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

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

                                  FORM 10-QSB/A
                                 Amendment No. 1

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

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

                  FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2004

                                       OR

|_|   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
      EXCHANGE ACT OF 1934

        FOR THE TRANSITION PERIOD FROM _______________ TO _______________

                         COMMISSION FILE NUMBER 0-30420

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

                     CONVERSION SERVICES INTERNATIONAL, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

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

            DELAWARE                                           20-1010495
(STATE OR OTHER JURISDICTION OF                             (I.R.S. EMPLOYER
 INCORPORATION OR ORGANIZATION)                            IDENTIFICATION NO.)


100 EAGLE ROCK AVENUE, EAST HANOVER, NJ                            07936
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICE)                          (ZIP CODE)


       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (973) 560-9400

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

      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|

      The number of shares outstanding of the registrant's common stock, par
value $0.001, as of May 15, 2004 was 689,275,000.



             CONVERSION SERVICES INTERNATIONAL, INC. AND SUBSIDIARY
                                   FORM 10-QSB/A

                                      INDEX




PART I. -- FINANCIAL INFORMATION                                                                                PAGE
                                                                                                              
Item 1.  Financial Statements
   Consolidated Balance Sheet as of March 31, 2004 (unaudited)(Restated)........................................  1

   Consolidated Statements of Operations for the three months ended
      March 31, 2004 (Restated) and 2003 (unaudited)...........................................................   2

   Consolidated Statements of Cash Flows for the three months ended March 31, 2004 (Restated) and 2003
     (unaudited)................................................................................................  3

   Notes to Consolidated Financial Statements (unaudited).......................................................  5

Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations.................. 12

Item 3.  Controls and Procedures................................................................................ 17

PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings...................................................................................... 21

Item 2.  Changes in Securities.................................................................................. 21

Item 4.  Submission of Matters to a Vote of Security Holders.................................................... 22

Item 5.  Other Information...................................................................................... 23

Item 6.  Exhibits and Reports on Form 8-K....................................................................... 23

Signatures


Explanatory Note

This Amendment No. 1 to this Quarterly Report on Form 10-QSB for the quarter
ended March 31, 2004 was filed in order to restate the consolidated financial
statements as of and for the three months ended March 31, 2004 to revise the
accounting treatment related to the purchase accounting for the Company's
acquisition of DeLeeuw Associates, Inc, certain merger costs associated with the
reverse merger with LCS Group, Inc. and to revise the accounting for a deferred
tax liability recorded in connection with the DeLeeuw Associates acquisition.
See Note 1, Restatement of Financial Statements.

Part 1 has been amended herein to reflect this change. This amendment does not
otherwise update information in the original filing to reflect facts or events
occurring subsequent to the date of the original filing. All information
contained in this amendment and the original filing is subject to updating and
supplementing as provided in periodic reports subsequent to the original filing
date of this Form 10-QSB with the Securities and Exchange Commission.

                                       i


                          PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                     CONVERSION SERVICES INTERNATIONAL, INC.
                                AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                                 MARCH 31, 2004
                                   (UNAUDITED)



                                                                                
                                                                                    (Restated)
ASSETS

CURRENT ASSETS
     Cash                                                                          $   287,275
     Restricted cash                                                                    83,375
     Accounts receivable, net of allowance for doubtful accounts of $110,874         4,300,297
     Prepaid expenses                                                                   76,213
     Deferred tax asset                                                                252,300
                                                                                   -----------
         TOTAL CURRENT ASSETS                                                        4,999,460
                                                                                   -----------

PROPERTY AND EQUIPMENT, at cost, net                                                   316,920
                                                                                   -----------

OTHER ASSETS
     Due from stockholders, including accrued interest of $22,905                      204,988
     Goodwill                                                                       15,987,021
     Intangible assets, net of accumulated amortization of $123,870                  1,570,944
     Deferred loan costs                                                                30,534
     Deferred tax asset                                                                191,000
     Equity investment in limited liability company                                     54,174
     Security deposits                                                                   2,070
                                                                                   -----------
                                                                                    18,040,731
                                                                                   -----------

         Total Assets                                                              $23,357,111
                                                                                   ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
     Line of credit                                                                $ 2,548,201
     Current portion of long-term debt                                                  31,262
     Cash overdraft                                                                    136,050
     Accounts payable and accrued expenses                                           1,795,691
     Deferred revenue                                                                   89,242
     Other current liabilities                                                          41,816
                                                                                   -----------
         TOTAL CURRENT LIABILITIES                                                   4,642,262

LONG-TERM DEBT, net of current portion                                               2,052,250

DEFERRED TAXES                                                                          36,900
                                                                                   -----------
         Total Liabilities                                                           6,731,412
                                                                                   -----------

COMMITMENTS                                                                                 --

STOCKHOLDERS' EQUITY
     Common stock, $0.001 par value, 1,000,000,000 shares authorized;
         673,000,000 issued and outstanding                                            673,000
     Additional paid in capital                                                     16,614,250
     Accumulated deficit                                                              (661,551)
                                                                                   -----------
         Total Stockholders' Equity                                                 16,625,699
                                                                                   -----------

         Total Liabilities and Stockholders' Equity                                $23,357,111
                                                                                   ===========


See Notes to Consolidated Financial Statements.

                                       1


                     CONVERSION SERVICES INTERNATIONAL, INC.
                                AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)



                                                      Three Months Ended March 31,
                                                   ----------------------------------
                                                       2004                 2003
                                                   -------------        -------------
                                                                  
                                                     (Restated)
REVENUE                                            $   5,262,037        $   3,437,483

COST OF SERVICES                                       3,839,300            2,583,518
                                                   -------------        -------------

GROSS PROFIT                                           1,422,737              853,965
                                                   -------------        -------------

OPERATING EXPENSES
   Selling and marketing                                 581,425              315,820
   General and administrative                          1,412,952              502,626
   Depreciation and amortization                          50,244               44,700
                                                   -------------        -------------

                                                       2,044,621              863,146
                                                   -------------        -------------

LOSS FROM OPERATIONS                                    (621,884)              (9,181)
                                                   -------------        -------------

OTHER INCOME (EXPENSE)
   Equity in losses from investment
     in limited liability company                         (1,602)                  --
   Interest income                                           443                   --
   Interest expense                                      (32,553)             (30,166)
   Other income                                            6,551                   --
                                                   -------------        -------------

                                                         (27,161)             (30,166)
                                                   -------------        -------------

LOSS BEFORE TAXES                                       (649,045)             (39,347)

INCOME TAXES (BENEFIT)                                  (215,600)                  --
                                                   -------------        -------------

NET LOSS                                           $    (433,445)       $     (39,347)
                                                   =============        =============

UNAUDITED PRO FORMA DATA (Note 1):
    Loss before income taxes (benefit)             $          --        $     (39,347)
    Income taxes (benefit)                                    --              (15,715)
                                                   -------------         ------------
    Net Loss                                       $          --         $    (23,632)
                                                   =============         ============
    Net Loss per share                             $       (0.00)        $      (0.00)
                                                   =============         ============

   Weighted average number of common shares
   used in the actual and pro forma net loss
   per share calculations                            572,700,000          450,000,000


See Notes to Consolidated Financial Statements.

                                       2


                     CONVERSION SERVICES INTERNATIONAL, INC.
                                AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)



                                                                   Three months ended March 31,
                                                                  ------------------------------
                                                                     2004                2003
                                                                  -----------        -----------
                                                                   (Restated)
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                               
     Net loss                                                     $  (433,445)       $   (39,347)
     Adjustments  to reconcile net loss to net cash used in
     operating activities:
        Depreciation                                                   16,623             24,000
        Amortization of intangible assets and deferred loan
        costs                                                          34,160             20,700
        Deferred tax benefit                                         (215,600)                --
        Allowance for doubtful accounts                                18,874             18,000
        Write-off deferred loan costs                                  24,862                 --
        Loss on disposal of equipment                                  35,496                 --
        Equity loss in investment in limited liability
        company                                                         1,602                 --
     Changes in operating assets and liabilities:
        Increase in accounts receivable                            (1,291,315)          (693,285)
        Decrease in prepaid expenses                                   37,587            (71,307)
        Increase in due from stockholders                              (1,365)
        Decrease in security deposits                                  14,721
        Increase in accounts payable and accrued expenses             543,104              5,630
        Increase in deferred revenue                                   89,242                 --
        Increase (decrease) in other current liabilities               41,816             (2,097)
                                                                  -----------        -----------
            Net cash used in operating activities                  (1,083,638)          (737,706)
                                                                  -----------        -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Acquisition of property and equipment                            (33,594)           (11,975)
     Investment in DeLeeuw Associates, net of cash acquired        (1,059,266)                --
                                                                  -----------        -----------
            Net cash used in investing activities                  (1,092,860)           (11,975)
                                                                  -----------        -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Cash overdraft                                                    84,150             28,733
     Net advances under line of credit                              2,548,201            999,863
     Line of credit repayment                                      (1,789,110)                --
     Issuance of convertible line of credit note                    2,000,000                 --
     Deferred loan costs in connection with long-term debt            (30,534)                --
     Principal payments on long-term debt                            (673,818)          (103,673)
     Principal payments on capital lease obligations                   (3,327)                --
     Distributions to stockholders                                         --           (175,242)
     Restricted cash                                                  (83,375)                --
                                                                  -----------        -----------
        Net cash provided by financing activities                   2,052,187            749,681
                                                                  -----------        -----------

NET DECREASE IN CASH                                                 (124,311)                --

CASH, beginning of period                                             411,586                 --
                                                                  -----------        -----------

CASH, end of period                                               $   287,275        $        --
                                                                  ===========        ===========


See Notes to Consolidated Financial Statements.

