions with the Staff have led the Company to restate its consolidated
financial statements for the quarters ended June 30, 2003 and March 31, 2003,
and for the years ended December 31, 2002 and 2001.




The restatement relates to (i) allocating more value to the customer
relationship intangible assets for the Company's acquisitions and (ii) revising
the amortization method and life used for such assets. The restatement did not
impact the amounts presented in the consolidated statements of cash flows for
net cash used in operating activities, net cash used in investing activities or
net cash provided by (used in) financing activities in any of the restated
periods, although it did impact certain non-cash components of cash flows from
operating activities.

The effects of this restatement on previously reported consolidated financial
statements as of March 31, 2003 and December 31, 2002 and and for the three
month periods ended March 31, 2003 and 2002 are summarized below.



                                                    March 31, 2003                        December 31, 2002
                                          --------------------------------       -----------------------------------
                                                 As                                    As
                                            Previously             As              Previously               As
                                             Reported           Restated            Reported             Restated
                                          -------------      -------------       -------------         -------------
                                                                                            
Selected Balance Sheet Data:
     Goodwill                             $  25,041,150      $  20,311,150       $  25,041,150         $  20,311,150
     Acquired intangible assets, net          1,748,771          4,748,882           1,760,611             5,042,555
     Total assets                            56,133,850         54,403,961          56,613,571            55,165,515
     Accumulated deficit                   (158,989,307)      (160,719,196)       (159,263,835)         (160,711,891)
     Total stockholders' equity              42,753,946         41,024,057          36,878,637            35,430,581
     Total liabilities and
           stockholders' equity              56,133,850         54,403,961          56,613,571            55,165,515


                                           Three months ended March 31, 2003       Three months ended March 31, 2002
                                          --------------------------------       -----------------------------------
                                                As                                     As
                                            Previously             As              Previously               As
                                             Reported          Restated             Reported             Restated
                                          -------------      -------------       -------------         -------------
Selected Statement of Operations Data:
     Depreciation and amortization        $     307,945      $     589,778       $     180,680         $     443,347
     Income (loss) from operations              260,242            (21,591)         (1,019,744)           (1,282,411)
     Income (loss) before income taxes          289,749              7,916            (964,287)           (1,226,954)
     Net income (loss)                          274,528             (7,305)           (964,287)           (1,226,954)
     Net income (loss) attributable to
           common stockholders                  274,528             (7,305)         (1,852,059)           (2,114,726)

     Basic earnings (loss)
           per common share               $        0.01      $          --       $       (0.09)        $       (0.10)

     Diluted earnings (loss)
           per common share                        0.01                 --               (0.09)                (0.10)

Selected Statement of Cash Flows Data:
     Net income (loss)                    $     274,528      $      (7,305)      $    (964,287)        $   (1,226,954)
     Depreciation and amortization              307,945            589,778             180,680                443,347


(3)   Stock-Based Compensation

In December 2002, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards ("SFAS") No. 148, "Accounting for Stock-Based
Compensation - Transition and Disclosure," which amended the disclosure
requirements of SFAS No. 123, "Accounting and Disclosure of Stock-Based
Compensation" 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
accounts for its employee stock option grants by applying the intrinsic value
method in accordance with Accounting Principles Board Opinion No. 25,
"Accounting for Stock Issued to Employees" and related interpretations.

                                        4



                              Stonepath Group, Inc.
              Notes to Unaudited Consolidated Financial Statements
                                 March 31, 2003


The table below illustrates the effect on net loss attributable to
common stockholders and loss per common share as if the fair value of
options granted had been recognized as compensation expense in accordance with
the provisions of SFAS No. 123.




                                                                              Three months ended March 31,
                                                                           ------------------------------------
                                                                             Restated                Restated
                                                                               2003                    2002
                                                                           ------------           -------------
                                                                                            
Net loss attributable to common stockholders:
As reported                                                                $     (7,305)          $  (2,114,726)
Add:  stock-based employee compensation expense
   included in reported net loss                                                 22,618                  47,938
Deduct:  total stock-based compensation expense determined under
   fair value method for all awards                                            (894,318)               (423,100)
                                                                           ------------           -------------

Pro forma net loss attributable to common stockholders                     $   (879,005)          $  (2,489,888)
                                                                           ============           =============

Basic loss per common share:
   As reported                                                             $         --           $       (0.10)
   Pro forma                                                                      (0.04)                  (0.12)

Diluted loss per common share:
   As reported                                                             $         --           $       (0.10)
   Pro forma                                                                      (0.04)                  (0.12)



(4)   Revolving Credit Facility

To ensure adequate financial flexibility, in May 2002 we secured a $15.0 million
revolving credit facility (the "Facility") collateralized by the accounts
receivable and the other assets of the Company and its subsidiaries. The
Facility requires the Company and its subsidiaries to meet certain financial
objectives and maintain certain financial covenants. Advances under the Facility
may be used to finance future acquisitions, capital expenditures or for other
corporate purposes. We expect that the cash flow from operations of our
subsidiaries will be sufficient to support the corporate overhead of the Company
and some portion, if not all, of the contingent earn-out payments and other cash
requirements associated with our acquisitions. Therefore, we anticipate that our
primary use of the Facility will be to finance the cost of new acquisitions and
to pay any portion of existing earn-out arrangements that cash flow from
operations is otherwise unable to fund. At March 31, 2003, based on available
collateral and outstanding letter of credit commitments, there was $14.8 million
available for borrowing under our Facility.


(5)   Commitments and Contingencies

On May 6, 2003, we elected to settle litigation instituted on August 20, 2000 by
Austost Anstalt Schaan, Balmore Funds, S.A. and Amro International, S.A.
Although we believed that the plaintiffs' claims were without merit, we chose to

                                        5




                              Stonepath Group, Inc.
              Notes to Unaudited Consolidated Financial Statements
                                 March 31, 2003


settle the matter in order to avoid future litigation costs and to mitigate the
diversion of management's attention from operations. The total settlement costs
of $750,000, payable $400,000 in cash and $350,000 in shares of the Company's
common stock, are included in the accompanying March 31, 2003 unaudited
consolidated statement of operations and in accrued expenses in the accompanying
March 31, 2003 unaudited consolidated balance sheet.

On October 12, 2000, Emergent Capital Investment Management, LLC ("Emergent")
filed suit against the Company and two of its officers contending that it was
misled by statements made by the defendants in connection with the offering of
the Company's Series C Preferred Stock which closed in March 2000. Specifically,
Emergent alleges that it is entitled to rescind the transaction because it was
allegedly represented that the size of the offering would be $20.0 million and
the Company actually raised $50.0 million. Emergent seeks a return of its $2.0
million purchase price of Series C shares. In June of 2001, the Company moved
for summary judgment in this case.

After the summary judgment motion was filed, Emergent filed a second action
against the Company and two of its officers alleging different allegations of
fraud in connection with the Series C offering. In the new complaint, Emergent
alleges that oral statements and written promotional materials distributed by
the Company at a meeting in connection with the Series C offering were
materially inaccurate with respect to the Company's investment in Net Value,
Inc., a wholly owned subsidiary of the Company. Emergent also contends that the
defendants failed to disclose certain allegedly material transactions in which
an officer was involved prior to his affiliation with the Company. The Company
filed a motion to dismiss this new action for failure to state a claim upon
which relief can be granted.

On October 2, 2001, the Court entered an order granting summary judgment to the
defendants in the first case filed by Emergent and dismissing Emergent's second
complaint for failure to state a claim upon which relief can be granted. The
Court allowed Emergent 20 days to file a second amended complaint as to the
second action only. On October 21, 2001, Emergent did file a second amended
complaint in the second action. The second amended complaint does not raise any
new factual allegations regarding Emergent's participation in the offering.

The Company filed a motion to dismiss Emergent's second amended complaint. On
April 15, 2002, the United States District Court for the Southern District of
New York entered an order granting the motion to dismiss Emergent's second
amended complaint against the Company and its former officers. The Court refused
to grant Emergent an additional opportunity to re-plead its claims against the
defendants and a final order dismissing the matter has been entered. Emergent
thereafter filed a notice of appeal to the United States Court of Appeals for
the Second Circuit, which is currently pending. The Company believes that it has
meritorious defenses to the plaintiff's claims and intends to vigorously defend
this action.

The Company may become involved in various other claims and legal actions
arising in the ordinary course of business. In the opinion of management, the
ultimate disposition of these matters will not have a material adverse effect on

                                       6





                              Stonepath Group, Inc.
              Notes to Unaudited Consolidated Financial Statements
                                 March 31, 2003


the Company's consolidated financial position, results of operations or
liquidity.

