Changes are Blacklined (====)

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

                    U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, DC 20549

                                 FORM 10-QSB-A
                                            ==
                                AMENDMENT NO. 2
                                              =
(Mark one)
   _X_   Quarterly report under Section 13 or 15(d) of
         the Securities Exchange Act of 1934
         For the quarterly period ended March 31, 2005.

   ___   Transition report under Section 13 or 15(d) of the Exchange Act
         For the transition period from __________ to __________


                        Commission File Number 1-16165


                          AQUACELL TECHNOLOGIES, INC.
       ------------------------------------------------------------------
       (Exact Name of Small Business Issuers as Specified in its Charter)


               Delaware                           33-0750453
       ------------------------      ------------------------------------
       (State of Incorporation)      (IRS Employer Identification Number)


                             10410 Trademark Street
                           Rancho Cucamonga, CA 91730
                    ----------------------------------------
                    (Address of Principal Executive Offices)


                                (909) 987-0456
                ------------------------------------------------
                (Issuer's Telephone Number, Including Area Code)

                       __________________________________


Check whether the issuer: (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.   Yes _X_  No ___


               APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                   PROCEEDING DURING THE PRECEDING FIVE YEARS

Check whether the registrant filed all documents and reports required to be
filed by Section 12, 13 or 15(d) of the Exchange Act after the distribution of
Securities under a plan confirmed by a court.   Yes ___  No ___


                      APPLICABLE ONLY TO CORPORATE ISSUERS

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date:

                          Common Stock, $.001 par value
             18,880,465 shares outstanding as of May 16, 2005.


Transitional Small Business Disclosure Format (check one):   Yes ___  No _X_

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



                          AQUACELL TECHNOLOGIES, INC.

                                  FORM 1O-QSB

                      FOR THE QUARTER ENDED MARCH 31, 2004

                               TABLE OF CONTENTS


                        PART I - FINANCIAL INFORMATION

Item 1.    Financial Statements:                                            PAGE

           Condensed Consolidated Balance Sheet as of March 31, 2005.......... 1

           Condensed Consolidated Statements of Operations for the
           three and nine month periods ended March 31, 2005 and 2004......... 2

           Condensed Consolidated Statements of Cash Flow for the
           nine month periods ended March 31, 2005 and 2004................... 3

           Notes to Condensed Consolidated Financial Statements............... 5

Item 2.    Management's Discussion and Analysis...............................12
           Forward-Looking Statements.........................................12
           Overview...........................................................12
           Critical Accounting Policies.......................................13
           Results of Operations..............................................15
           Liquidity and Capital Resources....................................15

                          PART II - OTHER INFORMATION

Item 2(C). Sales of Unregistered Securities...................................16

Item 3.    Controls and Procedure.............................................17

Item 4.    Submission of Matters to a Vote of Security Holders................17

Item 6.    Exhibits and Reports on Form 8-K...................................17

Signature.....................................................................17

Index to Exhibits.............................................................18

                                       i


                         PART I.  FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                  AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEET
                                 March 31, 2005
                                  (Unaudited)

ASSETS
Current assets:
     Cash.......................................................... $    80,000
     Subscription receivable.......................................       2,000
     Accounts receivable, net of allowance of $47,000..............      93,000
     Inventories...................................................      80,000
     Prepaid expenses and other current assets.....................      37,000
                                                                    ------------
          Total current assets.....................................     292,000
                                                                    ------------
Property, equipment and billboard coolers, net.....................   1,131,000
                                                                    ------------
Other assets:
     Goodwill......................................................     824,000
     Patents, net..................................................      60,000
     Security deposits.............................................      16,000
                                                                    ------------
          Total other assets.......................................     900,000
                                                                    ------------
                                                                    $ 2,323,000
                                                                    ============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Accounts payable.............................................. $   516,000
     Accrued liabilities...........................................     832,000
     Preferred stock dividend payable..............................       1,000
     Dividend payable..............................................      33,000
     Customer deposits.............................................      81,000
     Unearned income...............................................      10,000
     Current portion of deferred payable-derivative................      24,000
                                                                    ------------
          Total current liabilities................................   1,497,000

Deferred payable-derivative, net of current portion................     449,000
                                                                    ------------
          Total liabilities........................................   1,946,000
                                                                    ------------

Commitments and contingencies

Stockholders' Equity:
Preferred stock - Class A, par value $.00l;
   1,870,000 shares authorized;
   70,000 shares issued and outstanding............................           -
Preferred stock, par value $.001;
   8,130,000 shares authorized;
   no shares issued................................................           -
Common stock, par value $.001;
   40,000,000 shares authorized;
   18,413,464 shares issued and outstanding........................      18,000
Additional paid-in capital.........................................  22,208,000
Accumulated deficit................................................ (20,156,000)
                                                                    ------------
                                                                      2,070,000
Subscription receivable............................................     (64,000)
Unamortized deferred compensation..................................  (1,629,000)
                                                                    ------------
          Total stockholders' equity...............................     377,000
                                                                    ------------
                                                                    $ 2,323,000
                                                                    ============
           See notes to condensed consolidated financial statements.