                                       3


                     CONVERSION SERVICES INTERNATIONAL, INC.
                                AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                          Three months ended March 31,
                                                                                  ---------------------------------------------
                                                                                          2004                    2003
                                                                                  ---------------------   ---------------------
                                                                                      (Unaudited)
                                                                                       (Restated)
                                                                                                        
SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITIES:

      During the 3 months ended March 31, 2004 and 2003, the Company entered
      into various capital lease arrangements for computer equipment in the
      amount of $64,749 and $0, respectively.

      On March 4, 2004, the Company acquired DeLeeuw Associates, Inc. The
      components and allocation of the purchase price were based on the fair
      value of assets and liabilities acquired as of the acquisition date.

COMPONENTS OF PURCHASE PRICE (in thousands)

Cash payments                                                                                   $   988                $     --
Acquisition costs                                                                                    71                      --
Value of Common Stock                                                                            15,840                      --
                                                                                  ---------------------   ---------------------
                                                                                                $16,899                      --

ALLOCATION OF PURCHASE PRICE (in thousands)

Approved vendor status (40 month life)                                                             (539)                     --
Accounts receivable                                                                                (975)                     --
Tradename (indefinite life)                                                                        (722)                     --
Goodwill                                                                                        (14,893)                     --
Other assets                                                                                        (56)                     --
Current liabilities assumed                                                                         286                      --
                                                                                  ---------------------   ---------------------
                                                                                                $    --                $     --
                                                                                  =====================   =====================


See Notes to Consolidated Financial Statements.

                                       4


                     CONVERSION SERVICES INTERNATIONAL, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 1 - ACCOUNTING POLICIES

      ORGANIZATION AND BUSINESS

      Conversion   Services   International,   Inc.  ("CSI"  or  "Company")  was
incorporated  in the State of Delaware and has been  conducting  business  since
1990. CSI and Doorways,  Inc., a wholly-owned subsidiary of CSI, are principally
engaged in the information  technology services industry in the following areas:
data warehousing, business intelligence,  management consulting and professional
services,  on credit, to its customers  principally  located in the northeastern
United States.  In November 2002, the Company acquired the operations of Scosys,
Inc. On January 30, 2004, CSI became a public company  through our merger with a
wholly-owned  subsidiary of the Registrant,  LCS Group,  Inc. In March 2004, the
Company acquired DeLeeuw Associates, Inc. Both Scosys and DeLeeuw Associates are
engaged in the information technology services industry.

      BASIS OF PRESENTATION

      In the opinion of management,  the accompanying consolidated balance sheet
and related interim consolidated statements of operations and cash flows include
all  adjustments  necessary  for their  fair  presentation  in  conformity  with
accounting  principles  generally  accepted  in the  United  States of  America.
Preparing  financial  statements  requires  management  to  make  estimates  and
assumptions that affect the reported amounts of assets, liabilities, revenue and
expenses. Actual results and outcomes may differ from management's estimates and
assumptions.


      Interim results are not necessarily indicative of results for a full year.
The information  included in this Form 10-QSB should be read in conjunction with
Management's  Discussion and Analysis and financial statements and notes thereto
included in the Conversion  Services  International,  Inc. Form 8-K/A filed with
the Securities and Exchange Commission on April 1, 2004.

      PRINCIPLES OF CONSOLIDATION

      The accompanying consolidated financial statements include the accounts of
CSI and its wholly-owned  subsidiaries,  Doorways,  Inc. and DeLeeuw Associates,
LLC.  All  intercompany  transactions  and  balances  have  been  eliminated  in
consolidation.


      REVENUE RECOGNITION

      Revenue from  consulting  and  professional  services is recognized at the
time the services  are  performed  on a project by project  basis.  For projects
charged on a time and materials basis, revenue is recognized based on the number
of hours  worked by  consultants  at an  agreed-upon  rate per  hour.  For large
services  projects  where costs to complete the  contract  could  reasonably  be
estimated,  the Company undertakes  projects on a fixed-fee basis and recognizes
revenues on the  percentage  of  completion  method of  accounting  based on the
evaluation of actual costs incurred to date compared to total  estimated  costs.
Revenues  recognized  in excess of billings  are  recorded as accrued  revenues.
Billings  in excess of revenues  recognized  are  recorded as deferred  revenues
until revenue  recognition  criteria are met.  Reimbursements,  including  those
relating to travel and other out-of-pocket  expenses,  are included in revenues,
and an  equivalent  amount of  reimbursable  expenses  are  included  in cost of
services.

      ACCOUNTS RECEIVABLE

      The Company carries its accounts  receivable at cost less an allowance for
doubtful  accounts.  On a periodic  basis,  the Company  evaluates  its accounts
receivable  and  adjusts  the  allowance  for  doubtful  accounts,  when  deemed
necessary,   based  upon  its  history  of  past  write-offs  and   collections,
contractual terms and current credit conditions.

                                       5


      PROPERTY AND EQUIPMENT

      Property  and  equipment  are stated at cost and includes  equipment  held
under capital lease arrangements.  Depreciation,  which includes amortization of
leasehold improvements,  is computed principally by an accelerated method and is
based on the estimated  useful lives of the various assets ranging from three to
seven  years.  When  assets  are  sold or  retired,  the  cost  and  accumulated
depreciation  are removed  from the accounts and any gain or loss is included in
operations.

      Expenditures  for maintenance and repairs have been charged to operations.
Major renewals and betterments have been capitalized.

      AMORTIZATION

      The Company  amortizes  deferred loan costs on a straight-line  basis over
the  term of the  related  loan  instrument.  Acquired  customer  contracts  are
amortized over a period that  approximates  the estimated life of the contracts,
based upon the  estimated  annual  cash  flows  obtained  from those  contracts,
generally five to six years.  In conjunction  with the DeLeeuw  acquisition,  an
intangible  asset  (Approved  Vendor  Status)  was  acquired,   which  has  been
determined to have a 40 month life and is being amortized over this period.

      GOODWILL AND INTANGIBLE ASSETS

      Goodwill  represents  the amounts  paid in  connection  with a  settlement
agreement with the Elligent  Consulting Group to re-acquire the ownership rights
to the Company in 1998 and in connection  with the  acquisitions of both Scosys,
Inc. and DeLeeuw Associates,  Inc. Additionally,  as part of both the Scosys and
DeLeeuw acquisitions, the Company acquired intangible assets. FASB Statement 142
was adopted as of January 1, 2002 for all goodwill  recognized  in the Company's
balance sheet as of December 31, 2001. This statement changed the accounting for
goodwill  from  an  amortization  method  to an  impairment-only  approach,  and
introduced a new model for determining impairment charges.

      Goodwill and intangible assets are reviewed for impairment whenever events
or  circumstances  indicate  impairment  might exist, or at least annually.  The
Company assesses the  recoverability  of its assets, in accordance with SFAS No.
142 "Goodwill and Other Intangible  Assets,"  comparing  projected  undiscounted
cash flows  associated  with those  assets  against  their  respective  carrying
amounts.  Impairment, if any, is based on the excess of the carrying amount over
the fair value of those assets.  The Company's  goodwill and  intangible  assets
were  evaluated  and deemed not to be impaired at December 31, 2003.  There have
been no events or  circumstances  that  would  indicate  that there has been any
impairment during the three months ended March 31, 2004.

      CONCENTRATIONS OF CREDIT RISK

      Financial   instruments   which   potentially   subject   the  Company  to
concentrations of credit risk are cash and accounts  receivable arising from its
normal  business  activities.  The  Company  routinely  assesses  the  financial
strength of its  customers,  based upon factors  surrounding  their credit risk,
establishes an allowance for doubtful  accounts,  and as a consequence  believes
that its accounts  receivable  credit risk  exposure  beyond such  allowances is
limited. At March 31, 2004, two customers exceeded 25% of the Company's accounts
receivable balance.

