SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

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

                                    FORM 10-K

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

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

                     For the Fiscal Year Ended June 30, 2004

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


                         Commission File Number 0-22710


                            INTERPHARM HOLDINGS, INC.
                            -------------------------
             (Exact name of registrant as specified in its charter)

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

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

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

Securities registered pursuant to Section 12(b) of the Act: Common Stock $.01
                                                            par value

Securities registered pursuant to Section 12(g) of the Act: Series A Preferred
                                                            Stock $.01 par value

      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 requirement for the past 90 days.

                                 YES [X] NO [ ]


      Indicate by check mark if disclosure of delinquent  filer pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.

                                  YES [ ] NO [X]

      Indicate by check mark whether the registrant is an accelerated  filer (as
defined in Rule 12b-2 of the Act.

On December 31, 2003, the aggregate  market value of the voting common equity of
Interpharm  Holdings,  Inc.,  held  by  non-affiliates  of  the  Registrant  was
$50,567,655,  based on the closing  price of $4.69 for such common stock on said
date as reported by the American Stock Exchange

                                  YES [ ] NO [X]

      On September  22, 2004,  the  aggregate  market value of the voting common
equity of Interpharm  Holdings,  Inc., held by  non-affiliates of the Registrant
was  $37,211,755  based on the closing  price of $3.45 for such common  stock on
said date as reported  by the  American  Stock  Exchange.  On such date,  we had
24,967,166 shares of common stock outstanding.

                      DOCUMENTS INCORPORATED BY REFERENCE:

      Certain  information  required  by Part III  (Items 10, 11, 12, and 14) is
incorporated by reference to the  Registrant's  definitive  proxy statement (the
"2004  Proxy   Statement")  in  connection  with  its  2004  annual  meeting  of
stockholders,  which is to be filed with the Securities and Exchange  Commission
pursuant to Regulation 14A of the Securities Exchange Act of 1934.


                                       ii


                            INTERPHARM HOLDINGS, INC.
                                    Form 10-K
                         Fiscal Year Ended June 30, 2004

                                Table of Contents
PART I                          -----------------                           Page
------                                                                      ----

Item 1.      Business......................................................... 2
Item 2.      Properties.......................................................16
Item 3.      Legal Proceedings................................................17
Item 4.      Submission of Matters to a Vote of
               Security Holders...............................................17

PART II
-------

Item 5.      Market for Common Stock
               and Related Stockholder Matters................................18
Item 6.      Selected Financial Data..........................................22
Item 7.      Management's Discussion and Analysis of
               Financial Condition and Results of Operations..................23
Item 7A.     Quantitative and Qualitative Disclosure
               About Market Risk..............................................40
Item 8.      Financial Statements and Supplementary Data......................40
Item 9.      Changes in and Disagreements with
               Accountants on Accounting and
               Financial Disclosures..........................................40
Item 9A.     Controls and Procedures..........................................41

PART III
--------

Item 10.     Directors and Executive Officers
               of the Registrant..............................................43
Item 11.     Executive Compensation...........................................43
Item 12.     Security Ownership of Certain Beneficial
               Owners and Management and Related
               Stockholder Matters............................................43
Item 13.     Certain Relationships and Related
               Transactions...................................................43

Item 14.     Principal Accounting Fees and Services...........................44
Item 15.     Exhibits, Financial Statement Schedules
               and Reports on Form 8-K........................................44

Signatures....................................................................47

Financial Statements.........................................................F-1


                                      iii


FORWARD-LOOKING STATEMENTS AND ASSOCIATED RISK

      Certain  statements  in this Report,  and the  documents  incorporated  by
reference herein, constitute "forward-looking  statements" within the meaning of
Section  27A of  the  Securities  Act of  1933,  Section  21E of the  Securities
Exchange Act of 1934 and the Private  Securities  Litigation Reform Act of 1995.
Such forward-looking  statements involve known and unknown risks,  uncertainties
and other factors which may cause  deviations in actual results,  performance or
achievements to be materially different from any future results,  performance or
achievements expressed or implied. Such factors include, but are not limited to:
the  difficulty in predicting the timing and outcome of legal  proceedings,  the
difficulty of predicting the timing of U.S. Food and Drug Administration ("FDA")
approvals; court and FDA decisions on exclusivity periods;  competitor's ability
to extend  exclusivity  periods past initial  patent terms;  market and customer
acceptance and demand for our pharmaceutical products; our ability to market our
products;  the successful  integration of acquired  businesses and products into
our  operations;  the  use of  estimates  in the  preparation  of our  financial
statements;  the impact of  competitive  products  and  pricing;  the ability to
develop and launch new products on a timely basis;  the regulatory  environment;
fluctuations  in  operating   results,   including  spending  for  research  and
development and sales and marketing  activities;  and, other risks detailed from
time-to-time in our filings with the Securities and Exchange Commission.

      The words  "believe,  expect,  anticipate,  intend  and plan" and  similar
expressions identify forward-looking statements. These statements are subject to
risks  and   uncertainties   that  cannot  be  predicted  or   quantified   and,
consequently,  actual  results may differ  materially  from those  expressed  or
implied by such forward-looking  statements.  Readers are cautioned not to place
undue reliance on these forward-looking  statements,  which speak only as of the
date the statement was made.

                                       1


                                     PART I

ITEM 1.      BUSINESS

GENERAL

      Interpharm  Holdings,  Inc.  (formerly  ATEC Group,  Inc.),  is a Delaware
holding   company  which,   through  its  operating   wholly-owned   subsidiary,
Interpharm,  Inc.,  (collectively,  "we" or "us") is engaged in the  business of
developing,  manufacturing  and  marketing  generic  prescription  strength  and
over-the-counter  pharmaceutical  products in solid oral dosage form, consisting
of tablets,  caplets and capsules. The U.S. Food and Drug Administration ("FDA")
has defined generic drugs as "identical,  or  bioequivalent to a brand-name drug
in dosage form, safety, strength, route of administration,  quality, performance
characteristics  and intended use." The FDA has also stated:  "Although  generic
drugs are chemically identical to their branded counterparts, they are typically
sold  at  substantial  discounts  from  the  branded  price.  According  to  the
Congressional Budget Office, generic drugs save consumers an estimated $8 to $10
billion a year at retail pharmacies."

      Brand-name drugs are typically patented in order to protect the developing
company's  investment  in the drug and the  lengthy  approval  process.  Generic
drugs,  on the other hand,  may be  manufactured  and marketed  only if relevant
patents on their brand-name equivalents (and any additional  government-mandated
market exclusivity  periods) have expired,  been challenged and invalidated,  or
otherwise validly circumvented.  Generic drugs, however, need not go through the
same lengthy approval process as brand-name drugs involving testing and clinical
research  - they  need  only go  through  an  Abbreviated  New Drug  Application
("ANDA") to show that the generic version of the drug has the same  ingredients,
strength,  dosage,  administration and batch requirements as the brand-name drug
as well as that it is bioequivalent and manufactured under the same standards as
the brand-name drug.

      We  currently  manufacture  and market  various  dosage  strengths  for 21
generic drug products.  Fourteen of our products are produced pursuant to ANDAs.
The remaining  products are manufactured under an  over-the-counter  monogram or
are drugs which do not otherwise  require  ANDAs.  In addition,  we  manufacture
eight  dosage   strengths  of  three  distinct   products  for  United  Research
Laboratories, Inc. and Mutual Pharmaceutical Company, Inc. ("URL/Mutual"), which
holds the applicable  ANDAs,  pursuant to a Manufacturing  and Supply Agreement,
dated January 24, 2002.

      We market our products primarily to our  distributors/wholesalers who sell
to retail stores;  the U.S.  Department of Veteran  Affairs through a government
appointed  prime  vendor;  and to resellers  who repackage our products and sell
them directly to retail  stores.  Approximately  60% of our sales are made under
our own label. The rest of our sales are to wholesalers and  distributors  which
sell our products under their own labels.

      During  the  fiscal  year  ended  June  30,  2004,  two of  our  customers
collectively  accounted  for  approximately  55%,  of our total  sales.  For the
six-month  period  ended  June  30,  2003,  two  of our  customers  collectively
accounted  for  approximately  50% of our  total  sales.  The loss of any of our
largest customers could have a material adverse effect on our business. Although
we have a contractual  relationship with one of our two largest customers,  most
of our sales are  still not made  pursuant  to  contracts,  but  rather  through
individual   purchase   orders.   Therefore,   although   we  have  very  strong
relationships  with our  customers,  most of whom have  requested  us to provide
larger  quantities of our products than we have historically sold to them, there
is nothing  requiring  many of them to continue to purchase  our  products,  and
there can be no guarantee that they will continue to do so. We expect that as we
continue to grow, a larger  percentage of our revenue will be to customers  with
whom we will have contractual relationships.


                                       2


BUSINESS AND CORPORATE HISTORY AND DEVELOPMENT

      Interpharm,  Inc. was incorporated under the laws of the State of New York
in 1984 and operated as a family owned  private  company  until May 30, 2003. On
May 30, 2003,  Interpharm,  Inc. was acquired by ATEC Group, Inc. ("ATEC") which
then changed its name to Interpharm  Holdings,  Inc. In that  transaction,  ATEC
acquired  all of the  issued  and  outstanding  shares of  Interpharm,  Inc.  in
exchange  for both  ATEC  common  and  preferred  stock.  Concurrently  with the
acquisition of Interpharm,  Inc.,  ATEC sold its then existing  computer/systems
integration  business to certain members of ATEC  management who  simultaneously
resigned from ATEC. These  transactions were approved by our shareholders on May
29, 2003 and are fully described in ATEC's  definitive  proxy  statement,  filed
with the Securities and Exchange Commission on May 2, 2003.

      From the early  1990s  until 2002,  our sales were  primarily  composed of
Ibuprofen in various dosage  strengths.  While our revenues  increased  steadily
during that time,  in 2002,  we began an  expansion  plan in order to expand our
product  line  and  increase  production  by  investment  in new  equipment  and
facilities.  As a result of our expansion  plans,  we have invested in excess of
$3.0 million in new  equipment  since  January 1, 2003 In addition,  on June 29,
2004, we acquired a new facility in Brookhaven,  New York for approximately $9.4
million.  We paid  approximately  $2.0 million of the purchase price and closing
costs and financed the remaining $7.4 million with a mortgage loan.

      Our net sales have grown from  approximately  $27.5 million for the twelve
months  ended June 30, 2003 to  approximately  $41.1  million for the year ended
June  30,  2004.  While  overall  net  sales  of  Ibuprofen  have  increased  by
approximately $300,000,  Ibuprofen, as a percentage of net sales, decreased from
approximately 86% during the twelve months ended June 30, 2003, to approximately
60% during the twelve month period ended June 30, 2004.

      We have  adopted a Code of Ethics  that  applies to all of our  directors,
officers, employees and representatives.  This code is annexed to this Form 10-K
as Exhibit 99.3. Amendments to the code of ethics and any grant of a waiver from
a provision of the code requiring  disclosure under applicable SEC rules will be
available  on  our  website  and  future  public  filings.  The  charter  of the
Nominating Committee of our Board of Directors is also annexed to this Form 10-K
as  Exhibit  99.4.  Any of these  materials  may also be  requested  in print by
writing to us, Attention:  George Aronson,  Chief Financial Officer, at 75 Adams
Avenue, Hauppauge, New York 11788.


                                       3


INDUSTRY

THE GENERIC DRUG MARKET AND NECESSARY APPROVALS

      Much  of the  growth  of the  generic  pharmaceutical  industry  has  been
attributed to The Drug Price Competition and Patent Term Restoration Act of 1984
(the  "Waxman-Hatch  Act"),  which encourages  generic  competition.  Before the
Waxman-Hatch  Act, generic drug  manufacturers had to put their products through
an approval  process  similar to that for the original  approval for  brand-name
drugs.  Now,  there is an  accelerated  approval  process  in which the  generic
manufacturer  needs only to demonstrate  to the FDA that the generic  product is
bioequivalent to the brand-name  product through the filing of an ANDA. The ANDA
may rely on information from the brand-name drug's application with the FDA.

      Branded Drugs:  Pharmaceutical products in the United States are generally
marketed as either  "brand-name"  or "generic"  drugs.  Brand-name  products are
drugs  generally sold by the holder of the drug's patent or through an exclusive
marketing  arrangement.  A  company  that  receives  approval  for  a  new  drug
application  ("NDA") from the FDA, usually the patent holder,  has the exclusive
right to  produce  and sell the drug for  about  twenty  years  from the date of
filing of the patent  application.  This market  exclusivity  generally provides
brand-name   products  the  opportunity  to  build  up  physician  and  customer
loyalties.

      Generic Drugs: Once a patent on a drug expires,  a manufacturer can obtain
FDA approval to market a "generic"  version. A generic drug is therefore usually
marketed  after the  patent  on a brand  drug  expires  and is  comparable  to a
brand-name  drug.  In fact,  the FDA  requires a generic drug to be identical or
bio-equivalent to a brand name drug in dose, form,  safety,  strength,  route of
administration,  quality,  performance characteristic and intended use. Although
generic drugs are chemically identical to their branded  counterparts,  they are
typically sold at substantial  discounts from the branded  prices.  According to
the Congressional Budget Office,  generic drugs provide savings to the consumers
at an estimated amount of $8 billion to $10 billion a year at retail pharmacies,
not  including  the saving from the use of generic  drugs in hospitals and other
health care  facilities  (see  www.fda.gov/cder/ogd/).  These cost  savings have
resulted  in  sustained  growth of the  generic  pharmaceutical  industry in the
United States.  According to a Congressional Budget Office study, "How Increased
Competition   from  Generic  Drugs  has  Affected  Prices  and  Returns  in  the
Pharmaceutical               Industry,"               (available              at
HTTP://WWW.CBO.GOV/SHOWDOC.CFM?INDEX=655&SEQUENCE=0)    in    1984,    19%    of
prescription  drugs sold in the United States were generic.  -As of March, 2004,
more than 50% of all  prescriptions  are filled with generic drugs  according to
the FDA (see "Update from the Office of Generic  Drugs," March 2, 2004 available
at http://www.fda.gov/cder/ogd/2004-03-02_GPHA_Boca-gjb_files/frame.htm).


                                       4


      Over the past two years,  the FDA has improved its procedures and received
more  funding in order to expedite the  processing  of ANDAs and  encourage  the
growth of the generic drug market.

      On December 8, 2003, the Medicare  Prescription  Drug,  Modernization  and
Improvement Act of 2003 (the "MMA") was enacted.  The MMA seeks to bring generic
drugs to market sooner in an effort to save  consumers up to $35 billion over 10
years.  The MMA  streamlines  the generic  drug  approval  process by limiting a
brand-name drug company to only one 30-month stay of a generic drug's entry into
the market for resolution of a patent challenge.  The MMA also establishes a 180
day  exclusivity  period for a generic  company that  successfully  challenges a
patent,  provided that the generic drug at issue is marketed within the first 75
days of that period.

BUSINESS STRATEGY AND FISCAL YEAR ENDED JUNE 30, 2004 HIGHLIGHTS

      We have experienced substantial growth over the past few years. We believe
that our  continued  growth  is  dependent  upon  our  ability  to (i)  continue
increasing  our market share in our  existing  product  lines by  utilizing  our
manufacturing  efficiency,  cost  competitiveness,  and customer  loyalty,  (ii)
obtain  FDA  approval  for  the  drugs   currently  under   development,   (iii)
successfully implement our research and development strategy with a view towards
expanding  and  diversifying  our  product  line with a focus on  higher  margin
products,  (iv) leverage our competitive  strength in  manufacturing  to capture
market share on our new product lines, (v) increase  production  capacity in our
current plant, (vi) obtain FDA approval for our new facility in a timely manner,
(vii)  utilize  our   manufacturing   efficiencies   to  enter  into  additional
manufacturing  and supply  arrangements,  (viii)  enter into joint  ventures and
strategic  alliances with companies  whose strengths  compliment  ours, and (ix)
create marketing and distribution channels for our existing and future products.

MANUFACTURING CAPACITY:

      We currently conduct our manufacturing operations out of a leased facility
of  approximately  100,000  square feet with  recently  purchased and up to date
equipment. Over the past five years, we have upgraded our facilities,  including
building  additional  tablet  compression  and packaging  rooms,  adding new air
handling units and installing new manufacturing and laboratory equipment. We are
currently  taking  steps to  increase  the size of this  facility  for  products
requiring segregated rooms.

      We believe  that the most  important  component  to our growth  during the
fiscal year ended June 30, 2004 has been our commitment to capital investment to
increase production  capacity.  During the year ended June 30, 2004, we invested
approximately  $2.4 million in new machinery and equipment,  and  infrastructure
improvements  in our  current  plant.  During  the period  from  January 1, 2002
through June 30, 2003, we invested  approximately  $2.2 million in equipment and
improvements.  Our  commitment  to  increase  capacity  has  allowed  us to both
continue to meet increasing  demand for our existing products such as Ibuprofen,
while, at the same time, allowing us to meet our requirements  generated through
various strategic alliances.


                                       5


      We realize that in order to effectuate our plans to increase and diversify
our product  line,  we will need to continue to  demonstrate  our  commitment to
increasing our production capacity.  To that end, on June 29, 2004, we completed
the  acquisition  of a 92,000 square foot  building  with an  additional  30,000
square feet of mezzanine space,  located on over thirty-seven acres of land. The
acquisition cost for the building and land, which are located in Brookhaven, New
York, was approximately $9.4 million. Because the new facility is located in New
York's  Brookhaven  Empire  Zone,  we will be eligible  for a number of economic
benefits,  including,  grants based on the number of employees hired, discounted
utility bills and real property and other tax reductions and credits.

      In  addition  to using the new  building  as an  additional  manufacturing
facility,  we intend to construct a new research and development  laboratory and
move  our  corporate  offices  to  the  location.   In  order  to  be  used  for
manufacturing, the new facility will require site approval from the FDA. Pending
such approval,  the facility can be used for warehousing and related activities,
thereby creating  additional capacity in our current  manufacturing  plant. Once
FDA site approval is obtained,  we will have two facilities with a combined size
of approximately  200,000 square feet. In addition,  the  thirty-seven  acres of
land  could,  if needed,  allow us to expand the new  facility  to over  500,000
square feet.

      Our ability to purchase  our new  facility  and land,  to renovate the new
building so as to meet our  production  requirements  and FDA  requirements,  to
continue to increase  our  purchases  of new  machinery  and  equipment,  and to
renovate our existing  plant,  have been assisted  through a $21 million advised
line of credit obtained from HSBC Bank. Depending upon market conditions, we may
continue to rely on this advised  credit line,  or seek other means of financing
in the future.

STRATEGIC ALLIANCES:

      URL/Mutual.  In January 2002, we entered into an agreement with URL/Mutual
to manufacture  four drugs in various dosage  strengths.  The agreement is for a
five-year term,  which may be renewed for an additional two years. The agreement
also contains a non-compete  provision stating that we may not distribute any of
the drugs covered by the agreement for five years after its  termination.  Since
we do not have ANDAs for any of these  products,  we produce  them  pursuant  to
URL/Mutual's  ANDAs, and were required to obtain Site Transfer Approvals ("STA")
from the FDA.

      Whereas an ANDA  approves  the formula for a given  product  produced at a
specified  location,  an STA granted by the FDA allows for the  production of an
approved  drug at a site other than the one  approved in the ANDA.  In order for
the FDA to approve an STA, the new  production  location must be shown to comply
with all of the terms and conditions set forth in the approved ANDA.


                                       6


      In July 2003, we began manufacturing Atenolol Tablets for URL/Mutual. This
was the first of the four products  that we were  scheduled to  manufacture  for
URL/Mutual.   Atenolol   is  a   synthetic,   beta-selective   (cardioselective)
adrenoreceptor  blocking  agent  and a  generic  version  of  the  branded  drug
Tenormin(R).  Atenolol is indicated in the management of  hypertension,  for the
long-term management of patients with angina pectoris,  and in the management of
patients  with  definite or  suspected  acute  myocardial  infarction  to reduce
cardiovascular mortality.

      In August 2003, we began manufacturing  Allopurinol Tablets for URL/Mutual
in both 100mg and 300mg strengths.  Allopurinol is a xanthine oxidase  inhibitor
which is a generic version of the branded drug Zyloprim (R). Allopurinol is used
to lower blood uric acid levels. Uric acid is produced when the body breaks down
purines that are found in foods.  Uric acid forms crystals in the tissues of the
body to cause the inflammation of gout. Elevated blood uric acid levels can also
cause kidney  disease and stones.  Allopurinol  can be used to prevent uric acid
kidney stones and to prevent recurrent gouty arthritis attacks.

      Allopurinol  also can be used to treat  patients with  multiple  recurrent
gout attacks,  erosive destructive gouty joint disease,  hard lumps or uric acid
deposits in tissues (called tophi),  gouty kidney disease,  or uric acid stones.
It is also used to prevent  elevation of blood uric acid in patients  undergoing
chemotherapy for the treatment of certain cancers.

      The  other two  products  to be  manufactured  under  our  agreement  with
URL/Mutual are Prednisone and Amitriptyline.  We began manufacturing  Prednisone
for  URL/Mutual  in 2004.  Total sales for this  product  during the fiscal year
ended June 30, 2004 were  approximately  $225,000.  We  anticipate  that we will
begin manufacturing Amitriptyline during the second fiscal quarter of the fiscal
year ending June 30, 2005.

      Watson  Pharmaceuticals.  On May 18,  2004,  the FDA approved our ANDA for
Hydrocodone Bitartrate and Ibuprofen Tablets, 5 mg/200 mg. This product is a new
lower strength  version of Hydrocodone  Bitartrate  and Ibuprofen  Tablets,  7.5
mg/200 mg, which is the generic equivalent to the branded drug Vicoprofen(R). We
received a six-month  exclusivity  for  marketing  of this product from the FDA.
Since we are the first  company to receive  approval to  manufacture  and market
this product in this  strength,  we were provided the  opportunity to market the
product as a branded generic drug.

      We began  marketing the product under the name  Reprexain(R) in June 2004,
pursuant to a contract with Watson  Pharmaceuticals,  Inc. Pursuant to the terms
of the contract,  we will manufacture and supply the product to Watson, who will
market,  sell and distribute  the product in the United States.  We will receive
payment from Watson  based on the amount of Reprexian  ordered by it for sale as
well as a  percentage  of sales that  Watson  generates  through  its  marketing
efforts.