(6)   Stockholders' Equity

Common Stock

On March 6, 2003, the Company completed a private placement of 4,470,000 shares
of its common stock. The transaction consisted of the sale of 4,270,000 shares
at $1.35 per share and 200,000 shares at $1.54 per share. In connection with
this transaction, the Company realized gross proceeds of $6,072,500, paid a
brokerage fee consisting of cash commissions of $364,350, issued placement agent
warrants to purchase 297,000 shares of common stock at an exercise price of
$1.49 per share, and incurred other cash expenses of $33,677. In addition, the
Company had previously paid the placement agent $25,000 in cash and had issued
them warrants to purchase 150,000 shares of common stock at an exercise price of
$1.23 per share.

Series C Preferred Stock

In March 2000, the Company completed a private placement transaction in which it
issued 4,166,667 shares of Series C Preferred Stock and warrants to purchase
416,667 additional shares of common stock for aggregate gross proceeds of
$50,000,000.

The terms of the Series C Preferred Stock initially required the Company to use
the proceeds from this offering solely for investments in early stage Internet
companies. In February 2001, the Company received consents from the holders of
more than two-thirds of its issued and outstanding shares of Series C Preferred
Stock to modify this restriction to permit it to use the proceeds to make any
investments in the ordinary course of business, as from time-to-time determined
by the Board of Directors, or for any other business purpose approved by the
Board of Directors.

In exchange for these consents, the Company agreed to a private exchange
transaction (the "Exchange Transaction") in which it would issue to the holders
of the Series C Preferred Stock as of July 18, 2002 (the "conversion date"),
additional warrants to purchase up to a maximum of 2,692,194 shares of common
stock at an exercise price of $1.00 per share, and reduce the per share exercise
price from $26.58 to $1.00 for 307,806 existing warrants owned by the holders of
the Series C Preferred Stock. As a condition to receiving the additional
warrants and having their existing warrants re-priced, the holders of the Series
C Preferred Stock agreed to convert their shares of preferred stock into shares
of common stock on the conversion date.

At the request of the largest holder of Series C Preferred Stock (because of
legal limitations in its governing instruments which prevent it from holding
investments in common stock), the Company expanded the Exchange Transaction to
include an additional alternative. Holders of the Series C Preferred Stock as of
the conversion date were provided with the alternative of exchanging the common
stock issuable upon conversion of the Series C Preferred Stock, the additional

                                       7





                              Stonepath Group, Inc.
              Notes to Unaudited Consolidated Financial Statements
                                 March 31, 2003


warrants and re-priced warrants, for shares of a newly designated Series D
Convertible Preferred Stock.

As a result of the exercise of these rights by the holders of the Series C
Preferred Stock, as of July 19, 2002, all of the Company's shares of Series C
Preferred Stock, representing approximately $44,600,000 in liquidation
preferences, together with warrants to purchase 149,457 shares of the Company's
common stock, were surrendered and retired in exchange for a combination of
securities consisting of:

     o   1,911,071 shares of common stock;

     o   1,543,413 warrants to purchase common stock at an exercise price of
         $1.00; and

     o   360,745 shares of Series D Convertible Preferred Stock.

The Series C Preferred Stock which was converted into Series D Convertible
Preferred Stock had a carrying value of approximately $21,645,000. The Company
obtained an independent appraisal which valued the Series D Convertible
Preferred Stock at approximately $4,672,000. The excess of the carrying value of
the Series C Preferred Stock over the fair value of the Series D Convertible
Preferred Stock was added to net income for purposes of computing net income
attributable to common stockholders for the year ended December 31, 2002. The
Exchange Transaction had no effect on the cash flows of the Company.

The holders of the Series C Preferred Stock earned 73,981 additional shares of
Series C Preferred Stock from payment of preferred stock dividends during the
three months ended March 31, 2002. No further preferred stock dividends were
payable on the Series C Preferred Stock after July 18, 2002.

Series D Convertible Preferred Stock

The Series D Convertible Preferred Stock is convertible into 3,607,450 shares of
common stock of the Company. In the event of any liquidation, dissolution or
winding-up of the Company prior to December 31, 2003 (which also includes
certain mergers, consolidations and asset sale transactions), holders of the
Series D Convertible Preferred Stock are entitled to a liquidation preference
equal to $60.00 per share, paid prior to and in preference to any payment made
or set aside for holders of common stock, but subordinate and subject in
preference to the prior payment in full of all amounts to which holders of other
classes of preferred stock may be entitled to receive as a result of such
liquidation, dissolution or winding-up. Subsequent to December 31, 2003, the
holders of the Series D Convertible Preferred Stock are entitled to participate
in all liquidation distributions made to the holders of the Company's common
stock on an as-if converted basis. The Series D Convertible Preferred Stock
carries no dividend, and, except under limited circumstances, has no voting
rights except as required by law. In addition, the Series D Convertible
Preferred Stock will convert into 3,607,450 shares of our common stock no later
than December 31, 2004.

                                       8





                              Stonepath Group, Inc.
              Notes to Unaudited Consolidated Financial Statements
                                 March 31, 2003


Stock Options

On February 24, 2003, the Company issued to its Chief Financial Officer and one
other employee options to purchase 210,000 shares of its common stock at an
exercise price of $1.53 per share, which equaled the quoted market price on the
date of grant.

On March 10, 2003, the Company issued to its Chairman and Chief Executive
Officer options to purchase 300,000 shares of its common stock at an exercise
price of $1.68 per share, which equaled the quoted market price on the date of
grant. On that same day, the Company issued to its Chairman and Chief Executive
Officer options to purchase 400,000 shares of its common stock at an exercise
price of $2.00 per share, which represented a 19% premium over the quoted market
price of $1.68 on the date of grant.

On March 25, 2003, the Company issued to certain officers and employees options
to purchase 81,600 shares of its common stock at an exercise price of $1.81 per
share, which equaled the quoted market price on the date of grant.

(7)   Loss per Share

Basic loss per common share and diluted loss per common share are presented in
accordance with SFAS No. 128, "Earnings per Share." Basic loss per common share
has been computed using the weighted-average number of shares of common stock
outstanding during the period. Diluted loss per common share incorporates the
incremental shares issuable upon the assumed exercise of stock options and
warrants and upon the assumed conversion of the Company's preferred stock, if
dilutive. Certain stock options, stock warrants, and convertible securities were
excluded because their effect was antidilutive. The total numbers of such shares
excluded from diluted loss per common share are 13,230,593 and 13,892,061 at
March 31, 2003 and 2002, respectively.

(8)   Segment Information

SFAS No. 131, "Disclosures About Segments of an Enterprise and Related
Information," established standards for reporting information about operating
segments in financial statements. Operating segments are defined as components
of an enterprise engaging in business activities about which separate financial
information is available that is evaluated regularly by the chief operating
decision maker or group in deciding how to allocate resources and in assessing
performance. The Company determined that it had one operating segment in the
first quarter of 2002, Domestic Services, which provides a full range of
logistics and transportation services throughout North America. In the second
quarter of 2002, with the acquisition of Global Transportation Services, Inc.,
the Company established its International Services platform, which provides
international air and ocean logistics services. The Company identifies operating
segments based on the principal service provided by the business unit. Each
segment has a separate management structure. The accounting policies of the
reportable segments are the same as described in our Annual Report

                                       9




                              Stonepath Group, Inc.
              Notes to Unaudited Consolidated Financial Statements
                                 March 31, 2003


on Form 10-K/A for the year ended December 31, 2002. Segment information, in
which corporate expenses other than the legal settlement have been fully
allocated to the operating segments, is as follows (in thousands):




                                                                   Three months ended March 31, 2003
                                                   ------------------------------------------------------------------
                                                      Restated             Restated
                                                      Domestic           International                     Restated
                                                      Services             Services         Corporate        Total
                                                   --------------      ----------------    -----------    -----------

                                                                                              
Revenue from external customers                          $23,774               $21,591              -        $45,365
Intersegment revenue                                          34                    28              -             62
Revenue from significant customer                          9,835                     -              -          9,835
Income (loss) from operations                                262                   466           (750)           (22)


Segment assets                                            38,539                14,056          1,809         54,404
Segment goodwill                                          15,309                 5,002              -         20,311
Depreciation and amortization                                521                    69              -            590
Capital additions                                            344                    37          1,353          1,734





The revenue in the table below is allocated to geographic areas based upon the
location of the customer.