      ADVERTISING

      The Company  expenses  advertising  costs as incurred.  Advertising  costs
amounted to $12,650 and $1,677 for the three month  periods ended March 31, 2004
and 2003, respectively.

      INCOME TAXES

      The  Company  accounts  for  income  taxes  under an asset  and  liability
approach that requires the  recognition  of deferred tax assets and  liabilities
for the expected future tax  consequences of events that have been recognized in
the  Company's  financial  statements or tax returns.  In estimating  future tax
consequences,  the Company generally  considers all expected future events other
than enactments of changes in the tax laws or rates.

      On January 1, 2001,  CSI  elected to be an "S"  Corporation,  whereby  the
stockholders  account for their share of CSI earnings,  losses,  deductions  and
credits on their federal and various state income tax returns. CSI is subject to
New York City and various state income taxes.  On September 30, 2003,  CSI's "S"
Corporation  status was revoked in connection with the conversion of convertible
subordinated debt into common shares.  Effective October 1, 2003, as a result of
the revocation,  the Company's tax status reverted to a "C" Corporation and on a
prospective  basis,  the Company expects to have an effective income tax rate of
approximately 40%.

      For  informational  purposes,  the  accompanying  statements of operations
include an unaudited pro forma adjustment for income taxes which would have been
recorded if CSI had not been an "S" Corporation.

                                       6


      DERIVATIVES

      In September  1998,  the Financial  Accounting  Standards  Board  ("FASB")
issued  SFAS  No.  133  "Accounting  for  Derivative   Instruments  and  Hedging
Activities"  ("SFAS No. 133),  which requires the recognition of all derivatives
as either assets or  liabilities  measured at fair value,  with changes in value
reflected as current  period  income  (loss) unless  specific  hedge  accounting
criteria  are met.  The  effective  date of SFAS No. 133, as amended by SFAS No.
138, is for fiscal years beginning after September 15, 2000. The Company adopted
SFAS No. 133 as of  January  1,  2001,  resulting  in no  material  impact  upon
adoption or on the subsequent reporting periods.

      EQUITY INVESTMENT IN LIMITED LIABILITY COMPANY

      In August 2003, DeLeeuw Associates acquired a non-controlling  interest in
DeLeeuw  International  Ltd.  (a  limited  liability  company).  The  Company is
accounting  for its share of the income  (losses) of this  investment  under the
equity method.

      USE OF ESTIMATES

      The  preparation  of financial  statements  in conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosures  of contingent  assets and  liabilities at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

Restatement of Financial Statements (unaudited)

      As a result of  discussions  with the Staff at the Securities and Exchange
Commission,  the Company  made the  decision to restate its  accounting  for the
acquisition of DeLeeuw Associates, Inc. The original purchase accounting for the
DeLeeuw  acquisition was recorded by the Company in the Quarterly Report on Form
10-QSB for the quarter ended March 31, 2004. Additionally,  during this process,
it was  determined  that a deferred tax  liability  and  accounting  for certain
merger costs were initially recorded incorrectly. Corrections of these two items
are also included in this restatement.  These changes require restatement of the
Company's  Quarterly  Reports  for the  periods  ending  March  31,  June 30 and
September 30 2004.

      The restatement relates to the following accounting transactions:

      o     The cost of the  common  stock  issued in the  acquisition  is being
            recorded  based  upon  the  weighted  average  trading  price of the
            Company's  stock on the OTC Bulletin  Board for the four days before
            and  after  the  announcement  of  the   transaction.   The  Company
            previously  used an alternative  method for valuing the stock issued
            by the Company in these transactions;

      o     The Company  recorded an intangible asset as a result of the DeLeeuw
            acquisition  and  initially  classified  this  asset  as  having  an
            indefinite life. The Company has revised the  classification of this
            intangible  asset and assigned a definitive  life to the asset. As a
            result  of  this  change,   approximately   $15,000  of   additional
            amortization expense was recorded by the Company during 2004.

      o     The Company  initially  recorded  $300,000 deferred tax liability as
            part  of  the  DeLeeuw  Associates   purchase  accounting  with  the
            corresponding  offset to goodwill.  This accounting was subsequently
            determined to be incorrect and was reversed.

      o     The  Company  recorded  certain  merger  costs  associated  with its
            reverse  merger into LCS Group as a reduction of additional  paid in
            capital.  It was  subsequently  determined  to be incorrect and this
            item was recorded as additional expense.

      A  summary  of the  balance  sheet and  income  statement  effects  of the
restatement for the three months ended March 31, 2004 is as follows:

                                                        March 31, 2004
                                                  --------------------------
                                                  As reported          Restated
                                                  -----------          --------
Goodwill                                          1,547,081          15,987,021
Intangible assets, net                            2,642,600           1,570,944
Deferred taxes                                     (336,900)            (36,900)
Total assets                                      9,988,827          23,357,111
Accumulated deficit                                (552,403)           (661,551)
Additional paid-in capital                        2,836,818          16,614,250


                                               Three months ended March 31, 2004
                                               ---------------------------------
                                                   As reported         Restated
                                                   -----------         --------
Depreciation and amortization                          36,774            50,244
General and Administrative                          1,317,274         1,412,952
Loss from operations                                 (512,736)         (621,884)
Loss before taxes                                    (539,897)         (649,045)
Net loss                                             (324,297)         (433,445)
Loss per share                                          (0.00)            (0.00)

      NOTE 2 - ACQUISITION OF DELEEUW ASSOCIATES, INC.

      In  February  2004,   the  Company  formed  a  wholly  owned   acquisition
subsidiary,  DeLeeuw  Conversion LLC ("DCL"),  for the purpose of consummating a
merger with DeLeeuw  Associates,  Inc. a privately-held  New Jersey  corporation
("DAI").  On March 4, 2004,  DCL completed the merger with DAI,  whereby DAI was
merged  with and into  DCL,  and  Robert  C.  DeLeeuw,  the  president  and sole
stockholder of DAI, received $2,000,000 and 80,000,000 shares of common stock of
CSI (at the time,  approximately  11.9% of the outstanding  shares). On March 5,
2004,  DCL  changed  its  name  to  DeLeeuw   Associates,   LLC.  The  Company's
consolidated   financial   statements  include  DeLeeuw  Associates  results  of
operations for the period subsequent to its acquisition on March 4, 2004. During
this period,  the  operations of DeLeeuw  Associates  contributed  approximately
$372,000  and  $16,000  of  revenue  and  net  income,  respectively.  Including
consideration  of $951,000  paid by the Company  subsequent  to March 2004,  the
components  and  allocation  of the purchase  price of DeLeeuw  Associates is as
follows:

COMPONENTS OF PURCHASE PRICE (in thousands)

Cash payments                                  $ 1,939
Acquisition costs                                   71
Value of Common Stock                           15,840
                                               -------
                                               $17,850

ALLOCATION OF PURCHASE PRICE (in thousands)

Approve vendor status (a)                         (539).......(40 month life)
Accounts receivable                               (975)
Tradename                                         (722).......(indefinite life)
Goodwill                                       (15,844)
Other assets                                       (56)
Current liabilities assumed                        286
                                               -------
                                               $    --
                                               =======

                                       7


      The  following  unaudited  statements  of income  and  financial  position
reflect the pro-forma consolidated results as of March 31, 2004 and 2003 and for
the three month periods then ended.  These  statements  present the consolidated
results of Conversion Services International,  Inc. and DeLeeuw Associates,  LLC
for the aforementioned  periods as if the entities had been consolidated for the
entire three month periods in both years presented.


                                        Three Months Ended March 31,
                                       ------------------------------
                                          2004               2003
                                       -----------        -----------
          Revenues                     $ 6,356,816        $ 4,464,807
          Net Loss                     $  (456,399)       $   (69,111)
          Net Loss per share           $     (0.00)       $     (0.00)


NOTE 3 - PROPERTY AND EQUIPMENT

Property and equipment consisted of the following:

                                                            March 31,
                                                              2004
                                                            ---------
          Computer equipment                                $ 672,276
          Furniture and fixtures                              103,777
          Automobiles                                          72,833
          Leasehold improvements                               87,546
                                                            ---------
                                                              936,432

          Accumulated depreciation                           (619,512)
                                                            ---------

                                                            $ 316,920
                                                            =========


NOTE 4 - INTANGIBLE ASSETS

Intangibles acquired have been assigned as follows:

                                                                 March 31,
                                                                   2004
                                                                -----------
          Approved vendor status                                $   538,814
          Proprietary rights and rights to the name
            of DeLeeuw Associates, Inc.                             722,000
          Customer contracts                                        414,000
          Proprietary rights and rights to
            the name of Scosys Inc.                                  20,000
                                                                -----------
                                                                  1,694,814

          Accumulated amortization                                 (123,870)
                                                                -----------

                                                                $ 1,570,944
                                                                ===========

NOTE 5 - LINE OF CREDIT

      The  Company  maintained  a line  of  credit  facility  with a bank  which
provided  for maximum  borrowings  of  $2,250,000,  based on  eligible  accounts
receivable. The interest rate was at the bank's prime rate plus one percent. The
line was  collateralized  by all corporate  assets,  guaranteed by the Company's
shareholders,  and had an expiration  date of June 30, 2004. This line of credit
facility was  terminated  and all  outstanding  amounts were repaid on March 30,
2004.  Funds  obtained from the revolving  line of credit  executed on March 30,
2004 (see below) were utilized to repay the outstanding  amounts under this line
of credit.