                                       1



                 AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES
                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (Unaudited)

                                                             Three Months Ended          Nine Months Ended 
                                                                  March 31,                  March 31,
                                                         --------------------------  --------------------------
                                                             2005          2004          2005          2004
                                                         ------------  ------------  ------------  ------------
                                                                                       
Revenue:
     Net sales...........................................$   271,000   $   117,000   $   581,000   $   518,000
     Advertising revenue.................................     20,000             -        20,000             -
                                                         ------------  ------------  ------------  ------------
                                                             291,000       117,000       601,000       518,000
                                                         ------------  ------------  ------------  ------------

Cost and expenses:							
     Cost of sales.......................................    152,000        79,000       356,000       356,000
     Salaries and wages..................................    338,000       318,000       922,000     1,019,000
     Legal, accounting and other professional expenses...     72,000        42,000       183,000       142,000
     Stock based compensation............................    262,000       233,000       745,000       835,000
     Fair value adjustment of derivative.................          -       (72,000)            -       322,000
     Write-off of accrued interest on notes..............          -             -             -        48,000
     Other...............................................    339,000       451,000       990,000     1,087,000
                                                         ------------  ------------  ------------  ------------
                                                           1,163,000     1,051,000     3,196,000     3,809,000
                                                         ------------  ------------  ------------  ------------
Loss from operations before other income.................   (872,000)     (934,000)   (2,595,000)   (3,291,000)
                                                         ------------  ------------  ------------  ------------
Other income:
     Interest income.....................................          -         1,000             -         2,000
                                                         ------------  ------------  ------------  ------------
                                                                   -         1,000             -         2,000
                                                         ------------  ------------  ------------  ------------
Net loss for the period..................................$  (872,000)  $  (933,000)  $(2,595,000)  $(3,289,000)
                                                         ============  ============  ============  ============
Weighted average shares outstanding-   
     basic and diluted................................... 17,906,000    12,274,000    16,046,000    10,768,000
                                                         ============  ============  ============  ============
Loss attributable to common stockholders:
     Net loss............................................$  (872,000)  $  (933,000)  $(2,595,000)  $(3,289,000)
     Preferred stock dividends...........................      1,000         9,000        19,000        41,000
                                                         ------------  ------------  ------------  ------------
     Loss attributable to common stockholders............$  (873,000)  $  (942,000)  $(2,614,000)  $(3,330,000)
                                                         ============  ============  ============  ============
     Net loss per common share...........................$     (0.05)  $     (0.08)  $     (0.16)  $     (0.31)
                                                         ============  ============  ============  ============

           See notes to condensed consolidated financial statements.

                                       2



                 AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)

                                                                             Nine Months Ended March 31,
                                                                           ------------------------------
                                                                               2005             2004
                                                                           -------------    -------------
                                                                                      
Cash flows from operating activities:
Net loss...................................................................$ (2,595,000)    $ (3,289,000)
Adjustment to reconcile net loss to net cash used in operating activities:
     Write-off of accrued interest on notes receivable.....................           -           48,000
     Fair value adjustment of derivative...................................           -          322,000
     Stock based compensation..............................................     745,000          835,000
     Depreciation and amortization.........................................      41,000           42,000
     Bad debt provision....................................................       4,000                -
Changes in:                                                             
     Accounts receivable...................................................     (46,000)          30,000
     Accrued interest receivable...........................................           -           19,000
     Prepaid expenses and other current assets.............................      16,000           85,000
     Inventories...........................................................      14,000         (467,000)
     Accounts payable......................................................     (72,000)        (397,000)
     Accrued liabilities...................................................     126,000           71,000
     Customer deposits.....................................................      20,000           15,000
     Unearned income.......................................................      10,000                -
     Other.................................................................      (1,000)           4,000
                                                                           -------------    -------------
          Net cash used in operating activities............................  (1,738,000)      (2,682,000)
                                                                           -------------    -------------
Cash flows from investing activities:                                   
     Payments on note issued for purchase of property and equipment........      (3,000)          (3,000)
     Collections on notes receivable.......................................           -           68,000
     Capital expenditures..................................................    (359,000)         (10,000)
                                                                           -------------    -------------
          Net cash provided by (used in) investing activities..............    (362,000)          55,000
                                                                           -------------    -------------
Cash flows from financing activities:                                   
    Proceeds from private placements of common stock.......................     170,000        3,205,000
    Expenses of offerings..................................................           -         (305,000)
    Preferred stock dividends paid.........................................           -          (44,000)
    Exercise of stock options..............................................           -           44,000
    Proceeds from subscriptions receivable.................................      40,000                -
    Proceeds from exercise of common stock warrants........................   1,113,000                -
    Expense of warrant exercise............................................      (3,000)               -
    Proceeds (repayments) of loans from related parties....................           -          (80,000)
                                                                           -------------    -------------
          Net cash provided by financing activates.........................   1,320,000        2,820,000
                                                                           -------------    -------------
Increase (decrease) in cash................................................    (780,000)         193,000
Cash, beginning of period..................................................     860,000           32,000
                                                                           -------------    -------------
Cash, end of period........................................................$     80,000     $    225,000
                                                                           =============    =============

           See notes to condensed consolidated financial statements.

                                       3



                 AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES
         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS- (CONTINUED)
                                  (Unaudited)

                                                                             Nine Months Ended March 31,
                                                                           ------------------------------
                                                                               2005             2004
                                                                           -------------    -------------
                                                                                      
Supplemental disclosure of cash flow information:
     Cash paid for interest................................................$          -     $          -        
                                                                        
Supplemental schedule of non-cash investing and financing activities:
Conversion of inventory to depreciable assets for advertising program......$          -     $      6,000
Issuance of common stock and warrants for services to the company..........$    294,000     $  2,707,000
Dividends payable on preferred stock.......................................$     19,000     $      9,000
Subscriptions receivable for exercise of warrants..........................$     66,000     $          -
Write-off of notes receivable against reserve..............................$          -     $    177,000
Issuance of common stock in payment of dividends on preferred stock........$     26,000     $          -
Issuance of common stock for legal fee in connection with stock offering...$     24,000     $          -
Expense of warrant exercise offset against subscription receivable.........$    134,000     $          -
Dividend of subsidiary common stock to the Company's common stockholders...$     33,000     $          -
Accrued legal fees paid as consideration for warrant exercise..............$          -     $     33,000
Legal fees prepaid as consideration for warrant exercise...................$          -     $     19,000
Conversion of 605,000 shares of Class A preferred stock into 
   605,000 shares of common stock..........................................$      1,000     $          -

           See notes to condensed consolidated financial statements.