      Reprexain(R) is indicated for the short-term (generally less than 10 days)
management  of  acute  pain.  Reprexain(R)  addresses  a market  opportunity  by
combining 5 mg hydrocodone,  the most commonly prescribed dose of hydrocodone in
a combination  with 200 mg of ibuprofen,  the leading  prescribed  non-steroidal
anti-inflammatory drug; a combination not available prior to introduction of the
product.  Combining both central and peripheral  analgesic action,  Reprexain(R)
offers patients a balanced  approach to the management of acute pain.


                                       7


STRATEGIC AND PRODUCT DEVELOPMENT:

      In furtherance or our expansion  plans,  during the fiscal year ended June
30, 2004, we began to focus on increasing our product  pipeline with an emphasis
on higher  margin  products.  Historically,  the majority of our  revenues  were
derived   from   sales  of   Ibuprophen   tablets  in  both   prescription   and
over-the-counter  strengths.  During  our  fiscal  year  ended  June  30,  2004,
Ibuprophen  accounted  for  approximately  60% of our total  revenue.  This is a
significant  decrease from the same period ended 2003 when Ibuprophen  accounted
for approximately 86% of our total revenue.

      We  believe  that one  source of  higher  margin  products  is a number of
successful brand-name products for which patent protection is due to expire over
the next several years.  Other sources are successful  generic products where we
can enter with a  competitive  advantage  in  manufacturing  or  sourcing of raw
materials.

      We have  expanded our pipeline of drugs under  development  since 2002 and
are  formulating  a plan to increase the pipeline.  We currently  have ten drugs
that are in various stages of  development.  In order to assist in strategic and
product development,  we have added Cameron Reid to our Board of Directors.  Mr.
Reid has over twenty-five  years of experience in the  pharmaceutical  business,
most recently as the  President of Dr.  Reddy's  Laboratories,  Inc. Mr. Reid is
working with Bhupatlal Sutaria, our President, to formulate our plan to increase
our pipeline and  strategically  plan its marketing and sale.  There can  be  no
assurances,  however,  that the FDA will  ultimately  approve the drugs that are
under  development.  During  the  fiscal  year  ended  June 30,  2004,  we spent
approximately $538,000 on research and development activities.

      As we develop our product  line,  we (i) identify  and conduct  patent and
market  research on brand name drugs for which patent  protection has expired or
will expire in the near future,  (ii) determine which products would  supplement
our existing  product line, and which products could  potentially  represent new
opportunities,  (iii) research and develop new product  formulations  based upon
such drugs so as to ensure that FDA  approval is  received,  and (iv)  introduce
technology to improve production efficiency and enhance product quality.

GOVERNMENTAL REGULATION:

      FDA approval is required  before any generic drug can be marketed  through
an ANDA.  While the FDA has  significantly  streamlined the process of obtaining
ANDA approval for generic drugs, it is difficult to predict how long the process
will take for any specific  drug. In fact, the length of time necessary to bring
a product  to market can vary  significantly  and can  depend  on,  among  other
things,  availability of funding,  problems  relating to formulation,  safety or
efficacy,  patent issues associated with the product or barriers to market entry
from brand-name product manufacturers.  Therefore, there is always the risk that
the introduction of new products can be delayed.


                                       8


      The ANDA process  requires that a company's  manufacturing  procedures and
operations conform to FDA requirements and guidelines,  generally referred to as
current Good Manufacturing Practices ("cGMP"). The requirements for FDA approval
encompass all aspects of the production process, including validation and record
keeping,  and involve  changing and  evolving  standards.  Compliance  with cGMP
regulations requires substantial  expenditures of time, money and effort in such
areas as production and quality control to ensure full technical compliance. The
evolving  and  complex  nature  of  these  regulatory  requirements,  the  broad
authority and  discretion of the FDA and the generally  high level of regulatory
oversight result in a continuing  possibility that we may be adversely  affected
by   regulatory   actions   despite  our  efforts  to  comply  with   regulatory
requirements.

      The ANDA process  also  requires  bioequivalency  studies to show that the
generic drug is bioequivalent to the approved drug.  Bioequivalence compares the
bioavailability of one drug product with that of another formulation  containing
the same active ingredient.  When established,  bioequivalency confirms that the
rate  of  absorption  and  levels  of  concentration  in  the  bloodstream  of a
formulation  of  the  approved  drug  and  the  generic  drug  are   equivalent.
Bioavailability  indicates  the rate and  extent  of  absorption  and  levels of
concentration  of a drug product in the  bloodstream  needed to produce the same
therapeutic effect.

      We contract with outside laboratories to conduct biostudies. Historically,
the vast  majority of our research  and  development  expenditures  have been on
biostudies.  While we believe  that the  companies  contracted  to  perform  the
biostudies are reliable, there can be no assurance that they will use the proper
due diligence or that their work will otherwise be accurate.

      Supplemental  ANDAs are required for approval of various  types of changes
to an approved  application,  and these  supplements may be under review for six
months or more. In addition,  certain types of changes may only be approved once
new bioequivalency studies are conducted or other requirements are satisfied.

      The  scientific  process of  developing  new  products and  obtaining  FDA
approval is complex,  costly and time  consuming  and there can be no  assurance
that any  products  will be developed  and approved  despite the amount spent on
research and  development.  The  development of products may be curtailed in the
early or later  stages  of  development  due to the  introduction  of  competing
generic products or for other strategic reasons.

      Even if an ANDA is approved,  brand-name  companies can impose substantial
barriers to market  entry which may  include:  filing new patents on drugs whose
original   patent   protection   is  about  to   expire,   developing   patented
controlled-release  products  or  other  product  improvements,  developing  and
marketing, as over-the-counter products, brand-name products that will soon face
generic  competition,  and  commencement  of marketing  initiatives,  regulatory
activities and  litigation.  While none of these actions have been taken against
us to date, there can be no assurance that they will not be taken in the future,
particularly as we significantly expand our product development efforts.


                                       9


      In  addition  to the  Federal  government,  individual  states  have  laws
regulating the  manufacture  and  distribution  of  pharmaceuticals,  as well as
regulations  pertaining  to the  substitution  of generic  drugs for  brand-name
drugs.  Our  operations are subject to regulation,  licensing  requirements  and
inspection by the states in which we are located or conduct business.

      We must  also  comply  with  federal,  state  and  local  laws of  general
applicability,  such as laws regulating working conditions and equal opportunity
employment.  Additionally, we are subject, as are all manufacturers,  to various
federal,  state  and  local  environmental   protection  laws  and  regulations,
including  those  governing  the  discharge of materials  into the  environment.
Historically, the costs of complying with such environmental provisions have not
had a material adverse effect on our earnings,  cash requirements or competitive
position,  and we do not  expect  such costs to have any such  material  adverse
effect in the  foreseeable  future.  However,  if changes to such  environmental
provisions  are made that require  significant  changes in our operations or the
expenditure of  significant  funds,  such changes could have a material  adverse
effect on our earnings, cash requirements or competitive position.

      As a public company, we are subject to the Sarbanes-Oxley Act of 2002 (the
"SOX  Act").  The SOX Act  contains a variety  of  provisions  affecting  public
companies,  including the relationship  with its auditors,  prohibiting loans to
executive  officers and requiring an evaluation of its  disclosure  controls and
procedures and internal controls.

      The  federal   government  made  significant   changes  to  Medicaid  drug
reimbursement as part of the Omnibus Budget Reconciliation Act of 1990 ("OBRA").
Generally,  OBRA provides that a generic drug manufacturer must offer the states
an 11% rebate on drugs dispensed under the Medicaid  program and must enter into
a  formal  drug  rebate   agreement  with  the  Federal  Health  Care  Financing
Administration.  Although  not  required  under OBRA,  we have also entered into
similar agreements with various states.

      Continuing  studies of the proper  utilization,  safety  and  efficacy  of
pharmaceutical  products  are being  conducted by the  pharmaceutical  industry,
government  agencies  and  others.  Such  studies,   which  increasingly  employ
sophisticated  methods and techniques,  can call into question the  utilization,
safety and efficacy of previously marketed products.  There can be no assurances
that these  studies  will not, in the future,  result in the  discontinuance  of
product marketing.

MARKETING STRATEGY:

      We market our products primarily through  wholesalers,  drug distributors,
other  manufacturers  and by our internal  sales staff,  as well as  independent
sales  representatives.  In  addition,  we have also  begun to  market  products
through  strategic  alliances with  companies,  such as Watson  Pharmaceuticals,
Inc.,  whose  marketing  expertise  exceeds our own. Some of our wholesalers and
distributors purchase products that are warehoused for drug chains,  independent
pharmacies,  state and federal  governmental  agencies  and  managed  healthcare
organizations.  Consistent  with  industry  practice,  we have a returned  goods
policy.  Pursuant to our policy, any unopened item in its original packaging may
be  returned  if  accompanied  by  (i)  an  authorization   form  obtained  from
Interpharm,  and a  "Returned  Goods  Authorization  Number"  with  a  proof  of
purchase.  Transportation  charges for returns are paid by the customer.  If the
foregoing  procedures  are  followed,  we will  return the  customer's  original
purchase price or the current market price, whichever is lower.


                                       10


      Pursuant to our return policy, we will not accept any of the following for
return,  unless we have an agreement with a party which dictates otherwise:  (i)
short-dated  products (14 months or less remaining on the expiration date), (ii)
expired products, products which have been opened, tampered with or which have a
broken seal,  (iii) products which have stickers or other price  markings,  (iv)
products  which have been  damaged by improper  handling,  fire,  flood or other
catastrophes,  (v) products stored under  conditions  other than as specified on
the label, (vi) products returned by someone other than the direct purchaser, or
(vii) products without proof of purchase.

      We have not  experienced  returns  of  material  quantities  of any of the
products we sell and  therefore,  do not believe that we are subject to material
risk of inventory buildup attributable to returns.

RAW MATERIALS:

      The raw materials that we use in the manufacturing of our products consist
of pharmaceutical  chemicals in various forms,  which are available from various
sources.  FDA approval is required in  connection  with the process of selecting
active ingredient  suppliers.  The raw materials  purchased from these suppliers
are available from a number of vendors.  In selecting a vendor,  we consider not
only  their  status  as an FDA  approved  supplier,  but  consistency  of  their
products,  timeliness of delivery,  and price.  To date, we have  experienced no
significant  difficulty in obtaining raw materials and expect that raw materials
will  generally  continue to be available in the future.  However,  should we be
required to replace one or more of our  suppliers,  we may experience a delay of
six months or more in the  manufacture  and marketing of the drug involved while
the new supplier becomes qualified by the FDA and its  manufacturing  process is
found to meet FDA standards. Depending on the particular product, it may cause a
material adverse effect on our results of operations and financial condition. We
generally attempt,  where economically and otherwise feasible, to minimize these
risks  by  having  more  than  one  approved  supplier  for  the  drugs  that we
manufacture.

PRODUCTS

      Below is a list of the drugs that we manufacture  and sell,  including the
drugs  that  we are  currently  manufacturing  pursuant  to our  agreement  with
URL/Mutual.  The names of all of the drugs under the caption  "Brand-Name  Drug"
are  registered  trademarks.  The  holders  of  the  registered  trademarks  are
non-affiliated pharmaceutical manufacturers.


                                       11


PRODUCT NAME                                                     BRAND-NAME DRUG
------------                                                     ---------------

1. Acetaminophen 500 mg White Tablets                                 Tylenol(R)

2. Acetaminophen 500 mg White Caplets                                 Tylenol(R)

3. Acetaminophen 325 mg White Tablets                                 Tylenol(R)

4. Acetaminophen & Diphenhydramine HCl                            Tylenol PM (R)
   Caplets 500mg/25mg

5. Allopurinol 100 mg White Tablets*                                Zyloprim (R)

6. Allopurinol 300 mg White Tablets*                                Zyloprim (R)

7. Atenolol 25 mg White Tablets*                                    Tenormin (R)

8. Atenolol 50 mg White Tablets*                                    Tenormin (R)

9. Atenolol 100 mg White Tablets*                                   Tenormin (R)

10. Clorpheniramine Maleate 4mg Yellow Tablets                 Chlortrimetron(R)

11. Hydrocodone Bitartrate & Ibuprofen Tablets                    Reprexain(R)**
    5mg/200mg

12. Ibuprofen 200mg White Tablets                                       Advil(R)

13. Ibuprofen 200mg Brown Tablets                                       Advil(R)

14. Ibuprofen 200mg Orange Tablets                                     Motrin(R)

15. Ibuprofen 200mg White Caplets                                       Advil(R)

16. Ibuprofen 200mg Brown Caplets                                       Advil(R)

17. Ibuprofen 200mg Orange Caplets                                     Motrin(R)

18. Ibuprofen 400mg White Tablets                                      Motrin(R)

19. Ibuprofen 600mg White Tablets                                      Motrin(R)

20. Ibuprofen 800mg White Tablets                                      Motrin(R)

21. Isometheptene Mucate, Dichloralphenazone,
    Acetaminophen, Red/Red Capsule, 65mg/100mg/325mg                  Midrane(R)


                                       12


22. Naproxen 250mg White Tablets                                     Naprosyn(R)

23. Naproxen 375mg White Tablets                                     Naprosyn(R)

24. Naproxen 500mg White Tablets                                     Naprosyn(R)

25. Prednisone 5mg*                                                 Deltasone(R)

26. Prednisone 10mg*                                                Deltasone(R)

27. Prednisone 20 mg*                                               Deltasone(R)

28. Pseudoephedrine HCl 60mg White Tablets                            Sudafed(R)

29. Pseudoephedrine HCl, Triprolidine HCl White
    Tablets, 60mg/2.5mg                                               Actifed(R)

* Manufactured for URL/Mutual, which holds the ANDA for the product.

** Reprexian(R) is our brand-name drug which is marketed by Watson
Pharmaceuticals, Inc.

COMPETITION

      The generic pharmaceutical industry is intensely competitive.  Most of our
significant  competitors have longer operating  histories and greater financial,
research and development,  marketing and other resources.  Consequently, many of
our  competitors  may develop  products and/or  processes  competitive  with, or
superior to, ours.

      The primary means of  competition in the generic  pharmaceutical  industry
involve manufacturing capabilities and efficiencies, innovation and development,
timely FDA approval, product quality, marketing,  reputation,  level of service,
including  the  maintenance  of  sufficient  inventory  levels to assure  timely
delivery of products,  product  appearance  and price.  Often,  price is the key
factor in the generic pharmaceutical business. Therefore, to compete effectively
and remain profitable, a generic drug manufacturer must manufacture its products
in a cost effective manner.

      We  believe  that we  maintain  adequate  levels  of  inventories  to meet
customer demand and have them readily available.  Also, the modernization of our
facility,  hiring of experienced  staff, and  implementation  of quality control
programs have improved our  competitive  position in recent years.  In addition,
once our new facility obtains FDA site approval, we believe that our competitive
position should be further improved.


                                       13


      During  the past  several  years  the  number  of chain  drug  stores  and
wholesaler  customers has declined due to industry  consolidation.  In addition,
the remaining chain drug stores and wholesaler  customers have instituted buying
programs that have caused them to buy more products from fewer suppliers. At the
same time, mail-order  prescription services and managed care organizations have
grown in importance and they also limit the number of vendors.  The reduction in
the  number of our  customers  and  limitation  on the  number of vendors by the
remaining  customers has  increased  competition  among generic drug  marketers.
However,  these pressures have not had a material adverse impact on our business
and we believe that we have good relationships with our key customers.

      In addition to generic manufacturers, we have also experienced competition
from brand-name companies that have purchased generic companies or license their
products  to generic  companies  prior to, or as  relevant  patents  expire.  No
further regulatory approvals are required for a brand-name  manufacturer to sell
its  pharmaceutical  products  directly  or through a third party to the generic
market, nor do such manufacturers face any other significant  barriers for entry
into such market.

      As is the case with many generic pharmaceutical manufacturers, many of our
competitors have longer operating histories and greater financial resources than
us.  Consequently,   some  of  these  competitors  may  have  larger  production
capabilities,  may be able to develop products at a significantly faster pace at
a reduced  cost,  and may be able to devote far greater  resources  to marketing
their product lines.

      Certain  manufacturers  of brand-name  drugs and/or their  affiliates have
been introducing generic  pharmaceutical  products equivalent to such brand-name
drugs at  relatively  low prices.  Such pricing,  with its attendant  diminished
profit margins,  could have the effect of inhibiting us and other  manufacturers
of generic  pharmaceutical  products from  developing  and  introducing  generic
pharmaceutical   products   comparable  to  certain   brand-name  drugs.   Also,
consolidation   among   wholesalers,    distributors,   and   repackagers,   and
technological  advances in the industry and pricing  pressures from large buying
groups,  may create pricing  pressure,  which could reduce our profit margins on
our product lines.

      In addition,  increased price competition  among  manufacturers of generic
pharmaceutical  products,  resulting  from new generic  pharmaceutical  products
being introduced into the market and other generic pharmaceutical products being
reintroduced into the market, has led to an increase in demands by customers for
downward  price  adjustments  by the  manufacturers  of  generic  pharmaceutical
products.  No assurance can be given that such price  adjustments,  which reduce
gross profit  margins,  will not continue,  or even increase,  with a consequent
adverse effect on our earnings.

      Brand-name  companies  also pursue  other  strategies  to prevent or delay
generic  competition.   These  strategies  may  include:  seeking  to  establish
regulatory and legal  obstacles that would make it more difficult to demonstrate
bioequivalence,  initiating  legislative  efforts in various states to limit the
substitution of generic versions of certain types of brand-name pharmaceuticals,
instituting legal action that automatically delays approval of generic products,
the approval of which requires certifications that the brand-name drug's patents
are invalid or unenforceable,  or introducing "second generation" products prior
to the expiration of market  exclusivity  for the reference  product,  obtaining
extensions  of market  exclusivity  by conducting  trials of  brand-name  drugs,
persuading the FDA to withdraw the approval of brand-name  drugs,  for which the
patents are about to expire,  thus allowing the brand-name company to obtain new
patented products serving as substitutes for the products withdrawn,  or seeking
to obtain new patents on drugs for which patent protection is about to expire.


                                       14


      The  ability  of  brand-name   companies  to  successfully  delay  generic
competition  in any of our targeted new product lines may  adversely  affect our
ability  to enter into the  desired  product  line or may impact our  ability to
attain our desired market share for that product.

      The  Food  and  Drug  Modernization  Act  of  1997  includes  a  pediatric
exclusivity  provision  that may  provide  an  additional  six  months of market
exclusivity for indications of new or currently marketed drugs if certain agreed
upon pediatric studies are completed by the applicant.  Brand-name companies are
utilizing this provision to extend periods of market exclusivity.

BACKLOG

      We do not have a  significant  backlog,  as we normally  deliver  products
purchased by our customers within a short time of the date of order.

GOVERNMENT CONTRACTS

      On December 5, 2002,  our bid was accepted by the  Department  of Veterans
Affairs  to supply  Ibuprofen  tablets  for the period  January 2, 2003  through
January 1, 2004.  This bid provides for four one-year  renewals at the option of
the Department of Veterans Affairs. The Department of Veterans Affairs exercised
that  option for the period  January 2, 2004  through  January 1, 2005.  The bid
covers sales to a number of government  entities  including:  all  Department of
Veterans Affairs facilities, all Indian Health Service facilities, Department of
Health and Human  Service  Supply  Center at Perry  Point and all Option 2 State
Veterans Homes.

PATENTS AND TRADEMARKS

      We do not own any Patents or  Trademarks  that are  currently  used in our
business. We have, however, entered into several agreements giving us the rights
to use the trademarks and tradenames of other parties for labeling and marketing
of certain drugs.

EMPLOYEES

      As of June 30,  2004,  we had 322 full time  employees,  of which 247 were
employed in manufacturing,  56 were employed in quality assurance and regulatory
affairs, 15 were employed in selling, general and administrative activities, and
4 were  employed  in  research  and  development.  We  believe  we have a strong
relationship  with our  employees.  None of our employees are  represented  by a
union.


                                       15


SEASONALITY

      While we believe that our business is generally not seasonal, we typically
experience  a decrease in orders in the fiscal  quarter  ending  September 30 as
compared to other quarters. We believe that this decrease in orders is primarily
the result of decreased  demand for certain  over the counter cold  remedies and
other products in the summer months and because many  purchasing  agents tend to
take  vacations  during this time and order more products prior to, or after the
quarter.

ITEM 2.      PROPERTIES

DESCRIPTION OF PROPERTY

      We  lease an  entire  building  in  Hauppauge,  New  York,  pursuant  to a
non-cancellable lease expiring in October, 2019, which houses our manufacturing,
warehousing  and  some  of  our  executive  offices.   The  leased  building  is
approximately  100,000 square feet and is located in an industrial/office  park.
The current annual lease payments to the landlord,  Sutaria Family Realty,  LLC,
are $480,000. Sutaria Family Realty, LLC is owned by Mona Rametra, Perry Sutaria
and Raj Sutaria,  who  collectively  own  9,663,983  shares of our common stock,
456,562  shares of our Series A-1 Preferred  Stock and  1,757,480  shares of our
Series K Preferred  Stock and are the children of Dr.  Maganlal K. Sutaria,  the
Chairman of our Board of  Directors  and our Chief  Executive  Officer,  and the
niece and nephews of Bhupatlal K. Sutaria,  our President.  Mona Rametra is also
the wife of our General Counsel and Secretary,  Munish K. Rametra.  In addition,
Raj Sutaria is an officer of Interpharm,  Inc. Upon a change in ownership of the
Company, and every three years thereafter, the annual base rent will be adjusted
to fair market value,  as determined by an independent  appraisal.  There are no
tenants in the building other than us.

      We also lease approximately  23,175 square feet of office space at 69 Mall
Drive in Commack,  New York for some our executive  offices.  The lease for this
office space expires in May, 2005.  The annual lease payments are  approximately
$187,000.  During the  remaining  eleven  months of this  lease,  we have sublet
approximately18,500 square feet for $139,000.