                                           Three months ended March 31,
                                        --------------------------------
                                             2003              2002
                                        -------------    ---------------
                                                   (in thousands)

Total revenue:

      United States                          $44,916            $13,066
      Hong Kong                                  449                  -
                                        -------------    ---------------

        Total                                $45,365            $13,066
                                        =============    ===============

                                       10



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

This Form 10-Q/A is being filed to include the restatement of our unaudited
consolidated financial statements as of and for the three months ended March 31,
2003 and 2002 in connection with a review of our Form 10-K for the year ended
December 31, 2002 by the Staff of the Division of Corporation Finance of the
Securities and Exchange Commission. The restatement of our unaudited
consolidated financial statements relates to (i) allocating more value to the
customer relationship intangible assets for the Company's acquisitions and (ii)
revising the amortization method and life used for such assets. Further, the
Financial Outlook section previously included in Item 2 of our Form 10-Q has
been omitted as it has been superseded by subsequent guidance provided by us.
Except as otherwise specifically noted, all information contained herein is as
of March 31, 2003 and does not reflect any events or changes in information that
may have occurred subsequent to that date.

Cautionary Statement For Forward-Looking Statements

This Quarterly Report on Form 10-Q/A includes forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933 as amended, and Section
21E of the Securities Exchange Act of 1934, as amended, regarding future
results, levels of activity, events, trends or plans. We have based these
forward-looking statements on our current expectations and projections about
such future results, levels of activity, events, trends or plans. These
forward-looking statements are not guarantees and are subject to known and
unknown risks, uncertainties and assumptions about us that may cause our actual
results, levels of activity, events, trends or plans to be materially different
from any future results, levels of activity, events, trends or plans expressed
or implied by such forward-looking statements. In some cases, you can identify
forward-looking statements by terminology such as "may", "will", "should",
"could", "would", "expect", "plan", "anticipate", "believe", "estimate",
"continue", or the negative of such terms or other similar expressions. While it
is impossible to identify all of the factors that may cause our actual results,
levels of activity, events, trends or plans to differ materially from those set
forth in such forward-looking statements, such factors include the inherent
risks associated with: (i) our ability to sustain an annual growth rate in
revenue consistent with recent results, (ii) our ability to sustain our recent
profitability by maintaining overall operating margins, (iii) our ability to
identify, acquire, integrate and manage additional businesses in a manner which
does not dilute our earnings per share; (iv) our ability to obtain the
additional capital necessary to make additional cash acquisitions, (v) the
uncertainty of future trading prices of our common stock and the impact such
trading prices may have upon our ability to utilize common stock to facilitate
our acquisition strategy, (vi) the uncertain effect on the future trading price
of our common stock associated with the dilution upon the conversion of
outstanding convertible securities or exercise of outstanding options and
warrants, (vii) our dependence on certain large customers, (viii) our dependence
upon certain key personnel, (ix) an unexpected adverse result in any legal
proceeding, (x) the scarcity and competition for the operating companies we need
to acquire to implement our business strategy, (xi) competition in the freight
forwarding, logistics and supply chain management industry, (xii) the impact of
current and future laws affecting the Company's operations, (xiii) adverse
changes in general economic conditions as well as economic conditions affecting
the specific industries and customers we serve, (xiv) regional disruptions in
transportation, and (xv) other factors which are or may be identified from time
to time in our Securities and Exchange Commission filings and other public
announcements, including our Annual Report on Form 10-K/A for the year ended
December 31, 2002. We have assumed, for the purpose of our forward-looking
statements, that each of our operating companies will achieve, on a stand-alone
basis, that level of net income necessary to fully achieve the earn-out payments
under its acquisition agreement. With respect to our planned acquisitions,
although management is confident that these transactions will be completed on a
timely basis, they remain in preliminary stages of completion, subject to the
production of audited financial statements, completion of due diligence
analyses, securing bank and other third party approvals, and the like. Thus,
there can be no assurances that these transactions will be completed in the
expected time frame, if at all. Furthermore, our estimates as to the incremental
additional pre-tax operating income that may be realized upon completion of such
acquisitions has been developed based upon an analysis of unaudited internal
financial statements produced by the respective target companies. Upon
completion of audits of these companies' financial statements, we may be caused
to adjust our forward-looking information, and such adjustments

                                       11



may be material. There can be no assurance that these and other factors will not
affect the accuracy of such forward-looking statements. Readers are cautioned
not to place undue reliance on forward-looking statements, which speak only as
of the date made. We undertake no obligation to publicly release the result of
any revision of these forward-looking statements to reflect events or
circumstances after the date they are made or to reflect the occurrence of
unanticipated events.

Overview

         We are a non-asset based third-party logistics services company
providing supply chain solutions on a global basis. We offer a full range of
time-definite transportation and distribution solutions through our Domestic
Services platform, where we manage and arrange the movement of raw materials,
supplies, components and finished goods for our customers. We offer a full range
of international logistics services, including international air and ocean
transportation as well as customs house brokerage services, through our
International Services platform. In addition to these core service offerings, we
also provide a broad range of value added supply chain management services,
including warehousing, order fulfillment and inventory management solutions. We
service a customer base of manufacturers, distributors and national retail
chains through a network of offices in 18 major metropolitan areas in North
America, plus two international locations, using an extensive network of over
200 independent carriers and over 150 service partners strategically located
around the world.

         As a non-asset based provider of third-party logistics services, we
seek to limit our investment in equipment, facilities and working capital
through contracts and preferred provider arrangements with various
transportation providers who generally provide us with favorable rates, minimum
service levels, capacity assurances and priority handling status. The volume of
our flow of freight enables us to negotiate attractive pricing with our
transportation providers.

         Our strategic objective is to build a leading global logistics services
organization that integrates established operating businesses and innovative
technologies. We plan to achieve this objective by broadening our network
through a combination of synergistic acquisitions and the organic expansion of
our existing base of operations. We are currently pursuing an aggressive
acquisition strategy to enhance our position in our current markets and to
acquire operations in new markets. The focus of this strategy is on acquiring
businesses that have demonstrated historic levels of profitability, have a
proven record of delivering high quality services, have a customer base of large
and mid-sized companies and which otherwise may benefit from our long term
growth strategy and status as a public company.

      Our strategy has been designed to take advantage of shifting market
dynamics. The third party logistics industry continues to grow as an increasing
number of businesses outsource their logistics functions to more cost
effectively manage and extract value from their supply chains. Also, we believe
the industry is positioned for further consolidation as it remains highly
fragmented, and as customers are demanding the types of sophisticated and
broad-reaching service offerings that can more effectively be handled by larger,
more diverse organizations. As a non-asset based provider of third party
logistics services, we can focus on optimizing the transportation solution for
our customers, rather than on our own asset utilization. Our non-asset based
approach allows us to maintain a high level of operating flexibility and
leverage a cost structure that is highly variable in nature.

                                       12



         Our acquisition strategy relies upon two primary factors: first, our
ability to identify and acquire target businesses that fit within our general
acquisition criteria and, second, the continued availability of capital and
financing resources sufficient to complete these acquisitions. Our growth
strategy relies upon a number of factors, including our ability to efficiently
integrate the businesses of the companies we acquire, generate the anticipated
economies of scale from the integration, and maintain the historic sales growth
of the acquired businesses so as to generate continued organic growth. The
business risks associated with these factors are identified or referred to above
under our "Cautionary Statement for Forward-Looking Statements."

         Our principal source of income is derived from freight forwarding
services. As a freight forwarder, we arrange for the shipment of our customers'
freight from point of origin to point of destination. Generally, we quote our
customers a turn key cost for the movement of their freight. Our price quote
will often depend upon the customer's time-definite needs (first day through
fifth day delivery), special handling needs (heavy equipment, delicate items,
environmentally sensitive goods, electronic components, etc.) and the means of
transport (truck, air, ocean or rail). In turn, we assume the responsibility for
arranging and paying for the underlying means of transportation.

         We also provide a range of other services including customs brokerage,
warehousing and other services, which include customized distribution,
fulfillment, and other value added supply chain services.