                                       4


                 AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES
                                
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                
                            March 31, 2005 (Unaudited)
                                
NOTE A - BASIS OF PRESENTATION
 
     The accompanying unaudited condensed consolidated financial statements 
include the accounts of AquaCell Technologies, Inc. and its wholly owned 
subsidiaries.  All significant intercompany accounts and transactions have been 
eliminated in consolidation.

     The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with U.S. generally accepted accounting principles 
for interim financial information and with instructions to Form 10-QSB.  
Accordingly, they do not include all of the information and footnotes required 
by U.S. generally accepted accounting principles for complete financial 
statements.  In the opinion of management, all adjustments (consisting of normal
recurring adjustments) considered necessary for a fair presentation have been 
included. The results of operations for the nine months ended March 31, 2005 are
not necessarily indicative of the results to be expected for the full year.  For
further information, refer to the Company's annual report filed on Form 10-KSB 
for the year ended June 30, 2004.

     At March 31, 2005 the Company's ability to continue as a going concern, for
the reasons outlined on the 10-KSB filed for the year ended June 30, 2004, still
existed. During the nine months ended March 31, 2005 the Company successfully 
obtained external financing through exercise of warrants and plans to continue 
to raise capital through the sale or exercise of equity securities on a just in 
time basis.

Advertising Revenues:

     Revenues from advertising on billboard coolers are recognized during the 
periods for which the advertisements are placed. Unearned advertising revenues 
reflect that portion of revenues billed but not earned in the period.

Reclassifications:

     Certain items in these financial statements have been reclassified to 
conform to the current period presentation.

New Accounting Pronouncements:

     In December 2004, the FASB issued SFAS NO. 123R, "Share Based Payment." 
This statement is a revision of SFAS No. 123 and supersedes APB 25 and its 
related implementation guidance. SFAS 123R addresses all forms of share based 
payment ("SBP") awards including shares issued under employee stock purchase 
plans, stock options, restricted stock and stock appreciations rights. Under 
SFAS 123R, SBP awards result in a cost that will be measured at fair value on 
the awards' grant date, based on the estimated number of awards that are 
expected to vest. This statement is effective for public entities that file as 
small business issuers - as of January 1, 2006. The adoption of this 
pronouncement is not expected to have a material effect on the Company's 
financial statements. 

                                       5


                 AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES
                                
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                            March 31, 2005 (Unaudited)

NOTE B - SUBSCRIPTIONS RECEIVABLE

     At March 31, 2005 a part of subscriptions receivable in the amount of 
$2,000 is reported as a current asset since such amount represented a receivable
for exercise of warrants that has been subsequently collected prior to the 
issuance of the financial statements. 


NOTE C - INVENTORIES

     Inventories consist of the following at March 31, 2005:

          Raw materials ........................................... $    55,000
          Work in progress ........................................      25,000
                                                                    ------------
                                                                    $    80,000
                                                                    ============


NOTE D - PROPERTY, EQUIPMENT, AND BILLBOARD COOLERS

     Property, equipment, and billboard coolers is summarized as follows at 
March 31, 2005:
 
          Billboard coolers, including parts....................... $ 1,123,000
          Furniture and fixtures ..................................      36,000
          Equipment- office .......................................     102,000
          Machinery and equipment .................................     130,000
          Rental units ............................................       9,000
          Leasehold improvements ..................................      12,000
          Truck ...................................................      11,000
                                                                    ------------
                                                                      1,423,000
          Less accumulated depreciation ...........................     292,000
                                                                    ------------
                                                                    $ 1,131,000
                                                                    ============

     Depreciation expense was $25,000 and $26,000 for the nine months ended 
March 31, 2005 and 2004 respectively. 


NOTE E - ACCRUED LIABILITIES          

     At March 31, 2005 the accrued liabilities consisted of unpaid officers' 
salaries of $118,000, payroll taxes withheld by the Company of $142,000 and by 
the subsidiaries of $237,000, accrued payroll taxes of $28,000 owed by the 
Company and $100,000 owed by the subsidiaries and other accrued liabilities of 
$207,000. At March 31, 2005 two tax liens have been filed; one Federal tax lien 
against the Company in the amount of $53,000 and a state tax lien against an 
inactive subsidiary in the amount of $26,000. 


NOTE F - UNEARNED INCOME

     At March 31, 2005 the unearned income of $10,000 represented the portion of
our advertising revenue that was attributable to a period subsequent to the date
of the financial statements. 
  
                                        6


                 AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES
                                
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                
                            March 31, 2005 (Unaudited)

NOTE G - DEFERRED PAYABLE

     At March 31, 2005 the deferred payable in the amount of $473,000 
represented the balance due to a private company for the return and cancellation
of all exclusive distribution and marketing rights previously held under a 
distribution agreement. This amount is payable solely from 5% of the future 
revenues to be generated by our Global Water-Aquacell subsidiary.