      On June 29,  2004,  pursuant to a contract  entered  into on November  14,
2003,  and through  our wholly  owned  subsidiary,  Interpharm  Realty,  LLC, we
purchased a 92,000 square foot  facility on thirty seven acres of land,  located
at 50  Horseblock  Road in  Brookhaven,  New York.  The  purchase  price for the
building and land was approximately $9.4 million. The new facility is located in
Suffolk County, New York's Brookhaven Empire Zone. We will construct an expanded
research and  development  laboratory at the new location  which will also house
our executive offices.

                                       16


ITEM 3.      LEGAL PROCEEDINGS

      Because  Interpharm,  Inc. utilizes certain controlled  substances,  it is
subject to routine  inspection by the U.S.  Drug  Enforcement  Agency.  In June,
2004,  Interpharm,  Inc.  received a notice  from the United  States  Attorney's
Office for the  Eastern  District of New York  relating to a routine  inspection
conducted  in November,  2003.  The notice  references  certain  alleged  record
keeping  violations.  As of the date of this report, no complaint has been filed
by the United States Attorney's Office,  and Interpharm,  Inc. is in the process
of setting up a meeting with the United States  Attorney's Office to resolve the
matter.  The  Company  is unable to  predict  the  outcome  of this  claim  and,
accordingly,  no  adjustments  have  been  made  in the  consolidated  financial
statements.

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

      No matters  were  submitted  to a vote of our  securityholders  during the
fiscal quarter ended June 30, 2004.


                                       17


                                     PART II

ITEM 5.      MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S COMMON EQUITY AND
             RELATED STOCKHOLDER MATTERS PRICE RANGE OF COMMON STOCK

      Our common stock is currently  traded on the American Stock Exchange under
the symbol  "IPA." The  following  table sets forth the high and low sale prices
for our common stock for the periods indicated as reported by the American Stock
Exchange.  Such prices reflect  inter-dealer  prices,  without  retail  mark-up,
markdown or commissions and may not necessarily  represent actual  transactions.
It  should  be  noted  that  prior  to May  30,  2003,  the  Company  was in the
computer/systems  integration  business. On May 30, 2003, that business was sold
and Interpharm, Inc. was acquired. Accordingly, historical stock prices prior to
May 30, 2003 are not  representative of our current  business.  On June 2, 2003,
our stock symbol changed from "TEC" to "IPA."

                                                          HIGH      LOW
                                                          ----      ---
2002
       Quarter ended 3/31.............................  $ 0.79   $ 0.43
       Quarter ended 6/30.............................    0.50     0.40
       Quarter ended 9/30.............................    0.44     0.26
       Quarter ended 12/31............................    0.85     0.26

2003
       Quarter ended 3/31.............................    0.72     0.54
       Quarter ended 6/30.............................    2.93     0.62
       Quarter ended 9/30.............................    8.90     3.30
       Quarter ended 12/31............................    5.47     4.00

2004
       Quarter ended 3/31.............................    5.87     4.30
       Quarter ended 6/30.............................    4.80     2.45

      As of September 21, 2004,  there were  approximately  8,856 holders of our
common stock, 17 holders of record of Series A preferred shares,  294 holders of
record of Series C preferred  shares,  4 holders of record of Series K Preferred
Stock and 3 holders of record of Series A-1 Preferred Stock.


                                       18


      We do not currently  pay dividends on our common stock.  It is our current
intention  not to declare or pay  dividends on our common  stock,  but to retain
earnings for the operation and expansion of our business.

      The holders of our Series A and Series A-1  preferred  shares are entitled
to certain  dividend  payments upon  declaration by the Board of Directors.  The
Series A preferred  shares are entitled to a  cumulative  dividend of 10% of par
value  ($0.10 per share),  when and as declared by our Board of  Directors.  The
Series B preferred shares are entitled to a non-cumulative dividend of $1.00 per
share.  The Series A-1  preferred  shares are  entitled to a  cumulative  annual
dividend of $0.0341  per share when and as  declared  by our Board of  Directors
(See "Series K and Series A-1 Preferred Stock" below).

                    SECURITIES AUTHORIZED FOR ISSUANCE UNDER
                            EQUITY COMPENSATION PLANS

      The following table gives  information  about our common stock that may be
issued upon the exercise of options, warrants and rights under all of our equity
compensation  plans as of June 30, 2004. The table includes the following plans:
1997 Stock Option Plan and 2000 Flexible Stock Plan.



                                                             Number of                                 Number of securities
                                                          Securities to be                             remaining available
                                                            issued upon         Weighted-average       for future issuance
                                                            exercise of        exercise price of           under equity
                                                            outstanding           Outstanding           compensation plans
                                                         options, warrants     options, warrants      (excluding securities
                   Plan Category                             and rights           and rights         reflected in column (a))
===================================================   =======================  =================  ============================
                                                                                                
Equity compensation plans approved by security
holders:
1997 Stock Option Plan                                       1,436,370             $    2.30                       -0-
2000 Flexible Stock Plan(1)                                  9,023,630             $    1.51                2,208,563
                                                            ===========            =========             ============

Total                                                       10,460,000             $    1.62                2,208,563
                                                            ===========            =========             ============


================================================================================
(1)  Securities  available  for future  issue  increase  each year by 10% of our
outstanding  common  stock at the  beginning  of each year.  The total amount of
common stock available under the plan cannot exceed 20 million shares.


                                       19


                     RECENT SALES OF UNREGISTERED SECURITIES

      During the fiscal  quarter ended June 30, 2004, we have made the following
sales of restricted securities:

On June 18,  2004,  we sold 10,000  shares of our common  stock to David  Reback
pursuant to the exercise of a stock  option.  The shares were issued in reliance
upon Section 4(2) of the Securities Act.

                        SERIES K AND A-1 PREFERRED STOCK

      The following is a summary of the designations,  preferences and rights of
our  Series K and  Series  A-1  preferred  stocks,  which is  qualified,  in its
entirety,  by the  certificate of  designations,  preferences and rights for the
Series K and A-1 preferred stocks (the "Certificates").

Series K

      -     Title.  $.01 par  value  per share  Series K  Convertible  Preferred
            Stock.

      -     Voting. The Series K Stock is entitled to one vote per share, voting
together as a class with the holders of our Common Stock.

      -     Liquidation Preference. None.

      -     Dividend Rights. Same as Common Stock.

      -     Redemption Provisions. None.

      -     Amount Authorized. 3 million shares.

      -     Amount Outstanding. 1,757,480


      -     Conversion. The Series K Stock began converting into shares of our
Common Stock on June 4, 2004. On that date, 292,913 shares of Series K Stock
converted into 6,274,775 shares of Common Stock. Assuming that the accelerated
vesting provisions of the Series K Stock Certificate described below will not
apply, the Series K shares will automatically convert into a like amount on
each June 4, 2005 through 2010, for an aggregate of an additional 37,648,650
shares of common stock.


                                       20


      Under the terms of the  accelerated  vesting  provisions  of the  Series K
Stock  Certificate,  and a separate agreement with the Series K holders in which
they agreed to forego certain  rights they possess  pursuant to the terms of the
Series K Stock Certificate,  in the event that (i) (a) any person or group other
than the  holders of the Series K acquires  50% or more of  Interpharm's  common
stock or (b) if following a tender offer or proxy contest,  the persons who were
previously  Interpharm's  directors do not constitute a majority of the Board of
Directors,  and (ii) the  Series K  holders  own less  than 51% of  Interpharm's
Common  Stock,  additional  shares of Series K may convert at the request of the
Series K  holders  such  that  they  own,  in the  aggregate,  at  least  51% of
Interpharm's Common Stock.

      While the  holders of the Series K have  demand  registration  rights with
respect to the Common Stock to be issued upon  conversion  of the Series K, they
have not  exercised  that right as of the date of this  Report.  Therefore,  all
common stock issued pursuant to the June 4, 2004 conversion is restricted.

Series A-1

      -     Title.  $.01 par value per share Series A-1  Convertible  Cumulative
Preferred Stock.

      -     Voting. No voting rights.

      -     Liquidation Preference. $0.682 per share.

      -     Dividend  Rights.  $0.0341 per share, per year, when and as declared
by our Board of Directors.

      -     Redemption Provisions. None.

      -     Amount Authorized. 5 million shares.

      -     Amount Issued. 4,855,309

      -     Conversion. Converts on a 1:1 basis into common stock upon:

            i.    the Company reaching $150 million in revenues;

            ii.   a  merger,   consolidation,   sale  of   assets   or   similar
transaction; or

            iii.  a "Change in Control"  which occurs if (a) any person,  or any
two or more  persons  acting as a group,  and all  affiliates  of such person or
persons,  shall, acquire and own, beneficially,  50% or more of the common stock
outstanding,  or (b) if  following  (i) a tender or  exchange  offer for  voting
securities of the Company, or (ii) a proxy contest for the election of directors
of the Company, the persons who were directors of the Company immediately before
the  initiation  of such event  cease to  constitute  a majority of the Board of
Directors of the Company upon the completion of such tender or exchange offer or
proxy contest or within one year after such completion.


                                       21


ITEM 6.      SELECTED FINANCIAL DATA

      The following  table  presents  summary  financial data for the year ended
June 30, 2004, the six-months ended June 30, 2003 and June 30, 2002 and the four
previous  years ended  December 31, 2002.  The summary  financial data set forth
below with respect to our  statements of operations for the years ended December
31,  2000 and 1999 and the balance  sheet data as at December  31, 2000 and 1999
was derived from our consolidated financial statements which are not included in
this Report.  The following summary financial data should be read in conjunction
with the  consolidated  financial  statements and  "Management's  Discussion and
Analysis of Financial  Condition and Results of Operations"  appearing elsewhere
in this Report.




                                                   SIX MONTHS
                                     SIX MONTHS       ENDED       YEAR ENDED     YEAR ENDED    YEAR ENDED    YEAR ENDED
                     YEAR ENDED        ENDED        JUNE 30,      DECEMBER 31,   DECEMBER 31,  DECEMBER 31,  DECEMBER 31,
                   JUNE 30, 2004   JUNE 30, 2003    2002(1)           2002           2001          2000        1999(1)
                   -------------   -------------   ------------   ------------  ------------   -----------   -----------
                                                                                        
Net Sales            $41,099,728     $14,953,438    $11,743,440    $24,312,245   $18,435,446   $11,391,326   $ 9,946,348

Net income             3,122,821         723,645        610,802      1,050,419       514,565       337,764        34,407
Income per
common share:
  Basic                     0.16            0.08           0.07           0.13          0.06          0.04          0.01
  Diluted                   0.04            0.02           0.02           0.03          0.01          0.01          0.00
Balance Sheet Data
Total Assets          35,167,945      20,338,795     10,904,362     11,198,347     9,645,807     7,390,015     6,341,472
Long-term
obligations            7,075,801         267,056      3,460,959      3,335,754     3,591,480     3,289,118     3,474,682
Cash dividend per
common share                   0               0              0              0             0             0             0


(1) Unaudited.


                                       22


ITEM 7.      MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF FINANCIAL CONDITION AND
             RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

OVERVIEW

      Interpharm  Holdings,  Inc.  ("Interpharm,"  "we," or "us"),  through  its
wholly-owned  subsidiary,  Interpharm,  Inc.,  is  engaged  in the  business  of
developing,   manufacturing   and   marketing   generic   over-the-counter   and
prescription strength pharmaceutical  products. We make sales both under our own
label and to wholesalers  and  distributors  which sell our products under their
labels.

      We market  our  products  primarily  to  wholesalers,  drug  distributors,
repackagers, and other manufacturers through our internal sales staff as well as
independent  sales  representatives.  Some of our wholesalers  and  distributors
purchase products that are warehoused for drug chains,  independent  pharmacies,
state and federal  governmental  agencies and managed healthcare  organizations.
Sales are recognized when the product is shipped and appropriate  provisions are
made for returns, rebates and chargebacks.

      Our operating  results for the fiscal year ended June 30, 2004 reflect our
continuing expansion plan,  including  continuing  investments in increasing our
production capacity and our pursuit of strategic alliances.  Presented below are
some of our  financial  highlights  for the year  ended  June  30,  2004 and the
unaudited twelve-months ended June 30, 2003.

                                                               Twelve Months
                                           Fiscal Year Ended      Ended
                                             June 30, 2004     June 30, 2003
                                               (Audited)        (Unaudited)
                                           -------------------------------------

Revenue                 Increased     49%     $41,099,728      $27,522,243
Gross Profit            Increased     95%      $9,794,835       $5,021,829
Operating Income        Increased    152%      $5,060,375       $2,011,597
Net Income              Increased    168%      $3,122,821       $1,163,262

      We believe that a key component of our growth has been, and, will continue
to be, our  commitment to capital  investment to increase  production  capacity.
During the past year, we invested  approximately  $2.4 million in new machinery,
equipment and leasehold improvements.

      Further,  on June 29, 2004,  we closed on the purchase of a 92,000  square
foot  facility in  Brookhaven,  New York.  Once FDA approval is  obtained,  this
facility will double our current available space of approximately 100,000 square
feet and provide us with  sufficient  additional  acreage for potential  further
expansion  of our  production  facilities  in the  future.  Until we obtain  FDA
approval  for  manufacturing  at the  Brookhaven  facility,  we may  use the new
facility for warehousing and other activities,  which would enable us to free up
space for additional manufacturing in our current plant.


                                       23


      On May 18, 2004, the FDA approved our ANDA for Hydrocodone  Bitartrate and
Ibuprofen  Tablets, 5 mg/200 mg. This product is a new lower strength version of
Hydrocodone  Bitartrate  and  Ibuprofen  Tablets,  7.5 mg/200  mg,  which is the
generic  equivalent to the branded drug  Vicoprofen(R).  We received a six-month
exclusivity  period for marketing of this product from the FDA. Since we are the
first company to receive approval to manufacture and market this product in this
strength,  we were provided the  opportunity  to market the product as a branded
generic drug.

      We began  marketing the product under the name  Reprexain(R) in June 2004,
pursuant to a contract with Watson  Pharmaceuticals,  Inc. Pursuant to the terms
of the contract,  we will  manufacture  and supply the product to Watson,  which
will  market,  sell and  distribute  the product in the United  States.  We will
receive  payment from Watson based on the amount of Reprexian  ordered by it for
sale as well  as a  percentage  of  sales  that  Watson  generates  through  its
marketing efforts.

      In furtherance of our expansion  plans,  during the fiscal year ended June
30, 2004, we began to focus on increasing our product  pipeline with an emphasis
on higher  margin  products.  Historically,  the majority of our  revenues  were
derived   from   sales  of   Ibuprofen   tablets   in  both   prescription   and
over-the-counter  strengths.  During  our  fiscal  year  ended  June  30,  2004,
Ibuprofen  accounted  for  approximately  60% of our  total  revenue.  This is a
significant  decrease from the same period ended 2003 when  Ibuprofen  accounted
for approximately 86% of our total revenue.

      As we continue to  implement  our  expansion  plan,  we are  focusing  our
efforts to (i) continue  increasing  our market  share in our  existing  product
lines by utilizing  our  manufacturing  efficiency,  cost  competitiveness,  and
customer  loyalty,  (ii)  obtain  FDA  approval  for the drugs  currently  under
development,  (iii) successfully implement our research and development strategy
with a view  towards  expanding  and  diversifying  immensely  increasingly  our
product  line  with a focus on  higher  margin  products  to a more  diversified
portfolio of products  resulting  in higher  margins,  (iv)  leverage off of our
competitive  strengths  in  manufacturing  to  capture  market  share on our new
product  lines,  (v) increase  production  capacity in our current  plant,  (vi)
obtain FDA approval for our new facility in a timely  manner,  (vii) utilize our
manufacturing  efficiencies  to enter into additional  manufacturing  and supply
arrangements,  (viii) enter into joint  ventures and  strategic  alliances  with
companies  whose  strengths  compliment  ours,  and (ix)  create  marketing  and
distribution channels for our existing and future products.

                                       24


FISCAL YEAR ENDED JUNE 30, 2004 COMPARED TO TWELVE-MONTHS ENDED JUNE 30, 2003
(All  financial  information  for the  twelve  months  ended  June  30,  2003 is
Unaudited)

                                             FOR THE TWELVE   FOR THE TWELVE
                                              MONTHS ENDED     MONTHS ENDED
                                              JUNE 30, 2004    JUNE 30, 2003
                                                AUDITED          UNAUDITED
                                             --------------   --------------
SALES, Net                                     $ 41,099,728     $ 27,522,243
COST OF SALES                                    31,304,893       22,500,414
      GROSS PROFIT                                9,794,835        5,021,829
                                             --------------   --------------
      Gross profit percentage                         23.83%           18.25%
                                             --------------   --------------

OPERATING EXPENSES
Selling, general and administrative expenses      4,124,261        2,485,863
Related party rent expense                           72,000           72,000
Research and development                            538,199          452,369
                                             --------------   --------------
TOTAL OPERATING EXPENSES                          4,734,460        3,010,232
                                             --------------   --------------
OPERATING INCOME                                  5,060,374        2,011,597
                                             --------------   --------------
OTHER INCOME (EXPENSES)
Related party interest expense                           --         (163,187)
Interest expense                                    (21,368)        (112,860)
Interest and other income                            69,451            8,229
                                             --------------   --------------
            TOTAL OTHER INCOME (EXPENSE)             48,084         (267,818)
                                             --------------   --------------
INCOME BEFORE  INCOME TAXES
INCOME TAX EXPENSE                                5,108,457        1,743,779
                                                  1,985,638          580,517
                                             --------------   --------------
NET INCOME                                     $  3,122,820     $  1,163,262
                                             ==============   ==============

Net Sales and Gross Profit

      Net sales for the  fiscal  year ended  June 30,  2004 were  $41.1  million
compared to $27.5 million for the twelve-months ended June 30, 2003, an increase
of 49.3% or $13.6 million.  Our increase in sales was  attributable to increased
sales of  Allopurinol,  Atenolol and Naproxen  which totaled  approximately$13.8
million compared to approximately $1.8 million for the twelve-months  ended June
30, 2003.

      We launched  production of Naproxen in December 2001 and have  experienced
an increase in sales primarily as the result of customer  awareness of our entry
into this  market and their  willingness  to  increase  orders.  We did not sell
Allopurinol during the twelve-months ended June 30, 2003.

                                       25


      The  increase  in net sales was not  attributable  to any change in prices
which, for our entire product line, remained stable.

      Gross   profit  for  the  fiscal  year  ended  June  30,  2004   increased
approximately  $4.8 million,  or 95%, to $9.8 million,  compared to $5.0 million
for the twelve-months ended June 30, 2003.

      In addition,  our gross profit percentage  increased 5.6 percentage points
from 18.3% for the  twelve-months  ended  June 30,  2003 to 23.8% for the fiscal
year ended June 30, 2004. Our increased  margins are primarily the result of the
diversification  of our product line to higher margin drugs as well as increased
manufacturing efficiency.

      During the fiscal year ended June 30, 2004,  two  customers  accounted for
approximately 29% and 26% of total sales, respectively.

Cost of Sales

      Cost of sales  increased $8.8 million to $31.3 million for the fiscal year
ended June 30, 2004,  or 39.1% from $22.5  million for the  twelve-months  ended
June 30, 2003,  primarily  due to increased  production  and sales.  Significant
factors  contributing to the increase are: (i)  approximately  $4.6 million,  or
51.7% is  attributable  to the cost of raw  materials,  increased  quantities of
which were  necessary  due to increased  production.  Raw  material  prices were
relatively  constant  during the period;  (ii)  approximately  $2.0 million,  or
23.0%, was for increased labor costs,  including payroll taxes and benefits, and
(iii)  approximately  $750,000 or 8.5% is  attributable  to  increased  costs of
packaging, lab and factory supplies.

      We continued to increase our production capabilities to satisfy increasing
demand from existing  customers.  The increase in production is  attributable to
our  continued  efforts  to grow our new  product  lines,  as well as  increased
production of Ibuprofen.

Research and Development

      Research and development  expenses for the fiscal year ended June 30, 2004
were  approximately   $538,000  compared  to  approximately   $452,000  for  the
twelve-months  ended  June 30,  2003,  an  increase  of  approximately  $86,000.
Research and  development  expenses  were  primarily  for  materials,  wages and
biostudies for new drugs currently in development.  We believe that research and
development expenses will represent a substantially larger percentage of our net
sales in the future as we seek to expand our product line.

Selling, General and Administrative

      Selling,  general and  administrative  expenses were $4.1 million,  in the
fiscal  year  ended  June 30,  2004,  or 10.0% of net  sales,  compared  to $2.5
million, or 9.0% of net sales, for the twelve-months ended June 30, 2003.

      Selling,  general and  administrative  expenses  for the fiscal year ended
June 30, 2004 were  primarily made up of salaries,  including  payroll taxes and
benefits  ($1,461,000),   selling  commissions   ($577,000),   freight  expenses
($419,000),  legal,  accounting  and  other  professional  services  ($587,000),
insurance  expense  ($170,000)  and utilities  ($108,000).  Salaries,  including
payroll taxes and benefits increased $863,000,  or 144.1% from the twelve-months
ended  June  30,  2003  due to  increases  in  staff  to  accommodate  increased
production.  Selling  commissions,  utilities,  insurance and freight  similarly
increased by 226.3%,  61.2%, 48.7% and 28.7% respectively,  from the fiscal year
ended June 30, 2003 due to increased production and sales.

                                       26


Operating Income

      Operating  income  for the  fiscal  year  ended  June 30,  2004  increased
approximately  $3.1  million,  or 151.6%,  to  approximately  $5.1  million from
approximately  $2.0  million  in the  twelve-months  ended  June 30,  2003.  The
increase in operating income is primarily the result of our increasing net sales
$13.6 million, diversification of our product line to  higher margin  drugs  and
increased manufacturing efficiencies.

Income Taxes

      Our provision for income taxes for the year ended June 30, 2004  increased
approximately  $1,405,000  to  $1,986,000  when  compared  to  $581,000  for the
twelve-months  ended June 30, 2003. This is primarily due to the 193.0% increase
in income  before  income  taxes of  $3,365,000  when  comparing  $5,109,000  to
$1,744,000 for the years ended June 30, 2004 and 2003, respectively.