                                       8


      On March 30, 2004,  the Company  executed a $3,000,000  revolving  line of
credit secured by substantially all of the corporate assets with a new financial
institution.  This credit  facility was utilized to replace the existing line of
credit  facility  expiring  in June 2004 and both notes  payable to a bank.  The
terms of this new note  provide  for  interest  accruing  on  advances  at seven
eighths of one percent (7/8%) over the  institution's  prime rate.  This line of
credit contains certain financial  covenants  including a) debt service coverage
ratios;  b) minimum tangible capital funds limits;  and c) current ratio limits,
as defined.  The Company will be measured quarterly on these covenants beginning
June 30, 2004.

NOTE 6 - LONG TERM DEBT

Long-term debt consisted of the following:



                                                                                                                 March 31,
                                                                                                                   2004
                                                                                                                -----------
                                                                                                             
          Convertible line of credit note with a maturity date of October 28, 2008 unless
          converted into common stock at the Company or the note holder's option. Interest
          accrues at 7% per annum. The conversion price of the shares of common stock is
          equal to 75% of the average bid price for the prior ten trading days.                                   2,000,000

          Notes payable under capital lease obligations payable to various finance
          companies for equipment at varying rates of interest and maturity dates through 2006                       83,512
                                                                                                                -----------
                                                                                                                  2,083,512

          Less: Current portion of long-term debt, including obligations under capital leases of $31,262            (31,262)
                                                                                                                -----------
                                                                                                                $ 2,052,250
                                                                                                                ===========



           Future annual payments of long-term debt is as follows:

               YEARS ENDING MARCH 31,
               ----------------------

                        2004                               $ 31,262
                        2005                                 35,230
                        2006                                 17,020
                        2007                                      -
                        2008                              2,000,000
                                                        -----------
                                                        $ 2,083,512
                                                        ===========



NOTE 7 - OBLIGATIONS UNDER CAPITAL LEASES

    The Company has entered into various capital leases that are collateralized
by computer equipment with an original cost of approximately $114,306.

    The following schedule lists future minimum lease payments under the capital
leases with their present value as of March 31, 2004:

                                       9


                   YEARS ENDING MARCH 31,
                   ----------------------
                            2004                                   $ 44,558
                            2005                                     42,343
                            2006                                     18,853
                                                             --------------
                                                                    105,754

             Less: Amount representing interest                     (22,242)
                                                             --------------

                                                                   $ 83,512
                                                             ==============


NOTE 8 - STOCK OPTIONS

      The 2003  Incentive  Plan  authorizes  the  issuance of up to  100,000,000
shares of common stock for issuance upon exercise of options. It also authorizes
the  issuance  of stock  appreciation  rights.  On March 29,  2004,  the Company
granted  19,200,000 options to purchase its common stock at an exercise price of
$0.165. The options granted are a combination of both incentive and nonqualified
options,  vest over a three year period  from the date of grant,  and expire ten
years from the date of grant. As of March 31, 2004, no options had vested.

      The  Company  follows   Accounting   Principles   Board  Opinion  No.  25,
"Accounting  for Stock Issued to  Employees"  ("APB 25") in  accounting  for its
employee  stock  options.  Under APB25,  because the  exercise of the  Company's
employee  stock option  equals the market price of the  underlying  stock on the
date  of  grant,  no  compensation   expense  is  recognized  in  the  Company's
consolidated  statements of operations.  The Company is required under Statement
of  Financial  Accounting  Standards  (SFAS) 123,  "Accounting  for  Stock-Based
Compensation",  which  established a fair value based method of  accounting  for
stock  compensation  plans  with  employees  and  others to  disclose  pro forma
financial information regarding option grants made to its employees.

      The following  pro forma net income and earnings per share (EPS)  reflects
the difference  between stock compensation costs charged to operations under the
APB 25 intrinsic value method and pro forma stock  compensation  cost that would
have been  recorded  if the SFAS 123 fair  value  method had been  applied.  The
Black-Scholes  option pricing model used in this valuation was developed for use
in  estimating  the  fair  value  of  traded  options,  which  have  no  vesting
restrictions  and are fully  transferable.  Option  valuation models require the
input of highly  subjective  assumptions.  CSI's  stock-based  compensation  has
characteristics  significantly  different  from  those of  traded  options,  and
changes in the assumptions used can materially affect the fair value estimate.

                                       10




                                                                        Three months ended
                                                                          March 31, 2004
                                                                            -----------
                                                                         
          Reported net loss                                                 $  (433,445)
          Pro-forma stock compensation, net of tax                                   --
                                                                            -----------
          Pro-forma net loss                                                $  (433,445)
                                                                            ===========

          Basic EPS:
            As reported                                                     $        --
            Pro-forma                                                       $        --
          Diluted EPS:
            As reported                                                     $        --
            Pro-forma                                                       $        --

          Weighted average fair value per option share granted              $      0.12
          Weighted average assumptions used to value options granted:
            Risk free interest rate                                                1.33%
            Expected volatility                                                     196%
            Expected life (years)                                                  3.00



NOTE 9 - EARNINGS PER SHARE

      Basic earnings per share is computed on the basis of the weighted  average
number of common shares  outstanding.  Diluted earnings per share is computed on
the basis of the weighted  average number of common shares  outstanding plus the
effect of outstanding stock options using the "treasury stock" method.

      The components of basic and diluted earnings per share are as follows:



                                                                           Three Months Ended March 31,
                                                                        --------------------------------
                                                                           2004                2003
                                                                        -----------        -------------
                                                                                     
          Net income available for common shareholders (A)              $  (433,445)       $     (39,347)
          Weighted average outstanding shares of common stock (B)       572,700,000          450,000,000
          Common stock and common stock equivalents (C)                 572,700,000          450,000,000

          Earnings per share:
              Basic (A/B)                                               $     (0.00)       $       (0.00)
                                                                        ===========        =============
              Diluted (A/C)                                             $     (0.00)       $       (0.00)
                                                                        ===========        =============



      For the three  months  ended March 31,  2004,  19,200,000  million  shares
attributable to outstanding  stock options were excluded from the calculation of
diluted  earnings per share because the effect was  antidilutive.  There were no
stock options outstanding during 2003.

NOTE 10 - INCOME TAXES

      Our  provision  for income  taxes is based on estimated  effective  annual
income tax rates.  The  provision  differs from income taxes  currently  payable
because certain items of income and expense are recognized in different  periods
for financial statement purposes than for tax return purposes.

      During the current  quarter,  our  effective  tax rate was estimated to be
approximately 40%, which is consistent with the rates in effect during the prior
year.

                                       11


NOTE 11 - SUBSEQUENT EVENTS

      On April 29, 2004,  the Company  obtained a $2,000,000  equity  investment
from a private  investor in exchange for 16,275,000  shares of CSI common stock.
Subsequent to this transaction, the Company has 689,275,000 shares outstanding.


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

OVERVIEW

      Management's  Discussion and Analysis (MD&A) contains  statements that are
forward-looking.   These  statements  are  based  on  current  expectations  and
assumptions  that are subject to risks and  uncertainties.  Actual results could
differ materially because of factors discussed in "Issues and Uncertainties" and
elsewhere  in this report.  We  undertake no duty to update any  forward-looking
statement  to  conform  the  statement  to  actual  results  or  changes  in our
expectations.

      We are in the  business of  supplying  professional  services  relating to
information  technology  management  consulting,   data  warehousing,   business
intelligence  and  e-business.  Our  clients  are  primarily  in  the  financial
services,  pharmaceutical and  telecommunications  industries,  although we have
clients in other  industries as well.  Our clients are primarily  located in the
northeastern United States. We enable  organizations to leverage their corporate
information  assets  by  providing  strategy,  process  and  methodology,   best
practices data  warehousing,  business  intelligence,  enterprise  reporting and
analytic solutions.