NOTE H - COMMITMENTS AND CONTINGENCIES

1).  Employment Agreement
     --------------------
     During December 2004 the Company entered into a three year employment 
contract, effective January 2005, with an officer of the Company's Aquacell 
Media, Inc. subsidiary. The contract calls for a signing bonus of 50,000 shares 
of common stock of the Company, valued at $20,000, and a minimum annual salary 
of $125,000.

2).  Consulting Agreement
     --------------------
     During January 2005 the Company entered into a three year consulting 
agreement with a company owned by an officer of the Company's Aquacell Media, 
Inc. subsidiary. This officer also has an employment agreement with the Company 
(see Note H1). The agreement calls for payment of cash compensation for water 
cooler placements and/or for securing advertisers. Such commissions will be paid
from advertising revenues collected. In addition the consultant may earn up to 
150,000 warrants for securing new locations for coolers. 

3).  Other
     -----
     During December 2004 the Company announced that it would spinoff of its 
Aquacell Water, Inc. subsidiary, an inactive company, to its common stockholders
on a share for share basis. In connection with the spinoff it is anticipated 
that Aquacell Water will acquire Water Science Technologies, Inc., a wholly 
owned subsidiary of the Company.


NOTE I - EQUITY TRANSACTIONS

     During August 2004 the Company amended a February 2004 consulting agreement
to provide for additional compensation of 100,000 common shares. These shares 
were valued at $66,000 based upon closing market price at the date of issuance. 
Such amount will be amortized to expense over the remaining term of the 
agreement. Amortization amounted to $17,000 for the nine months ended March 31, 
2005.

     During August 2004 the Company issued 50,000 common stock purchase warrants
at a price of $.66 per share in connection with performance under an existing 
consulting agreement. These warrants were valued at $25,000 utilizing the Black 
Scholes valuation method. Such amount will be amortized over a period of 31 
months. Amortization amounted to $6,000 for the nine months ended March 31, 
2005.

                                        7


                 AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES
                                
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                
                            March 31, 2005 (Unaudited)

NOTE I - EQUITY TRANSACTIONS -(continued)

     During September 2004 the Company issued an aggregate of 457,000 shares of 
common stock in connection with the exercise of 457,000 common stock purchase 
warrants issued in previously completed private placements. Warrants with 
exercise prices of $2.00 and $4.00 were repriced to $.70 and $.56. The Company 
realized gross proceeds of $286,000 and expenses were $32,000 in connection with
the exercise. New common stock purchase warrants were issued for 247,000 shares 
of common stock exercisable at $.90 per share and 210,000 shares of common stock
exercisable at $.95 per share and an additional 210,000 shares of common stock 
exercisable at $4.00 per share. 

     During October and November 2004 the Company issued an aggregate of 693,000
shares of common stock in connection with the exercise of 693,000 common stock 
purchase warrants issued in previously completed private placements. Warrants 
with exercise prices ranging from $.80 to $4.00 were repriced to prices ranging 
from $.55 to $.68. The Company realized gross proceeds of $434,000 and expenses 
were $43,000 in connection with the exercise. New common stock purchase warrants
were issued for 600,000 shares of common stock exercisable at $.80 per share and
93,000 shares of common stock exercisable at $.90 per share.

     During November 2004 the Company amended an August 2003 consulting 
agreement to provide for additional compensation of 300,000 common shares. These
shares were valued at $177,000 bases upon closing market price at the date of 
issuance. The original agreement was extended for a two year period and the 
remaining aggregate deferred compensation in the amount of $410,632 will be 
amortized to expense over the remaining term of the agreement. Amortization 
amounted to $51,000 for the nine months ended March 31, 2005.	

     During November 2004 the Company amended an August 2003 nonexclusive 
finders arrangement to provide for the issuance of 225,000 common stock purchase
warrants at an exercise price of $.85 per share. These warrants were valued at 
$143,000 utilizing the Black-Scholes valuation method and have been charged to 
Additional Paid-In Capital as a cost of raising capital.

     During November 2004 the Company issued 40,000 shares of common stock in 
payment of legal fees in connection with the January 2005 filing of a 
registration statement. The shares were valued at $24,000 based upon the closing
market price at the date of issuance.

     During December 2004 the Company issued an aggregate of 974,000 shares of 
common stock in connection with the exercise of 974,000 common stock purchase 
warrants issued in previously completed private placements. Warrants with 
exercise prices ranging from $1.75 to $4.00 were repriced to $.55. The Company 
realized gross proceeds of $536,000 and expenses were $54,000 in connection with
the exercise. New common stock purchase warrants were issued for 974,000 shares 
of common stock exercisable at $.75. In connection with the transaction 301,000 
warrants were repriced from $2.00 and $4.00 to $1.00.

     During December 2004 605,000 shares of class A preferred stock were 
converted into 605,000 shares of common stock.
 
                                        8


                 AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES
                                
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                
                            March 31, 2005 (Unaudited)

NOTE I - EQUITY TRANSACTIONS -(continued)

     During December 2004 the Company issued an aggregate of 35,000 shares of 
common stock in payment of dividends on preferred stock in the amount of $26,000
for the quarters ended June 2004, September 2004 and December 2004.

     During December 2004 the Company issued 50,000 shares of common stock in 
connection with an employment agreement. These shares were valued at $20,000 
based upon the closing market price at the date of issuance. Such amount was
charged to operations in the current period.

     During December 2004 the Company issued 100,000 common stock purchase 
warrants at a price of $.40 per share in connection with two consulting 
agreements. These warrants were valued at $30,000 utilizing the Black Scholes 
valuation method. Such amount will be amortized over a five year period. 
Amortization of $2,000 was recorded during the nine months ended March 31, 2005.