LIQUIDITY AND CAPITAL RESOURCES

      We currently finance our operations and capital  expenditures through cash
flows from operations, bank loans, lines of credit, cash acquired in our reverse
merger in May, 2003 and cash received from the exercises of stock  options.  Net
income for the fiscal year ended June 30, 2004 was $3.1 million,  an increase of
$2.0 million from $1.1 million for the  twelve-months  ended June 30, 2003.  Net
cash  provided by operating  activities  for the fiscal year ended June 30, 2004
was $1.9 million, as compared to $1.2 million for the same period last year. Net
cash from operating  activities  during this period  increased $2.0 million as a
result  of  realizing  $2.0  million  in cash  savings  from  the  tax  benefits
associated  wih the  exercise  of stock  options,  as well as  depreciation  and
amortization expenses of $886,000. Net cash was substantially offet by increases
in accounts receivable ($2.0 million) and inventories  ($947,000).  The increase
in  inventories  occurred  gradually  throughout  the  fiscal  year in  order to
accommodate  increasing  demand for our products.  Net cash was also offset by a
decrease  of  $784,000  in  accounts   payable,   accrued   expenses  and  other
liabilities.  Other  items  affecting  our  net  cash  provided  from  operating
activities aggregated $370,000.

      During the fiscal year ended June 30, 2004,  we were able to pay down bank
loans aggregating  $462,000 and bank lines of credit by $1.64 million,  in total
approximately $2.1 million. As discussed in Note 8, during the fiscal year ended
June 30, 2004, we recently obtained a $21,000,000 credit facility consisting of:

o     A  $7,400,000  mortgage  loan  which  is to be  repaid  with  119  monthly
      installments,  based upon an amortization  schedule of twenty years, and a
      balloon payment due in ten years for the balance.

                                       27


o     Two advised credit lines aggregating  $6,600,000  primarily to acquire new
      equipment and for renovations of the Company's new  Brookhaven,  NY plant.
      The balance of the funds accessed  through these credit lines will convert
      to fully amortizing five year term loans.

o     A  $2  million  advised   non-revolving  secured  facility  for  equipment
      purchases. Each advance cannot exceed 90% of the invoice amount of the new
      equipment and is convertible  into separate notes that fully amortize over
      60 months.

o     A $5,000,000  advised  line of credit  primarily  for working  capital and
      general corporate purposes.

      This new credit facility is  collateralized  by  substantially  all of our
assets.  At our option,  interest will generally be calculated at (i) LIBOR plus
1.5% for 3 to 36 months periods, or (ii) at the Bank's then fixed prime rate. In
addition,  we will be required to comply with certain financial  covenants.  The
Bank will review the new credit facility annually;  the next review is scheduled
to occur no later than November 30, 2004. The credit lines are terminable by the
Bank at any time as to undrawn amounts.

      Net cash used in investing activities was $2.9 million for the fiscal year
ended June 30,  2004,  which is as a result of increases in fixed assets of $2.4
million and the  downpayment  for a new facility of $2.0 million in  Brookhaven,
New York,  offset by the collection of $1.5 million of notes receivable from our
reverse merger with Atec Group,  Inc., and the sale of property and equipment of
$19,000.  Net cash  provided by  financing  activities  was $1.5 million for the
fiscal year ended June 30, 2004, which resulted from the receipt of $3.5 million
from option  exercises and $64,000 of additional cash received after the reverse
merger  transaction,   less  repayment  of  various  bank  lines  and  notes  of
approximately  $2.1 million.  Subsequent to June 30, 2004, the Company paid down
the complete balance owing on the general lines of credit of $424,847.

      As a result of our cash flows from  operations  and  financing  activities
during the fiscal  year ended June 30,  2004,  working  capital  increased  $6.2
million to $11.7 million from $5.5 million at June 30, 2003.

      We believe our advised bank lines of credit,  increased  working  capital,
funds generated from operations and cash provided by option exercises will allow
us to continue our  expansion  plans and will be sufficient to continue meet our
operating requirements. We may nevertheless, choose to raise additional funds or
seek  other  financing  arrangements  to  facilitate  more rapid  expansion  and
additional  research  and  development  activities.  There can be no  assurance,
however,  that such  additional  funds will be available,  or, if available,  on
commercially acceptable terms.

      At June 30,  2004,  we had  approximately  $12.2  million in  Federal  net
operating loss carryforwards ("NOLs") available to reduce future taxable income.
These NOLs  could  result in savings  of  approximately  $4.5  million in future
income tax payments  (although there will be no corresponding  benefit on income
tax expenses).

                                       28


Accounts Receivable

      Our accounts  receivable  at June 30, 2004 was $6.8 million as compared to
$4.9 million at June 30, 2003.  This increase is primarily  attributable  to the
increase in sales for the fiscal year ended June 30, 2004. The average number of
days  outstanding of our accounts  receivable for the fiscal year ended June 30,
2004 was 51. 6 days and for the twelve-months ended June 30, 2003 was 60.5 days.

Inventory

      At June 30,  2004,  our  inventory  was $5.5  million as  compared to $4.6
million at June 30,  2003.  We believe the increase in inventory is necessary in
order to  maintain  our growth and overall  customer  demands.  Our  turnover of
inventory was 6.19 turns at June 30, 2004 and 6.23 at June 30, 2003.

Accounts Payable

      Accounts  payable,   accrued  expenses  and  other  liabilities,   in  the
aggregate,  decreased  approximately  $769,000.  We believed it was important to
improve our  relationships  with key  vendors.  As such,  during the fiscal year
ended June 30, 2004,  we reduced our overall  accounts  payable when compared to
June 30, 2003.

Cash and Cash Equivalents

      During the year ended June 30, 2004, cash and cash  equivalents  increased
$548,000  from  $2,336,000  at June 30,  2003 to  $2,885,000  at June 30,  2004,
primarily  among other factor the result of: (i)  collection  of  $1,524,000  of
notes  receivable  associated  with the  reverse  merger  and (ii)  through  the
collection of approximately $3,520,000 from the exercise of stock options. These
inflows were offset by: (i) net cash used in operating activities of $1,947,000,
consisting  of net income of  $3,123,000,  offset by net funds used in operating
activities  of  $1,176,000;  (ii) the cash used for the  acquisition  of our new
facility as well as new packaging  equipment and other fixed assets  aggregating
$4,424,000;  and (iii)  repayment of various bank lines of credit and bank notes
payable totaling approximately $2,102,000.

      We  believe  that one of the most  important  factors  in our  ability  to
continue to grow our  business  will be our ability to launch new  products.  To
that end, we plan to devote substantially  greater resources to our research and
development  efforts than we have in previous  years.  In  addition,  we plan to
continue to devote substantial  resources to increasing our production  capacity
through the purchase of new  equipment and  otherwise  improving our  production
facility. While we anticipate that our cash flow and current credit arrangements
will be sufficient for at least the next 12 to 18 months, we may choose to raise
additional  funds or seek other financing  arrangements to facilitate more rapid
expansion,  to develop new products at a faster pace, or to acquire or invest in
complimentary businesses, technologies, services or products.

                                       29


OUR OBLIGATIONS

      As of June 30,  2004,  our  obligations  and the periods in which they are
scheduled to become due are set forth in the following table:



                                               DUE IN LESS         DUE                 DUE              DUE
                                                 THAN 1           IN 1-3             IN 4-5           AFTER 5
        OBLIGATION              TOTAL             YEAR            YEARS               YEARS            YEARS
---------------------------------------------------------------------------------------------------------------
                                                                                   
Lines of credit(1)           $    424,847     $     424,847    $         --      $         --     $         --

Bank notes payable(1)        $  7,400,000     $     339,197    $    740,000      $     740,000    $   5,580,803

Operating leases             $  7,500,839     $     620,839    $    960,000      $     960,000    $   4,960,000
                             ------------     -------------    ------------      -------------    -------------

Total cash  obligations      $ 15,325,686     $   1,384,883    $  1,700,000      $   1,700,000    $  10,540,803
                             ============     =============    ============      =============    =============


(1) See "Bank Loans and Lines of Credit," below.

The following are  financial  covenants  related to the lines of credit and bank
loans:

      o     Minimum debt service  ratio of at least 1.25 : 1.0, on a semi-annual
            basis;

      o     Maximum  debt to net worth  ratio of not more than 1.2 : 1.0,  on an
            annual basis;

      o     Current Ratio not less than 1.5 : 1.0

All  Ratios  shall be tested  quarterly,  and Debt  Service  Coverage  Ratio and
Interest Coverage Ratio shall be on a rolling four-quarter basis.

We are in compliance with all of the above covenants.

Bank Loans and Lines of Credit

      Our advised  credit  lines and loans are fully  described in Note 8 of the
accompanying financial statements.

Leases

      We  lease an  entire  building  in  Hauppauge,  New  York,  pursuant  to a
non-cancellable lease expiring in October, 2019, which houses our manufacturing,
warehousing and some executive  offices.  The leased  building is  approximately
100,000  square feet and is located in an  industrial/office  park.  The current
annual lease payments to the landlord, Sutaria Family Realty, LLC, are $480,000.
Sutaria  Family  Realty,  LLC is owned by Mona  Rametra,  Perry  Sutaria and Raj
Sutaria.  Upon a change in  ownership  of the  Company,  and every  three  years
thereafter,  the annual  base rent will be adjusted  to fair  market  value,  as
determined  by an  independent  appraisal.  There are no tenants in the building
other than us.

                                       30


      We also lease approximately  23,175 square feet of office space at 69 Mall
Drive in Commack, New York for some of our executive offices. The lease for this
office space expires in May 2005.  The annual lease  payments are  approximately
$187,000 and we have sublet 18,500 square feet for $164,000 per year. During the
remaining eleven months of this lease, we have sublet approximately18,500 square
feet for $139,000.

FOR SIX MONTHS ENDED JUNE 30, 2003 COMPARED TO JUNE 30, 2002
(All June 30, 2002 financial information is unaudited.)

Financial Highlights

o     Net sales  increased  27.3% or $3.2  million to $14.9  million  from $11.7
      million.
o     Gross  profit  increased  27.0% or  $580,000  to $2.7  million  from  $2.1
      million.
o     Operating  income  increased  15.6% or $168,000 to $1.2  million from $1.0
      million.
o     Net income increased 18.5% or $113,000 to $724,000 from $611,000.

Net Sales and Gross Profit

      Net sales for the six-month  period ended June 30, 2003 were $15.0 million
compared to $11.7  million for the  six-month  period  ended June 30,  2002,  an
increase  of  27.3%  or  $3.2  million.  The  increase  in  sales  is  primarily
attributable to increased orders from our existing customers  resulting from our
increased  production  capacity.  We launched production of Naproxen in December
2001.  We have  experienced  an  increase  in our  sales  of  Naproxen  which is
primarily  the result of  customer  awareness  of our entry into this market and
their willingness to increase orders for Naproxen as they do for Ibuprofen.  The
increase in net sales was not  attributable  to any change in prices which,  for
our entire product line, remained stable.  Gross profit for the six months ended
June 30, 2003 was $2.7 million.

      During the six months ended June 30, 2003,  two  customers  accounted  for
approximately 50% of total sales.

Cost of Sales

      Cost of sales  increased  $2.6 million to $12.2  million for the six-month
period ended June 30, 2003, or 27.4% from $9.6 million for the six-month  period
ended  June  30,  2002,   primarily  due  to  increased  production  and  sales.
Approximately  $1.9 million,  or 72.2% of this increase is  attributable  to the
cost of raw  materials,  increased  quantities  of which were  necessary  due to
increased  production.  Raw  material  prices were  constant  during the period.
Approximately  $386,000,  or 14.7%,  was for  increased  labor costs,  including
payroll taxes and benefits.  Approximately  $242,000 or 9.2% is  attributable to
increased costs of packaging, lab and factory supplies.


                                       31


      We continued to increase our production capabilities to satisfy increasing
demand from existing  customers.  The increase in production is  attributable to
our  continued  efforts to grow  Naproxen,  as well as increased  production  of
Ibuprofen.

Research and Development

      Research and development  expenses for the six-month period ended June 30,
2003 were $186,000 or 1% of net sales,  compared to $149,000, or 1% of net sales
for the same period in 2002,  an increase of $37,000.  Research and  development
expenses  were  used  primarily  for  materials  and  biostudies  for new  drugs
currently in development. We believe that research and development expenses will
represent a substantially larger percentage of our net sales in the future as we
seek to expand our product line.

Selling, General and Administrative

      Selling,  general and  administrative  expenses were $1.3 million,  in the
six-month  period  ended  June  30,  2003,  or 8.5% of net  sales,  compared  to
$900,000, or 7.6% of net sales, for the same period in 2002.

      Selling,  general and  administrative  expenses for the  six-month  period
ended June 30, 2003 were primarily made up of salaries,  including payroll taxes
and  benefits  ($320,000),   selling  commissions  ($91,000),  freight  expenses
($197,000),  legal,  accounting  and  other  professional  services  ($252,000),
insurance  expense  ($71,000),  bad debts  ($40,000),  and utilities  ($40,000).
Salaries  increased  $40,000,  or 14.3% from the six month period ended June 30,
2002 due to  increases  in staff to  accommodate  increased  production.  Legal,
accounting and other professional  services increased  $204,000,  or 429.7% from
the six month period ended June 30, 2002. This increase is attributable to costs
associated  with the  acquisition of Interpharm,  Inc. by ATEC and the increased
legal and accounting  expenses  resulting from being a public company.  No sales
were made to any  customer  whose  balance  was written off during the six month
period ended June 30, 2003.

Operating Income

      Operating  income for the six-month  period ended June 30, 2003  increased
$168,000 to $1.2  million as compared to $1.1  million,  or 15.6% as compared to
the same period ended June 30, 2002.  The  six-month  period ended June 30, 2003
included an  increase  of  approximately  $204,000  of legal,  professional  and
accounting  costs,  as  compared  to the same  period in 2002.  These  increased
expenses are the result of the  acquisition of  Interpharm,  Inc., by ATEC which
was  consummated on May 30, 2003, and the legal and accounting  fees  associated
with being a public company. For the six-month period ended June 30, 2002, there
were no such fees.

                                       32


Income Taxes

      The effective  tax rate for the  six-month  period ended June 30, 2003 was
35% compared to 34% for 2002. Our deferred tax asset was primarily  attributable
to New York State investment tax and employment  incentive tax credits.  The tax
credits  utilized are limited to the state taxes computed on the minimum taxable
income  base.  These tax  credits  also expire in 15 years if not  utilized.  We
estimated a reserve for the deferred  tax asset based upon prior  years'  actual
credits utilized and projected  credits to be utilized on future taxable income.
The valuation  allowance  reserve has  decreased  due to our  increased  taxable
income which has utilized  more credits and our estimate of future  growth which
has reduced the estimated credits that will not be utilized.

LIQUIDITY AND CAPITAL RESOURCES

      Cash flows from operations were $200,000 during the six-month period ended
June 30,  2003.  As a result of  Interpharm,  Inc.'s cash flows from  operations
during the  six-month  period  ended June 30,  2003 and the sale of Atec  Group,
Inc.'s  computer  operations on May 30, 2003,  working  capital  increased  $2.9
million to $5.2 million from $2.3 million at December 31, 2002.  We believe that
Interpharm, Inc.'s working capital and cash provided by operating activities are
sufficient to meet its operating needs for the next 12 months.

      Net cash used in investing  activities for the six-month period ended June
30, 2003 was  approximately  $1.0 million  related to the purchase of production
equipment.

      During  the   six-month   period  ended  June  30,   2003,   we  generated
approximately $3.1 million including approximately $2.1 million (net of $190,000
of costs) from the reverse  merger with ATEC and $1.1  million of proceeds  from
our bank credit line.  The  exercise of  2,187,863  options from July 1, 2003 to
September  12, 2003  resulted  in cash  proceeds  to us of $2.7  million.  These
options were  outstanding  prior to the closing of the transaction with ATEC. In
addition,  promissory  notes in the amount of $1.5 million from the purchaser of
Atec Group, Inc.'s computer business were collected subsequent to June 30, 2003.

      In August  2003,  we  increased  our credit  lines from $3.5  million  (at
December 31, 2002) to $7 million.  In addition,  we retired  approximately  $3.3
million in related  party loans to  Interpharm  in  exchange  for our Series A-1
Preferred  Stock.  We believe that our  increased  liquidity  will afford us the
opportunity  to increase  our Research and  Development  expenditures  on a more
aggressive pace than in previous years.

      At June 30,  2003,  we have  approximately  $7.7  million in  Federal  net
operating loss carryforwards ("NOLs") available to reduce future taxable income.
These NOLs could  result in savings of up to $3.0  million in future  income tax
payments (although there will be no effect on income tax expenses).

                                       33


      In addition, the exercise of 2,251,382 employee stock options and warrants
from July 1, 2003 to  September  24,  2003  resulted  in  additional  future tax
deductions  approximating  $9.0 million which could result in cash savings of up
to $3.0 million.

Accounts Receivable

      Our accounts  receivable  at June 30, 2003 was $4.9 million as compared to
$4.2 million at December 31, 2002.  This increase is primarily  attributable  to
the increase in sales for the six-month  period ended June 30, 2003. The average
number of days  outstanding of our accounts  receivable for the six-month period
ended June 30, 2003 consistently ranged from 54 to 59 days. Inventory

      In late 2000 and early  2001,  Interpharm,  Inc.  commenced  a program  to
increase inventory production levels to meet demand created by increasing sales.
At June 30, 2003,  our inventory  increased to $4.6 million from $3.4 million at
December 31, 2002,  which is a level we believe to be sufficient to meet current
demand.

Accounts Payable

      The accounts  payable,  accrued expenses and other  liabilities  increased
approximately  $1.2 million and amounts due on our working  capital  credit line
increased  $1.1 million  from  December  31,  2002.  This  increase is primarily
attributable to increased inventory production to meet demand.

Cash and Cash Equivalents

      Cash and cash  equivalents  at June 30, 2003 were $2.3 million as compared
to $106,000 at December 31, 2002, an increase of $2.2 million.  This increase is
primarily   attributable  to  the  proceeds  from  the  sale  of  ATEC  computer
operations,  Interpharm, Inc.'s cash flow from operating activities and net bank
borrowings of approximately $1.0 million. Offsetting these events were equipment
purchases of $1,031,000 during the six month period ending June 30, 2003.

      We  believe  that one of the most  important  factors  in our  ability  to
continue to grow our  business  will be our ability to launch new  products.  To
that end, we plan to devote substantially  greater resources to our research and
development  efforts than we have in previous  years.  In  addition,  we plan to
continue to devote substantial  resources to increasing our production  capacity
through the purchase of new  equipment and  otherwise  improving our  production
facility. While we anticipate that our cash flow and current credit arrangements
will be sufficient for at least the next 12 to 18 months, we may choose to raise
additional  funds or seek other financing  arrangements to facilitate more rapid
expansion,  to develop new products at a faster pace, or to acquire or invest in
complimentary businesses, technologies, services or products.

                                       34


      From time to time in the past, Interpharm, Inc.'s shareholders, directors,
and officers had made loans to it for working capital.  As of December 31, 2002,
each of theses loans was paid by  Interpharm,  Inc. with the exception of a loan
with  a  $3.0  million  principal  balance  from  Dr.  Maganlal  K.  Sutaria  to
Interpharm,  Inc.  and a  $311,375  loan from a  shareholder.  Both  loans  were
converted into Series A-1 preferred stock on May 30, 2003.

FISCAL YEAR ENDED DECEMBER 31, 2002 COMPARED TO DECEMBER 31, 2001

Financial Highlights

      o     Net sales  increased 32% or $5.9 million to $24.3 million from $18.4
            million.
      o     Gross profit increased 27% or $0.9 million to $4.4 million from $3.5
            million.
      o     Operating  income increased 80% or $0.8 million to $1.8 million from
            $1.0 million.
      o     Net income increased 104% or $535,854 to $1,050,419 from $514,565.

Net Sales and Gross Profit

      Net sales for the fiscal year ended  December 31, 2002 were $24.3  million
compared to $18.4  million  for the fiscal  year ended  December  31,  2001,  an
increase of $5.9 million.  Of this 32% increase in net sales  approximately $5.1
million is  attributable  to increased  orders from  existing  customers  spread
evenly across  Interpharm,  Inc.'s product lines and resulting from  Interpharm,
Inc.'s  increased  production  capacity  and  $800,000  is  attributable  to the
introduction of Naproxen to Interpharm, Inc.'s product line. The increase in net
sales was not  attributable  to any change in prices which,  for all products in
Interpharm,  Inc.'s  product  line,  remained  stable from the fiscal year ended
December 31, 2001 to the year ended December 31, 2002. Gross profit for the year
ended December 31, 2002 was $4.4 million,  an increase of 22% or  $900,000  from
the $3.5 million for the prior year.

      During the year ended December 31, 2002, two  Interpharm,  Inc.  customers
accounted for approximately 48% of Interpharm, Inc.'s total sales.

Cost of Sales

      Cost of sales increased to $19.9 million in the fiscal year ended December
31,  2002,  or 34%  from  $14.9  million  in the  prior  year  due to  increased
production. Approximately $3.7 million, or 73% of this increase is primarily raw
material  purchases and  approximately  $1.0 million,  or 12%, was for increased
labor costs. Raw material prices were constant during the period.

      Interpharm,  Inc. increased its production to satisfy existing demand from
existing customers which have additional  purchasing  capacity.  The increase in
production is attributable to the  introduction of Naproxen as well as increased
production of Ibuprofen and Iso Cap, the  production of which  increased 25% and
30% respectively.

                                       35


Research and Development

      Research and  development  expenses for the fiscal year ended December 31,
2002 were $415,618, or 2% of net sales, compared to $110,000, or 1% of net sales
in 2001, an increase of $305,618.  Research and  development  expenses were used
primarily for materials and biostudies for new drugs currently in development.

Selling, General and Administrative

      Selling,  general and  administrative  expenses were $2.1 million,  in the
year ended December 31, 2002, or 9% of net sales,  compared to $2.0 million,  or
11% of net sales, for 2001.

      Selling,  general and  administrative  expenses  for the fiscal year ended
December  31,  2002  were  primarily  made up of  salaries  ($492,000),  selling
commissions ($164,000), freight expenses ($370,000), legal, accounting and other
professional  services  ($328,000),  repairs and maintenance costs ($74,000) and
insurance  expense  ($23,000).  Salaries  increased  $37,000 due to increases in
staff to  accommodate  increased  production.  In  addition,  bad  debt  expense
decreased  by  $214,000  due to the  write-off  of one  customer  balance in the
preceding year and write-offs  occurring during the year ended December 31, 2002
were $47,000.  No sales were made to the customer  whose balance was written off
in the fiscal year ended December 31, 2002.

