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

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

                                  FORM 10-QSB

(Mark one)
   _X_   Quarterly report under Section 13 or 15(d) of
         the Securities Exchange Act of 1934
         For the quarterly period ended September 30, 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
             22,916,488 shares outstanding as of November 14, 2005.


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

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



                          AQUACELL TECHNOLOGIES, INC.

                                  FORM 10-QSB

                    FOR THE QUARTER ENDED SEPTEMBER 30, 2005

                               TABLE OF CONTENTS


                        PART I - FINANCIAL INFORMATION

Item 1.    Financial Statements:                                            PAGE

           Condensed Consolidated Balance Sheet as of September 30, 2005...... 1

           Condensed Consolidated Statements of Operations for the
           three-month periods ended September 30, 2005 and 2004.............. 2

           Condensed Consolidated Statements of Cash Flow for the
           three-month periods ended September 30, 2005 and 2004.............. 3

           Notes to Condensed Consolidated Financial Statements............... 4

Item 2.    Management's Discussion and Analysis...............................10
           Forward-Looking Statements.........................................10
           Overview...........................................................10
           Critical Accounting Policies.......................................11
           Results of Operations..............................................12
           Liquidity and Capital Resources....................................12

                          PART II - OTHER INFORMATION

Item 2(C). Sales of Unregistered Securities...................................14

Item 3.    Controls and Procedure.............................................14

Item 4.    Submission of Matters to a Vote of Security Holders................14

Item 6.    Exhibits and Reports on Form 8-K...................................15

Signature.....................................................................15

                                       i


                         PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                  AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEET
                               September 30, 2005
                                  (Unaudited)

ASSETS
Current assets:
     Cash.......................................................... $   273,000
     Subscription receivable.......................................      77,000
     Accounts receivable, net of allowance of $17,000..............      55,000
     Inventories...................................................      20,000
     Prepaid expenses and other current assets.....................      25,000
                                                                    ------------
          Total current assets.....................................     450,000
                                                                    ------------
Property, equipment and billboard coolers, net.....................   1,262,000
                                                                    ------------
Other assets:
     Goodwill......................................................     750,000
     Patents, net..................................................      49,000
     Security deposits.............................................      16,000
                                                                    ------------
          Total other assets.......................................     815,000
                                                                    ------------
                                                                    $ 2,527,000
                                                                    ------------
                                                                    ------------

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Accounts payable.............................................. $   594,000
     Accrued liabilities...........................................   1,224,000
     Preferred stock dividend payable- Class A.....................       3,000
     Customer deposits.............................................      19,000
     Current portion of deferred payable...........................      22,000
                                                                    ------------
          Total current liabilities................................   1,862,000

Deferred payable, net of current portion...........................     451,000
                                                                    ------------
          Total liabilities........................................   2,313,000
                                                                    ------------

Commitments and contingencies

Stockholders' Equity:
Preferred stock - Class A, par value $.00l;
   liquidation preference $47,000; 
   1,870,000 shares authorized;
   70,000 shares issued and outstanding............................           -
Preferred stock - Class B, par value $.00l;
   liquidation preference $367,000;
   4,000,000 shares authorized; 
   918,000 shares issued and outstanding...........................       1,000
Preferred stock, par value $.001;
   8,130,000 shares authorized;
   no shares issued................................................           -
Common stock, par value $.001;
   40,000,000 shares authorized;
   22,638,643 shares issued and outstanding........................      23,000
Additional paid-in capital.........................................  22,771,000
Accumulated deficit................................................ (22,569,000)
                                                                    ------------
                                                                      1,226,000
Unamortized deferred compensation..................................  (1,012,000)
                                                                    ------------
          Total stockholders' equity...............................     214,000
                                                                    ------------
                                                                    $ 2,527,000
                                                                    ------------
                                                                    ------------

           See notes to condensed consolidated financial statements.