     During January 2005 the Company issued an aggregate of 100,000 shares of 
common stock in connection with the exercise of 100,000 common stock purchase 
warrants issued in previously completed private placements. Warrants with an 
exercise price of $.80 were repriced to $.55. The Company realized gross 
proceeds of $55,000 and expenses were $5,000 in connection with the exercise. 
New common stock purchase warrants were issued for 100,000 shares of common 
stock exercisable at $.75. 

     During March 2005 the Company completed a private placement of 566,667 
shares of its common stock. The offering consisted of one share of common stock 
at a price of $.30 and one common stock purchase warrant exercisable at $.75 per
share. The warrant contains a call feature. The Company received proceeds of 
$175,000 and there were no expenses incurred. 


NOTE J - SPINOFF OF AQUACELL WATER, INC.

     Aquacell Water, Inc. is an inactive company without assets, liabilities or 
operations. Accordingly the spinoff will have no material effect on our 
financial statements.
 
                                        9


                 AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES
                                
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                
                            March 31, 2005 (Unaudited)

NOTE K - OTHER COSTS AND EXPENSES

     Other costs and expenses consisted of the following:

                                                    Nine Months Ended March 31,
                                                  ------------------------------
                                                      2005              2004
                                                  ------------      ------------
         Rent.................................... $   153,000      $   126,000
         Telephone and utilities.................      47,000           50,000
         Travel..................................      57,000           46,000
         Business promotion........ .............      78,000          184,000
         Consulting fees and expenses............      50,000          100,000
         Insurance...............................      90,000           77,000
         Vehicle expenses........................      71,000           78,000
         Listing fees............................      28,000           23,000
         Exchange fees, transfer agent fees and                              
             investor fees and expenses..........      47,000           43,000
         Office expenses, postage and supplies...      92,000           72,000
         Other expenses..........................     277,000          288,000
                                                  ------------     ------------
                                                   $  990,000      $ 1,087,000
                                                  ============     ============

NOTE L - SEGMENT DATA

     The Company has two reportable segments; water systems and related products
and advertising.

     The following table presents information about the Company's business 
segments as of and for the three and nine months ended March 31, 2005:



                                   Three Months Ended                         Nine Months Ended 
                                     March 31, 2005                             March 31, 2005
                               --------------------------                 --------------------------
                               Water Systems                              Water Systems
                                and Related                                and Related
                                  Products    Advertising     Total          Products    Advertising     Total         
                               -------------  -----------  -----------   -------------  -----------  ------------
                                                                                    
Net revenue....................$    271,000   $   20,000   $  291,000     $    581,000   $   20,000   $   601,000
Loss from operations...........$   (493,000)  $ (379,000)  $ (872,000)    $ (1,604,000)  $ (991,000)  $(2,595,000)
Stock based compensation.......$    217,000   $   45,000   $  262,000     $    653,000   $   92,000   $   745,000
Depreciation and amortization..$      3,000   $   16,000   $   19,000     $     18,000   $   23,000   $    41,000
Identifiable assets............$  1,052,000   $1,271,000   $2,323,000     $  1,052,000   $1,271,000   $ 2,323,000


     Segment accounting was not applicable to the year ended June 30, 2004.

                                        10


                 AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES
                                
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                
                            March 31, 2005 (Unaudited)

NOTE M - SUBSEQUENT EVENTS

     During April 2005 the Company completed a private placement of 416,667 
shares of its common stock. The offering consisted of one share of common stock 
at a price of $.30 and one common stock purchase warrant exercisable at $.75 per
share. The Company received proceeds of $125,000 and there were no expenses 
incurred. 

     During April 2005 the Company issued 50,000 shares of common stock in 
connection with the exercise of 50,000 common stock warrants. Warrants with an 
exercise price of $.90 were repriced to $.32. The Company realized gross 
proceeds of $16,000 and expenses were $2,000 in connection with the exercise. 
New common stock purchase warrants were issued for 50,000 shares of common stock
exercisable at $.75 per share. 

                                        11



ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS 
                                
Forward-Looking Statements

     When used in this Form 10-QSB and in future filings by the Company with the
Commission, statements identified by the words "believe", "positioned", 
"estimate", "project", "target", "continue", "will", "intend", "expect", 
"future", "anticipates", and similar expressions express management's present 
belief, expectations or intentions regarding the Company's future performance 
within the meaning of the Private Securities Litigation Reform Act of 1995.  
Readers are cautioned not to place undue reliance on any such forward-looking 
statements, each of which speaks only as of the date made.  Such statements are 
subject to certain risks and uncertainties that could cause actual results to 
differ materially from historical earnings and those presently anticipated or 
projected.  The Company has no obligations to publicly release the result of any
revisions that may be made to any forward-looking statements to reflect 
anticipated or unanticipated events or circumstances occurring after the date of
such statements.

 
Overview

     The following discussions and analysis should be read in conjunction with 
the Company's condensed consolidated financial statements and the notes 
presented following the condensed consolidated financial statements. The 
discussion of results, causes and trends should not be constructed to imply any 
conclusion that such results or trends will necessarily continue in the future. 

     During the nine months ended March 31, 2005 the Company raised net equity 
of $1,320,000 to enable the Company to move forward with the "Message On The 
Bottle" advertising program through our Aquacell Media subsidiary.  Aquacell 
Media installs our patented Aquacell 1000 Bottled Water Cooler Systems free of 
charge into various locations while retaining ownership of the coolers.  Revenue
is generated through the sale of advertising on the band of the cooler's 
permanently attached five-gallon bottle, as well as on the cup holder.