         Total revenue represents the total dollar value of services we sell to
our customers. Our cost of transportation includes direct costs of
transportation, including motor carrier, air, ocean and rail services. We act
principally as the service provider to add value in the execution and
procurement of these services to our customers. Our net transportation revenue
(gross transportation revenue less the direct cost of transportation) is the
primary indicator of our ability to source, add value and resell services
provided by third parties, and is considered by management to be a key
performance measure. We believe that net revenue is also an important measure of
economic performance. Net revenue includes transportation revenue and our
fee-based activities, after giving effect to the cost of transportation. In
addition, management believes measuring its operating costs as a function of net
revenue provides a useful metric, as our ability to control costs as a function
of net revenue directly impacts operating earnings. With respect to our services
other than freight transportation, net revenue is identical to total revenue.

         Our operating results will be affected as acquisitions occur. Since all
acquisitions are made using the purchase method of accounting for business
combinations, our financial statements will only include the results of
operations and cash flows of acquired companies for periods subsequent to the
date of acquisition. Accordingly, our results of operations only reflect the
operations of: M.G.R., Inc. d/b/a "Air Plus Limited" ("Air Plus") for periods
subsequent to October 5, 2001; Global Transportation Services, Inc. ("Global")
for periods subsequent to April 4, 2002; United American Freight Services, Inc.
("United American") for periods subsequent to May 30, 2002; and Transport
Specialists, Inc. ("TSI") for periods subsequent to October 1, 2002.

         Our operating results are also subject to seasonal trends when measured
on a quarterly basis. Our first and second quarters are likely to be weaker as
compared with our other fiscal quarters, which we believe is consistent with the
operating results of other supply chain service providers. This trend is
dependent on numerous factors, including the markets in which we operate,
holiday seasons, consumer demand and economic conditions. Since our revenue is

                                       13



largely derived from customers whose shipments are dependent upon consumer
demand and just-in-time production schedules, the timing of our revenue is often
beyond our control. Factors such as shifting demand for retail goods and/or
manufacturing production delays could unexpectedly affect the timing of our
revenue. As we increase the scale of our operations, seasonal trends in one area
may be offset to an extent by opposite trends in another area. We cannot
accurately predict the timing of these factors, nor can we accurately estimate
the impact of any particular factor, and thus we can give no assurance that
historical seasonal patterns will continue in future periods.

Critical Accounting Policies

         Our accounting policies, which we believe are in compliance with
accounting principles generally accepted in the United States, require us to
apply methodologies, estimates and judgments that have a significant impact on
the results we report in our financial statements. In our Annual Report on Form
10-K/A for the year ended December 31, 2002 we have discussed those policies
that we believe are critical and require the use of complex judgment in their
application. Since the date of that Form 10-K/A, there have been no material
changes to our critical accounting policies or the methodologies or assumptions
applied under them.

Results of Operations

Basis of Presentation

         Our results of operations are presented in a manner that is intended to
provide meaningful data with respect to our transition to and ongoing operations
as a third-party logistics company. Since Global and United American were
acquired in the second quarter of 2002, our historical results for the first
quarter of 2002 only reflect the operations of Air Plus. Accordingly, in
addition to providing comparative analysis on a historical basis, we have also
provided supplemental pro forma information that we believe is useful to an
understanding of how our results of operations have performed on a quarter on
quarter basis.

                                       14



         Quarter ended March 31, 2003 (Actual) compared to quarter ended March
31, 2002 (Actual)

         The following table compares our historical total revenue, net
transportation and other revenue (in thousands):

                                             Quarter ended March 31,
                                  -------------------------------------------
                                     2003            2002             Percent
                                  --------         -------            -------
Total revenue                      $45,365         $13,066              247.2%
                                  ========          ======
Transportation revenue             $42,573         $12,583              238.3
Cost of transportation              33,181           8,646              283.8
                                  --------          ------
Net transportation revenue           9,392           3,937              138.6
     Net transportation margins       22.1%           31.3%

Customs brokerage                    1,864               -                 NM
Warehousing and other
     value added services              928             483               92.1
                                  --------          ------
           Total net revenue      $ 12,184          $4,420              175.7%
                                  ========          ======

         Total revenue was $45.4 million in the first quarter of 2003, an
increase of 247.2% over total revenue of $13.1 million in the first quarter of
2002. $27.7 million or 85.8% of the increase in total revenue was attributable
to acquisitions with $4.6 million or 14.2% of the increase attributable to
organic growth. Net transportation revenue was $9.4 million in the first quarter
of 2003, an increase of 138.6% over net transportation revenue of $3.9 million
in the first quarter of 2002. $3.9 million or 72.6% of the increase in net
transportation revenue was attributable to acquisitions with $1.6 million or
27.4% of the increase attributable to organic growth. Net revenue was $12.2
million in the first quarter of 2003, an increase of 175.7% over net revenue of
$4.4 million in the first quarter of 2002. $6.0 million or 76.3% of the increase
in net revenue was attributable to acquisitions with $1.8 million or 23.7% of
the increase attributable to organic growth. Net transportation margins
decreased to 22.1% for the first quarter of 2003 from 31.3% for the first
quarter of 2002. This decrease in historical transportation margins is primarily
the result of the addition of our international services, which traditionally
have lower margins.






                                       15


      The following table compares certain historical consolidated statement of
operations data as a percentage of our net revenue (in thousands):


                                                                           Quarter ended March 31,
                                                    ------------------------------------------------------------------------
                                                         Restated                  Restated
                                                           2003                      2002                    Change
                                                    ---------------------     --------------------      --------------------
                                                     Amount       Percent      Amount      Percent      Amount       Percent
                                                    -------       -------      ------      -------      ------       -------
                                                                                                   
Net revenue                                         $12,184        100.0       $4,420       100.0       $7,764        175.7
                                                    -------        -----       ------       -----       ------
Personnel costs                                       6,563         53.9        2,593        58.7        3,970        153.1
Other selling, general and administrative             4,303         35.3        2,666        60.3        1,637         61.4
Depreciation and amortization                           590          4.8          443        10.0          147         33.2
Litigation settlement                                   750          6.2           --          --          750           NM
                                                    -------        -----       ------       -----       ------
Total operating costs                                12,206        100.2        5,702       129.0        6,504        114.1
                                                    -------        -----       ------       -----       ------
Loss from operations                                    (22)        (0.2)      (1,282)      (29.0)       1,260           NM
Other income, net                                        30          0.2           55         1.2          (25)       (45.5)
                                                    -------        -----       ------       -----       ------
Loss before income taxes                                  8           --       (1,227)      (27.8)       1,235           NM
Income taxes                                             15          0.1           --          --           15           NM
                                                    -------        -----       ------       -----       ------
Net loss                                                 (7)        (0.1)      (1,227)      (27.8)       1,220           NM
Preferred stock dividends                                --           --         (888)      (20.1)         888           NM
                                                    -------        -----       ------       -----       ------
Net loss attributable to common stockholders        $    (7)        (0.1)     $(2,115)      (47.9)      $2,108           NM
                                                    =======        =====       ======       =====       ======


         Personnel costs were $6.6 million for the first quarter of 2003, an
increase of 153.1% over $2.6 million for the first quarter of 2002. $3.2 million
or 80.1% of the increase in personnel costs is attributable to incremental costs
assumed as part of our acquisition program with $0.8 million or 19.9% of the
increase attributable to increased costs in the base business. Personnel costs
as a percentage of net revenue decreased to 53.9% in the first quarter of 2003
from 58.7% in the first quarter of 2002.

         Other selling, general and administrative costs were $4.3 million for
the first quarter of 2003, an increase of 61.4% over $2.7 million for the first
quarter of 2002. $1.1 million or 67.4% of the increase is attributable to
incremental costs assumed as part of our acquisition program with $0.5 million
or 32.6% of the increase attributable to increased costs of the base business.
As a percentage of net revenue, other selling, general and administrative costs
decreased to 35.3% in the first quarter of 2003 from 60.3% in the first quarter
of 2002, which is indicative of the scalability of our business model.

         Depreciation and amortization costs were $0.6 million for the first
quarter of 2003, an increase of 33.2% over $0.4 million for the first quarter of
2002, driven principally by the increase in amortizable intangible assets
resulting from our acquisition strategy. As discussed in Note 2 to the unaudited
consolidated financial statements, amortization expense associated with the
customer relationship intangible asset has been revised upward based on the
outcome of our discussions with the SEC.

         Litigation settlement charges resulted from the settlement of
litigation that arose prior to our transition to a logistics business, payable
$400,000 in cash and $350,000 in shares of the Company's common stock.

         Loss from operations was $22,000 in the first quarter of 2003, as
compared to a loss of $1.3 million for the first quarter of 2002. Loss from
operations as a percentage of net revenue decreased to (0.2)% for the first
quarter of 2003 from (29.0)% for the same period in 2002.