Income Taxes

      The effective tax rate for the fiscal year ended December 31, 2002 was 32%
compared to 29% for 2001.  The increase in the  effective  tax rate for 2002 was
primarily due to a decrease in the net deferred tax asset valuation allowance in
the 2001 fiscal period. The deferred tax asset was primarily attributable to New
York State investment tax and employment  incentive tax credits. The tax credits
utilized are limited to the state taxes  computed on the minimum  taxable income
base. These tax credits also expire in 15 years if not utilized.  Management has
estimated a reserve for the deferred  tax asset based upon prior  years'  actual
credits utilized and projected  credits to be utilized on future taxable income.
The  valuation  allowance  reserve  has  decreased  due  to  Interpharm,  Inc.'s
increased  taxable  income  which has  utilized  more  credits and  management's
estimate of future growth which has reduced the estimated  credits that will not
be utilized.

LIQUIDITY AND CAPITAL RESOURCES - DECEMBER 31, 2002

      Cash flows from operations  were  $1,747,585  during the fiscal year ended
December 31,  2002,  $906,343  during year ended  December 31, 2001 and $353,293
during 2000. As a result of Interpharm, Inc.'s cash flows from operations during
fiscal 2002,  working  capital  increased $0.2 million to $2.3 million from $2.1
million in 2001.

      Net cash used in investing  activities  for the fiscal year ended December
31, 2002, 2001 and 2000 were  $1,203,221,  $964,259 and $175,583,  respectively.
These were all for the purchase of  production  equipment  except for $19,011 in
2002  for the  purchase  of  marketable  securities.  In the  year  ended  2002,
Interpharm,  Inc.  used  $1,044,176 to repay bank notes of $236,455 and loans to
related parties of $807,721.  In the year ended 2001,  Interpharm,  Inc. removed
$313,166 of net equipment from service.

                                       36


Accounts Receivable

      The accounts  receivable  increase  from December 31, 2001 to December 31,
2002 is primarily  attributable to the increase in sales  throughout  2002. This
increase resulted in an increased  accounts  receivable  balance at December 31,
2002.

      The accounts receivable days outstanding for the periods December 31, 2001
through December 31, 2002 consistently ranged from 54-59 days.

Inventory

      During the later part of 2000 and early 2001 Interpharm,  Inc. commenced a
program  to  increase  inventory  production  levels  to  meet  the  demand  for
increasing  sales.  Due to the increase in sales at the end of 2001  Interpharm,
Inc.'s  inventory  had  decreased.  During 2002  Interpharm,  Inc. had increased
production capacity to produce more inventory to meet future demand resulting in
a more optimal level of inventory at December 31, 2002.

      The  inventory  turnover for the periods  ended  December 31, 2001 through
December 31, 2002 has consistently improved with a decrease in number days sales
in inventory from 58 days to 50 days.

Accounts Payable

      The accounts payable, accrued expenses and other liabilities increase from
December 31, 2001 to December 31, 2002 is  primarily  attributable  to increased
inventory production to meet future sales demands.

Cash and Cash Equivalents

      The  decrease  in cash and cash  equivalents  from  December  31,  2001 to
December  31,  2002 of $478,069  is  primarily  attributable  to  $1,184,210  in
equipment  purchases and $1,044,176 to repay bank notes of $236,455 and loans to
related parties of $807,721.  These amounts were partially  offset by $1,747,535
in net cash provided by operating activities.

      From time to time in the past, Interpharm, Inc.'s shareholders,  directors
and officers had made loans to it for working capital.  As of December 31, 2002,
each of these loans was paid by  Interpharm,  Inc.  with the exception of a loan
with a balance  of  $304,750  from  Mona  Sutaria  and a loan with a $3  million
principal  balance  from  Dr.  Maganlal  K.  Sutaria  to  Interpharm,  Inc.  The
$3,000,000  loan  reflected in  Interpharm,  Inc.'s  December 31, 2002 financial
statements  has a maturity  date of January 1, 2012.  Repayment of this loan was
subordinated to Interpharm, Inc.'s bank debt.

                                       37


CRITICAL ACCOUNTING POLICIES

      Management's discussion and analysis of financial condition and results of
operations  discusses  our  financial  statements,  which have been  prepared in
accordance with accounting principles generally accepted in the United States of
America.  The preparation of these financial statements requires that Interpharm
make estimates and  assumptions  that affect the reported  amounts of assets and
liabilities,  the disclosure of contingent assets and liabilities at the date of
the  financial  statements,  and the  reported  amounts of revenues and expenses
during the reporting period. On an ongoing basis, Interpharm evaluates judgments
and estimates made, including those related to revenue recognition, inventories,
income  taxes  and  contingencies  including  litigation.  Interpharm  bases its
judgments and estimates on  historical  experience  and on various other factors
that it believes to be reasonable under the circumstances,  the results of which
form the basis for  making  judgments  about the  carrying  value of assets  and
liabilities that are not readily apparent from other sources. Actual results may
differ from these estimates under different assumptions or conditions.

      We consider  the  following  accounting  policies  to be most  critical in
understanding  the more complex  judgments  that are  involved in preparing  its
financial  statements  and  the  uncertainties  that  could  impact  results  of
operations, financial condition and cash flows.

      Revenue from the sale of Interpharm  products are recognized upon shipment
of the product.  Upon a review of specific accounts and historical experience we
record,  when necessary,  a provision for allowances,  chargebacks,  returns and
other sales credits based. These provisions have been recorded as a reduction of
sales in the consolidated statements of income.

      We purchase raw materials from two suppliers,  which are manufactured into
finished goods and sold back to such suppliers as well as to other customers. We
can, and do, purchase raw materials from other  suppliers.  We also (i) have the
general inventory risk of loss associated with the raw materials purchased; (ii)
negotiate the selling price for the finished product; (iii) significantly change
the raw material into a finished product based upon our specifications, and (iv)
have the  option to obtain  the raw  materials  from  alternate  sources.  These
factors among others, qualify us as the principal under the indicators set forth
in EITF 99-19,  "Reporting Revenue Gross as a Principal vs. Net as an Agent." If
the  terms  and  substance  of the  arrangement  change,  such that we no longer
qualify to report these  transactions on a gross reporting basis, our net income
and cash flows would not be affected. However, our sales and cost of sales would
both be reduced by a similar amount.

Allowance for Doubtful Accounts

      We record  allowances for doubtful  accounts based upon customer  specific
analysis and assessment of past-due balances. Additional allowances for doubtful
accounts  may be required  if there is an  increase in past-due  balances or for
customer specific circumstances. The allowance for doubtful accounts was $74,166
at June 30, 2004 and $47,776 at June 30, 2003.

                                       38


Inventory

      Our inventories are valued at the lower of cost or market, determined on a
first-in,   first-out   basis,  and  include  the  cost  of  raw  materials  and
manufacturing. We continually evaluate the carrying value of our inventories and
when factors such as expiration dates and spoilage  indicate that impairment has
occurred,  either a reserve is  established  against the  inventories'  carrying
value or the  inventories  are  disposed  of and  completely  written off in the
period incurred.

Income Taxes

      We account for income taxes using the liability  method which requires the
determination  of deferred tax assets and  liabilities  based on the differences
between the financial and tax bases of assets and liabilities  using enacted tax
rates in effect for the year in which  differences are expected to reverse.  The
net  deferred tax asset is adjusted by a valuation  allowance,  if, based on the
weight of  available  evidence,  it is more likely than not that some portion or
all of the net  deferred  tax asset will not be  realized.  Our net deferred tax
asset at June 30, 2004 was $4,182,000 and $2,561,400 at June 30, 2003.

RECENT ACCOUNTING PRONOUNCEMENTS

In January  2003,  and  revised  in  December  2003,  the  Financial  Accounting
Standards  Board issued  Interpretation  No. 46R ("FIN 46"),  "Consolidation  of
Variable  Interest  Entities." Prior to the issuance of this  interpretation,  a
company  generally  included  another  entity  in  its  consolidated   financial
statements  only if it controlled the entity through  voting  interests.  FIN 46
requires a variable interest entity, as defined, to be consolidated by a company
if that  company is subject to a majority of the risk of loss from the  variable
interest  entity's  activities or entitled to receive a majority of the entity's
residual returns. For these purposes, variable interests held by related parties
should be  combined  with the  reporting  entity.  FIN 46 is  effective  for our
Company. The adoption of FIN 46 had no impact on our financial position, results
of operation or cash flows.

                                       39


ISSUE AND UNCERTAINTIES

RISK OF PRODUCT LIABILITY CLAIMS

      The  testing,  manufacturing  and  marketing  of  pharmaceutical  products
subject us to the risk of product  liability claims. We believe that we maintain
an adequate amount of product liability insurance, but no assurance can be given
that such insurance will cover all existing and future claims or that we will be
able to maintain existing  coverage or obtain additional  coverage at reasonable
rates.

ITEM 7A.     QUANTITIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

      Our principal  financial  instrument  currently is a $22.0 million  credit
facility. At June 30, 2004, $7.4 million mortgage note payable and borrowings of
$425,000 under the line of credit was outstanding.  The $425,000 borrowings were
repaid  subsequent to June 30, 2004. Any  obligations  created under this credit
facility  incur  interest  calculated  at our  option at (i) LIBOR plus 1.5% for
periods ranging in length from 3 to 36 months,  or (ii) at the Bank's then fixed
prime rate.  As of June 30,  2004,  the  interest  rates on the  borrowings  and
mortgage  note  payable  were 4.5% and 2.86%,  respectively.  We are required to
comply with  certain  financial  covenants.  The Bank will review the new credit
facility annually;  the next review is scheduled to occur no later than November
30, 2004.  The credit lines are terminable by the Bank at any time as to undrawn
amounts.

      We do not use any derivative  financial  instruments to hedge our exposure
to adverse  fluctuations in interest rates,  fluctuations in commodity prices or
other market risks, nor do we invest in speculative financial instruments.

      Due to the nature of our borrowings as described  above and our relatively
small  amount of  short-term  investments,  we have  concluded  that there is no
material  risk  exposure  which could  occur as a result of possible  changes in
market interest rates.

ITEM 8.      FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

      Our  consolidated  financial  statements,  including  the  notes  thereto,
together with the report from our independent  registered public accounting firm
are presented beginning at page F-1.

ITEM 9.      CHANGES IN  AND  DISAGREEMENTS  WITH ACCOUNTANTS ON  ACCOUNTING AND
             FINANCIAL DISCLOSURE.

      During the previous two fiscal years,  and the subsequent  interim period,
our accountant has not resigned,  declined to stand for  re-election and was not
dismissed.  During the previous two fiscal  years,  and the  subsequent  interim
period, there were no material disagreements with Interpharm,  Inc.'s accountant
with respect to any matter.

      Following the acquisition of Interpharm, Inc. by Atec Group, Inc., on June
9, 2003,  we dismissed  Weinick  Sanders  Leventhal & Co., LLP  ("WSLCO") as our
independent  accountant.  WSLCO had been  previously  engaged  as the  principal
accountant to audit Atec Group, Inc.'s financial statements.  The reason for the
termination  was the acquisition of Interpharm,  Inc.,  which is now our primary
business  unit and which has been audited by the firm of Marcum & Kliegman  LLP.
We  believe  that it is in our best  interests  to have  Marcum &  Kliegman  LLP
continue to work with us.

                                       40


      WSLCO's report on Atec Group, Inc.'s financial statements for the previous
two years did not contain an adverse opinion or a disclaimer of opinion, and was
not  qualified  or  modified  as to  uncertainty,  audit  scope,  or  accounting
principles.

      The  decision  to  change  accountants  was  recommended  by our  Board of
Directors and approved by the Audit Committee of our Board of Directors.

      During  our two most  recent  fiscal  years,  and the  subsequent  interim
periods,  there  were no  disagreements  with our  accountants  on any matter of
accounting  principles or practices,  financial statement  disclosure,  auditing
scope, or procedure, which disagreements, if not resolved to the satisfaction of
our accountants, would have caused it to make reference to the subject matter of
the disagreement in connection with its reports.

      On June 11, 2003,  we retained  Marcum & Kliegman  LLP as our  independent
accountant.  Marcum &  Kliegman  LLP is  located at 130  Crossways  Park  Drive,
Woodbury, New York 11797.

ITEM 9A.     CONTROLS AND PROCEDURES

EVALUATION OF CONTROLS AND PROCEDURES

      We maintain disclosure controls and procedures that are designed to ensure
that  information  required  to be  disclosed  in our  Exchange  Act  reports is
recorded,  processed,  summarized and reported within the time periods specified
in the SEC's  rules and forms,  and that such  information  is  accumulated  and
communicated  to our  management to allow timely  decisions  regarding  required
disclosure.  Management  necessarily applied its judgment in assessing the costs
and benefits of such  controls  and  procedures,  which,  by their  nature,  can
provide only reasonable assurance regarding management's control objectives.

      At the  conclusion  of the period ended June 30,  2004,  we carried out an
evaluation,  under the supervision and with the participation of our management,
including our Chairman and Chief Executive Officer,  Chief Financial Officer and
General  Counsel,  of the  effectiveness  of the  design  and  operation  of our
disclosure controls and procedures. Based upon that evaluation, the Chairman and
Chief Executive  Officer,  Chief Financial Officer and General Counsel concluded
that our disclosure controls and procedures were effective in alerting them in a
timely manner to information relating to the Company required to be disclosed in
this report but adopted additional disclosure controls and procedures to improve
the quality and timeliness of disclosure during our transition from a private to
a public company.

                                       41


      On September 20, 2004, our independent registered accounting firm Marcum &
Kliegman,  LLP  ("MK"),  informed  us and our  Audit  Committee  of the Board of
Directors that in connection with their review of our financial  results for the
fiscal year  ended June 30, 2004,  MK had  discovered  a  condition  which  they
deemed to be a  material  weakness   in  our  internal  controls  (as defined by
standards  established by the Public Company  Accounting  Oversight  Board).  MK
noted the lack of  adequate  internal  control / review  procedures  required to
properly and timely record customer chargebacks.  Management has informed MK and
the  Audit  Committee  that  it is  modifying  its  internal  control  /  review
procedures in such a manner that it believes will prevent  reoccurrences of this
deficiency. The impact of the above condition was isolated to the fiscal quarter
ended June 30, 2004, and did not affect the results of any prior periods.

ITEM 9B      OTHER INFORMATION

None

                                       42


PART III

ITEM 10.     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

      The information  required by this Item is incorporated herein by reference
to the section entitled "Directors and Executive Officers of the Registrant " of
the 2004 Proxy Statement.


ITEM 11.     EXECUTIVE COMPENSATION

      The information  required by this Item is incorporated herein by reference
to the section entitled "Executive Compensation " of the 2004 Proxy Statement.

ITEM 12.     SECURITY OWNERSHIP  OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
             RELATED STOCKHOLDER MATTERS

      The information  required by this Item is incorporated herein by reference
to the section entitled  "Security  Ownership of Certain  Beneficial  Owners and
Management and Related Stockholder Matters " of the 2004 Proxy Statement.

ITEM 13.     CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Lease

      Our 100,000 square foot facility at 75 Adams Avenue in Hauppauge, New York
is owned by Sutaria  Family  Realty,  LLC which is owned by Perry  Sutaria,  Raj
Sutaria and Mona Rametra.

                                       43


      No third party  assessment  or appraisal of the lease was made at the time
it was entered into or at any subsequent time. Interpharm,  Inc. is obligated to
pay minimum annual rent of $480,000, plus property taxes, insurance, maintenance
and other expenses related to the leased facility. Upon a change in ownership of
the Company, and every three years thereafter,  the annual rent will be adjusted
to fair market value, as determined by an independent third party.

ITEM 14.     PRINCIPAL ACCOUNTING FEES AND SERVICES.

      The information  required by this Item is incorporated herein by reference
to the section  entitled  "Principal  Accounting  Fees and Services" of the 2004
Proxy Statement.

ITEM 15.     EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a)   (1) FINANCIAL STATEMENTS

      The  following  financial  statements of Interpharm  Holdings,  Inc.,  are
included herein:

Report of Independent Registered Public Accounting Firm

Consolidated Balance Sheets as of June 30, 2004 and June 30, 2003

Consolidated  Statements  of Income for the year ended  June 30,  2004,  for the
six-months  ended June 30,  2003 and 2002 and for the years ended  December  31,
2002 and 2001

Consolidated Statement of Stockholders' Equity for the year ended June 30, 2004,
for the six-months ended June 30, 2003 and 2002 and for the years ended December
31, 2002 and 2001

Consolidated  Statements  of  Comprehensive  Income  for the year ended June 30,
2004,  for the  six-months  ended June 30, 2003 and 2002 and for the years ended
December 31, 2002 and 2001

Consolidated  Statements of Cash Flows for the year ended June 30, 2004, for the
six-months  ended June 30,  2003 and 2002 and for the years ended  December  31,
2002 and 2001

      (2) OTHER SCHEDULES

      All other  schedules  are omitted  since the required  information  is not
present or is not  present in an amount  sufficient  to  require  submission  of
schedules,  or because the  information  required  is included in the  financial
statements and notes thereto.

      (3) EXHIBITS

      See (c) below.

                                       44


(b)   REPORTS ON FORM 8-K

      We filed the  following  reports on Form 8-K in the quarter ended June 30,
2004:

REPORT DATE             ITEM REPORTED
-----------             -------------

June 30, 2004           The June 29, 2004 closing of the acquisition of a 92,000
                        square  foot  facility  on thirty  seven  acres of land,
                        located in Brookhaven, New York.


June 11, 2004           The  conversion of a portion of our Series K convertible
                        preferred stock.

May 17, 2004            Announcing  our  financial  results  for the  three  and
                        nine-months ended March 31, 2004.

April 21, 2004          Announcing  the  resignation of Bhupatlal K. Sutaria and
                        Praveen  Bhutani as  directors  and the  appointment  as
                        Directors of Dr. Mark Goodman and James Charles.

(c)   EXHIBITS

NUMBER      DESCRIPTION

3.1         Certificate of Incorporation of the Company; (1)
3.2         Certificate  of Amendment of  Certificate  of  Incorporation,  filed
            October 21, 1992; (1)
3.3         By-laws of the Company; (1)
3.4         Certificate  of Amendment of  Certificate  of  Incorporation,  filed
            December 22, 1992; (1)
3.5         Form of Certificate of Powers, Designations,  Preferences and Rights
            of the Series A 10% Cumulative Convertible Preferred Stock; (1)
3.6         Certificate of Powers,  Designations,  Preferences and Rights of the
            Series K Convertible Preferred Stock; (1)
3.7         Certificate of Powers,  Designations,  Preferences and Rights of the
            Series A-1 Convertible Preferred Stock; (1)
4.7         Form of Common Stock Certificate; (1)
4.9         Form of Preferred Stock Certificate; (1)
10.1        November 25, 2002 Capital Stock Exchange Agreement; (2)
10.2        January 24, 2002 agreement between  Interpharm,  Inc. and URL/Mutual
            (3);
10.3        Form  of  Employment   Agreements  for  Interpharm  Holdings,   Inc.
            employees (3);

                                       45


10.4        December  5, 2002  Department  of  Veterans  Affairs  acceptance  of
            Interpharm, Inc.'s bid to supply Ibuprofen Tablets (3);
10.5        Contract  of  Sale for  Land  and  Building  at  50 Horseblock Road,
            Yaphank, N.Y.
21.1        List of Subsidiaries;
23.1        Consent of Marcum & Kliegman, LLP;
31.1        Certification  of Dr.  Maganlal K. Sutaria  pursuant to Exchange Act
            Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of
            the Sarbanes-Oxley Act of 2002;
31.2        Certification  of George  Aronson  pursuant  to  Exchange  Act Rules
            13a-14(a) and 15d-14(a),  as adopted  pursuant to Section 302 of the
            Sarbanes-Oxley Act of 2002;
32.1        Certification  pursuant  to  18  U.S.C.  Section  1350,  as  adopted
            pursuant to Section 906 of the Sarbanes-Oxley Act of 2002;
99.1        Form of Incentive Stock Option Agreement (3);
99.2        Form of Non-Qualified Stock Option Agreement (3);
99.3        Interpharm Holdings, Inc. Code of Ethics;
99.4        Interpharm Holdings, Inc. Nominating Committee Charter.

Footnotes:

1.    Incorporated  by  reference  from  Registration  Statement  on  Form  SB-2
      registration  no.  33-54356   filed by the Company with the Securities and
      Exchange Commission on November 9, 1992.

2.    Annexed to our Current  Report on Form 8-K filed on November  26, 2002 and
      incorporated herein by reference;

3.    Annexed to our Transition  Report on Form 10-K filed on September 29, 2003
      and incorporated herein by reference.

                                       46


      SIGNATURES

      Pursuant  to the  requirements  of Section  13 or 15(d) 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.

                                  INTERPHARM HOLDINGS, INC.


                                  By:  /s/ Dr. Maganlal K. Sutaria
                                  ----------------------------------------------
                                  Dr. Maganlal K. Sutaria, Chief Executive
                                  Officer and Chairman of the Board of Directors

Dated:   September 28, 2004

      Pursuant  to the  requirements  of Section  13 or 15(d) of the  Securities
Exchange Act of 1934, this Report has been signed below by the following persons
on behalf of the Registrant and in the capacities and on the dates indicated.


/s/ George Aronson                                            September 28, 2004
---------------------------------------------------
George Aronson, Chief Financial Executive Officer


/s/ Bhupatlal K. Sutaria                                      September 28, 2004
---------------------------------------------------
Bhupatlal K. Sutaria, President and Treasurer


/s/ Surinder Rametra                                          September 28, 2004
---------------------------------------------------
Surinder Rametra, Director of Corporate Development
and Director


/s/ Dr. Mark Goodman                                          September 28, 2004
---------------------------------------------------
Dr. Mark Goodman, Director


/s/ Stewart Benjamin                                          September 28, 2004
---------------------------------------------------
Stewart Benjamin, Director


/s/ David Reback                                              September 28, 2004
---------------------------------------------------
David Reback, Director


/s/ James Charles                                             September 28, 2004
---------------------------------------------------
James Charles, Diretor

/s/ Cameron Reid                                              September 28, 2004
---------------------------------------------------
Cameron Reid, Director

                                       47


                   INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                        CONSOLIDATED FINANCIAL STATEMENTS

  For the Year Ended June 30, 2004, for the Six Months Ended June 30, 2003 and
      2002 (Unaudited) and for the Years Ended December 31, 2002, and 2001





                   INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                                                        CONTENTS
--------------------------------------------------------------------------------

                                                                          Page

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM                    F-1

CONSOLIDATED FINANCIAL STATEMENTS

  Consolidated Balance Sheets                                              F-2
  Consolidated Statements of Income                                        F-4
  Consolidated Statement of Stockholders' Equity                           F-5
  Consolidated Statements of Comprehensive Income                          F-6
  Consolidated Statements of Cash Flows                                    F-7

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                                F-10


                     REPORT OF INDEPENDENT REGISTERED PUBLIC
                                 ACCOUNTING FIRM

To the Audit Committee of
Interpharm Holdings, Inc.