     During the nine months ended March 31, 2005, we commenced the initial 
rollout of installations in Rite Aid stores, the nation's third largest drug 
store chain with more than 3000 locations.  Under the five-year agreement, 
signed in October 2004 the Company installs its Aquacell 1000 coolers at no cost
to Rite Aid, and sells the advertising space on the bottle band.   

     During the quarter ended March 31, 2005 we generated our first advertising 
revenues with an inaugural promotion for Unilever's Dove(R) Cool Moisture body 
wash and bar soap.   The Dove Cool Moisture advertising was displayed on our 
coolers in select Rite Aid stores nationwide, as well as on coolers installed in
Duane Reade drug stores in the New York Metropolitan area.  In a report the 
Company received from Unilever, the cooler advertising provided a 34% sales lift
for the Dove Cool Moisture products, validating the value of the "Message on the
Bottle" advertising.  The test compared sales of Dove Cool Moisture in the 100 
Duane Reade stores in the greater NY area that have our water coolers installed 
with a Dove Cool Moisture advertising band on the permanently attached five-
gallon bottle, to all other Duane Reade stores without cooler advertising.  The 
data was gathered over a four-week period from Duane Reade's cash register 
scanners. Sales of Dove Cool Moisture increased steadily in all stores; however,
the stores with "Message on the Bottle" advertising had consistently higher 
sales of both bar soap and body wash, averaging 34% higher than stores without 
cooler advertising.  The cooler advertising was the only variable in the test.

                                        12



     While securing advertisers is important to the success of our advertising 
program, as it is the source of revenue generation, securing locations, or "real
estate", for the coolers is a critical first-step. Unlike other in-store 
advertising mechanisms, we actually own a piece of "real estate" in the stores 
for a five-year period, the intrinsic value of which cannot be measured.  

     Aquacell Media has installed Aquacell 1000 systems on a test basis into 
other stores including the nationwide drug chain CVS and Winn Dixie 
supermarkets, as well as smaller regional drug and grocery chain stores.  We 
anticipate finalizing agreements with these and other chain retailers in the 
near future.

     In January 2005, we announced the hiring of Michael Dougherty as President 
of our AquaCell Media subsidiary.  Mr. Dougherty spent over 30 years with 
Unilever, where he established programs with Advantage Sales and Marketing, the 
nation's leading sales and marketing agency for suppliers of food products and 
consumer goods.  Mr. Dougherty will leverage his experience and relationship 
with Advantage, to facilitate both location placements and advertisers for our 
"Message On The Bottle" program.

     In December 2004, we were notified by the American Stock Exchange that the 
Amex accepted the Company's 18-month plan (the "Plan") for continued listing, in
connection with the Amex's listing requirements, following receipt of 
notification of non-compliance with the Amex's minimum stockholder equity 
requirement.  The Plan was evaluated and accepted by the Amex, indicating that 
the Company made a reasonable demonstration of an ability to regain compliance 
with the continued listing standards within the allotted time frame.  

     In December 2004, the Company announced it was spinning off its Aquacell 
Water subsidiary to AquaCell Technologies stockholders, who will receive one 
share of common stock in Aquacell Water for every share of common stock held in 
AquaCell Technologies.  Aquacell Water is currently an inactive company without 
assets, liabilities or operations. Aquacell Water will operate as a holding 
company to acquire companies in the water industry with the first acquisition 
expected to be Water Science Technologies, Inc. (WST), currently a wholly owned 
subsidiary of AquaCell Technologies.  The pay date for the shares will coincide 
with the effectiveness of the Aquacell Water registration statement, which we 
intend to file with the Securities and Exchange Commission no later than the 
first quarter of our fiscal year.

     During the nine months ended March 31, 2005 we continued to incur non-cash 
charges for stock based compensation for warrants issued to consultants, which 
we believe is a continuing benefit to the Company and its stockholders for the 
future growth of the Company. Such charges were $745,000 for the nine months.

 
Critical Accounting Policies
 
     The accompanying discussion and analysis of our financial condition and 
results of operations are based upon our condensed consolidated financial 
statements, which have been prepared in accordance with accounting principles 
generally accepted in the United States of America ("US GAAP"). The preparation 
of these condensed consolidated financial statements requires us to make 
estimates and judgments that affect the reported amounts of assets, liabilities,
revenues, and expenses, and related disclosure of contingent assets and 
liabilities. These estimates form the basis for making judgments about the 
carrying values of assets and liabilities that are not readily apparent from 

                                        13



other sources. We base our estimates and judgments on historical experience and 
all available information. However, future events are subject to change, and the
best estimates and judgments routinely require adjustment. US GAAP requires us 
to make estimates and judgments in several areas, including those related to 
recording various accruals, income taxes, the useful lives of long-lived assets,
such as property and equipment and intangible assets, and potential losses from 
contingencies and litigation. We believe the policies discussed below are the 
most critical to our condensed consolidated financial statements because they 
are affected significantly by management's judgments, assumptions and estimates.

     Goodwill:

     Goodwill represents the excess of the purchase price over the fair value of
net assets of a business acquired. The Company has adopted Statements of 
Financial Accounting Standards No. 142 (SFAS 142), "Goodwill and Other 
Intangible Assets". The Company operates as a single integrated business, and as
such has one operating segment which is also the reportable unit. Fair value of 
the reporting unit is determined by comparing the fair value of the unit with 
its carrying value, including goodwill. Impairment tests are performed using 
discounted cash flow analysis and estimates of sales proceeds. The annual 
evaluation of goodwill is performed at June 30th, the end of the Company's 
fiscal year. 