         Other income, net decreased modestly in 2003 compared to 2002. With
quarter over quarter cash balances being reduced as a result of our acquisition


                                       16



program, interest income remained an insignificant component to the Company's
overall financial performance for the first quarter of 2003 and 2002.

         As a result of historical losses related to investments in early-stage
technology businesses, the Company has accumulated federal net operating loss
carryforwards ("NOLs"). Although a portion of this loss may be subject to
certain limitations, the Company expects it will be able to use approximately
$21.7 million of the loss to offset current and future federal taxable income.
As a result, the Company is currently only subject to certain state and local
taxes which are immaterial to the Company's quarterly financial results.

         Net loss was $7,000 in the first quarter of 2003, an improvement of
$1.2 million over a loss of $1.2 million in the first quarter of 2002.

         The Company recorded no preferred stock dividends in the first quarter
of 2003 as compared to $0.9 million for the first quarter of 2002 as a result of
the restructuring of our Series C Preferred Stock effective July 18, 2002. See
Note 6 to the unaudited consolidated financial statements.

         Net loss attributable to common stockholders was $7,000 in the first
quarter of 2003, an improvement of $2.1 million over a net loss attributable to
common stockholders of $2.1 million in the first quarter of 2002 due partially
to the effect of the $0.9 million preferred stock dividend. Basic and diluted
loss per common share were zero for the first quarter of 2003 compared to a loss
of $0.10 per basic and diluted common share for the first quarter of 2002.







                                       17




Supplemental Unaudited Pro Forma Information

         The pro forma results of operations for the period ended March 31, 2002
are unaudited and presented as if we had acquired Global and United American
(collectively the "Material Acquisitions") as of January 1, 2002. The unaudited
pro forma results reflect a consolidation of the historical results of
operations of the Material Acquisitions, as adjusted to reflect contractual
adjustments to officers' compensation at the companies comprising the Material
Acquisitions, amortization of acquired intangibles and income taxes.

 Quarter ended March 31, 2003 (Actual) compared to quarter ended March 31, 2002
(Pro forma)

         In accordance with SEC Regulation S-K, we present the following table,
which reconciles our actual results of operations to pro forma results of
operations for the three months ended March 31, 2002.



                                                             Three months ended March 31, 2002
                                  ----------------------------------------------------------------------------------------
                                                                                           Restated
                              Restated historical                                          pro forma           Restated
                                Stonepath Group        Global        United American      adjustments          pro forma
                            ---------------------  ------------     -----------------     -----------        -------------
                                                                                              
Total revenue                    $  13,065,560      $ 12,434,007       $ 7,505,346        $        --        $ 33,004,913
Cost of transportation               8,645,969         8,925,993         5,668,470                 --          23,240,432
                                 -------------      ------------       -----------        -----------         -----------
Net revenue                          4,419,591         3,508,014         1,836,876                 --           9,764,481

Personnel costs                      2,593,076         1,511,120           620,278             57,540 (1)       4,782,014
Other selling, general and
    administrative costs             2,665,579           772,196           809,601                 --           4,247,376
Depreciation and amortization          443,347            11,703             9,450            120,000 (2)         584,500
                                 -------------      ------------       -----------        -----------         -----------
Income (loss) from operations       (1,282,411)        1,212,995           397,547           (177,540)            150,591

Other income (expense)
  Interest income                       55,457               281                              (55,457)(3)             281
  Other, net                                --             1,333           (39,337)                --             (38,004)
                                 -------------      ------------       -----------        -----------         -----------
Income (loss) before income
  taxes                             (1,226,954)        1,214,609           358,210           (232,997)            112,868
Income taxes                                --                --                --             12,779 (4)          12,779
                                 -------------      ------------       -----------        -----------         -----------
Net income (loss)                   (1,226,954)        1,214,609           358,210           (245,776)            100,089

Preferred stock dividends             (887,772)               --                --                 --            (887,772)
                                 -------------      ------------       -----------        -----------         -----------
Net income (loss) attributable
     to common stockholders      $  (2,114,726)     $  1,214,609       $   358,210        $  (245,776)        $  (787,683)
                                 =============      ============       ===========        ===========         ===========

(1) To reflect contractual changes to officers' compensation.

(2) To reflect amortization of acquired identifiable intangibles under the declining balance method using a 25% rate.

(3) To eliminate  interest income as a result of a reduced cash balance due to the payment of approximately $10.6 million for the
    Material Acquisitions.

(4) To reflect state taxes on pro forma income (loss) before income taxes.





                                       18




         The following table compares our actual total revenue, net
transportation revenue and other revenue for March 31, 2003 to our pro forma
data for March 31, 2002 to provide comparable data as if the Material
Acquisitions had been acquired effective January 1, 2002 (in thousands):

                                                    Quarter ended March 31,
                                            ----------------------------------
                                                                       Percent
                                               2003        2002         Change
                                               ----        ----         ------
  Total revenue                              $45,365      $33,005        37.4%
                                             =======      =======

  Transportation revenue                     $42,573      $30,347        40.3
  Cost of transportation                      33,181       23,240        42.8
                                             -------      -------
  Net transportation revenue                   9,392        7,107        32.2
       Net transportation margins               22.1%        23.4%
  Customs brokerage                            1,864        1,939        (3.9)
  Warehousing and other
       value added services                      928          718        29.2
                                             -------      -------
                       Total net revenue     $12,184      $ 9,764        24.8%
                                             =======      =======
         Total revenue was $45.4 million in the first quarter of 2003, an
increase of 37.4% over total pro forma revenue of $33.0 million in the first
quarter of 2002. This increase in total revenue was driven principally by growth
in transportation revenue. Net transportation revenue was $9.4 million in the
first quarter of 2003, an increase of 32.2% over pro forma net transportation
revenue of $7.1 million in the first quarter of 2002. Net transportation margins
decreased to 22.1% in the first quarter of 2003 from 23.4% in the first quarter
of 2002, driven by a higher proportionate increase in our international
services, which traditionally have lower margins. Net revenue was $12.2 million
in the first quarter of 2003, an increase of 24.8% over pro forma net revenue of
$9.8 million in the first quarter of 2002, driven primarily by an increase in
net transportation revenue.






                                       19



      The following table summarizes certain statement of operations data as a
percentage of our net revenue on an actual basis for 2003 and on a pro forma
basis in 2002 as if the Material Acquisitions had been acquired effective
January 1, 2002 (in thousands):



                                                                            Quarter ended March 31,
                                                     -----------------------------------------------------------------------
                                                           Restated                  Restated
                                                             2003                      2002                   Change
                                                     --------------------     --------------------    ----------------------
                                                     Amount       Percent      Amount      Percent     Amount        Percent
                                                     ------       -------      ------      -------     ------        -------
                                                                                                   
Net revenue                                         $12,184        100.0%     $ 9,765       100.0%     $ 2,419         24.8%
                                                    -------        -----      -------       -----      -------
Personnel costs                                       6,563         53.9        4,782        49.0        1,781         37.2
Other selling, general and administrative             4,303         35.3        4,247        43.5           56          1.3
Depreciation and amortization                           590          4.8          585         6.0            5          0.9
Litigation settlement                                   750          6.2           --          --          750           NM
                                                    -------        -----      -------       -----      -------
Total operating costs                                12,206        100.2        9,614        98.5        2,592         27.0
                                                    -------        -----      -------       -----      -------
Income (loss) from operations                           (22)        (0.2)         151         1.5         (173)      (114.6)
Other income (expense)                                   30          0.2          (38)       (0.4)          68           NM
                                                    -------        -----      -------       -----      -------
Income before income taxes                                8           --          113         1.1         (105)       (92.9)
Income taxes                                             15          0.1           13         0.1            2         15.4
                                                    -------        -----      -------       -----      -------
Net income (loss)                                   $    (7)        (0.1)%    $   100         1.0%     $  (107)      (107.0)%
                                                    =======        =====      =======       =====      =======


         Personnel costs were $6.6 million for the first quarter of 2003, an
increase of 37.2% over $4.8 million for the first quarter of 2002. Personnel
costs as a percentage of net revenue increased to 53.9% in the first quarter of
2003 from 49.0% in the first quarter of 2002. This increase is primarily
attributable to the Company's efforts to position itself for continued growth
through additional resources deployed in sales, technology and back-office
operations. On a quarter on quarter basis, total employees increased from 424 in
2002 to 512 in 2003.