We have  audited the  accompanying  consolidated  balance  sheets of  Interpharm
Holdings,  Inc. and  Subsidiaries  (the "Company") as of June 30, 2004 and 2003,
and  the  related  consolidated  statements  of  income,  stockholders'  equity,
comprehensive  income and cash flows for the year ended June 30,  2004,  the six
month period  ended June 30, 2003 and for the years ended  December 31, 2002 and
2001.  These  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

We conducted  our audits in  accordance  with  standards  of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
Interpharm  Holdings,  Inc. and  Subsidiaries at June 30, 2004 and 2003, and the
consolidated  results  of its  operations  and its cash flows for the year ended
June 30,  2004,  the six month  period  ended June 30,  2003 and the years ended
December 31, 2002 and 2001, in conformity with accounting  principles  generally
accepted in the United States of America.

/s/ Marcum & Kliegman  LLP

Woodbury, New York
September 15, 2004

                                                                             F-1


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                                     CONSOLIDATED BALANCE SHEETS
--------------------------------------------------------------------------------

                                     ASSETS


                                                               June 30,
                                                     ---------------------------
                                                        2004             2003
                                                     ---------------------------
CURRENT ASSETS
 Cash and cash equivalents                           $ 2,884,639     $ 2,336,203
 Marketable securities, at fair market value              36,791          48,462
 Accounts receivable, net                              6,849,778       4,930,109
 Notes receivable, current                                    --       1,000,000
 Inventories, net                                      5,530,161       4,583,205
 Prepaid expenses and other current assets               453,157         224,149
 Deferred tax assets                                   1,280,000          23,500
                                                     -----------     -----------

     Total Current Assets                             17,034,526      13,145,628

 Land, building and equipment, net                    15,007,132       4,085,302
 Notes receivable, long-term                                  --         524,092
 Deferred tax assets                                   2,902,000       2,537,900
 Deposits                                                224,287          45,873
                                                     -----------     -----------

        TOTAL ASSETS                                 $35,167,945     $20,338,795
                                                     ===========     ===========

              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                                                             F-2


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                                     CONSOLIDATED BALANCE SHEETS
--------------------------------------------------------------------------------



                      LIABILITIES AND STOCKHOLDERS' EQUITY

                                                                                       June 30,
                                                                             ----------------------------
                                                                                 2004            2003
                                                                             ----------------------------
                                                                                       
CURRENT LIABILITIES
  Current maturities of bank debt                                            $    764,014    $  2,289,034
  Accounts payable, accrued expenses and other liabilities                      4,545,345       5,314,341
                                                                             ------------    ------------

       Total Current Liabilities                                                5,309,359       7,603,375
                                                                             ------------    ------------

OTHER LIABILITIES
  Bank debt, less current maturities                                            7,060,833         237,521
  Other liabilities                                                                14,968          29,535
                                                                             ------------    ------------

       Total Other Liabilities                                                  7,075,801         267,056
                                                                             ------------    ------------

       TOTAL LIABILITIES                                                       12,385,160       7,870,431
                                                                             ------------    ------------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
  Preferred stocks, 10,000,000 shares authorized; issued and outstanding -
   6,902,963 and 7,300,876, respectively; aggregate
   liquidation preference of $5,494,080                                           348,042         352,021
  Common stock, $.01 par value,70,000,000 shares  authorized;
   shares issued - 25,591,311 and 15,671,649 respectively                         255,913         156,717
  Additional paid-in capital                                                   19,184,291      12,076,237
  Accumulated other comprehensive (loss) income                                       (92)         11,579
  Retained earnings                                                             3,792,499         669,678
  Treasury stock at cost, 624,145 shares                                         (797,868)       (797,868)
                                                                             ------------    ------------

       TOTAL STOCKHOLDERS' EQUITY                                              22,782,785      12,468,364
                                                                             ------------    ------------

       TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                            $ 35,167,945    $ 20,338,795
                                                                             ============    ============



              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                                                             F-3


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                               CONSOLIDATED STATEMENTS OF INCOME
--------------------------------------------------------------------------------



                                               Year Ended         Six Months Ended June 30,          Year Ended December 31,
                                                June 30,        -------------------------------------------------------------
                                                  2004             2003             2002               2002          2001
                                               ------------------------------------------------------------------------------
                                                                                 (Unaudited)
                                                                                                   
 SALES, Net                                    $41,099,728      $14,953,438      $11,743,440        $24,312,245   $18,435,446

 COST OF SALES (including related party
  rent expense of $408,000 for the year
  ended June 30, 2004, $204,000 for the
  six months ended June 30, 2003 and
  2002 and $408,000 and $399,500 for
  the years ended December 31, 2002
  and 2001, respectively)                       31,304,893       12,214,822        9,587,344         19,872,936    14,939,725
                                              ------------     ------------     ------------       ------------   -----------

        GROSS PROFIT                             9,794,835        2,738,616        2,156,096          4,439,309     3,495,721
                                              ------------     ------------     ------------       ------------  ------------
 OPERATING EXPENSES
   Selling, general and
    administrative expenses                      4,124,261        1,274,445          896,276          2,107,694     1,966,098
   Loss on disposal of equipment                        --               --               --                 --       313,166
   Related party rent expense                       72,000           36,000           36,000             72,000        70,500
   Research and development                        538,199          185,601          148,850            415,618       110,000
                                              ------------     ------------     ------------       ------------  ------------

        TOTAL OPERATING EXPENSES                 4,734,460        1,496,046        1,081,126          2,595,312     2,459,764
                                              ------------     ------------     ------------       ------------  ------------

        OPERATING INCOME                         5,060,375        1,242,570        1,074,970          1,843,997     1,035,957
                                              ------------     ------------     ------------       ------------  ------------

 OTHER INCOME (EXPENSES)
   Related party interest expense                       --          (69,125)         (94,063)          (188,125)     (188,126)
   Interest expense                                (21,367)         (63,299)         (52,542)          (102,103)     (119,434)
   Interest and other income                        69,451            8,166               --                 63           452
                                              ------------     ------------     ------------       ------------  ------------

        TOTAL OTHER INCOME (EXPENSES)               48,084         (124,258)        (146,605)          (290,165)     (307,108)
                                              ------------     ------------     ------------       ------------  ------------

        INCOME BEFORE  INCOME TAXES              5,108,459        1,118,312          928,365          1,553,832       728,849

 PROVISION FOR INCOME TAXES                      1,985,638          394,667          317,563            503,413       214,284
                                              ------------     ------------     ------------       ------------  ------------

        NET INCOME                            $  3,122,821     $    723,645     $    610,802       $  1,050,419  $    514,565
                                              ============     ============     ============       ============  ============

 EARNINGS PER SHARE
   Basic earnings per share                   $       0.16     $       0.08     $       0.07       $       0.13  $       0.06
                                              ============     ============     ============       ============  ============
   Diluted earnings per share                 $       0.04     $       0.02     $       0.02       $       0.03  $       0.01
                                              ============     ============     ============       ============  ============

   Basic weighted average shares outstanding    17,594,979        7,721,524        6,151,178          6,151,178     6,151,178
                                              ============     ============     ============       ============  ============
   Diluted weighted average shares and
    equivalent shares outstanding               68,637,185       41,664,357       35,935,062         35,935,062    35,935,062
                                              ============     ============     ============       ============  ============


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                                                             F-4


                                      INTERPHARM HOLDINGS, INC. AND SUBISIDARIES
                                  CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
--------------------------------------------------------------------------------



                                                                                                                 Additional
                                                         Preferred Stock                  Common Stock             Paid-In
                                                       Shares        Amount           Shares        Amount         Capital
                                                   --------------------------------------------------------------------------

                                                                                                  
BALANCE - January 1, 2001                             2,050,393    $     20,504       6,151,178   $     61,512   $  2,287,984

Unrealized gain on marketable securities, net                --              --              --             --             --

Net income                                                   --              --              --             --             --
                                                   ------------    ------------    ------------   ------------   ------------

BALANCE - December 31, 2001                           2,050,393          20,504       6,151,178         61,512      2,287,984

Unrealized loss on marketable securities, net                --              --              --             --             --

Net income                                                   --              --              --             --             --
                                                   ------------    ------------    ------------   ------------   ------------

BALANCE - December 31, 2002                           2,050,393          20,504       6,151,178         61,512      2,287,984

Outstanding equity securities of
 ATEC Group, Inc.                                       395,094         282,963       9,495,471         94,955      6,494,432

Conversion of related party notes payable to
 Series A-1 preferred stock                           4,855,389          48,554              --             --      3,262,821


Shares issued for option exercised                           --              --          25,000            250         31,000

Unrealized gain on marketable securities, net                --              --              --             --             --

Net income                                                   --              --              --             --             --
                                                   ------------    ------------    ------------   ------------   ------------


BALANCE - June 30, 2003                               7,300,876         352,021      15,671,649        156,717     12,076,237


Shares issued for options and warrants exercised             --              --       3,535,887         35,358      3,484,784

Tax benefit in connection
 with exercise of stock options                              --              --              --             --      3,679,100

Adjustments related to reverse merger                        --              --           4,000             40          3,989

Conversion of Series J preferred stock                 (105,000)         (1,050)        105,000          1,050             --

Conversion of Series K preferred stock                 (292,913)         (2,929)      6,274,775         62,748        (59,819)

Unrealized loss on marketable securities, net                --              --              --             --             --

Net income                                                   --              --              --             --             --
                                                   ------------    ------------    ------------   ------------   ------------

BALANCE - June 30, 2004                               6,902,963    $    348,042      25,591,311   $    255,913   $ 19,184,291
                                                   ============    ============    ============   ============   ============


                                                   Accumulated
                                                      Other          Retained                                         Total
                                                   Comprehensive     Earnings/           Treasury Stock           Stockholders'
                                                   Income (Loss)     (Deficit)        Shares         Amount          Equity
                                                   ---------------------------------------------------------------------------
                                                                                                   

BALANCE - January 1, 2001                          $    (14,529)   $ (1,618,951)             --   $         --    $    736,520

Unrealized gain on marketable securities, net            16,972              --              --             --          16,972

Net income                                                   --         514,565              --             --         514,565
                                                   ------------    ------------    ------------   ------------    ------------

BALANCE - December 31, 2001                               2,443      (1,104,386)             --             --       1,268,057

Unrealized loss on marketable securities, net            (3,334)             --              --             --          (3,334)

Net income                                                   --       1,050,419              --             --       1,050,419
                                                   ------------    ------------    ------------   ------------    ------------

BALANCE - December 31, 2002                                (891)        (53,967)             --             --       2,315,142

Outstanding equity securities of
 ATEC Group, Inc.                                            --              --         624,145       (797,868)      6,074,482

Conversion of related party notes payable to
 Series A-1 preferred stock                                  --              --              --             --       3,311,375

Shares issued for option exercised                           --              --              --             --          31,250

Unrealized gain on marketable securities, net            12,470              --              --             --          12,470

Net income                                                   --         723,645              --             --         723,645
                                                   ------------    ------------    ------------   ------------    ------------

BALANCE - June 30, 2003                                  11,579         669,678         624,145       (797,868)     12,468,364

Shares issued for options and warrants exercised             --              --              --             --       3,520,142

Tax benefit in connection
 with exercise of stock options                              --              --              --             --       3,679,100

Adjustments related to reverse merger                        --              --              --             --           4,029

Conversion of Series J preferred stock                       --              --              --             --              --

Conversion of Series K preferred stock                       --              --              --             --              --

Unrealized loss on marketable securities, net           (11,671)             --              --             --         (11,671)

Net income                                                   --       3,122,821              --             --       3,122,821
                                                   ------------    ------------    ------------   ------------    ------------

BALANCE - June 30, 2004                            $        (92)   $  3,792,499         624,145   $   (797,868)   $ 22,782,785
                                                   ============    ============    ============   ============    ============



              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                                                            F-5


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
--------------------------------------------------------------------------------



                                      Year Ended     Six Months Ended June 30,      Year Ended December 31,
                                       June 30,      -------------------------------------------------------
                                         2004           2003           2002           2002          2001
                                      ----------------------------------------------------------------------
                                                                   (Unaudited)
                                                                                  
NET INCOME                            $ 3,122,821    $   723,645   $   610,802    $ 1,050,419    $   514,565

OTHER COMPREHENSIVE INCOME
  Unrealized (loss) gain
   on marketable securities, net          (11,671)        12,470        (3,677)        (3,334)        16,972
                                      -----------    -----------   -----------    -----------    -----------

         TOTAL COMPREHENSIVE INCOME   $ 3,111,150    $   736,115   $   607,125    $ 1,047,085    $   531,537
                                      ===========    ===========   ===========    ===========    ===========


              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                                                             F-6


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                           CONSOLIDATED STATEMENTS OF CASH FLOWS
--------------------------------------------------------------------------------



                                                 Year Ended     Six Months Ended June 30,       Year Ended December 31,
                                                  June 30,      --------------------------------------------------------
                                                    2004           2003           2002           2002           2001
                                                 -----------------------------------------------------------------------
                                                                                (Unaudited)
                                                                                              
CASH FLOWS FROM OPERATING ACTIVITIES
 Net income                                      $ 3,122,821    $   723,645    $   610,802    $ 1,050,419    $   514,565
                                                 -----------    -----------    -----------    -----------    -----------
  Adjustments to reconcile net income
   to net cash provided by operating activities:
    Depreciation and amortization                    886,141        317,034        221,253        494,986        378,208
    Deferred tax expense (benefit)                 1,998,500        116,100         58,000         79,500        (32,000)
    Accrued interest on related party loans               --          6,625         94,063        188,125        188,126
    Provision for doubtful accounts                   40,000         40,200             --         47,165        261,641
    (Gain) loss on disposal of equipment              (2,554)            --             --             --        313,166
  Changes in operating assets and liabilities:
    Accounts receivable                           (1,959,669)      (812,167)      (417,855)      (308,583)    (2,465,379)
    Inventories                                     (946,956)    (1,194,106)      (471,685)    (1,219,985)       439,690
    Prepaid expenses and other current assets       (229,008)      (152,671)       (42,306)        76,195        (13,305)
    Deposits                                        (178,414)            --             --             --             --
    Accounts payable, accrued expenses
     and other liabilities                          (783,563)     1,155,772        679,806      1,339,713      1,321,631
                                                 -----------    -----------    -----------    -----------    -----------

       TOTAL ADJUSTMENTS                          (1,175,523)      (523,213)       121,276        697,116        391,778
                                                 -----------    -----------    -----------    -----------    -----------

       NET CASH PROVIDED BY OPERATING ACTIVITIES   1,947,298        200,432        732,078      1,747,535        906,343
                                                 -----------    -----------    -----------    -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES
  Purchase of marketable securities                       --             --        (19,011)       (19,011)            --
  Proceeds from notes receivable                   1,524,092             --             --             --             --
  Proceeds from sale of equipment                     19,000             --             --             --             --
  Purchases of land, building and equipment       (4,424,417)    (1,031,403)      (730,859)    (1,184,210)      (964,259)
                                                 -----------    -----------    -----------    -----------    -----------

       NET CASH USED IN INVESTING ACTIVITIES     $(2,881,325)   $(1,031,403)   $  (749,870)   $(1,203,221)   $  (964,259)
                                                 -----------    -----------    -----------    -----------    -----------


              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                                                             F-7


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued
--------------------------------------------------------------------------------



                                         Year Ended    Six Months Ended June 30,       Year Ended December 31,
                                          June 30,     --------------------------------------------------------
                                            2004          2003           2002           2002           2001
                                         ----------------------------------------------------------------------
                                                                      (Unaudited)
                                                                                     
CASH FLOWS FROM FINANCING ACTIVITIES
(Repayment of) proceeds from bank debt   $(2,101,708)   $   962,625   $   (98,454)   $  (214,662)   $   428,998
Due to related parties                            --             --       (24,000)      (807,721)      (214,500)
Cash received in
 reverse merger transaction                   64,029      2,067,510            --             --             --
Proceeds from options
 and warrants exercised                    3,520,142         31,250            --             --             --
                                         -----------   -----------    -----------    -----------    -----------
     NET CASH PROVIDED BY
      (USED IN) FINANCING
      ACTIVITIES                           1,482,463      3,061,385      (122,454)    (1,022,383)       214,498
                                         -----------    -----------   -----------    -----------    -----------
     NET INCREASE (DECREASE)
      IN CASH AND
      CASH EQUIVALENTS                       548,436      2,230,414      (140,246)      (478,069)       156,582

     CASH AND CASH
      EQUIVALENTS - Beginning              2,336,203        105,789       583,858        583,858        427,276
                                         -----------    -----------   -----------    -----------    -----------
     CASH AND CASH
      EQUIVALENTS - Ending               $ 2,884,639    $ 2,336,203   $   443,612    $   105,789    $   583,858
                                         ===========    ===========   ===========    ===========    ===========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid during the periods for:
       Interest                         $     21,367    $   125,799   $    52,542    $   412,230    $   332,135
       Income Taxes                     $    110,013    $   348,302   $   227,728    $   405,047    $   184,905



              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                                                             F-8


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued
--------------------------------------------------------------------------------



                                      Year Ended    Six Months Ended June 30,    Year Ended December 31,
                                       June 30,     ----------------------------------------------------
                                         2004           2003          2002         2002          2001
                                     -------------------------------------------------------------------
                                                                  (Unaudited)
                                                                               
Non-cash investing
 and financing activities:

  Mortgage loan utilized to acquire
   new facility (Note 6)             $ 7,400,000    $        --    $       --   $        --   $       --
                                     ===========    ===========    ==========   ===========   ==========
  Conversion of related
   party notes payable to
   Series A-1 preferred stock        $        --    $ 3,311,375    $       --   $        --   $       --
                                     ===========    ===========    ==========   ===========   ==========

  Reverse merger (Note 1)
    Cash received, net of $190,051
     of transaction costs paid
     in 2003                         $    64,029    $ 2,067,510    $       --   $        --   $       --
    Equipment                                 --         11,965            --            --           --
    Notes receivable                          --      1,524,092            --            --           --
    Deposits                                  --         34,494            --            --           --
    Deferred tax assets                  (60,000)     2,610,000            --            --           --
    Accounts payable                          --       (144,044)           --            --           --
    Other liabilities                         --        (29,535)           --            --           --
                                     -----------    -----------    ----------   -----------   ----------

    Net assets obtained in reverse
     merger transaction              $     4,029    $ 6,074,482    $       --   $        --   $       --
                                     ===========    ===========    ==========   ===========   ==========



              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                                                             F-9


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 1 - Summary of Significant Accounting Policies

      Nature of Business

      Interpharm  Holdings,  Inc. and Subsidiaries  (the "Company")  through its
      wholly-owned subsidiary,  Interpharm, Inc. ("Interpharm,  Inc.") is in the
      business of developing,  manufacturing and marketing generic  prescription
      strength  and  over-the-counter   pharmaceutical  products  for  wholesale
      distribution  throughout the United States.  The majority of the Company's
      sales  have  been  derived  from  sales  of  Ibuprofen   tablets  in  both
      over-the-counter and prescription strength.

      All references below to the six-months ended June 30, 2002 are unaudited.

      Reverse Merger

      On May 30,  2003,  Interpharm,  Inc.  was  acquired  by ATEC  Group,  Inc.
      ("ATEC"),  which  simultaneously  changed its name to Interpharm Holdings,
      Inc. In this transaction,  ATEC acquired all of the issued and outstanding
      shares of  Interpharm,  Inc.  in exchange  for both ATEC common  stock and
      Series  K  Convertible   Preferred   Stock  ("Series  K"),  which  totaled
      approximately  48% of ATEC's voting  securities  after the transaction was
      consummated.

      ATEC issued to the  stockholders of Interpharm,  Inc. a total of 6,151,178
      shares of common  stock and  2,050,393  shares of Series K in exchange for
      all outstanding shares of Interpharm,  Inc. In addition,  Interpharm, Inc.
      assumed the equity  structure of ATEC, which comprised of 9,495,471 shares
      of common stock, less 624,145 shares of treasury stock and four classes of
      preferred  stock  totaling  395,094  shares.  For  additional  information
      concerning these equity securities, please see Note 12.

      Since this transaction is in substance,  a recapitalization of Interpharm,
      Inc. and not a business combination, the reverse merger with ATEC has been
      recorded  based on the fair value of ATEC's  net  tangible  assets,  which
      consist primarily of cash,  equipment,  notes  receivable,  deposits and a
      deferred  tax  asset  with  an  aggregate  value  of  $6,078,511  (net  of
      transaction costs of $190,051).  Accordingly, pro forma information is not
      presented.  The  recapitalization has been given retroactive effect in the
      accompanying financial statements. The accompanying consolidated financial
      statements  represent  those of Interpharm,  Inc. for all periods prior to
      the consummation of the reverse merger.

      Principles of Consolidation

      The consolidated  financial  statements include the accounts of Interpharm
      Holdings, Inc. and its wholly-owned subsidiaries.  The results of ATEC are
      included in the consolidated financial statements commencing May 30, 2003.

      On June 6,  2003,  the  minority  owner of  Interpharm,  Inc.'s  50% owned
      subsidiary  transferred  its interest to Interpharm,  Inc. in exchange for
      the  forgiveness of a $40,000  advance due from the minority  owner.  As a
      result, the subsidiary became wholly-owned by the Company. This subsidiary
      has been consolidated for all periods presented.


                                                                            F-10


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 1 - Summary of Significant Accounting Policies, continued

      Change of Fiscal Year

      The Company has changed its fiscal year end from December 31 to June 30. A
      Transition  Report on Form  10-K was  filed  for the six month  transition
      period ended June 30, 2003.