     Income taxes:

     The Company accounts for income taxes using the asset and liability method 
described on SFAS No. 109, "Accounting For Income Taxes", the objective of which
is to establish deferred tax assets and liabilities for the temporary 
differences between the financial reporting and the tax bases of the Company's 
assets and liabilities at enacted tax rates expected to be in effect when such 
amounts are realized or settled. A valuation allowance related to deferred tax 
assets is recorded when it is more likely than no that some portion or all of 
the deferred tax assets will not be realized. 

     Long-lived assets:

     The Company accounts for the impairment and disposition of long-lived 
assets in accordance with SFAS No. 144, "Accounting for the Impairment or 
Disposal of Long-lived Assets." In accordance with SFAS No. 144, long-lived 
assets to be held are reviewed whenever events or changes in circumstances 
indicate that their carrying value may not recoverable. The Company periodically
reviews the carrying value of long-lived assets to determine whether or not an 
impairment to such value has occurred, and has determined that as of June 30, 
2004 that impairment, where appropriate, was recorded in the financial 
statements. 

     New Accounting Pronouncements:

     In December 2004, the FASB issued SFAS NO. 123R, "Share Based Payment." 
This statement is a revision of SFAS No. 123 and supersedes APB 25 and its 
related implementation guidance. SFAS 123R addresses all forms of share based 
payment ("SBP") awards including shares issued under employee stock purchase 
plans, stock options, restricted stock and stock appreciation rights. Under SFAS
123R, SBP awards result in a cost that will be measured at fair value on the 
awards' grant date, based on the estimated number of awards that are expected to
vest. This statement is effective for public entities that file as small 
business issuers - as of January 1, 2006. The adoption of this pronouncement in 
not expected to have a material effect on the Company's financial statements. 

                                        14



Results of Operations

     During the nine months ended March 31, 2005 on a consolidated basis, 
revenues were $601,000 as compared to $518,000 for the similar period of the 
preceding year, resulting primarily from our initial advertising revenues of 
$20,000 and an increase in sales by our WST subsidiary of $83,000, and cost of 
sales was 59% for the nine months ended March 31, 2005 as compared to 69% for 
the same period of the prior year. The decrease in cost of sales percentage 
resulted from spreading manufacturing cost over an increased sales volume from 
our WST subsidiary.

     Net loss on a consolidated basis, attributable to common stockholders, for 
the nine months ended March 31, 2005 decreased to $2,614,000 or $0.16 per share,
as compared to $3,330,000 or $.31 per share for the same period of the prior 
year.  The decrease in the loss is primarily attributable to the decrease in 
stock based compensation in the amount of $90,000, a fair value adjustment of a 
derivative in the amount of $322,000, and write-off of accrued interest on notes
receivable in the amount of $48,000.

     Salaries and wages decreased by $97,000 for the nine months ended March 31,
2005 over the prior year resulting primarily from bonuses paid in the prior 
year. Legal, accounting and other professional expenses increased by 
approximately $41,000 for the nine months ended March 31, 2005 resulting 
primarily from independent consulting services. Stock based compensation 
decreased by $90,000 to $745,000 for the nine months ended March 31, 2005 
resulting from a direct write-off of certain warrants issued during the prior 
year. Other selling, general and administrative expenses, decreased by 
approximately $97,000 to $990,000 for the nine months ended March 31, 2005. 
Current period expenses consisted primarily of rent - $153,000, telephone and 
utilities- $47,000, travel- $57,000, business promotion- $78,000, insurance- 
$90,000, and vehicle expenses-$71,000. 


Liquidity and Capital Resources

     During the nine months ended March 31, 2005 the Company incurred a net loss
     ===========================================================================
of $872,000 and has aggregate net losses of $20,000,000 since inception of which
================================================================================
non-cash losses amounted to approximately $6,500,000.  As of March 31, 2005 we
==============================================================================
had a cash balance of $80,000 and a working capital deficiency of $1,205,000.
=============================================================================
The Company presently has in excess of 7,000,000 warrants, at prices ranging
============================================================================
from $.75 to $8.25, which if exercised would generate approximately $10,750,000.
================================================================================
As of March 31, 2005, 250,000 warrants generating $42,000 were in the money.  We
================================================================================
could reprice warrants and complete private placements to raise necessary equity
================================================================================
to fund continued placement of our billboard coolers and generate additional
============================================================================
advertising revenues from those coolers.
========================================

     The financial difficulties of the Company were created when the Company 
============================================================================
discontinued its original marketing plan of selling coolers and embarked upon a
===============================================================================
long term goal of creating an on-going revenue model with short-term cash flow 
==============================================================================
ramifications, by installing our "billboard water coolers" free of charge into 
==============================================================================
targeted locations.  Amortizing the cost of the coolers and installation costs 
==============================================================================
over a five-year period will allow the company to reach a break-even point in
=============================================================================
a relatively short time frame as advertising revenues are generated.
====================================================================

     Until we reach a mass of coolers in place to create a positive cash 
========================================================================
flow, the Company will continue to finance itself through private placements  
============================================================================
to accredited investors and/or warrant conversion as we have done in the past.
==============================================================================

     There are no disclosures of any known demand, commitments or uncertainties 
===============================================================================
that will result in our liquidity increasing or decreasing in any material way.
===============================================================================

     The Company has developed a plan to address liquidity, in connection with 
its ability to continue as a going concern, in several ways. It intends to 
continue to raise capital through the sale or exercise of equity securities. 
Toward that end the Company raised net equity of approximately $1,320,000 
through the exercise of warrants to purchase common shares and a private 
placement of common shares during the nine months ended March 31, 2005. The 
Company has continued to pursue the placement of our water cooler billboards in 
various locations and the Company is seeking to increase its revenues through 
the sale of advertising on the band of the cooler's permanently attached five-
gallon bottle as outlined in the Overview section of Management's Discussion. 