         Other selling, general and administrative costs were $4.3 million for
the first quarter of 2003, which were relatively flat compared to $4.2 million
in the first quarter of 2002. As a percentage of net revenue, other selling,
general and administrative costs decreased to 35.3% in the first quarter of 2003
from 43.5% in the first quarter of 2002, which is indicative of the scalability
of our business model.

         Depreciation and amortization costs were $0.6 million for the first
quarter of 2003, remaining relatively flat as compared to the first quarter of
2002.

         Litigation settlement charges resulted from the settlement of
litigation that arose prior to our transition to a logistics business, payable
$400,000 in cash and $350,000 in shares of the Company's common stock.

         Loss from operations was $22,000 in the first quarter of 2003, a
decrease of 114.6% from income of $0.2 million for the first quarter of 2002.
Income (loss) from operations as a percentage of net revenue decreased to (0.2)%
in 2003 from 1.5% in 2002.

         Other income (expense) decreased modestly in 2003 compared to 2002,
remaining an insignificant component of the Company's overall financial
performance for the first quarter of 2003 and 2002.



                                       20



         As a result of historical losses related to investments in early-stage
technology businesses, the Company has accumulated federal NOLs. Although a
portion of these losses may be subject to certain limitations, the Company
expects it will be able to use approximately $21.7 million of these losses to
offset current and future federal taxable income. As a result, the Company is
currently only subject to certain state and local taxes which are immaterial to
the Company's quarterly financial results.

         Net loss was $7,000 in the first quarter of 2003, a decrease of 107.0%
compared to net income of $0.1 million for the first quarter of 2002. Net loss
for the first quarter of 2003, however, includes $0.8 million in charges related
to the settlement of litigation that arose in August of 2000 prior to the
Company's transition to a logistics business.


                                       21


Liquidity and Capital Resources

         Prior to the adoption of our current business model, our operations
consisted of developing early-stage technology businesses. These operations did
not generate sufficient operating funds to meet our cash needs, and, as a
result, we funded our historic operations with the proceeds from a number of
private placements of debt and equity securities. With the advent of our new
business model, we expect to be able to fund our operations with the cash flow
generated by the subsidiaries we acquire. We are also in an acquisitive mode and
expect to deploy material amounts of capital as we execute our business plan.
Therefore, it is likely that we will need to raise additional capital in the
future. There can be no assurance that we will be able to raise additional
capital on terms acceptable to us, if at all.



                                       22


         Cash and cash equivalents totaled $2.7 million and $2.3 million as of
March 31, 2003 and December 31, 2002, respectively. Working capital totaled
$10.0 million and $5.3 million at March 31, 2003 and December 31, 2002,
respectively.

         Cash used in operating activities was $0.7 million for the first
quarter of 2003 compared to $2.6 million used in the first quarter of 2002. This
quarter on quarter improvement was driven principally by the satisfaction of
liabilities in the first quarter of 2002 related to our discontinued technology
business that did not impact our use of cash in the first quarter of 2003.

         Net cash used in investing activities during the first quarter of 2003
was $4.6 million compared to $0.1 million in the first quarter of 2002.
Investing activities were driven principally by approximately $2.8 million in
earn-out payments made in relation to 2002 performance targets and $1.0 million
in the roll-out of Tech-Logis(TM), the Company's new web-based technology
platform.

         Cash from financing activities in the first quarter of 2003 related to
a private placement of 4,470,000 shares of our common stock in exchange for
gross proceeds of approximately $6.1 million. This placement yielded net
proceeds of $5.7 million for the Company, after the payment of placement agent
fees and other out-of-pocket costs.

         On July 18, 2002 we completed a private exchange transaction that
eliminated approximately $44.6 million in liquidation value of our Series C
Preferred Stock. The terms of the Series C Preferred Stock would have
significantly constrained our future growth opportunities. In return for
eliminating the Series C Preferred Stock, we issued 1,911,071 shares of common
stock, warrants to purchase 1,543,413 shares of common stock at an exercise
price of $1.00 per share for a term of three (3) years, and a new class of
Series D Convertible Preferred Stock that will convert into 3,607,450 shares of
our common stock no later than December 31, 2004. The terms of the Series D
Convertible Preferred Stock were structured to make it much like a common equity
equivalent in that (1) it receives no dividend; (2) it is subordinated to new
rounds of equity; and (3) it holds a limited liquidation preference (expiring at
the end of 2003). In addition, the holders of the Series D Convertible Preferred
Stock are restricted from selling the common stock received upon conversion of
the Series D Convertible Preferred Stock until July 19, 2003 (or earlier if the
stock trades at or above $4.50) and then are permitted limited resale based on
trading volume through July 19, 2004.

         We may also receive proceeds in the future from the exercise of
existing options and warrants. As of March 31, 2003, approximately 13,231,000
options and warrants were outstanding. Of these outstanding securities, there
are approximately 271,000 that have an exercise price of $5.00 per share or
higher. If we exclude those options and warrants from our diluted share count,
our outstanding diluted shares, as adjusted, would be approximately 44,513,000
shares. Excluding options and warrants with an exercise price of $5.00 or
higher, the proceeds received by the Company, if all of the remaining options
and warrants were exercised, would be approximately $15.0 million.






                                       23


         We believe that our current working capital and anticipated cash flow
from operations are adequate to fund existing operations. Through cash resources
and our existing credit facility, we believe we have sufficient capital to
implement our acquisition strategy in the short term. However, we will need
additional financing to pursue our acquisition strategy in the longer term. We
intend to finance these acquisitions primarily through the use of cash, funds
from our debt facility, and shares of our common stock or other securities. In
the event that our common stock does not attain or maintain a sufficient market
value or potential acquisition candidates are otherwise unwilling to accept our
securities as part of the purchase price for the sale of their businesses, we
may be required to utilize more of our cash resources, if available, in order to
continue our acquisition program. If we do not have sufficient cash resources
through either operations or from debt facilities, our growth could be limited
unless we are able to obtain such additional capital.

         We are currently working on a number of possible acquisition
opportunities. These range in status from the stage of preliminary discussion to
definitive agreement, pending closing. We continue to make progress on the
acquisition of a 70% interest in Singapore-based G-Link. We are also making
progress on the acquisition of a mid-Atlantic based company that specializes in
providing transportation solutions for governmental agencies and associated
projects. At the closing of these transactions, we expect to pay approximately
$6.7 million in cash and between $3.2 to $4.2 million in shares of our common
stock. Both acquisitions would also be subject to supplemental earn-out
obligations based upon the acquired companies' post-acquisition results of
operations. We expect both of these transactions to close during or before the
third quarter of 2003, although closing remains subject to a number of
conditions which have not yet been satisfied.

         To ensure that we have adequate near-term liquidity, we maintain a
revolving credit facility of $15.0 million (the "Facility") with LaSalle
Business Credit, Inc. that is collateralized by accounts receivable and other
assets of the Company and its subsidiaries. The Facility requires the Company
and its subsidiaries to comply with certain financial covenants. Advances under
the Facility are available to fund future acquisitions, capital expenditures or
for other corporate purposes. There were no advances against the Facility at
March 31, 2003. We expect that the cash flow from our existing operations and
any other subsidiaries acquired during the year will be sufficient to support
our corporate overhead and some portion, if not all, of the contingent earn-out
payments or other cash requirements associated with our acquisitions. Therefore,
we anticipate that our primary uses of capital in the near term will be to
finance the cost of new acquisitions and to pay any portion of existing earn-out
arrangements that cash flow from operations is otherwise unable to fund.

         The acquisition of Air Plus was completed subject to an earn-out
arrangement of $17.0 million. We agreed to pay the former Air Plus shareholders
installments of $3.0 million in 2003, $5.0 million in 2004, $5.0 million in 2005
and $4.0 million in 2006, with each installment payable in full if Air Plus
achieves pre-tax income of $6.0 million in each of the years preceding the year
of payment. In the event there is a shortfall in pre-tax income, the earn-out
payment will be reduced on a dollar-for-dollar basis to the extent of the
shortfall. Shortfalls may be carried over or carried back to the extent that
pre-tax income in any other pay-out year exceeds the $6.0 million level. Based
upon 2002 performance, former Air Plus shareholders were entitled to receive
$3.0 million, and will have excess earnings of $0.3 million as a carryforward to
future earnings targets. Former Air Plus shareholders elected to receive $2.6
million in cash with the balance payable in shares of the Company's common stock
in April 2003.