      Revenue Recognition

      The Company recognizes  revenue upon the shipment of product.  The Company
      records a provision for allowances,  returns and other sales credits based
      upon a  review  of  specific  accounts  and  historical  experience.  Such
      provision  for  allowances,  returns and  credits  has been  recorded as a
      reduction of sales in the consolidated statements of income.

      The  Company  purchases  raw  materials  from  two  suppliers,  which  are
      manufactured  into finished  goods and sold back to such suppliers as well
      as to other customers.  The Company can, and does,  purchase raw materials
      from other  suppliers.  Pursuant to Emerging  Issues Task Force No. 99-19,
      "Reporting  Revenue  Gross as a  Principal  Versus Net as an  Agent,"  the
      Company  recorded sales to, and purchases from, these suppliers on a gross
      basis.  Sales and  purchases  were  recorded  on a gross  basis  since the
      Company  (i)  has a  risk  of  loss  associated  with  the  raw  materials
      purchased,  (ii) converts the raw material  into a finished  product based
      upon Company developed  specifications,  (iii) has other sources of supply
      of the raw material,  and (iv) has credit risk related to the sale of such
      product to the suppliers.  For the year ended June 30, 2004, the six month
      periods ended June 30, 2003 and 2002 and for the years ended  December 31,
      2002 and 2001, the Company  purchased raw materials from the two suppliers
      totaling approximately $12,367,000, $3,573,000, $3,693,000, $6,805,000 and
      $2,189,000,  respectively  and  sold  finished  goods  to  such  suppliers
      totaling approximately $22,625,000,  $5,795,000,  $5,290,000,  $10,745,000
      and $3,601,000, respectively.

      Earnings Per Share

      Basic  earnings per share  ("EPS") of common stock is computed by dividing
      net income available to common stockholders by the weighted average number
      of shares of common  stock  outstanding  during the  period.  Diluted  EPS
      reflects the amount of earnings for the period  available to each share of
      common stock outstanding during the reporting period, giving effect to all
      potentially dilutive shares of common stock from the potential exercise of
      stock  options and  warrants  and  conversions  of  convertible  preferred
      stocks.

      The effect of the  recapitalization  of  Interpharm,  Inc.  has been given
      retroactive application in the earnings per share calculation.  The common
      stock issued and  outstanding  with respect to the pre-merger  ATEC Group,
      Inc. has been included since the effective date of the reverse merger.  In
      accordance  with EITF Issue No. 03-6,  "Participating  Securities  and the
      Two-Class  Method Under FASB  Statement No. 128,  Earnings Per Share," the
      Company  uses  the  two-class  method  to  calculate  the  effect  of  the
      participating   Series  K  on  the   calculation  of  basic  EPS  and  the
      if-converted  method is used to calculate the effect of the  participating
      Series K on diluted  EPS.  The  adoption  of EITF  Issue No.  03-6 did not
      require any changes to the Company's calculation of EPS.


                                                                            F-11


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 1 - Summary of Significant Accounting Policies, continued

      The  computation  of diluted EPS does not assume  conversion,  exercise or
      contingent  issuance of securities that would have an antidilutive  effect
      on EPS  (i.e.  improving  earnings  per  share).  The  dilutive  effect of
      outstanding  options and warrants and their  equivalents  are reflected in
      dilutive EPS by the application of the treasury stock method.  Options and
      warrants will have a dilutive effect only when the average market price of
      the common  stock  during the period  exceeds  the  exercise  price of the
      options or warrants.

      Allowance for Doubtful Accounts

      The allowance for doubtful accounts reflects management's best estimate of
      probable losses  inherent in the account  receivable  balance.  Management
      determines  the allowance  based on known  troubled  accounts,  historical
      experience and other currently available evidence.

      Inventories

      Inventories are valued at the lower of cost (first-in, first-out basis) or
      market  value.  Losses  from the  write-down  of  damaged,  nonusable,  or
      otherwise nonsalable  inventories are recorded in the period in which they
      occur.

      Land, Building and Equipment

      Land,  building and equipment is stated at cost.  Maintenance  and repairs
      are  charged  to  expense  as  incurred,  costs  of  major  additions  and
      betterments are capitalized.  When equipment is sold or otherwise disposed
      of, the cost and related  accumulated  depreciation is eliminated from the
      accounts and any resulting gain or loss is reflected in income.

      Depreciation and Amortization

      Depreciation  is  provided  for  on  the  straight-line  method  over  the
      estimated  useful  lives of the  related  assets.  The  cost of  leasehold
      improvements  is  amortized  over the lesser of the length of the  related
      leases or the estimated useful lives of the improvements.

      Cash and Cash Equivalents

      For purposes of the  statement of cash flows,  the Company  considers  all
      short-term  investments with an original  maturity of three months or less
      to be cash equivalents.

      Comprehensive Income

      In accordance with Statement of Financial  Accounting  Standards  ("SFAS")
      No.  130,   "Reporting   Comprehensive   Income,"   the  Company   reports
      comprehensive income in addition to net income.  Comprehensive income is a
      more inclusive financial reporting methodology that includes disclosure of
      certain financial information that historically has not been recognized in
      the calculation of net income.


                                                                            F-12


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 1 - Summary of Significant Accounting Policies, continued

      Use of Estimates in the Financial Statements

      The  preparation  of financial  statements in conformity  with  accounting
      principles  generally  accepted in the United  States of America  requires
      management  to make  estimates  and  assumptions  that affect the reported
      amounts of assets and liabilities and disclosure of contingent  assets and
      liabilities  at the  date of the  financial  statements  and the  reported
      amounts of  revenue  and  expenses  during the  reporting  period.  Actual
      results could differ from those estimates.  Significant  estimates include
      deferred tax asset valuations and inventory overhead costing estimates.

      Impairment of Long-Lived Assets

      The Company reviews its long-lived  assets for impairment  whenever events
      or changes  in  circumstances  indicate  that the  carrying  amount of the
      assets may not be fully  recoverable.  To determine if impairment  exists,
      the Company compares the estimated future undiscounted cash flows from the
      related long-lived assets to the net carrying amount of such assets.  Once
      it has been  determined that an impairment  exists,  the carrying value of
      the  asset  is  adjusted  to  fair  value.   Factors   considered  in  the
      determination of fair value include current operating results,  trends and
      the present value of estimated expected future cash flows.

      Income Taxes

      The Company  accounts  for income taxes using the  liability  method which
      requires the determination of deferred tax assets and liabilities based on
      the  differences  between  the  financial  and tax  bases  of  assets  and
      liabilities  using  enacted  tax  rates  in  effect  for the year in which
      differences  are  expected  to  reverse.  The net  deferred  tax  asset is
      adjusted by a valuation  allowance,  if,  based on the weight of available
      evidence,  it is more likely than not that some  portion or all of the net
      deferred tax asset will not be realized.  The Company and its subsidiaries
      file a consolidated Income tax return.

      Marketable Securities

      Marketable  securities,  which are classified as "available for sale," are
      valued at fair market value.  Unrealized  gains or losses are recorded net
      of  income  taxes as  accumulated  other  comprehensive  income or loss in
      stockholders' equity,  whereas realized gains and losses are recognized in
      the  Company's  consolidated  statements  of income  using  the  first-in,
      first-out method. Other than temporary declines in the value of marketable
      securities are also recognized as a loss in the consolidated statements of
      income.

      Shipping Costs

      The Company's shipping and handling costs are included in selling, general
      and  administrative  expenses.  For the year ended June 30, 2004,  the six
      months  ended June 30, 2003 and 2002 and for the years ended  December 31,
      2002  and  2001,  shipping  and  handling  costs  approximated   $419,000,
      $198,000, $181,000, $370,000 and $248,000, respectively.


                                                                            F-13


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 1 - Summary of Significant Accounting Policies, continued

      Research and Development

      Research and development is expensed as incurred.

      Concentrations and Fair Value of Financial Instruments

      Financial   instruments   that   potentially   subject   the   Company  to
      concentrations of credit risk consist  principally of cash investments and
      accounts  receivable.  At June 30, 2004, the Company has cash  investments
      totaling   approximately   $4,192,000  at  two   financial   institutions.
      Concentrations  of credit  risk with  respect to accounts  receivable  are
      disclosed in Note 14. The Company performs  ongoing credit  evaluations of
      its customers' financial conditions and, generally, requires no collateral
      from  its  customers.  Unless  otherwise  disclosed,  the fair  values  of
      financial instruments approximates their recorded value.

      Reclassification

      Certain  accounts in the prior  period's  financial  statements  have been
      reclassified for comparative  purposes to conform with the presentation in
      the current period's financial statements. These reclassifications have no
      effect on previously reported income.

      Stock Based Compensation

      At June 30,  2004,  the Company had two  stock-based  employee  plans.  As
      permitted under Statement of Financial  Accounting  Standards ("SFAS") No.
      148,   "Accounting   for   Stock-Based   Compensation   -  Transition  and
      Disclosure,"  which  amended  SFAS No. 123,  "Accounting  for  Stock-Based
      Compensation," the Company has elected to continue to follow the intrinsic
      value  method in  accounting  for its  stock-based  employee  compensation
      arrangements as defined by Accounting Principles Board Opinion ("APB") No.
      25,   "Accounting   for  Stock   Issued   to   Employees,"   and   related
      interpretations  including Financial  Accounting  Standards Board ("FASB")
      Interpretation  ("FIN")  No.  44,  "Accounting  for  Certain  Transactions
      Involving  Stock  Compensation,"  an  interpretation  of APB  No.  25.  No
      stock-based employee compensation cost is reflected in operations,  as all
      options  granted  under those  plans have an  exercise  price equal to the
      market  value of the  underlying  common  stock on the date of grant.  The
      following  table  illustrates  the effect on net income and net income per
      share if the Company had applied the fair value recognition  provisions of
      SFAS No. 123 to stock-based employee compensation:


                                                                            F-14


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 1 - Summary of Significant Accounting Policies, continued

      Stock Based Compensation, continued



                                   Year Ended   Six Months          Year Ended
                                    June 30,   Ended June 30,      December 31,
                                     2004          2003         2002          2001
                                  ---------------------------------------------------
                                                              
Net income as Reported            $ 3,122,821   $ 723,645   $ 1,050,419   $   514,565

  Less: Stock-based employee
   compensation expense
   determined under fair value-
   based method for all awards,
   net of income tax                  803,544      60,000            --            --
                                  -----------   ---------   -----------   -----------

  Pro forma                       $ 2,319,277   $ 663,645   $ 1,050,419   $   514,565
                                  ===========   =========   ===========   ===========
  Basic net income per share
    As reported                   $       .16   $     .08   $       .13   $       .06
                                  ===========   =========   ===========   ===========
    Pro forma                     $       .11   $     .07   $       .13   $       .06
                                  ===========   =========   ===========   ===========
  Diluted net income per share
    As reported                   $       .04   $     .02   $       .03   $       .01
                                  ===========   =========   ===========   ===========
    Pro forma                     $       .03   $     .02   $       .03   $       .01
                                  ===========   =========   ===========   ===========



      The fair values of Company common stock options  granted to employees were
      estimated  on the date of grant  using  the  Black-Scholes  option-pricing
      model with the following assumptions: (1) expected volatility ranging from
      126% to 135%, (2) risk-free interest rates ranging from 4.25% to 4.50% and
      (3) expected average lives of 10 years.

      New Accounting Pronouncement

      In January 2003, and revised in December  2003,  the Financial  Accounting
      Standards Board issued  Interpretation No. 46R ("FIN 46"),  "Consolidation
      of  Variable   Interest   Entities."   Prior  to  the   issuance  of  this
      interpretation,  a  company  generally  included  another  entity  in  its
      consolidated financial statements only if it controlled the entity through
      voting interests.  FIN 46 requires a variable interest entity, as defined,
      to be  consolidated  by a company if that company is subject to a majority
      of the risk of loss from the  variable  interest  entity's  activities  or
      entitled to receive a majority of the entity's residual returns. For these
      purposes,  variable  interests held by related  parties should be combined
      with the  reporting  entity.  FIN 46 is  effective  for the  Company.  The
      adoption  of FIN 46 had no impact  on the  Company's  financial  position,
      results of operation or cash flows.


                                                                            F-15


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 2 - Marketable Securities

      Management  has  classified  its equity  securities as  available-for-sale
      securities,  which are reported at fair market  value.  The costs and fair
      market value of marketable securities are as follows:

                                                                 June 30,
                                                           --------------------
                                                             2004        2003
                                                           --------------------
Cost                                                       $ 36,883    $ 36,883

Unrealized (loss) gain                                          (92)     11,579
                                                           --------    --------

       Fair market value                                   $ 36,791    $ 48,462
                                                           ========    ========

NOTE 3 - Accounts Receivable

      Accounts  receivable  is shown net of allowance  for doubtful  accounts of
      $74,166 and $47,776 at June 30, 2004 and 2003,  respectively.  The changes
      in the allowance for doubtful accounts are summarized as follows:

                                             Six Months
                                Year Ended     Ended           Year Ended
                                 June 30,     June 30,         December 31,
                                ------------------------------------------------
                                  2004         2003        2002         2001
                                ------------------------------------------------

Beginning balance               $  47,776    $  47,776   $  47,776    $  26,950
Provision for doubtful accounts    40,000       40,200      47,165      261,641
Charge-offs                       (13,610)     (40,200)    (47,165)    (240,815)
                                ---------    ---------   ---------    ---------

       Ending balance           $  74,166    $  47,776   $  47,776    $  47,776
                                =========    =========   =========    =========

NOTE 4 - Inventories

      Inventories consist of the following:

                                                                June 30,
                                                        -----------------------
                                                           2004         2003
                                                        -----------------------

Finished goods                                          $  534,175   $  347,189
Work in process                                          2,710,270    2,227,139
Raw materials                                            1,932,971    1,733,109
Packaging materials                                        352,745      275,768
                                                        ----------   ----------

       Total                                            $5,530,161   $4,583,205
                                                        ==========   ==========


                                                                            F-16


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 4 - Inventories, continued

      During the  quarter  ended  December  31,  2002,  the  Company  incurred a
      $202,000  loss from the  write-down  of damaged and unusable raw materials
      inventory.

NOTE 5 - Notes Receivable

      Two notes receivable  acquired as part of the reverse merger (Note 1) with
      an  aggregate  amount of  $1,524,092  were repaid in full during the three
      months ended September 30, 2003.

NOTE 6 - Land, Building and Equipment

      Land, building and equipment consists of the following:

                                               June 30,              Estimated
                                     ---------------------------       Useful
                                        2004             2003          Lives
                                     -------------------------------------------

 Land                                $ 4,924,000     $        --
 Building                              4,475,482              --       20 Years
 Machinery and equipment               5,457,395       3,454,147      5-7 Years
 Furniture and fixtures                  319,762         107,565        5 Years
 Leasehold improvements                2,623,203       2,095,845     5-15 Years
 Construction in progress (a)                 --         346,648
                                     -----------     -----------
                                      17,799,842       6,004,205
 Less:  accumulated
  depreciation and amortization        2,792,710       1,918,903
                                     -----------     -----------

 Land, Building & Equipment, net     $15,007,132     $ 4,085,302
                                     ===========     ===========

      (a)   Construction  in  progress   represents   costs  of  constructing  a
      manufacturing  equipment  line  in the  Company's  current  facility.  The
      equipment was placed in service in fiscal 2004.

      On June 29, 2004, the Company completed a transaction in which it acquired
      a second facility located in Brookhaven,  New York. The 92,000 square foot
      facility,  situated  on 37  acres,  was  purchased  for  $9,399,482  which
      included closing costs of $149,482.  $4,924,000 has been allocated to land
      with the balance,  $4,475,482,  attributable to the building.  The Company
      secured a $7,400,000 mortgage loan for part of the purchase price.

      Depreciation  and  amortization  expense for the year ended June 30, 2004,
      the six month period ended June 30, 2003 and for the years ended  December
      31,  2002  and  2001  was  $886,141,   $317,034,  $494,986  and  $378,208,
      respectively.

                                                                            F-17


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 7 - Accounts Payable, Accrued Expenses and Other Liabilities

      Accounts payable,  accrued expenses and other  liabilities  consist of the
      following:

                                                         June 30,
                                                 -----------------------
                                                    2004         2003
                                                 -----------------------

Trade accounts payable                           $3,455,444   $4,927,448
Accrued expenses and other current liabilities    1,089,901      386,893
                                                 ----------   ----------

      Total                                      $4,545,345   $5,314,341
                                                 ==========   ==========

NOTE 8 - Bank Debt

      The Company had a credit facility  agreement with a Bank,  which consisted
      of an advised secured line of credit totaling  $5,000,000 and a $2,000,000
      non-revolving  secured facility for equipment purchases.  Borrowings under
      this credit facility were  collateralized  by substantially  all assets of
      the  Company  and   personally   guaranteed   by  four  of  the  Company's
      stockholders. In addition, the Company was required to comply with certain
      financial  covenants.  As of June 30,  2004,  the Company had  outstanding
      borrowings  of $424,847  under the line of credit.  Subsequent to June 30,
      2004, the Company paid down this entire balance.

      On March 29, 2004, the Company obtained a $21 million credit facility from
      the same Bank.  The new credit  facility  consists  of (i) a $7.4  million
      mortgage loan for the purchase of the Company's second manufacturing plant
      in Brookhaven, NY (Note 6); (ii) $8.6 million of credit lines primarily to
      acquire new equipment and for renovations,  and (iii) a $5 million general
      line of credit.  This  credit  facility  replaces  the $7  million  credit
      facility discussed above. Details of the new facility are as follows:

      o     The  $7,400,000  mortgage  loan is to be  repaid  with  119  monthly
            principal  installments of $30,833 commencing on August 1, 2004 with
            the balance due June 1, 2014.

      o     Two advised secured credit lines  aggregating  $6,600,000  primarily
            for  acquisitions  of equipment and for renovations of the Company's
            new Brookhaven,  NY plant. The balance of the funds accessed through
            these credit lines will convert to fully  amortizing  five year term
            loans.

      o     A $2,000,000  advised  non-revolving  secured facility for equipment
            purchases (the "Term Loan Line").  Each advance cannot exceed 90% of
            the invoice  amount of the new  equipment  and is  convertible  into
            separate notes that fully amortize over 60 months.

      o     The  $5,000,000  advised  secured  line of credit is  primarily  for
            working capital and general corporate purposes.


                                                                            F-18


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 8 - Bank Debt, continued

      This new credit facility is  collateralized by substantially all assets of
      the  Company and no longer  requires  personal  guarantees  of four of the
      Company's  stockholders.  At the  option  of the  Company,  interest  will
      generally be calculated at (i) LIBOR plus 1.5% for 3 to 36 month  periods,
      or at (ii) the Bank's  then fixed  prime rate.  As of June 30,  2004,  the
      interest rates on the working  capital line and mortgage note payable were
      4.5% and 2.86%,  respectively.  In  addition,  the  Company is required to
      comply  with  certain  financial  covenants.  The Bank will review the new
      credit facility  annually;  the next review is scheduled to occur no later
      than November 30, 2004. The credit lines are terminable by the Bank at any
      time as to undrawn amounts.

      A summary of the outstanding balances is as follows:

                                                         June 30,
                                                 -----------------------
                                                    2004         2003
                                                 -----------------------

Working capital lines                            $  424,847   $2,064,793
Mortgage note payable                             7,400,000           --
Equipment notes payable                                  --      461,762
                                                 ----------   ----------

       Total Long-Term Debt                       7,824,847    2,526,555

Less:  current maturities                           764,014    2,289,034
                                                 ----------   ----------

       Long-Term Debt, Less Current Maturities   $7,060,833   $  237,521
                                                 ==========   ==========

      Scheduled annual maturities of the bank debt are as follows:

                                For the Year
                               Ending June 30,                   Amount
                               ------------------------------------------
                                    2005                       $  764,014
                                    2006                          370,000
                                    2007                          370,000
                                    2008                          370,000
                                    2009                          370,000
                                 Thereafter                     5,580,833
                                                               ----------

                                    Total                      $7,824,847
                                                               ==========


                                                                            F-19


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 9 - Related Party Lease

      The  Company  leases its  business  premises  ("Premises")  from an entity
      controlled  by three  stockholders  of the Company  under a  noncancelable
      lease  expiring in October  2019.  The Company is obligated to pay minimum
      annual rent of $480,000, plus property taxes,  insurance,  maintenance and
      other expenses related to the Premises.

      Upon a  change  in  ownership  of  the  Company,  and  every  three  years
      thereafter,  the annual rent will be adjusted  to fair  market  value,  as
      determined by an independent third party.

      Future annual  minimum rental  payments under this operating  lease are as
      follows:

                              For the Year
                             Ending June 30,                Amount
                             ---------------------------------------
                                  2005                    $  480,000
                                  2006                       480,000
                                  2007                       480,000
                                  2008                       480,000
                                  2009                       480,000
                               Thereafter                  4,960,000
                                                          ----------

                                      Total               $7,360,000
                                                          ==========

      The lease does not grant the Company the option to purchase  the  Premises
      at any time  during  the lease  term or at its  termination,  nor will the
      Company share in any proceeds that may result from sale or  disposition of
      the  Premises.  Three of the  stockholders  of the Company  purchased  the
      Premises  by making  cash  payments  in the  amount of  $1,255,000  and by
      issuing $3,720,000 in mortgage notes.  Repayment of the mortgage notes had
      been  guaranteed  for the  term of the  mortgage  primarily  by the  three
      stockholders.  Repayment of the mortgage notes was secondarily  guaranteed
      by the  Company;  however,  on  September  26,  2003,  the bank  agreed to
      terminate the Company's guarantee.