                                       1


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

                                                          Three Months Ended
                                                             September 30,
                                                      --------------------------
                                                          2005          2004
                                                      ------------  ------------
Revenue:
  Net sales...........................................$   149,000   $   199,000
  Advertising revenue.................................     20,000             -
                                                      ------------  ------------
                                                          169,000       199,000
                                                      ------------  ------------

Cost and expenses:
  Cost of sales.......................................    128,000       124,000
  Salaries and wages..................................    385,000       288,000
  Legal, accounting and other professional expenses...     45,000        52,000
  Stock based compensation............................    214,000       242,000
  Other...............................................    486,000       360,000
                                                      ------------  ------------
                                                        1,258,000     1,066,000
                                                      ------------  ------------
Loss from operations before other expense............. (1,089,000)     (867,000)
                                                      ------------  ------------
Other expense:
  Interest expense....................................     32,000         1,000
                                                      ------------  ------------
Net loss for the period...............................$(1,121,000)  $  (868,000)
                                                      ------------  ------------
                                                      ------------  ------------
Weighted average share outstanding-
  basic and diluted................................... 19,929,000    14,576,000
                                                      ------------  ------------
                                                      ------------  ------------
Loss attributable to common stockholders:
  Net loss............................................$(1,121,000)  $  (868,000)
  Preferred stock dividends...........................     25,000         9,000
                                                      ------------  ------------
  Loss attributable to common stockholders............$(1,146,000)  $  (877,000)
                                                      ------------  ------------
                                                      ------------  ------------
  Net loss per common share...........................$     (0.06)  $     (0.06)
                                                      ------------  ------------
                                                      ------------  ------------
           See notes to condensed consolidated financial statements.

                                       2



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

                                                                                 Three Months Ended
                                                                                    September 30,
                                                                           ------------------------------
                                                                               2005             2004
                                                                           -------------    -------------
                                                                                      
Cash flows from operating activities:
Net loss...................................................................$ (1,121,000)    $   (868,000)
Adjustment to reconcile net loss to net cash used in operating activities:
     Stock based compensation..............................................     214,000          242,000
     Depreciation and amortization.........................................      39,000            6,000
Changes in:
     Accounts receivable...................................................       4,000                -
     Prepaid expenses and other current assets.............................      15,000            7,000
     Inventories...........................................................      (7,000)          15,000
     Accounts payable......................................................    (205,000)        (138,000)
     Accrued liabilities...................................................     150,000          (41,000)
     Customer deposits.....................................................       2,000          (41,000)
                                                                           -------------    -------------
          Net cash used in operating activities............................    (909,000)        (818,000)
                                                                           -------------    -------------
Cash flows from investing activities:
     Payments on note issued for purchase of property and equipment........           -           (1,000)
     Capital expenditures..................................................     (85,000)         (84,000)
                                                                           -------------    -------------
          Net cash used in investing activities............................     (85,000)         (85,000)
                                                                           -------------    -------------
Cash flows from financing activities:
    Proceeds from private placements of common stock.......................     370,000                -
    Expenses of offerings..................................................     (10,000)               -
    Proceeds from private placements of Class B preferred stock............      68,000                -
    Preferred stock dividends paid- Class B................................     (37,000)               -
    Repayment of loans from related parties................................    (100,000)               -
    Proceeds from subscriptions receivable.................................      91,000           40,000
    Proceeds from exercise of common stock warrants........................     813,000          209,000
    Expense of warrant exercise............................................     (20,000)          (3,000)
                                                                           -------------    -------------
          Net cash provided by financing activates.........................   1,175,000          246,000
                                                                           -------------    -------------
Increase (decrease) in cash................................................     181,000         (657,000)
Cash, beginning of period..................................................      92,000          860,000
                                                                           -------------    -------------
Cash, end of period........................................................$    273,000     $    203,000
                                                                           -------------    -------------
                                                                           -------------    -------------

Supplemental disclosure of cash flow information:			
          Cash paid for interest...........................................$          -     $          -

Supplemental schedule of non-cash investing and financing activities:
Issuance of common stock warrants for services to the company..............$          -     $     91,000
Subscription receivable for conversion of warrants.........................$     20,000     $     49,000
Dividends payable on preferred stock- Class A..............................$      1,000     $      9,000
Subscription receivable for private placement of common stock..............$     57,000     $          -
Deemed dividends on preferred stock........................................$     24,000     $          -
Expenses of warrant exercises offset against subscription receivable.......$     57,000     $          -
Expenses of equity raise recorded as accounts payable......................$     10,000     $          -



           See notes to condensed consolidated financial statements.

                                       3


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

                          September 30, 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 three months ended September 30, 
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, 2005.
 
     At September 30, 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, 2005, 
still existed. During the quarter ended September 30, 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. 
 
Reclassifications:

     Certain items in these financial statements have been reclassified to 
conform to the current period presentation. These reclassifications had no 
impact on our results of operations, stockholders' equity or cash flow. 
 