                                       24


         On April 4, 2002, we acquired Global, a Seattle-based privately-held
company that provides a full range of international air and ocean logistics
services. The transaction was valued at up to $12.0 million, consisting of cash
of $5.0 million paid at the closing and up to an additional $7.0 million payable
over a five year earn-out period based upon the future financial performance of
Global. We agreed to pay the former Global shareholders a total of $5.0 million
in base earn-out payments in installments of $0.7 million in 2003, $1.0 million
in 2004 through 2007 and $0.3 million in 2008, with each installment payable in
full if Global achieves pre-tax income of $2.0 million in each of the years
preceding the year of payment (or the pro rata portion thereof in 2002 and
2007). In the event there is a shortfall in pre-tax income, the earn-out payment
will be reduced on a pro rata basis. Shortfalls may be carried over or carried
back to the extent that pre-tax income in any other pay-out year exceeds the
$2.0 million level. The Company has also provided former Global shareholders
with an additional incentive to generate earnings in excess of the base $2.0
million annual earnings target ("tier-two earn-out"). Under Global's tier-two
earn-out, former Global shareholders are also entitled to receive 40% of the
cumulative pre-tax earnings in excess of $10.0 million generated during the
five-year earn-out period subject to a maximum additional earn-out opportunity
of $2.0 million. Global would need to generate cumulative earnings of $15.0
million over the five-year earn-out period to receive the full $7.0 million in
contingent earn-out payments. Based upon 2002 performance, former Global
shareholders received $0.7 million on April 1, 2003, and will have excess
earnings of $2.3 million as a carryforward to future earnings targets.

         On May 30, 2002 we acquired United American, a Detroit-based
privately-held provider of expedited transportation services. The United
American transaction provided us with a new time-definite service offering
focused on the automotive industry. The transaction is valued at up to $16.1
million, consisting of cash of $5.1 million paid at closing and a four-year
earn-out arrangement based upon the future financial performance of United
American. We agreed to pay the former United American shareholder a total of
$5.0 million base earn-out payments in installments of $1.25 million in 2003
through 2006, with each installment payable in full if United American achieves
pre-tax income of $2.2 million in each of the years preceding the year of
payment. In the event there is a shortfall in pre-tax income, the earn-out
payment will be reduced on a dollar-for-dollar basis to the extent of the
shortfall. Shortfalls may be carried over or carried back to the extent that
pre-tax income in any other pay-out year exceeds the $2.2 million level. The
Company has also provided the former United American shareholder with an
additional incentive to generate earnings in excess of the base $2.2 million
annual earnings target ("tier-two earn-out"). Under United American's tier-two
earn-out, the former United American shareholder is also entitled to receive 50%
of the cumulative pre-tax earnings generated by a certain pre-acquisition
customer in excess of $8.8 million during the four year earn-out period subject
to a maximum additional earn-out opportunity of $6.0 million. United American
would need to generate cumulative earnings of $20.8 million over the four-year
earn-out period to receive the full $11.0 million in contingent earn-out
payments. Based upon 2002 performance, the former United American shareholder
was entitled to receive $0.2 million, which he received in the first quarter of
2003, and has an earnings shortfall of $1.0 million. In future years, earnings
in excess of the $2.2 million earnings target would first be applied against the
$1.0 million shortfall.

         On October 1, 2002 we acquired TSI, a Northern Virginia-based
privately-held provider of expedited domestic and international transportation
services. The TSI transaction capitalized on TSI's existing base of government
contract work in the Washington metropolitan area and served as a supplement to
an existing Company-operated facility in that area. The transaction was valued
at up to $1.1 million, consisting of cash of $0.5 million paid at closing, and a
three-year earn-out arrangement. The Company agreed to pay the former TSI
shareholder $0.2 million for each year in the three-year earn-out period ending
December 31, 2005, based upon the annual net revenue targets of $1.6 million. In
the event there is a shortfall in net revenue, the earn-out payment will be
reduced proportionally to the extent of the shortfall, provided no earn-out
payment shall be made if net revenue for the year falls below $1.0 million.
Shortfalls may be carried over or carried back to the extent that net revenue in
any other pay-out year exceeds the $1.6 million level.






                                       25


         We will be required to make significant payments in the future if the
earn-out installments under our various acquisitions become due. While we
believe that a significant portion of the required payments will be generated by
the acquired subsidiaries, we may have to secure additional sources of capital
to fund some portion of the earn-out payments as they become due. This presents
us with certain business risks relative to the availability and pricing of
future fund raising, as well as the potential dilution to our stockholders if
the fund raising involves the sale of equity.

         The following table summarizes our contingent base earn-out payments
(in thousands)(1)(2):


                                                 2004        2005        2006       2007        2008       Total
                                              ----------  ----------  ---------- ----------  ----------  ----------
                                                                                       
Earn-out payments:
   Domestic                                   $    6,540   $   6,540   $   5,550  $       -   $       -  $   18,630
   International                                   1,000       1,000       1,000      1,000         255       4,255
                                              ----------  ----------  ---------- ----------  ----------  -----------

Total earn-out payments                       $    7,540   $   7,540   $   6,550  $   1,000   $     255  $   22,885
                                              ==========  ==========  ========== ==========  ==========  ===========

Prior year pre-tax earnings targets(3):

   Domestic                                   $    8,806   $   8,806   $   8,806  $       -   $       -  $   26,418
   International                                   2,000       2,000       2,000      2,000         510       8,510
                                              ----------  ----------  ---------- ----------  ---------- -----------

   Total pre-tax earnings targets             $   10,806   $  10,806   $  10,806  $   2,000   $     510  $   34,928
                                              ==========  ==========  ========== ==========  ========== ===========

Earn-outs as a percentage of prior year pre-tax earnings targets:

   Domestic                                         74.3%       74.3%       63.0%      --          --          70.5%
   International                                    50.0%       50.0%       50.0%      50.0%       50.0%       50.0%
   Combined                                         69.8%       69.8%       60.6%      50.0%       50.0%       65.5%

----------------
(1) Excludes the impact of prior year's pre-tax earnings carryforwards (excess
    or shortfalls versus earnings targets).
(2) During the 2003-2007 earn-out period, there is an additional contingent
    obligation related to tier-two earn-outs that could be as much as $8.0
    million if the applicable acquired companies generate an incremental $17.0
    million in pre-tax earnings.
(3) Aggregate pre-tax earnings targets as presented here identify the uniquely
    defined earnings targets of each acquisition and should not be interpreted
    to be the consolidated pre-tax earnings of the Company which would give
    effect for, among other things, amortization or impairment of intangibles
    created in connection with each acquisition or various other expenses which
    may not be charged to the operating groups for purposes of calculating
    earn-outs.

         On May 6, 2003, we elected to settle litigation instituted on August
20, 2000 by Austost Anstalt Schaan, Balmore Funds, S.A. and Amro International,
S.A. Although we believed that the Plaintiffs' claims were without merit, we
chose to settle the matter at that time in order to remove any cloud of
uncertainty created by nominal claims in excess of $20 million, to avoid future
litigation costs and to mitigate the diversion of management attention from
operations.

         Notwithstanding the settlement, the Company remains subject to one
remaining material legal proceeding that arose prior to our transition to a
logistics business. That proceeding has been identified in our Annual Report on
Form 10-K for the year ended December 31, 2002. Although we believe that the
claims asserted in this proceeding are without merit, and we intend to
vigorously defend this matter, there is the possibility that the Company could
incur material expenses in the defense and resolution of this matter.
Furthermore, since the Company has not established any reserves in connection
with such claims, any such liability, if at all, would be recorded as an expense
in the period incurred or estimated. This amount, even if not material to the
Company's overall financial condition, could adversely affect the Company's
results of operations in the period recorded.






                                       26


New Accounting Pronouncements

         In December 2002, the Financial Accounting Standards Board ("FASB")
issued Statement of Financial Accounting Standards ("SFAS") No. 148, "Accounting
for Stock-Based Compensation - Transition and Disclosure," which (i) amends SFAS
No. 123, "Accounting for Stock-Based Compensation," to provide alternative
methods of transition for an entity that voluntarily changes the fair value
based method of accounting for stock-based employee compensation, (ii) amends
the disclosure provisions of SFAS No. 123 to require prominent disclosure about
the effects on reported net income of an entity's accounting policy decisions
with respect to stock-based employee compensation and (iii) amends Accounting
Principles Board Opinion No. 28, "Interim Financial Reporting," to require
disclosure about those effects in interim financial information. Items (ii) and
(iii) in the new requirements of SFAS No. 148 are effective for financial
statements for fiscal years ending after December 15, 2002. The Company has
adopted the disclosure requirements described in items (ii) and (iii).