                                                                            F-20


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 10 - Income Taxes

       The income tax (benefit) expense is comprised of the following:

                                                           Year Ended
                         Year Ended   Six Months           December 31,
                          June 30,   Ended June 30,  -------------------------
                           2004           2003           2002         2001
                       -------------------------------------------------------

Current
   Federal             $   (30,967)   $   243,255    $   404,663   $   240,635
   State                    18,105         35,312         19,250         5,649
                       -----------    -----------    -----------   -----------

       Total Current       (12,862)       278,567        423,913       246,284
                       -----------    -----------    -----------   -----------
Deferred
   Federal               1,785,200        119,500         67,100         4,000
   State                   213,300         (3,400)        12,400       (36,000)
                       -----------    -----------    -----------   -----------

       Total Deferred    1,998,500        116,100         79,500       (32,000)
                       -----------    -----------    -----------   -----------

       Provision for
        Income Taxes   $ 1,985,638    $   394,667    $   503,413   $   214,284
                       ===========    ===========    ===========   ===========

      The Company's  effective  income tax rate differs from the statutory  U.S.
      Federal income tax rate as a result of the following:

                                                Six
                                               Months         Year Ended
                                  Year Ended    Ended         December 31,
                                   June 30,    June 30,     ----------------
                                     2004       2003        2002        2001
                                  ------------------------------------------

Statutory U.S. federal tax rate      34.0%      34.0%       34.0%       34.0%
State taxes                           3.0        2.0         1.2         1.2
Permanent differences                 0.2       (0.7)       (0.9)       (0.6)
Change in valuation allowance         0.7       (0.4)       (1.5)       (4.4)
Other                                 1.0        0.4        (0.4)       (0.8)
                                     ----       ----        ----        ----

       Effective income tax rate     38.9%      35.3%       32.4%       29.4%
                                     ====       ====        ====        ====


                                                                            F-21


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 10 - Income Taxes, continued

      The  components  of  deferred  tax assets and  liabilities  consist of the
      following:

                                                          June 30,
                                                --------------------------
                                                    2004          2003
                                                --------------------------

Deferred Tax Assets, Current Portion
   Capitalized inventory                        $    17,000    $     7,000
   Receivable allowance and reserves                 27,000         16,500
   Other                                             45,000             --
   Net operating loss carryforwards               1,191,000             --
                                                -----------    -----------

       Deferred Tax Assets, current             $ 1,280,000    $    23,500
                                                ===========    ===========

Deferred Tax Assets, Non-Current Portion
   Investment tax credits                       $   518,000    $   302,000
   Other                                                 --         26,600
   Net operating loss carryforwards               3,295,000      3,067,300
                                                -----------    -----------
                                                  3,813,000      3,395,900

   Valuation allowance                             (620,000)      (650,000)
                                                -----------    -----------

       Deferred Tax Assets, Non-Current           3,193,000      2,745,900
                                                -----------    -----------

Deferred Tax Liabilities, Non-Current Portion
   Depreciation and amortization                   (291,000)      (208,000)
                                                -----------    -----------

   Deferred Tax Assets, Non-Current, net          2,902,000      2,537,900
                                                -----------    -----------

       Total Deferred Tax Assets, Net           $ 4,182,000    $ 2,561,400
                                                ===========    ===========

      As  part  of  the  reverse  merger  transaction  (Note  1),  approximately
      $7,370,000  of  ATEC's  net  operating  loss  carryforwards  ("NOLs")  are
      available  to the  Company.  During the year ended  June 30,  2004,  stock
      options were exercised which generated approximately  $9,900,000 of income
      tax  deductions,  resulting  in a tax  benefit  of  $3,679,100  which  was
      credited to additional paid-in capital.

      At June 30, 2004 the Company has remaining  Federal NOLs of  approximately
      $12,170,000 and State NOLs of approximately  $11,600,000  expiring through
      2024.  Pursuant  to Section 382 of the  Internal  Revenue  Code  regarding
      substantial  changes in Company  ownership,  utilization of  approximately
      $11,640,000 of these NOLs is limited to approximately $2,690,000 per year,
      plus any prior years'  amount not  utilized,  if any. As of June 30, 2004,
      the Company  has  determined  that it is more  likely  than not,  that the
      Company will  utilize all of the Federal  NOLs in the future.  The Company
      reserved  approximately  30% of the State NOLs which the Company  does not
      anticipate utilizing due to State limitations.


                                                                            F-22


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 10 - Income Taxes, continued

      In addition,  at June 30, 2004, the Company has approximately  $518,000 of
      New York State  investment tax credit  carryforwards,  expiring in various
      years through 2019. These carryforwards are available to reduce future New
      York State income tax liabilities.  However, the Company has reserved 100%
      of the  investment  tax credit  carryforward,  which the Company  does not
      anticipate utilizing.

NOTE 11 - Earning Per Share

       The calculations of basic and diluted EPS are as follows:




                                                          Six Months Ended              Year Ended
                                        Year Ended             June 30,                 December 31,
                                         June 30,     -----------------------------------------------------
                                           2004          2003           2002          2002          2001
                                        -------------------------------------------------------------------
                                                                                 
Numerator:
  Net income                            $ 3,122,821   $   723,645   $   610,802   $ 1,050,419   $   514,565
  Less: Preferred stock dividend            165,569        13,150            --            --            --
  Less: Net income attributable to
        Series K preferred
        stockholders                        194,476        86,765       152,701       262,605       128,641
                                        -----------   -----------   -----------   -----------   -----------

Numerator for basic EPS                   2,762,776       623,730       458,101       787,814       385,924

  Effect of dilutive securities:
    Net income attributable to
     Series K preferred stockholders        194,476        86,765       152,701       262,605       128,641
                                        -----------   -----------   -----------   -----------   -----------

Numerator for diluted EPS               $ 2,957,252   $   710,495   $   610,802   $ 1,050,419   $   514,565
                                        ===========   ===========   ===========   ===========   ===========
Denominator:
  Denominator for basic EPS
   Weighted average shares
   outstanding                           17,594,979     7,721,524     6,151,178     6,151,178     6,151,178

  Effect of dilutive securities:
    Convertible Series K
     preferred stock                     43,460,533    32,609,356    29,783,884    29,783,884    29,783,884
    Convertible Series A, B, C and J
     preferred stocks                        11,454        19,879            --            --            --
    Stock options                         7,570,219     1,313,598            --            --            --
                                        -----------   -----------   -----------   -----------   -----------

Denominator for diluted EPS              68,637,185    41,664,357    35,935,062    35,935,062    35,935,062
                                        ===========   ===========   ===========   ===========   ===========

Basic EPS                               $       .16   $       .08   $       .07   $       .13   $       .06
                                        ===========   ===========   ===========   ===========   ===========
Diluted EPS                             $       .04   $       .02   $       .02   $       .03   $       .01
                                        ===========   ===========   ===========   ===========   ===========




                                                                            F-23


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 11 - Earning Per Share, continued

      As of June 30, 2004, the total number of common shares outstanding and the
      number  of  common  shares  potentially  issuable  upon  exercise  of  all
      outstanding  stock options and conversion of preferred  stocks  (including
      contingent conversions) is as follows:

       Common stock outstanding                                     24,967,166
       Stock options outstanding (see Note 12)                      10,460,000
       Common stock issuable upon conversion of preferred stocks:
         Series A                                                        1,526
         Series A-1 (maximum contingent conversion) (a)              4,855,389
         Series B                                                          292
         Series C                                                        5,620
         Series K (b)                                               37,648,650
                                                                    ----------

             Total (c)                                              77,938,643
                                                                    ==========

      (a)   As described in Note 12, the Series A-1 shares are convertible  only
            if the  Company  reaches  $150  million  in  annual  sales or upon a
            merger, consolidation, sale of assets or similar transaction.

      (b)   On June 4, 2004 one  seventh of the  2,050,393  Series K shares,  or
            292,913  shares,  converted into  6,274,775 of the Company's  common
            stock. On June 4, 2005 and on each anniversary date thereof, through
            June 4, 2010,  292,913  Series K shares will  automatically  convert
            into 6,274,775 shares of the Company's common stock (see Note 12).

      (c)   Assuming no further  issuance of equity  instruments,  or changes to
            the equity  structure  of the  Company,  this total  represents  the
            maximum  number of shares of common stock that could be  outstanding
            through  December  31,  2011  (the end of the  current  vesting  and
            conversion periods).


                                                                            F-24


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 12 - Equity Securities

       Preferred Stocks

       The Company's preferred stocks consist of the following:

                                         Shares Issued
                             Shares          and                   Liquidation
                            Authorized   Outstanding  Par Value    Preference
                            -------------------------------------------------
June 30, 2004:
 Preferred Stocks:
  *Series A Cumulative
    Convertible                 29,233        7,631   $      763   $  763,100
   Series A-1 Cumulative
    Convertible              5,000,000    4,855,389       48,554    3,311,375
  *Series B Convertible         12,704        1,458          145       14,580
  *Series C Convertible        350,000      281,005      281,005    1,405,025
  *Series J Convertible        105,000           --           --           --
   Series K Convertible      3,000,000    1,757,480       17,575           --
                            ----------   ----------   ----------   ----------

      Total preferred        8,496,937    6,902,963   $  348,042   $5,494,080
                            ==========   ==========   ==========   ==========

      *     Classes of preferred stock assumed in the ATEC reverse merger.

      At June 30,  2004,  the Company  had six  authorized  series of  preferred
      stock;  Series A  Cumulative  Convertible  (par  value  $.10),  Series A-1
      Cumulative  convertible (par value $.01),  Series B Convertible (par value
      $.10),  Series C Convertible  (par value $1),  Series J  Convertible  (par
      value $.01) and Series K Convertible (par value $.01) (hereafter  referred
      to as the "A", "A-1", "B", "C", "J" and "K" shares, respectively).

      The A shares have an annual  dividend rate of 10% of the par value,  which
      is  cumulative.  They are senior to all other series or classes of capital
      stock. The B shares have a  non-cumulative  stated annual dividend rate of
      $1 each and are senior to all but the rights of the A stockholders.  The C
      and J shares have no dividend  rights,  except as may be authorized at the
      sole  discretion  of the Company's  Board of  Directors.  The K shares are
      entitled to receive  dividends  to the same extent and in the same amounts
      as the common stock.  The A-1 shares have a cumulative  annual dividend of
      $.0341 per share when and as declared by the Board of Directors.

      Each of the A, B, C and K shares has the right to one vote on all  matters
      in which  stockholders are entitled to vote. The holders of Series A-1 and
      J shares shall not be entitled to any voting  rights.  Each of the A, B, C
      and A-1 shares  carry  dissolution  rights upon  liquidation  amounting to
      $100,  $10, $5 and $.682 per share,  respectively.  The A shares grant the


                                                                            F-25


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 12 - Equity Securities, continued

      Preferred Stocks, continued

      Company the right to redeem such shares at a price of $100 per share.  The
      A, B and C shares  may be  converted  into  shares of  common  stock at an
      exchange rate of five, five and fifty shares, respectively, for each share
      of common stock or approximately  7,438 shares.  The conversion  rights of
      the J, K and A-1 shares are described below.

      The J shares had a mandatory conversion provision, if any time on or after
      the applicable issuance date, the closing price of the common stock of the
      Company for three  consecutive  trading  days is equal to or greater  than
      five  dollars.  In  the  first  quarter  of  fiscal  2004,  the  mandatory
      conversion  price  was  attained  and  all of  the  outstanding  J  shares
      converted  into 105,000  shares of common  stock.  The J shares  cannot be
      re-issued.

      On June 4, 2004,  the Company was deemed by AMEX to be in compliance  with
      applicable  listing  standards,  and as a  result,  a  "Triggering  Event"
      occurred.  Upon the occurrence of the Triggering Event, the holders of the
      K shares, in accordance with a defined formula,  which assumes among other
      things,  the  conversion  of the A, B, C and J shares into  common  stock,
      converted one seventh or 292,913 of the K shares into 6,274,775 restricted
      shares of the Company's common stock. The K shares  automatically  convert
      into a like amount on each June 4, 2005 through 2010,  for an aggregate of
      an additional 37,648,650 shares of common stock. Upon a change in control,
      as defined, the conversion of the K shares may accelerate.  The holders of
      the K shares have demand  registration  rights with  respect to the common
      stock to be issued  upon  conversion.  The net  effect  of the  conversion
      feature,  together  with the shares of common  stock issued in the reverse
      merger, would be to issue to Interpharm,  Inc. stockholders,  common stock
      totaling  approximately  80% of the total number of shares of common stock
      and voting convertible preferred stock,  outstanding as of the date of the
      Triggering  Event,  after giving effect to the conversion,  less shares of
      common stock issued  between the date of the closing of the reverse merger
      and the date of the  Triggering  Event  arising out of  obligations  which
      arose after the date of closing.

      On May 30, 2003 the Company  authorized the  satisfaction  of loans due to
      the Company's  Chief  Executive  Officer and one of its  stockholders,  by
      issuing  4,855,389 A-1 shares.  The A-1 shares convert on a 1:1 basis into
      Company  common  stock  subject  to the  definitive  terms  in the list of
      designations upon (i) the Company reaching $150 million in sales or (ii) a
      merger, consolidation, sale of assets or similar transaction.

      Stock Options

      On May 30, 2003,  Interpharm,  Inc., as a part of the ATEC reverse  merger
      transaction,  assumed  options to acquire  ATEC's  common stock which were
      granted  previously by ATEC  pursuant to two Stock Option  Plans.  The two
      option  plans are the 1997 Stock  Option Plan  ("1997  Plan") and the 2000
      Flexible  Stock  Option Plan  ("2000  Plan").  Both plans  provide for the
      issuance of qualified and non-qualified options as those terms are defined
      by the Internal Revenue Code.


                                                                            F-26


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 12 - Equity Securities, continued

      Stock Options, continued

      The 1997 Plan  provides  for the  issuance of  6,000,000  shares of common
      stock. All options issued,  pursuant to the 1997 Plan, can not have a term
      greater than ten years.  Options granted under this plan vest over periods
      established in option agreements.  As of June 30, 2004,  1,436,370 options
      are outstanding under this plan. No additional shares can be granted under
      this plan.

      The 2000 Plan  provides  for the issuance of  10,000,000  shares of common
      stock plus an annual increase, effective on the first day of each calendar
      year, equal to 10% of the number of outstanding  shares of common stock as
      of the  first  day of such  calendar  year,  but in no  event,  more  than
      20,000,000  shares in the aggregate.  All options issued,  pursuant to the
      2000 Plan,  can not have a term  greater than ten years.  Options  granted
      under the 2000 Plan vest over periods established in option agreements. As
      of June 30, 2004,  the 2000 Plan  provides for the issuance of  13,932,721
      shares of common stock. As of that date, 9,023,630 options are outstanding
      under this plan.

      The following table summarizes the options assumed by Interpharm,  Inc. in
      the ATEC  reverse  merger and activity for the period May 30, 2003 to June
      30, 2004.  There were no options issued by  Interpharm,  Inc. prior to the
      reverse merger.

                                                 Number       Weighted Average
                                               of Options      Exercise Price
                                               -------------------------------
   Options assumed from ATEC in reverse merger
    transaction - May 30, 2003                   7,495,691         $ 1.51
   Granted                                       5,075,000         $  .68
   Exercised                                       (25,000)        $ 1.25
                                               -----------

   Outstanding at June 30, 2003                 12,545,691         $ 1.17

   Granted                                       1,415,000         $ 4.10
   Exercised                                    (3,477,441)        $ 1.04
   Forfeited                                       (23,250)        $  .94
                                               -----------

   Outstanding at June 30, 2004                 10,460,000         $ 1.62
                                               ===========


                                                                            F-27


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 12 - Equity Securities, continued

      Stock Options, continued

      The following  table  summarizes  information  concerning  outstanding and
      exercisable stock options as of June 30, 2004:



                                      Options Outstanding                      Options Exercisable
                              ------------------------------------------------------------------------------
                                                    Weighted
                                Number              Average     Weighted      Number         Weighted
                              Outstanding          Remaining     Average    Exercisable      Average
         Range of                 At              Contractual   Exercise        at           Exercise
      Exercise Prices        June 30, 2004            Life        Price    June 30, 2004      Price
------------------------------------------------------------------------------------------------------------

                                                                               
     $0.450 - $0.680            7,608,630             8.39         $0.63      2,555,391       $0.54
     $1.625 - $3.970            1,416,370             3.38         $3.50        416,370       $2.38
     $4.260 - $6.800            1,435,000             4.94         $5.00      1,020,000       $5.24
                               ----------                                     ---------

                               10,460,000                                     3,991,761
                               ==========                                     =========



      During the year ended June 30, 2004, 3,477,441 options and 58,446 warrants
      were exercised  generating  cash proceeds to the Company of  approximately
      $3,520,000, and resulting in tax deductions approximating $9,900,000 (Note
      10).

NOTE 13 - Commitments and Contingencies

      Employment Agreements

      On June 1, 2003 the Company  entered  into  employment  agreements  with 6
      executive officers and 7 employees.  Additionally,  in January,  2004, the
      Company  entered into an  employment  agreement  with its Chief  Financial
      Officer.  Each of the agreements is  substantially  identical and provides
      for the following significant terms:

      - employment terms extend through  December 31, 2008,  termination with or
      without cause, and upon  termination,  the employee is entitled to receive
      only any accrued salary and vacation pay,

      -  confidentiality  and  non-competition  clauses  which remain  effective
      following termination of employment,

      -annual salary ranging from $80,000 through  $150,000  ($910,000 in total)
      for the 7 executive  officers  and salary  ranging  from  $55,000  through
      $95,000 ($477,000 in total) for the 7 employees,  with increases and bonus
      payments at the sole discretion of the Board of Directors.  The agreements
      also provide the executive officers and three employees with an automobile
      allowance.  These  officers and  employees  also  received an aggregate of
      5,245,000 stock options.


                                                                            F-28


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 13 - Commitments and Contingencies, continued

      Operating Leases

      The  Company's  corporate  headquarters  is located in Commack,  New York,
      where the Company leases 23,175 square feet of space for executive offices
      from an unrelated  party.  The lease  expires in May,  2005.  Rent expense
      under this  operating  lease was $186,684 for the year ended June 30, 2004
      and $15,557 for the one-month  period ended June 30, 2003.  The Company is
      subletting a portion of the facility to three  unrelated  parties.  Rental
      income of $167,719 and $13,676 was recognized  under these  agreements for
      the year ended June 30, 2004 and the one-month period ended June 30, 2003.

      Legal Proceedings

      Because Interpharm, Inc. utilizes certain controlled substances, it is
      subject to routine inspection by the U.S. Drug Enforcement Agency. On May
      27, 2004, Interpharm, Inc. received a notice from the United States
      Attorney's Office for the Eastern District of New York relating to a
      routine inspection conducted in November, 2003. The notice references
      certain alleged record keeping violations. As of the date of this report,
      no complaint has been filed by the United States Attorney's Office, and
      Interpharm, Inc. is in the process of setting up a meeting with the United
      States Attorney's Office to resolve the matter. The Company is unable to
      predict the outcome of this claim and, accordingly, no adjustments have
      been made in the consolidated financial statements.

      From time to time, the Company is a party to litigation arising in the
      normal course of its business operations. In the opinion of management, it
      is not anticipated that the settlement or resolution of any such matters
      will have a material adverse impact on the Company's financial condition,
      liquidity or results of operations.

NOTE 14 - Economic Dependency

      Major Customers

      The Company had the  following  customer  concentrations  for the year end
      ended June 30, 2004,  the six month  periods  ended June 30, 2003 and 2002
      and for each of the years ended December 31, 2002 and 2001:



                                                   Sales - Percent of Revenue
                                                   --------------------------

                                   Year Ended            Six Months Ended                   Year Ended
                                    June 30,                 June 30,                       December 31,
                                      2004             2003            2002             2002             2001
       ---------------------------------------------------------------------------------------------------------
                                                                                         
       Customer A **                   --               --              --               --               19%
       Customer B                      29%             37%              45%             44%               20%
       Customer C                       *              13%              16%              *                22%
       Customer D                       *               *                *               *                 *
       Customer E                      26%              *                *               *                 *


                                                                            F-29


                                      INTERPHARM HOLDINGS, INC. AND SUBSIDIARIES

                                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

NOTE 14 - Economic Dependency, continued

                                 Accounts Receivable
                                 -------------------
                                       June 30,
                                 2004            2003
----------------------------------------------------------
Customer A **                  $        --     $        --
Customer B                       2,760,500       2,202,354
Customer C                         172,851         736,022
Customer D                          34,280         229,288
Customer E                         849,055         461,721

      * Sales to customers were less than 10%
      ** This customer was the minority owner of Interpharm,  Inc.'s  subsidiary
      prior to the transfer of interest on June 6, 2003.

      Major Suppliers

      The Company  purchased  materials  from three  suppliers,  during the year
      ended  June  30,  2004,  totaling  approximately  82%,  and two  suppliers
      totaling  approximately  60%,  72%,  68%  and 65% of the  Company's  total
      purchases,  during the six month  periods ended June 30, 2003 and 2002 and
      for the years ended December 31, 2002 and 2001, respectively.  At June 30,
      2004 and 2003 amounts due to these suppliers included in accounts payable,
      were approximately $2,590,000 and $2,737,000, respectively.


NOTE 15 - Quarterly Financial Data (Unaudited)

      Summarized quarterly financial information consists of the following:

             Sept. 30, 2003    Dec. 31, 2003    March 31, 2004   June 30, 2004
             -----------------------------------------------------------------

Sales, net     $ 6,875,348      $11,706,231      $11,307,974      $11,210,175
Gross profit     1,431,830        2,618,275        2,815,151        2,929,579
Net income         227,439        1,024,097          983,530          887,755

Basic EPS      $       .01      $       .05      $       .05      $       .04
               ===========      ===========      ===========      ===========
Diluted EPS    $       .00      $       .01      $       .01      $       .01
               ===========      ===========      ===========      ===========

             -----------------------------------------------------------------
             Sept. 30, 2002    Dec. 31, 2002   March 31, 2003    June 30, 2003
             -----------------------------------------------------------------

Sales, net     $5,932,585        $6,636,220       $7,191,002       $7,762,436
Gross profit    1,074,386         1,208,827        1,366,290        1,372,326
Net income        191,693           247,924          480,575          243,070

Basic EPS      $      .02        $      .04       $      .08       $      .02
               ==========        ==========       ==========       ==========
Diluted EPS    $      .01        $      .01       $      .01       $       --
               ==========        ==========       ==========       ==========

NOTE 15 - Quarterly Financial Data (Unaudited), continued

      The unaudited  interim  financial  information  reflects all  adjustments,
      which in the opinion of  management,  are necessary to fairly  present the
      results of the interim periods presented.  All adjustments are of a normal
      recurring  nature.  The sum of the quarterly EPS amounts may not equal the
      full year amounts due to rounding.


                                                                            F-30