      Conversion  Services  International,  Inc.  began  operations in 1990. Our
services were originally  focused on e-business  solutions and data warehousing.
In the late 1990s, we strategically  repositioned ourselves to capitalize on our
data  warehousing  expertise  in the  fast  growing  business  intelligence/data
warehousing  space.  We became a public company through our merger with a wholly
owned subsidiary of LCS Group, Inc., effective as of January 30, 2004.

      Our  core  strategy  includes  capitalizing  on  the  already  established
in-house Business Intelligence/Data  Warehousing (BI/DW) technical expertise and
our seasoned  sales force.  This is expected to result in organic growth through
the acquisition of new customers. In addition, this foundation will be leveraged
as we pursue targeted strategic  acquisitions.  The BI/DW industry as a whole is
an extremely fragmented marketplace which we believe is ready for consolidation.

      One of our  objectives is to make  acquisitions  of companies in the BI/DW
industry that will enable us to accelerate our business plan at lower costs than
we would generate  internally and also improve our  competitive  positioning and
expand our offerings in a larger geographic area. We intend to seek acquisitions
of other consulting firms that have expertise and clients in strategic locations
or industries.

      Revenue from  consulting  and  professional  services is recognized at the
time the services  are  performed  on a project by project  basis.  For projects
charged on a time and materials basis, revenue is recognized based on the number
of hours worked by  consultants  at an  agreed-upon  rate per hour. Our services
range  from  providing  clients  with a  single  consultant  to  multi-personnel
full-scale projects. Our contracts provide that its services are terminable upon
relatively  short  notice,  typically  not more  than 30 days.  There  can be no
assurance that our clients will continue to enter into contracts with us or that
existing  contracts will not be terminated.  We provide our services directly to
end-user organizations, in most cases.

      During the three month  period  ended March 31,  2004,  two of our clients
accounted for approximately 31% of total revenues. During the three month period
ended March 31, 2003, two clients  accounted  collectively for approximately 45%
of total revenues.

      Our most  significant  costs are  personnel  expenses,  which  consist  of
consultant fees, benefits and payroll-related expenses, and outside consultants.

                                       12


RESULTS OF OPERATIONS (as restated)

    REVENUE

      Our revenues are primarily comprised of billings to clients for consulting
hours worked on client projects.  Revenue for the first quarter of 2004 was $5.3
million,  an increase of 53.1% over the first quarter of 2003. This increase was
primarily attributable to project design and infrastructure projects obtained in
the fourth  quarter of 2003 that are still ongoing,  the  acquisition of several
new clients and the DeLeeuw  Associates  business during the March 2004 quarter,
and a general increase in consulting business as the overall economy improves.


    COST OF SERVICES

      Cost of services  primarily  includes  payroll and benefits  costs for our
consultants.  Cost of services  was $3.8  million,  or 73.0% of revenue,  in the
first quarter, compared to $2.6 million, or 75% of revenue, in the first quarter
of the prior year.  The increase in absolute  dollars  resulted  primarily  from
costs related to consultants on project design and infrastructure  projects, the
acquisition  of  DeLeeuw   Associates,   Inc.  in  March  2004,  and  additional
consultants  hired to staff projects for the new clients that we obtained.  Cost
of  services  declined as a  percentage  of revenue due to a shift in the mix of
business to higher level projects that have increased  hourly billing rates, and
higher gross margin percentages associated with them.

    SELLING AND MARKETING

      Selling and marketing  expenses  include  payroll,  employee  benefits and
other  headcount-related costs associated with sales and marketing personnel and
advertising,  promotions,  tradeshows,  seminars and other programs. Selling and
marketing  expenses  were $0.6 million in the first  quarter  2004,  or 11.0% of
revenue, compared to $0.3 million in the first quarter 2003, or 9.2% of revenue.
Selling and  marketing  costs  increased in absolute  dollars  primarily  due to
increased  payroll and related costs associated with the increased  headcount in
our sales force. We have hired additional salespeople as part of our strategy to
gain new clients and increase our revenue.

    GENERAL AND ADMINISTRATIVE

      General and administrative costs include payroll,  employee benefits,  and
other headcount-related  costs associated with the finance,  legal,  facilities,
certain human resources and other administrative  headcount, and legal and other
professional and administrative fees. General and administrative costs were $1.4
million,  or 26.9% of  revenue,  in the  first  quarter  2004  compared  to $0.5
million,   or  14.6%  of  revenue,  in  the  first  quarter  2003.  General  and
administrative  costs  increased  in  the  first  quarter  2004  primarily  from
increased headcount resulting from the acquisition of DeLeeuw Associates,  Inc.,
increased  salaries paid to our officers due to hiring a chief financial officer
during  the fourth  quarter of 2003 and  increasing  the  salaries  of our other
company  officers to compensate them  competitively  with other public companies
our size. We also increased  general and  administrative  headcount in the first
quarter to support the increased  size of the business which  increased  overall
salary  expense,  incurred  increased  legal and accounting fees associated with
becoming a public company and higher insurance premiums due to the growth of the
Company.  We also  incureed  $0.1 million of merger  related costs in connection
with our merger with LCS.


    DEPRECIATION AND AMORTIZATION

      Depreciation  expense is recorded on our property and  equipment  which is
generally  depreciated over a period between three to seven years.  Amortization
is recorded for acquired  intangible  assets that have a finite  useful life and
for financing costs.  Financing costs are amortized over the life of the related
loans.  Depreciation and amortization expenses were $50,000 in the first quarter
of 2004 compared to $44,700 in the first quarter 2003.

    OTHER INCOME (EXPENSE)

      We incur interest  expense on loans from financial  institutions  and from
capital lease  obligations  related to the  acquisition of equipment used in our
business. Interest expense was $33,000 during the first quarter 2004 compared to
$30,000 in the first quarter 2003. We earn interest  income on deposits with our
financial institution. Interest income in the first quarter was $400 compared to
zero in the  comparable  quarter of the prior year. We also recorded a charge of
$1,602 in the first  quarter  of 2004  related  to our equity in the loss of our
investment in a limited  liability  company and recorded  $6,500 of other income
related to an insurance refund received by the Company.

                                       13


    INCOME TAXES

      An income tax benefit of  $215,600  was  recorded in the first  quarter of
2004.  This benefit was computed by  multiplying  our net loss by our  estimated
effective  tax rate of 40%. No income tax expense or benefit was recorded in the
prior year as the Company was an "S" Corporation. Pro forma income taxes for the
prior year would have been an income tax benefit of $15,715, using the effective
tax rate of 40%.

LIQUIDITY AND CAPITAL RESOURCES

      Cash totaled $0.3 million as of March 31, 2004 compared to $0.4 million as
of December 31,  2003.  Our cash  balance is  primarily  derived  from  customer
remittances  and bank  borrowings and is used for general working capital needs.
We had  $83,000 on deposit  with a financial  institution  as  collateral  for a
letter of credit and have classified this as restricted cash on the accompanying
consolidated  balance  sheet.  On April 29,  2004,  we  obtained  an  additional
$2,000,000 cash investment in return for 16,275,000 shares of our common stock.


      Cash used by  operations  during the three months ended March 31, 2004 was
$1.0 million,  an increase of $0.3 million from the three months ended March 31,
2003.  This  increase  in cash used by  operations  is  primarily  due to a $1.3
million  increase in accounts  receivable  during the three month period and the
net loss of $0.3 million,  which was partially offset by an increase in accounts
payable  and  accrued  expenses  of  $0.5  million.  The  increase  in  accounts
receivable  is due to billings  to new clients and to slower  payment by several
established clients. Non-cash expenses included depreciation,  amortization, and
the allowance for doubtful accounts.

      Cash  used by  investing  activities  was $1.1  million  during  the first
quarter 2004.  This was due to payments of $1.1 million made for  acquisition of
DeLeeuw Associates, Inc. during this quarter, and for the purchases of equipment
for the Company.

      Cash provided by financing  activities  was $2.0 million  during the first
quarter 2004. During the first quarter of 2004, $2.0 million was raised from the
issuance of a convertible line of credit note, all outstanding amounts under our
previous line of credit and notes payable  agreements with Fleet Bank,  totaling
$2.3  million,  were repaid and $2.5 million was  borrowed  from our new line of
credit with  TrustCompany  Bank. The line of credit agreement with  TrustCompany
Bank  contains  both  financial  and  non-financial  covenants  that  we are not
required to report on, or comply with,  until the second  quarter of 2004. We do
not expect to be in  compliance  with all of the covenants by June 30, 2004 and,
as a result, we are actively working with our financial institution to establish
new covenants.  We believe that we will be successful in  negotiating  covenants
acceptable to both the Company and our financial institution. However, there can
be no assurance that we will be successful in these  efforts.  In the event that
we are unsuccessful in these negotiations and our financial  institution demands
repayment in full by the Company, we believe that we have alternative  financing
options available to us in order to satisfy these obligations.