         In January 2003, the FASB issued Interpretation No. 46, "Consolidation
of Variable Interest Entities," which provides new guidance with respect to the
consolidation of all unconsolidated entities, including special purpose
entities. The adoption of Interpretation No. 46 in 2003 is not expected to
impact the Company's consolidated financial statements as the Company does not
have investments in any unconsolidated special purpose or variable interest
entities.

Item 3.       Quantitative and Qualitative Disclosures About Market Risk

         We do not use derivative financial instruments in our investment
portfolio. We invest our excess cash in institutional money market accounts.

         Investments in both fixed rate and floating rate interest earning
instruments carry a degree of interest rate risk. Fixed rate securities may have
their fair market value adversely impacted due to a rise in interest rates,
while floating rate securities may produce less income than expected if interest
rates fall. Due in part to these factors, our future investment income may fall
short of expectations due to changes in interest rates or it may suffer losses
in principal if forced to sell securities which have declined in market value
due to changes in interest rates. If market interest rates were to change by 10%
from the levels at March 31, 2003, the fair value of our portfolio would be
impacted by an immaterial amount.

Item 4.       Controls and Procedures

         As required by Rule 13a-15 under the Securities Exchange Act of 1934,
as of the end of the period covered by this report, the Company carried out an
evaluation of the effectiveness of the Company's disclosure controls and
procedures. This evaluation was carried out under the supervision and with the
participation of the Company's management, including the Company's Chief
Executive Officer and Chief Financial Officer. Based upon that evaluation, the
Company's Chief Executive Officer and Chief Financial Officer concluded that the
Company's disclosure controls and procedures are effective. There have been no
significant changes in the Company's internal controls or in other factors,
which could significantly affect internal controls subsequent to the date the
Company carried out its evaluation.

         Disclosure controls and procedures are designed to ensure that
information required to be disclosed in Company reports filed or submitted under
the Exchange Act is recorded, processed, summarized and reported within the
time periods specified in the Securities and Exchange Commission's rules and
forms. Disclosure controls and procedures include, without limitation, controls
and procedures designed to ensure that information required to be disclosed in
Company reports filed under the Exchange Act is accumulated and communicated to
management, including the Company's Chief Executive Officer and Chief Financial
Officer as appropriate, to allow timely decisions regarding required disclosure.


                                       27


Part II. OTHER INFORMATION

Item 1.  Legal Proceedings

         Other than as described in the Company's Annual Report on Form 10-K/A
for the year ended December 31, 2002, there have been no material developments
in any of the reported legal proceedings, except as described below.

         With respect to the litigation instituted on August 20, 2000 by Austost
Anstalt Schaan, Balmore Funds, S.A. and Amro International, S.A., the parties
have entered into a Settlement Agreement with the Company on May 6, 2003,
pursuant to which the controversy has been settled, the litigation withdrawn and
mutual releases executed.

         The Company is involved in various other claims and legal actions
arising in the ordinary course of business. In the opinion of management, the
ultimate disposition of these matters will not have a material adverse effect on
the Company's overall consolidated financial position, results of operations or
liquidity.

Item 2.  Changes in Securities and Use of Proceeds

         On March 6, 2003, we issued 4,470,000 shares of our common stock
consisting of the sale of 4,270,000 shares at $1.35 per share and 200,000 shares
at $1.54 per share, to the accredited investors identified below in a private
placement transaction exempt from the registration requirements of the
Securities Act of 1933 pursuant to Section 4(2) and Rule 506 thereunder as an
issuer transaction not involving a public offering. In connection with this
transaction, we realized gross proceeds of approximately $6.1 million and paid
to Stonegate Securities, Inc. a brokerage fee consisting of cash commissions of
approximately $364,000 and placement agent warrants to purchase 297,000 shares
of our common stock at an exercise price of $1.49 per share. The placement agent
warrants were also issued in a transaction exempt from registration pursuant to
Section 4(2) of the Securities Act of 1933.













                                       28



  Name                                                                     Shares of Common Stock           Price
  ----                                                                     ----------------------           -----
                                                                                                      
  George B. Clairmont 5-8-51 Trust                                                  60,000                  $1.35
  George B. Clairmont                                                               60,000                  $1.35
  Ponte Vedra Partners Ltd.                                                        100,000                  $1.35
  Ingleside Company                                                                200,000                  $1.35
  Oberweis Micro-Cap Portfolio                                                     100,000                  $1.35
  BFS US Special Opportunities Trust PLC                                           400,000                  $1.35
  Renaissance US Growth Investment Trust PLC                                       200,000                  $1.35
  Renaissance Capital Growth & Income Fund III, Inc.                               200,000                  $1.35
  Sherleigh Associates Inc. Profit Sharing Plan                                    400,000                  $1.35
  SBL Fund Series V                                                                520,000                  $1.35
  Security Equity Fund - Mid Cap Value Series                                      480,000                  $1.35
  MidSouth Investor Fund LP                                                        100,000                  $1.35
  Atlas Capital (Q.P.), L.P.                                                        59,025                  $1.35
  Atlas Capital Master Fund, Ltd.                                                  190,975                  $1.35
  A. Spector Capital, LLC                                                          500,000                  $1.35
  Crestview Capital Fund I, L.P.                                                   185,000                  $1.35
  Crestview Capital Fund II, L.P.                                                  235,000                  $1.35
  Crestview Capital Offshore Fund, Inc.                                             30,000                  $1.35
  Gryphon Master Fund, LP                                                          200,000                  $1.35
  London Family Trust                                                               50,000                  $1.35
  London Family Trust                                                               25,000                  $1.54
  Scott R. Griffith SEP IRA                                                         31,800                  $1.54
  Stonegate Securities, Inc.                                                        43,200                  $1.54
  Dennis L. Pelino                                                                 100,000                  $1.54

Item 3.  Defaults Upon Senior Securities

      None.

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

      None.

Item 5.  Other Information

      None.

Item 6.  Exhibits and Reports on Form 8-K

         (a) The following exhibits are included herein:

31.1     Certification of Chief Executive Officer Pursuant to Section 302 of the
         Sarbanes-Oxley Act of 2002

31.2     Certification of Chief Financial Officer Pursuant to Section 302 of the
         Sarbanes-Oxley Act of 2002

32.1     Certification of Chief Executive Officer Pursuant to Section 906 of the
         Sarbanes-Oxley Act of 2002. (This exhibit shall not be deemed "filed"
         for purposes of Section 18 of the Securities Exchange Act of 1934, as
         amended, or otherwise subject to the liability of that section.
         Further, this exhibit shall not be deemed to be incorporated by
         reference into any filing under the Securities Act of 1933, as amended,
         or the Securities Exchange Act of 1934, as amended.)

32.2     Certification of Chief Financial Officer Pursuant to Section 906 of the
         of the Sarbanes-Oxley Act of 2002. (This exhibit shall not be deemed
         "filed" for purposes of Section 18 of the Securities Exchange Act of
         1934, as amended, or otherwise subject to the liability of that
         section. Further, this exhibit shall not be deemed to be incorporated
         by reference into any filing under the Securities Act of 1933, as
         amended, or the Securities Exchange Act of 1934, as amended.)



                                       29



         (b) The Company filed the following Current Report on Form 8-K during
             the three-month period ended March 31, 2003:

             (i) Current Report on Form 8-K, dated February 4, 2003. The Company
                 filed the foregoing Current Report on Form 8-K reporting under
                 Item 9 that members of the Company's senior management were
                 scheduled to participate in conferences with certain
                 institutional investors in connection with a proposed private
                 placement transaction. The Report also identified information
                 that was to be provided by the Company to the prospective
                 investors, including certain forward-looking information and
                 earnings.

































                                       30





                                   SIGNATURES

         Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this Quarterly Report on Form 10-Q/A to be signed
on its behalf by the undersigned thereunto duly authorized.

                                           STONEPATH GROUP, INC.


Date: August 25, 2003                      Dennis L. Pelino
                                           -------------------------------------
                                           Dennis L. Pelino
                                           Chief Executive Officer and
                                           Chairman of the Board of Directors



Date: August 25, 2003                      Bohn H. Crain
                                           -------------------------------------
                                           Bohn H. Crain
                                           Chief Financial Officer and Treasurer




Date: August 25, 2003                      Thomas L. Scully
                                           -------------------------------------
                                           Thomas L. Scully
                                           Vice President and Controller and
                                           Principal Accounting Officer
















                                       31