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 is 
not expected to have a material effect on the Company's financial statements. 
 
     In May 2005, the FASB issued Statement of Financial Accounting Standards 
No. 154, "Accounting Changes and Error Corrections--a replacement of APB Opinion
No. 20 and FASB Statement No. 3" ("SFAS 154"). This Statement replaces APB 
Opinion No. 20, "Accounting Changes," and FASB Statement No. 3, "Reporting 
Accounting Changes in Interim Financial Statements," and changes the 
requirements for the accounting for and reporting of a change in accounting 
principle. This Statement applies to all voluntary changes in accounting 
principle. It also applies to changes required by an accounting pronouncement in
the unusual instance that the pronouncement does not include specific transition
provisions. When a pronouncement includes specific transition provisions, those 
provisions should be followed. SFAS 154 is effective for accounting changes and 
corrections of errors made in fiscal years 

                                       4


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

                          September 30, 2005 (Unaudited)

NOTE A - BASIS OF PRESENTATION-(continued)

beginning after December 15, 2005. Consequently, the Company will adopt the 
provisions of SFAS 154 for its fiscal year beginning July 1, 2006. Management 
currently believes that adoption of the provisions of SFAS No. 154 will not have
a material impact on the Company's consolidated financial statements.
 
NOTE B - SUBSCRIPTIONS RECEIVABLE

     At September 30, 2005 the subscriptions receivable consisted of $57,000 
resulting from the sale of shares in a private placement of common stock and 
$20,000 from the exercise of common stock purchase warrants. All of the 
subscriptions receivable were paid prior to the issuance of the financial 
statements and, accordingly, are classified as current assets. 
 
NOTE C - INVENTORIES

     Inventories consist of the following at September 30, 2005:

          Raw materials ........................................... $    12,000
          Work in progress ........................................       8,000
                                                                    ------------
                                                                    $    20,000
                                                                    ------------
                                                                    ------------

NOTE D - PROPERTY, EQUIPMENT AND BILLBOARD COOLERS

     Property and equipment is summarized as follows at September 30, 2005:

          Billboard coolers - on location.......................... $   737,000
          Billboard coolers - not on location......................     414,000
          Billboard cooler parts - not on location.................     166,000
          Furniture and fixtures ..................................      36,000
          Equipment- office .......................................     101,000
          Machinery and equipment .................................     133,000
          Leasehold improvements ..................................      12,000
          Truck ...................................................      11,000
                                                                    ------------
                                                                      1,610,000
          Less accumulated depreciation ...........................     348,000
                                                                    ------------
                                                                    $ 1,262,000
                                                                    ------------
                                                                    ------------

     Depreciation expense was $34,000 and $6,000 for the three months ended 
September 30, 2005 and 2004 respectively. 	
 
                                       5


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

                          September 30, 2005 (Unaudited)

NOTE E - ACCRUED LIABILITIES          

     At September 30, 2005 the accrued liabilities consisted of officers' 
salaries of $360,000, payroll taxes withheld of $428,000, accrued payroll taxes 
of $148,000, accrued penalties and interest on taxes payable of $207,000 and 
other accrued liabilities of $81,000. As of September 30, 2005 five tax liens 
have been filed; four Federal tax liens of approximately $292,000 and one state
tax lien of approximately $26,000. 

NOTE F - DEFERRED PAYABLE          

     At September 30, 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 G - EQUITY TRANSACTIONS

     During July 2005 the Company issued 533,333 shares of its common stock in 
connection with the exercise of 533,333 common stock warrants. Warrants with 
exercise price ranging from $.75 to $1.00 were repriced to $.30. The Company 
realized gross proceeds of $160,000 and expenses were $16,000 in connection with
the exercise. New common stock purchase warrants were issued for 533,333 shares 
of common stock exercisable at $.50 per share. 
 
     During August 2005 the Company completed a private placement of 900,000 
shares of its common stock. The offering consisted of one share of common stock 
at a price of $.30 per share and one-half common stock purchase warrant 
exercisable at $.60 per share. The Company received proceeds of $270,000 and 
there were no expenses incurred.