      We believe existing cash,  borrowing  capacity under the line of credit or
alternative  financing  sources,  and funds generated from operations  should be
sufficient to meet operating requirements over the upcoming twelve month period.
We may raise  additional  funds in order to fund  expansion,  to develop  new or
enhanced  products and  services,  to respond to  competitive  pressures,  or to
acquire  complementary  businesses  or  technologies.  There  is  no  assurance,
however, that additional financing will be available,  or if available,  will be
available on  acceptable  terms.  Any  decision or ability to obtain  additional
financing  through  debt or equity  investment  will depend on various  factors,
including,  among  others,  revenues,  financial  market  conditions,  strategic
acquisition  and investment  opportunities,  and  developments  in the Company's
markets.  The sale of  additional  equity  securities  or future  conversion  of
convertible   debt  would  result  in  additional   dilution  to  the  Company's
stockholders.

    OFF-BALANCE SHEET ARRANGEMENTS

      We  do  not  have  any  transactions,   agreements  or  other  contractual
arrangements that constitute off-balance sheet arrangements.

                                       14


RECENTLY ISSUED ACCOUNTING STANDARDS

      In December 2003, the FASB issued Interpretation 46R (FIN 46R), a revision
to Interpretation 46 (FIN 46),  Consolidation of Variable Interest Entities. FIN
46R clarifies some of the provisions of FIN 46 and exempts certain entities from
its  requirements.  FIN 46R is effective at the end of the first interim  period
ending  after March 15,  2004.  Entities  that have adopted FIN 46 prior to this
effective  date  can  continue  to apply  the  provisions  of FIN 46  until  the
effective date of FIN 46R. The Company  adopted FIN 46 on January 1, 2004 and it
did not have a material impact on our financial statements.


APPLICATION OF CRITICAL ACCOUNTING POLICIES

    REVENUE RECOGNITION

      Revenue from  consulting  and  professional  services is recognized at the
time the services  are  performed  on a project by project  basis.  For projects
charged on a time and materials basis, revenue is recognized based on the number
of hours  worked by  consultants  at an  agreed-upon  rate per  hour.  For large
services  projects  where costs to complete the  contract  could  reasonably  be
estimated,  the Company undertakes  projects on a fixed-fee basis and recognizes
revenues on the  percentage  of  completion  method of  accounting  based on the
evaluation of actual costs incurred to date compared to total  estimated  costs.
Revenues  recognized  in excess of billings  are  recorded as accrued  revenues.
Billings  in excess of revenues  recognized  are  recorded as deferred  revenues
until revenue  recognition  criteria are met.  Reimbursements,  including  those
relating to travel and other out-of-pocket  expenses,  are included in revenues,
and an  equivalent  amount of  reimbursable  expenses  are  included  in cost of
services.

    ACCOUNTS RECEIVABLE

      We carry our accounts  receivable  at cost less an allowance  for doubtful
accounts.  On a periodic basis,  we evaluate our accounts  receivable and change
the allowance for doubtful accounts, when deemed necessary, based on our history
of past  write-of  fee and  collections,  contractual  terms and current  credit
conditions.

    PROPERTY AND EQUIPMENT

      Property  and  equipment  are stated at cost and includes  equipment  held
under capital lease  agreements.  Depreciation,  which includes  amortization of
leased equipment,  is computed principally by an accelerated method and is based
on the estimated  useful lives of the various assets ranging from three to seven
years.  When assets are sold or retired,  the cost and accumulated  depreciation
are removed from the  accounts  and any gain or lose is included in  operations.
Expenditures for maintenance and repairs have been charged to operations.  Major
renewals and betterments have been capitalized.

    AMORTIZATION

      We amortize deferred loan coats on a straight-line  basis over the term of
the related loan  instrument.  We amortize  acquired  client lists and contracts
over an estimated useful life of 5 years. In conjunction with
the DeLeeuw acquisition, an intangible asset (Approved Vendor Status) was
acquired, which has been determined to have a 40 month life and is being
amortized over this period.

    GOODWILL AND INTANGIBLE ASSETS

      Goodwill  represents  the amounts  paid in  connection  with a  settlement
agreement   with  the  Elligent   Consulting   Group  in  connection   with  the
re-acquisition  of the ownership  rights to CSI in 1998 and in  connection  with
CSI's acquisition of Scosys, Inc. in November 2002. Additionally, as part of our
acquisition of Scosys,  Inc., we acquired certain  intangible assets. We adopted
FASB  Statement  142 as of January 1, 2002 for all  goodwill  recognized  in our
balance sheet as of December 31, 2001. This statement changed the accounting for
goodwill  from  an  amortization  method  to an  impairment-only  approach,  and
introduced a new model for determining impairment charges.

      Goodwill and intangible assets are reviewed for impairment whenever events
or circumstances indicate impairment might exist or at least annually. We assess
the  recoverability of our assets, in accordance with FASB No. 142 "Goodwill and
Other Intangible Assets," comparing projected undiscounted cash flows associated
with those assets against their respective carrying amounts. Impairment, if any,
is based on the  excess  of the  carrying  amount  over the fair  value of those
assets.  Our  goodwill and  intangible  assets were not impaired at December 31,
2003. There have been no events or circumstances  that would indicate that there
has been any impairment during the three months ended March 31, 2004.

                                       15


    USE OF ESTIMATES

      The  preparation  of financial  statements  in conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosures  of contingent  assets and  liabilities at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

    CONCENTRATIONS OF CREDIT RISK

      Financial  instruments  which  potentially  subject us to concentration of
credit risk are cash and accounts  receivable  arising from our normal  business
activities.  We routinely assess the financial strength of our clients,  based
upon  factors  surrounding  their  credit risk,  establishes  an  allowance  for
doubtful accounts,  and as a consequence  believes that our accounts  receivable
credit risk exposure  beyond such  allowances is limited.  At December 31, 2003,
one client approximated 25% of our accounts receivable balance.

      We maintain  our cash with a high credit  quality  financial  institution.
Each account is secured by the Federal Deposit Insurance Corporation up to $100,
000

    INCOME TAXES

      We account for income  taxes under an asset and  liability  approach  that
requires the recognition of deferred tax assets and liabilities for the expected
future tax  consequences  of events that have been  recognized  in our financial
statements or tax returns.  In estimating future tax consequences,  we generally
consider all expected  future events other than enactments of changes in the tax
laws or rates.

      On January 1, 2001,  we  elected  to be an "S"  Corporation,  whereby  the
stockholders  account for their share of our earnings,  losses,  deductions  and
credits on their federal and various state income tax returns. We are subject to
New York City and various  state income taxes.  On September  30, 2003,  our "S"
Corporation  status was revoked in connection with the conversion of convertible
subordinated  debt into common shares.  As a result of the revocation of our "S"
Corporation status, we converted into a "C" Corporation and we expect to have an
effective income tax rate of approximately 40%.

                                       16


ISSUES AND UNCERTAINTIES

      This  Quarterly   Report  on  Form  10-Q  contains   statements  that  are
forward-looking.   These  statements  are  based  on  current  expectations  and
assumptions  that are subject to risks and  uncertainties.  Actual results could
differ materially  because of issues and uncertainties  such as those referenced
below and elsewhere in this report, which, among others, should be considered in
evaluating our financial outlook.

      For  further  information,  refer  to the  business  description  and risk
factors sections included in our Form SB-2 filed with the SEC on May 6, 2004.

ITEM 3. CONTROLS AND PROCEDURES

CONTROLS AND PROCEDURES

Evaluation of disclosure controls and procedures.

      Under  the  supervision  and with  the  participation  of our  management,
including our chief executive officer and our chief financial  officer,  we have
evaluated  the  effectiveness  of the design  and  operation  of our  disclosure
controls  and  procedures  pursuant  to  Securities  Exchange  Act of 1934  Rule
13a-15(e)  as of the end of the period  covered by this  report.  Based on their
evaluation,  our  management  concluded at the time of our original  Form 10-QSB
filing that our disclosure  controls and procedures were effective.  As a result
of comments  received in February  2005 from the Staff of the SEC  pertaining to
our   Registration   Statement  on  Form  SB-2/A,   File  No.   333-115243  (the
"Registration  Statement"),  our chief executive officer and our chief financial
officer  have  concluded  that a material  weakness  exists  with  regard to the
valuation  and purchase  accounting  of our recent  acquisitions,  including the
inability to prepare  financial  statements and footnotes in accordance with SEC
rules and regulations.

      In connection with our acquisitions of DeLeeuw  Associates,  Inc. in March
2004 and Evoke  Software  Corporation  in June  2004,  we  misapplied  generally
accepted  accounting  principles  whereby we did not value the  acquisitions and
record the resulting  purchase  accounting in accordance  with SFAS 141 and EITF
99-12.  As a result,  we were  required in March 2005 to restate  our  financial
statements  for the quarters  ended March 31, 2004,  June 30, 2004 and September
30,  2004.  Management  now  believes  and has  determined  that the  disclosure
controls and procedures for these three quarters were not effective.