     The spinoff of our Aquacell Water, Inc. subsidiary will have no material 
effect on the financial statements because this is an inactive company without 
assets, liabilities or operations. 

     Cash used by operations during the nine months ended March 31, 2005 
amounted to $1,738,000.  Net loss of $2,595,000 was reduced by non-cash stock 
based compensation in the amount of $745,000, depreciation and amortization of 
$41,000 and a bad debt provision of $4,000.  Cash used by operations was further
increased by a decrease in accounts payable in the amount of $72,000 and an 
increase in accounts receivable of $46,000. Net loss was further decreased by an
increase in accrued liabilities of $126,000 and by net changes in prepaid 
expenses, accrued liabilities, customer deposits, unearned income and 
inventories aggregating $59,000.

                                        15



     Cash used by investing activities during the nine months ended March 31, 
2005 represented capital expenditures in the amount of $359,000 primarily for 
billboard coolers and by payments on notes issued for the purchase of equipment 
in the amount of $3,000.

     Cash provided by financing activities was approximately $1,320,000. 
Proceeds from a private placement of common stock amounted to $170,000. Proceeds
from sales of common stock purchase warrants amounted to $1,113,000 and expenses
amounted to $3,000. Proceeds from subscriptions receivable were $40,000.

     We have granted warrants, subsequent to our initial public offering, in 
connection with private placements, consulting, marketing and financing 
agreements that remain outstanding at the date of this filing and may generate 
additional capital of up to approximately $10,750,000 if exercised. As of March 
31, 2005 250,000 warrants generating $42,000 were in the money and 6,879,000 
warrants generating $10,793,000 were out of the money. Historically, the Company
has repriced out of the money warrants issued in connection with equity 
placements to generate additional capital. There is no assurance however, that 
any of the warrants will be exercised. 

     At March 31, 2005 two tax liens have been filed; one Federal tax lien 
against the Company in the amount of $53,000 and a state tax lien against an 
inactive subsidiary in the amount of $26,000. We are in negotiations to reach 
settlement agreements with the appropriate tax agencies. There are no assurances
that these negotiations will result in successful agreements and the Company's 
assets could be subject to enforcement action.

     Management believes that its present cash position combined with subsequent
equity raises and conversion of warrants and cash flows expected to be generated
from future operations will be sufficient to meet presently anticipated needs 
for working capital and capital expenditures through at least the next 12 
months; however, there can be no assurance in that regard.  The Company 
presently has no material commitments for future capital expenditures.


ITEM 3.  CONTROLS AND PROCEDURES
================================

     As of the end of the period covered by this Report the Company carried out
     ======================================
an evaluation, under the supervision and with the participation of the Company's
management, including the Company's chief executive officer and chief financial
officer, of the effectiveness of the design and operation of the Company's
disclosure controls and procedures pursuant to Rules 13a-15(e) and 15d-15(e)
                                               =============================
adopted under the Securities Exchange Act of 1934. Based upon that evaluation,
the chief executive officer and chief financial officer concluded that the
Company's disclosure controls and procedures are effective. There were no
significant changes in the Company's internal controls or in other factors that
could significantly affect these controls as of the date of their evaluation.
                                          =====

                           PART II.   OTHER INFORMATION

ITEM 2 (C).  SALES OF UNREGISTERED SECURITIES

     During the quarter ended March 2005 the Registrant sold 566,667 shares of 
common stock in a Private Placement to 3 accredited investors pursuant to the 
exemption provided by Regulation D, Rule 505, and Section 4(2) of the Securities
Act of 1933, as amended. Common Stock Purchase Warrants were issued to the 
investors at an exercise price of $.75. In addition, the Registrant sold 100,000
shares of common stock upon exercise of Common Stock Purchase Warrants to 1 
accredited investor pursuant to the exemption provided by Regulation D, Rule 
505, and Section 4(2) of the Securities Act of 1933 as amended. New Common Stock
Purchase Warrants were issued to the investor at an exercise price of $.75. 

                                        16



ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
 
     None.


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

     A.  Exhibits.

         31.1   CEO's Certification Pursuant to Rule 13a-14(a)/ 15d-14(a)

         31.2   CFO's Certification Pursuant to Rule 13a-14(a)/ 15d-14(a)
          
         32.0   Certification Pursuant to 18 U.S.C. Section 1350

     B.  Reports on Form 8-K.
     
         None.
 

                                    SIGNATURE

     In accordance with the requirements of the Exchange Act, the Registrant 
caused this Report to be signed on its behalf by the undersigned, thereunto duly
authorized.
 

                                               AquaCell Technologies, Inc.
                                               -------------------------------
                                               Registrant

Date: August 10, 2005
      =========                                   /s/ Gary S. Wolff
                                               -------------------------------
                                               Name:  Gary S. Wolff
                                               Title: Chief Financial Officer

                                        17


                                INDEX TO EXHIBITS


Exhibit 
Number   Description
-------  -----------

  31.1  CEO's Certification Pursuant to Rule 13a-14(a)/ 15d-14(a)

       
  31.2  CFO's Certification Pursuant to Rule 13a-14(a)/ 15d-14(a)
       
       
  32.0  Certification Pursuant to 18 U.S.C. Section 1350

                                        18