     During August 2005 the Company completed a private placement of 200,000 
shares of Series B Convertible Preferred Stock. The offering consisted of 
200,000 shares of Class B convertible preferred stock exercisable at $.34 and 
50,000 Class B common stock purchase warrants exercisable at $.50 per share. The
first year annual dividend of $.08 per share was prepaid in full at the time of 
the placement. The Series B convertible preferred stock is convertible into he 
Company's common stock on a share for share basis. In connection with this 
offering the Company received net proceeds of $52,000 after dividends paid of 
$16,000. There were no expenses in connection with this offering.      
 
     During September 2005 the Company issued an aggregate of 1,841,512 shares 
of common stock in connection with the exercise of 1,841,512 common stock 
warrants. Warrants with exercise prices ranging from $.50 to $2.00 were repriced
to prices ranging from $.30 to $.45. The Company realized gross proceeds of 
$653,000 and expenses were $65,000 in connection with the exercises. New common 
stock purchase warrants were issued for 524,512 shares of common stock 
exercisable at $.70 per share, 868,333 exercisable at $.50 per share, 365,000 
exercisable at $.55 per share and 83,667 exercisable at $.65 per share.    

                                       6


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

                          September 30, 2005 (Unaudited)

NOTE G - EQUITY TRANSACTIONS-(continued)
	
     During September 2005 the Company completed a private placement for 333,333
shares of its common stock. The offering consisted of one share of common stock 
at a price of $.30 per share and one common stock purchase warrants exercisable 
at $.50 per share. The Company realized gross proceeds of $100,000 and expenses 
of the offering amounted to $10,000. In addition the Company issued 13,333 
common stock purchase warrants, exercisable at $.50 per share, to the placement 
agent. 
 
     During September 2005 the Company completed a private placement for 150,000
shares of its common stock. The offering consisted of one share of common stock 
at a price of $.38 per share and one common stock purchase warrant exercisable 
at $.75. The Company realized gross proceeds of $57,000 and there were no 
offering expenses. 

Increase in Authorized Capitalization

     On July 19, 2005 the Board of Directors approved an amendment to the 
Company's Certificate of Incorporation to permit the Company to issue up to 
75,000,000 shares of common stock.

     This amendment is subject to stockholder approval.
 
NOTE H - SPIN-OFF OF SUBSIDIARY

     On July 19, 2005 the Board of Directors approved that management 
reincorporate its Water Science Technologies subsidiary in Delaware and change 
its name to Aquacell Water, Inc. Furthermore, this subsidiary will undertake to 
file a Form 10 registration statement with the possibility of spinning this 
company off to its common stockholders on a share for share basis. However, 
there is no assurance that this spin-off will occur.

                                       7


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

                          September 30, 2005 (Unaudited)

NOTE I - OTHER COSTS AND EXPENSES:

     Other costs and expenses consisted of the following:
 
                                                          Three Months Ended
                                                             September 30,
                                                      --------------------------
                                                          2005          2004
                                                      ------------  ------------
  Manufacturing expenses - billboard coolers......... $   121,000   $   122,000
  Rent...............................................      31,000        30,000
  Telephone and utilities............................      17,000        14,000
  Travel.............................................      20,000        21,000
  Business promotion........ ........................      24,000        25,000
  Consulting, service fees, commissions and expenses.      92,000        24,000
  Insurance..........................................      27,000        24,000
  Vehicle expenses...................................      19,000        22,000
  Listing fees.......................................           -        28,000
  Exchange fees, transfer agent fees and 
             investor fees and expenses..............      39,000        10,000
  Office expenses, postage and supplies..............      14,000        10,000
  Depreciation and amortization......................      38,000         6,000
  Other expenses.....................................      44,000        24,000
                                                      ------------  ------------
                                                      $   486,000   $   360,000
                                                      ------------  ------------
                                                      ------------  ------------

NOTE J - INTEREST EXPENSE:
 
     Included in interest expense is penalties and interest on delinquent 
payroll taxes payable in the amount of $17,000 for the three months ended 
September 30, 2005 and -0- for the three months ended September 30, 2004.

NOTE K - 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 for the three months ended September 30, 2005:
       
                                 Water Systems and                           
                                 Related Products     Advertising      Total 
                                 -----------------    -----------   ------------
  Net revenue....................    $ 149,000        $   20,000    $   169,000
  Loss from operations...........    $(297,000)       $ (792,000)   $(1,089,000)
  Stock based compensation.......    $  10,000        $  204,000    $   214,000
  Depreciation and amortization..    $       -        $   39,000    $    39,000
  Identifiable assets............    $ 804,000        $1,723,000    $ 2,527,000


Segment accounting was not in effect for the three months ended September 30, 
2005.