      In light of the need for these  restatements and the material  weakness in
our valuation and purchase accounting for recent acquisitions, commencing in the
first quarter of our 2005 fiscal year, we are beginning to undertake a review of
our  disclosure,  financial  information  and internal  controls and  procedures
regarding these areas for future acquisitions.  This review will include efforts
by our  management  and  directors,  as well as the  use of  additional  outside
resources, as follows:

      o     Senior  accounting  personnel and our chief  financial  officer will
            continue to review any future acquisition or divestiture in order to
            evaluate,   document  and  approve  its   accounting   treatment  in
            accordance with SFAS 141 and EITF 99-12;

      o     We  will  augment,  as  necessary,   such  procedures  by  obtaining
            concurrence with  independent  outside  accounting  experts prior to
            finalizing financial reporting for such transactions; and

      o     We  will  incorporate  the  applicable  parts  of  the  action  plan
            described in the next paragraph.

In conjunction  with the measures  outlined below, we believe these actions will
strengthen  our internal  control over our valuation and purchase  accounting of
future acquisitions,  and this material weakness should be resolved.  Management
does not  anticipate  any  extra  cost from this  change  in its  valuation  and
purchase accounting of future acquisitions.

      In  addition,  we  previously  identified  two internal  control  matters.
Neither relates to the subject matter of the material weakness  described above,
yet combined  with the  above-referenced  material  weakness,  constitute in the
aggregate a material weakness in our internal control over financial  reporting.
These internal control matters,  identified in October 2004 by Friedman LLP, our
independent registered public accounting firm, are summarized as follows:

      o     Lack  of  certain  internal   controls  over  period-end   financial
            reporting related to the  identification of transactions,  primarily
            contractual, and accounting for them in the proper periods; and

                                       17


      o     Accounting  and  reporting  for our complex  financing  transactions
            related to the beneficial  conversion features and the determination
            of the fair value of warrants in such transactions.

      Management  is  establishing  an action plan that it believes will correct
the aggregated material weaknesses  described above. Our estimated costs related
to the correction of these material weaknesses is approximately  $125,000,  most
notably related to our conversion to the Great Plains  accounting  system during
the third quarter of 2004. The conversion to the Great Plains  accounting system
required  inconsequential  modifications to our transaction  processing systems.
The effect of the  migration  to this system has been to provide a better  audit
trail than our previous system.  The batch  processing of transactions  provides
the ability for review of  transactions  prior to being posted in the accounting
system.  Further,  the ability to close and lock  periods to prevent  changes to
prior  periods  provides  greater  reliability  of the  data  and the  financial
statements  (resulting from the financial  statements being prepared directly by
the  accounting  system as opposed  to using  spreadsheets,  which have  greater
potential  for  error).   Finally,  this  system  has  the  ability  to  provide
comparative   financial  statements  to  expectations,   which  drives  variance
reporting. As a result of this system change, there were changes in our internal
control over  financial  reporting  starting in the third quarter of 2004, as we
have redesigned the  organization  structure to drive more focus on our internal
control environment. Other measures included in our action plan are as follows:

      o     We have  formed  a  Disclosure  Committee  consisting  of our  chief
            executive officer, chief operating officer, senior vice president of
            sales,  general  counsel  and  controller,   chaired  by  our  chief
            financial  officer.  The Disclosure  Committee is comprised of these
            key members of senior  management  who have knowledge of significant
            portions of our internal control system, as well as the business and
            competitive  environment  in  which  we  operate.  One  of  the  key
            responsibilities  of each Disclosure  Committee  member is to review
            quarterly reports,  annual reports and registration statements to be
            filed with the SEC as each progress through the preparation process.
            Open lines of communication to financial reporting  management exist
            for Disclosure Committee members to convey comments and suggestions;

      o     A process to be established whereby material agreements are reviewed
            by the legal,  accounting  and sales  departments  and an  executive
            management   member  that  includes   determination  of  appropriate
            accounting and disclosure;

      o     Our  accounting and legal  departments  are now working more closely
            and in  conjunction to accurately  account for period-end  financial
            reporting and complex financing transactions;

      o     We are constantly assessing our existing environment and continue to
            make further changes, as appropriate,  in our finance and accounting
            organization to create clearer segregation of  responsibilities  and
            supervision,  and to  increase  the  level of  technical  accounting
            expertise including the use of outside accounting experts;

      o     There will be closer  monitoring of the  preparation  of our monthly
            and  quarterly  financial  information.  We are in  the  process  of
            instituting  regular quarterly  meetings to review each department's
            significant   activities  and  respective  disclosure  controls  and
            procedures  and to have  such  in  place  by the  end of the  second
            quarter of 2005;

      o     Department   managers  have  been  tasked  with  tracking   relevant
            non-financial   operating  metrics  and  other  pertinent  operating
            information  and  communicating  their  findings  to a member of the
            Disclosure Committee; and

      o     We  will  conduct  quarterly  reviews  of the  effectiveness  of our
            disclosure  controls  and  procedures,  and  we  have  enhanced  our
            quarterly close process to include  detailed  analysis in support of
            the financial accounts, and improved supervision over the process.

                                       18


We believe  that we will  satisfactorily  address the control  deficiencies  and
material  weakness relating to these matters by the end of the second quarter of
2005, although there can be no assurance that we will do so.

      At the same time as we  continue  our  efforts  to  improve  our  internal
control  environment,  management  of the  Company  is still in the  process  of
implementing the above procedures and controls, including review and evaluation,
to mitigate  recognized  weaknesses  specifically  for the preparation of future
financial statements. Management believes that these procedures and controls are
not yet effective in ensuring the proper  collection,  evaluation and disclosure
of the financial information for the periods covered by this.

      In connection with restating our financial  statements as provided in this
report,  our chief executive officer and our chief financial  officer,  with the
participation  of  other  management,  re-evaluated  the  effectiveness  of  our
disclosure  controls  and  procedures  for the quarter  ended March 31, 2004 and
based  on the  re-evaluation  by our  chief  executive  officer  and  our  chief
financial officer, they concluded that, as of March 31, 2004, there were certain
material  weaknesses in our internal control procedures and in our valuation and
purchase  accounting  of our  acquisitions  in 2004,  which  has  resulted  in a
conclusion  that such  disclosure  controls  were not  effective at a reasonable
assurance level.

      Management,  including our chief executive officer and our chief financial
officer, does not expect that our disclosure controls and internal controls will
prevent  all error or all fraud,  even as the same are  improved  to address any
deficiencies  and/or weaknesses.  A control system, no matter how well conceived
and operated,  can provide only  reasonable,  not absolute,  assurance  that the
objectives  of the  control  system  are met.  Over  time,  controls  may become
inadequate  because of changes in conditions or  deterioration  in the degree of
compliance with policies or procedures.  Further, the design of a control system
must reflect the fact that there are resource  constraints,  and the benefits of
controls  must be  considered  relative to their costs.  Because of the inherent
limitations  in all control  systems,  no  evaluation  of  controls  can provide
absolute  assurance  that all control  issues and  instances  of fraud,  if any,
within the Company have been detected.  These inherent  limitations  include the
realities that judgments in  decision-making  can be faulty, and that breakdowns
can occur  because of simple  error or mistake.  Additionally,  controls  can be
circumvented by the individual acts of some persons, by collusion of two or more
people, or by management override of the control.

Changes in internal control over financial reporting.