                                       8


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

                          September 30, 2005 (Unaudited)

NOTE L - SUBSEQUENT EVENTS
 
     During November 2005 the Company issued an aggregate of 277,845 shares of 
common stock in connection with the exercise of 277,845 common stock warrants. 
Warrants with an exercise price of $.70 were repriced to $.40. The Company 
realized gross proceeds of $111,000 and expenses were $11,000 in connection with
the exercises. New common stock purchase warrants were issued for 277,845 shares
of common stock exercisable at $.60 per share.
 
Amendment to 1998 Incentive Stock Plan
--------------------------------------

     On October 10, 2005 the Board of Directors approved an increase in the 1998
Incentive Stock Plan's shares reserved for issuance from 2,000,000 to 3,000,000.
 
     The amendment is subject to stockholder approval. 

Employment Contracts
--------------------

     On November 1, 2005 the Company entered into five year employment 
agreements with three executives of the Company. These agreements provide for 
aggregate minimum annual salaries of $284,000.
 
     On November 1, 2005 a subsidiary of the company entered into five year 
employment agreements with these three executive which provide for aggregate 
minimum annual salaries of $366,000. 

Filing of Form 10-SB
--------------------

     On November 8, 2005 the Company filed a Form 10-SB on behalf of its 
Aquacell Water subsidiary in connection with the proposed spin-off discussed in 
Note G. There is no assurance that the Form 10-SB will be declared effective or 
that the contemplated spin-off will be effectuated.

                                       9


 
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL 
                 CONDITION AND RESULTS OF OPERATIONS
 
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 consolidated financial statements and the notes presented 
following the consolidated financial statements. The discussion of results, 
causes and trends should not be construed to imply any conclusion that such 
results or trends will necessarily continue in the future.
 
     AquaCell Technologies, Inc. has two subsidiaries operating in two separate 
industries. Our AquaCell Media, Inc. subsidiary addresses the out-of-home 
segment of the advertising industry through the sale of advertising on our 
patented self-filling water cooler, the Aquacell Bottled Water Cooler System. 
This business model was launched in 2004, designed to provide us with an on-
going revenue model in comparison to selling the coolers, as we had previously 
done. We install our "billboard" water coolers into retail and other strategic 
locations free of charge to these locations under five-year contracts, and 
retain ownership of the cooler. We currently have approximately 1400 coolers 
installed in Rite Aid and Duane Reade drug stores, and have test programs 
underway in CVS, Kmart/Sears and Winn Dixie. Advertisers to date have been CBS 
Television and Unilever, who reported a 34% sales lift of its advertised Dove 
Cooler Moisture in stores carrying the cooler ads. 
 
     Our Aquacell Water, Inc. subsidiary addresses the municipal, industrial, 
commercial and institutional sectors of the water treatment and purification 
industry. We design, manufacture, install and service customer designed turnkey 
systems that treat from hundreds to millions of gallons of water per day for a 
variety of applications, including treatment of process water for manufacturing,
purification of water for bottling plants and food service, and removal of 
contaminants from municipal drinking water systems. Our customers range from 
manufacturers of micro-chips, textiles and food and beverage service, to health 
care providers, defense contractors and the military. The management team of our
Aquacell Water subsidiary has over 50 years combined experience in the water 
treatment industry. 
 
     We have restructured our Aquacell Water subsidiary and brought in a new 
operational management team. As a result of focusing our efforts on the 
restructuring process, sales for the quarter declined; however, subsequent to 
the end of the quarter we have received orders and currently have a backlog, as 
discussed in the Liquidity and Capital Resources section of this discussion. 
 
                                       10



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 
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. 

                                       11



     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. 

Results of Operations
---------------------
     During the three months ended September 30, 2005 on a consolidated basis, 
revenues were $169,000 as compared to $199,000 for the similar period of the 
preceding year, and cost of sales was 76% for the three months ended September 
30, 2005 as compared to 62% for the same period of the prior year. The decrease 
in sales is primarily attributable to the restructuring of our Aquacell Water 
subsidiary during the quarter, putting a new management team in place. The 
increase in cost of sales percentage resulted from spreading manufacturing cost 
over a decreased sales volume. 
 
     Net loss on a consolidated basis, attributable to common stockholders, for 
the three months ended September 30, 2005 increased to $1,146,000 as compared to
$877,000 for the same period of the prior year.  
 
     Salaries and wages increased by $97,000 for the three months ended 
September 30, 2005 over the prior year resulting primarily from severance pay to
a former executive of Aquacell Water in the amount of $25,000 and the increase 
in payroll resulting from hiring a new management team for the Aquacell Water 
subsidiary in the approximate amount of $65,000 for the three months ended 
September 30, 2005. Legal, accounting and other professional expenses decreased 
by approximately $7,000 for the three months ended September 30, 2005. Stock 
based compensation decreased by $28,000 to $214,000 for the three months ended 
September 30, 2005 resulting from a direct write-off of certain warrants at the 
end of the prior year. Other selling, general and administrative expenses, 
increased by approximately $126,000 to $486,000 for the three months ended 
September 30, 2005. Current period expenses consisted primarily of manufacturing
expenses-billboard coolers- $121,000, rent- $31,000, telephone and utilities-
$17,000, travel- $20,000, business promotion- $24,000, consulting and service 
fees, commissions and expenses- $92,000, insurance- $27,000, and vehicle 
expenses- $19,000. 
 
Liquidity and Capital Resources
-------------------------------
     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 $1,221,000 
through the exercise of warrants to purchase common shares and private 
placements of its common and preferred B shares during the three months ended 
September 30, 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. The Company has brought in new 
management to our Aquacell Water subsidiary and they are expanding the business 
with a current backlog of approximately $439,000.

                                       12



 
     Cash used by operations during the three months ended September 30, 2005 
amounted to $909,000.  Net loss of $1,121,000 was reduced by non-cash stock 
based compensation in the amount of $214,000 and depreciation and amortization 
of $39,000. Cash used by operations was further increased by a decrease in 
accounts payable in the amount of $205,000. Net loss was further decreased by an
increase in accrued liabilities of $150,000 and by net changes in prepaid 
expenses, accounts receivable, customer deposits, and inventories aggregating 
$14,000.
 
     Cash used by investing activities during the three months ended September 
30, 2005 represented capital expenditures in the amount of $85,000 primarily for
billboard coolers. 
 
     Cash provided by financing activities was approximately $1,175,000. 
Proceeds from private placements of common and preferred B stock amounted to 
$438,000. Proceeds from exercise of common stock purchase warrants amounted to 
$813,000. Proceeds from subscriptions receivable were $91,000. Expenses of our 
equity raises amount to $30,000, a loan was repaid to a related party in the 
amount of $100,000 and dividends were paid on the Class B preferred stock in the
amount of $37,000. 

     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 $12,569,000 if exercised. As of 
September 30, 2005 424,000 warrants generating $613,000 were in the money and 
7,768,000 warrants generating $11,956,000 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 September 30, 2005 five tax liens have been filed; two Federal tax liens
against the Company in the amount of $98,000, a Federal tax lien against an 
inactive subsidiary in the amount of $76,000, a Federal tax against another 
subsidiary in the amount of $118,000 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.

                                       13



                           PART II - OTHER INFORMATION

ITEM 2 (C).  SALES OF UNREGISTERED SECURITIES

     During the quarter ended September 2005 the Registrant sold 900,000 shares 
of common stock in a Private Placement to 4 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 $.60. In addition the Registrant sold 333,333 
shares of common stock in a private placement 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. Common Stock Purchase Warrants were issued 
to the investors at an exercise price of $.50 per share. In addition the 
Registrant sold 150,000 shares of common stock 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. Common Stock Purchase Warrants were issued 
to the investor at an exercise price of $.75. In addition the Registrant sold 
200,000 shares of Class B Preferred stock in a Private Placement 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. Class B Common Stock 
Purchase Warrants were issued to the investor at an exercise price of $.50. In 
addition, the Registrant sold 2,374,845 shares of common stock upon exercise of 
Common Stock Purchase Warrants to 9 accredited investors 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 
investors at exercise prices ranging from $.50 to $.70. 
 
ITEM 3.  CONTROLS AND PROCEDURES

     Within the 90 days prior to the date of 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 Rule 13a-14 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 subsequent to the date of their evaluation. 
 
ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     NONE.

                                       14



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: November 14, 2005
                                                  /s/ Gary S. Wolff
                                               -------------------------------
                                               Name:  Gary S. Wolff
                                               Title: Chief Financial Officer

                                       15