      Our  company  also  maintains  a system  of  internal  controls.  The term
"internal  controls," as defined by the American  Institute of Certified  Public
Accountants'  Codification of Statement on Auditing  Standards,  AU Section 319,
means controls and other  procedures  designed to provide  reasonable  assurance
regarding the  achievement  of objectives  in the  reliability  of our financial
reporting, the effectiveness and efficiency of our operations and our compliance
with applicable laws and  regulations.  During the first quarter of 2004,  there
were no changes in our internal  controls  over  financial  reporting  that have
materially  affected or are reasonably  likely to materially affect our internal
controls over financial  reporting.  Subsequent to the first quarter of 2004, in
connection with the preparation of the  Registration  Statement,  our management
identified  certain  weaknesses in our internal  control  procedures  and in our
valuation and purchase  accounting of our  acquisitions  in 2004. Our management
and Board have adopted corrective  measures as described in the third and fourth
paragraphs of this Controls and Procedures section above. The following measures
have materially affected our internal control over financial reporting since our
last Quarterly Report:

      o     Senior  accounting  personnel and our chief  financial  officer will
            continue to review any future acquisition or divestiture in order to
            evaluate,   document  and  approve  its   accounting   treatment  in
            accordance with SFAS 141 and EITF 99-12;

      o     We  will  augment,  as  necessary,   such  procedures  by  obtaining
            concurrence with  independent  outside  accounting  experts prior to
            finalizing financial reporting for such transactions;

                                       19


      o     We have  formed  a  Disclosure  Committee  consisting  of our  chief
            executive officer, chief operating officer, senior vice president of
            sales,  general  counsel  and  controller,   chaired  by  our  chief
            financial  officer.  The Disclosure  Committee is comprised of these
            key members of senior  management  who have knowledge of significant
            portions of our internal control system, as well as the business and
            competitive  environment  in  which  we  operate.  One  of  the  key
            responsibilities  of each Disclosure  Committee  member is to review
            quarterly reports,  annual reports and registration statements to be
            filed with the SEC as each progress through the preparation process.
            Open lines of communication to financial reporting  management exist
            for Disclosure Committee members to convey comments and suggestions;

      o     Our  accounting and legal  departments  are now working more closely
            and in  conjunction to accurately  account for period-end  financial
            reporting and complex financing transactions;

      o     There will be closer  monitoring of the  preparation  of our monthly
            and  quarterly  financial  information.  We are in  the  process  of
            instituting  regular quarterly  meetings to review each department's
            significant   activities  and  respective  disclosure  controls  and
            procedures  and to have  such  in  place  by the  end of the  second
            quarter of 2005; and

      o     Department   managers  have  been  tasked  with  tracking   relevant
            non-financial   operating  metrics  and  other  pertinent  operating
            information  and  communicating  their  findings  to a member of the
            Disclosure Committee.

                                       20


PART II. OTHER INFORMATION


ITEM 1. LEGAL PROCEEDINGS

      We are not currently involved in any legal proceedings.

      We have no knowledge of any material  litigation  to which we may become a
party or to which any of our property is subject.

ITEM 2. CHANGES IN SECURITIES.

      On August 21, 2003, the Registrant entered into an agreement to reorganize
with and into privately-held  Conversion Services International,  Inc. (Old CSI)
and certain affiliated  stockholders of Old CSI. The closing of this transaction
occurred  on  January  30,  2004,  and at that  time,  LCS  changed  its name to
"Conversion Services International, Inc." and the former stockholders of Old CSI
gained control of our Board of Directors and were issued  approximately 84.3% of
the  outstanding  shares  of  our  common  stock  at  that  time.  Approximately
500,000,000 unregistered shares were issued in connection with the merger.

      On March 4, 2004, the Company through its wholly owned subsidiary acquired
DeLeeuw Associates, Inc., in which 80,000,000 unregistered shares were issued in
connection with the transaction. See Note 2 to Financial Statements.

                                       21


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

(a)   A special meeting of the stockholders was held on January 23, 2004.

(b)   All of the Company's director nominees,  as set forth below, were elected.
      There was no solicitation in opposition to the Company's nominees.

(c)   Matters voted on at the meeting and the number of votes cast:

      1.    To approve  amending the Company's  Certificate of  Incorporation to
            change its name to "Conversion Services International, Inc.":

                  --------------------- ---------------- -------------------
                  Voted For             Voted Against    Abstentions
                  --------------------- ---------------- -------------------
                  26,392,922            387,074          2,000
                  --------------------- ---------------- -------------------

      2.    To increase  the number of  authorized  shares of common  stock from
            50,000,000 to 1,000,000,000:

                  --------------------- ---------------- -------------------
                  Voted For             Voted Against    Abstentions
                  --------------------- ---------------- -------------------
                  26,348,558            418,434          4
                  --------------------- ---------------- -------------------

      3.    To authorize  the issuance of up to  20,000,000  shares of preferred
            stock in such series,  each with different  rights,  preferences and
            designations and qualifications, limitations and restrictions as may
            be  determined  by the board of  directors  without the  approval of
            stockholders:

                  --------------------- ---------------- -------------------
                  Voted For             Voted Against    Abstentions
                  --------------------- ---------------- -------------------
                  26,319,361            2,004            197
                  --------------------- ---------------- -------------------

      4.    Limitation of directors'  liability and  indemnification of officers
            and directors:

                  --------------------- ---------------- -------------------
                  Voted For             Voted Against    Abstentions
                  --------------------- ---------------- -------------------
                  26,312,214            2,008            0
                  --------------------- ---------------- -------------------


      5.    Elect to the board of  directors  Scott  Newman,  Glenn  Peipert and
            Lawrence K. Reisman to serve until their  respective  successors are
            elected and qualified:

                  --------------------------- ------------------ ---------------
                                              Voted For          Withheld
                  --------------------------- ------------------ ---------------
                  Scott Newman                26,396,392         385,064
                  --------------------------- ------------------ ---------------
                  Glenn Peipert               26,396,392         385,064
                  --------------------------- ------------------ ---------------
                  Lawrence K. Reisman         26,396,392         385,064
                  --------------------------- ------------------ ---------------

      6.    Adopt the 2003 Incentive Plan:

                  --------------------- ------------------ -----------------
                  Voted For             Voted Against      Abstentions
                  --------------------- ------------------ -----------------
                  26,317,958            464,034            4
                  --------------------- ------------------ -----------------

                                       22


ITEM 5. OTHER INFORMATION.

CHANGES IN REGISTRANT'S CERTIFYING ACCOUNTANTS

      In connection with the merger of Conversion Services  International,  Inc.
with and into the Company's wholly owned subsidiary,  LCS Acquisition Corp. (now
known as CSI Sub Corp.  (DE)) on January  30,  2004,  the Company on January 30,
2004  dismissed  Eisner  LLP  ("Eisner"),   its  independent   certified  public
accountants  for the fiscal years ended  February 28, 2003 and 2002. The reports
by Eisner on the  financial  statements  of the Company  during the fiscal years
ended February 28, 2003 and 2002 contained a going concern  opinion.  During the
Company's two most recent fiscal years and  subsequent  period up to January 30,
2004,  there were no disagreements  with the former  accountant on any matter of
accounting principles or practices,  financial statement disclosure, or auditing
scope or procedure,  which  disagreements if not resolved to their  satisfaction
would have caused them to make reference in connection with their opinion to the
subject matter of the disagreement.

      On January 30, 2004,  upon receipt of approval of its Board of  Directors,
the Company engaged  Ehrenkrantz  Sterling & Co. LLC ("Ehrenkrantz") to serve as
the Company's independent certified public accountants. During the Company's two
most recent fiscal years,  and during any subsequent  period through January 30,
2004, the Company did not consult with Ehrenkrantz on any accounting or auditing
issues; however,  Ehrenkrantz has previously audited the financial statements of
our  wholly  owned  subsidiary  CSI  Sub  Corp.  (DE)  (formerly  known  as  LCS
Acquisition Corp.), for the periods December 31, 2003 and 2002.

CHANGE IN FISCAL YEAR

      On January 30, 2004, the Company's Board of Directors  signed a resolution
changing the fiscal year end of the Company to December 31 from  February 28. No
transition  period  report  will be filed in  connection  with the change in the
fiscal  year since the  Company is  adopting  the fiscal  year end of its wholly
owned  subsidiary CSI Sub Corp. (DE) (formerly known as LCS Acquisition  Corp.),
which comprises all of the Company's operations.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)   The following is a list of exhibits to this Form 10-QSB:

      31.1  Certification   of  Chief   Executive   Officer   pursuant  to  Rule
            13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934

      31.2  Certification   of  Chief   Financial   Officer   pursuant  to  Rule
            13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934

      32.1  Certification   of  Chief   Executive   Officer   pursuant  to  Rule
            13a-14(b)/15d-14(b)  of the  Securities  Exchange Act of 1934 and 18
            U.S.C. Section 1350

      32.2  Certification   of  Chief   Financial   Officer   pursuant  to  Rule
            13a-14(b)/15d-14(b)  of the  Securities  Exchange Act of 1934 and 18
            U.S.C. Section 1350

(b)   Reports on Form 8-K:

Two reports on Form 8-K were filed during the reporting period, as follows:

Form 8-K filed by the Company on February 17, 2004, pertaining to Item Nos. 1, 5
and 7 regarding a change in control of the registrant.

Form 8-K filed by the Company on March 16, 2004, pertaining to Item Nos. 2 and 7
regarding the acquisition by the registrant of DeLeeuw Associates, Inc.

                                       23


                                    SIGNATURE


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



Date: April 12, 2005            CONVERSION SERVICES INTERNATIONAL, INC.

                                By: /S/ SCOTT NEWMAN
                                    ---------------------------
                                Name: Scott Newman
                                Title: President and Chief Executive Officer
                                       (Principal Executive Officer and Duly
                                       Authorized Officer)


                                       24