U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 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 JUNE 30, 2003

      |_| TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

                           Commission File No. 1-11873

                                K2 DIGITAL, INC.

        (Exact Name of Small Business Issuer as Specified in Its Charter)

             Delaware                                       13-3886065
-------------------------------                        ----------------------
(State or Other Jurisdiction of                          (I.R.S. Employer
Incorporation or Organization)                         Identification Number)

                  c/o Sokolow, Dunaud, Mercadier & Carreras LLP
                              770 Lexington Avenue
                                    6th Floor
                               New York, NY 10021
                               ------------------
                    (Address of Principal Executive Offices)

                                 (212) 935-6000
                                 --------------
                (Issuer's Telephone Number, Including Area Code)

Check whether the issuer: (1) filed all reports required 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 CORPORATE ISSUERS:

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

Class                                             Outstanding at August 14, 2003
-----                                             ------------------------------
Common stock, par value $.01 per share .........             4,982,699

           TRANSITIONAL SMALL BUSINESS DISCLOSURE FORMAT (CHECK ONE):

                                 Yes |_| No |X|



                         K2 DIGITAL, INC. AND SUBSIDIARY

                                      INDEX

                                      PAGE

                         PART 1 - FINANCIAL INFORMATION


                                                                                                         
ITEM 1.  FINANCIAL STATEMENTS

         Condensed consolidated balance sheet - June 30, 2003  (unaudited)................................   2

         Condensed consolidated statements of operations and comprehensive income (loss)
                - three and six months ended June 30, 2003 (unaudited) and June 30, 2002 (unaudited)......   3

         Condensed consolidated statements of cash flows - six months ended June
                30, 2003 (unaudited) and June 30, 2002 (unaudited)........................................   4

         Notes to condensed consolidated financial statements.............................................   5

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF Operations.............   6

ITEM 3. CONTROLS AND PROCEDURES...........................................................................   8

                           PART II - OTHER INFORMATION

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K..................................................................   9

SIGNATURES ...............................................................................................  10



                                        1



                                     PART I
                              FINANCIAL INFORMATION

                         K2 DIGITAL, INC. AND SUBSIDIARY
                      CONDENSED CONSOLIDATED BALANCE SHEET
                                  JUNE 30, 2003
                                   (UNAUDITED)

                                     ASSETS


                                                                    
CURRENT ASSETS:

Cash ............................................................      $    13,512
Investment in security available-for-sale .......................           64,800
                                                                       -----------
      Total current assets ......................................      $    78,312
                                                                       ===========

                      LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES:

   Accounts payable .............................................      $   147,983
   Accrued expenses and other current liabilities ...............           80,100
                                                                       -----------
      Total current liabilities .................................          228,083
                                                                       -----------

STOCKHOLDERS' DEFICIT:
   Preferred Stock, $0.01 par value, 1,000,000 shares authorized;
      0 shares issued and outstanding ...........................               --
   Common Stock, $0.01 par value, 25,000,000 shares authorized;
      5,400,116 shares issued and 4,982,699 shares outstanding ..           54,001
   Treasury stock, 417,417 shares at cost .......................         (819,296)
   Additional paid-in capital ...................................        8,317,910
   Accumulated other comprehensive income .......................           48,800
   Accumulated deficit ..........................................       (7,751,186)
                                                                       -----------
Total stockholders' deficit .....................................         (149,771)
                                                                       -----------
         Total liabilities and stockholders' deficit ............      $    78,312
                                                                       ===========


   See the accompanying notes to condensed consolidated financial statements.


                                        2



                         K2 DIGITAL, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)



                                                         THREE MONTHS ENDED                   SIX MONTHS ENDED
                                                             JUNE 30,                            JUNE 30,

                                                       2003             2002               2003             2002
                                                     Unaudited        Unaudited         Unaudited         Unaudited
                                                                                             
Revenues                                            $        --      $        --       $        --       $        --
Other income                                             28,200            6,371            28,200             6,371
General and administrative expenses                      18,605           11,355            41,676            76,447
                                                    -----------      -----------       -----------       -----------
Net income (loss)                                   $     9,595      $    (4,984)      $   (13,476)      $   (70,076)

Net income (loss) per common share-
     basic and diluted                              $     0.002      $    (0.001)      $    (0.003)      $    (0.014)

Weighted average common shares outstanding -
     basic and diluted                                4,982,699        4,982,012         4,982,699         4,977,174

Comprehensive income (loss):

Net income (loss)                                   $     9,595      $    (4,984)      $   (13,476)      $   (70,076)

Other comprehensive income (loss) -
      unrealized gain (loss) on available-for-
      sale securities                                    40,000           (2,200)           48,800            (2,200)
                                                    -----------      -----------       -----------       -----------
Comprehensive income (loss)                         $    49,595      $    (7,184)      $    35,324       $   (72,276)
                                                    ===========      ===========       ===========       ===========


   See the accompanying notes to condensed consolidated financial statements.


                                        3



                         K2 DIGITAL, INC. AND SUBSIDIARY
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                     SIX MONTHS ENDED
                                                                                         JUNE 30,

                                                                                    2003           2002
                                                                                 Unaudited      Unaudited
                                                                                          
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                                         $(13,476)      $(70,076)
Adjustments to reconcile net loss to net cash used in operating activities:
Gain on sale of available-for-sale securities                                     (28,200)
Non-cash consulting and compensation expense                                                      72,355
Changes in operating assets and liabilities:
Accounts receivable, net                                                                          68,807
Accounts payable                                                                    9,515        (69,489)
Accrued expenses and other current liabilities                                                    (5,691)
                                                                                 --------       --------
Net cash used in operating activities
                                                                                  (32,161)        (4,094)
CASH FLOWS PROVIDED BY INVESTING ACTIVITIES, gross proceeds from sale of
  available-for-sale securities                                                    37,500
                                                                                 --------       --------
Net increase (decrease) in cash                                                     5,339         (4,094)
CASH, beginning of period                                                           8,173          5,380
                                                                                 --------       --------
CASH, end of period                                                              $ 13,512       $  1,286
                                                                                 ========       ========


   See the accompanying notes to condensed consolidated financial statements.


                                        4



                         K2 DIGITAL, INC. AND SUBSIDIARY
        NOTES TO CONDENSED CONSOLIDATED (UNAUDITED) FINANCIAL STATEMENTS

1. PRIOR BUSINESS AND GOING CONCERN CONSIDERATION

Through August 2001, K2 Digital, Inc. (together with its wholly-owned
subsidiary, the "Company") was a strategic digital services company that
provided consulting and development services including analysis, planning,
systems design and implementation. In August 2001, the Company completed the
sale of fixed and intangible assets essential to its business operations to
Integrated Information Systems, Inc. ("IIS").

The accompanying condensed consolidated financial statements have been prepared
assuming the Company will continue as a going concern. As discussed above, the
Company sold fixed and intangible assets essential to its business operations to
IIS and effectively became a "shell" company with no operational revenues and
continuing general and administrative expenses. Further, at June 30, 2003, the
Company has cumulative losses of approximately $7.8 million, a diminutive cash
balance and working capital and stockholders' deficits of approximately
$150,000. These conditions raise substantial doubt about the Company's ability
to continue as a going concern. The accompanying condensed consolidated
financial statements do not include any adjustments that might result from the
outcome of this uncertainty.

Management's plan includes a proposed business combination with Future X Media,
f/k/a First Step Distribution Network, Inc. ("FX"), a California-based consumer
Internet entertainment firm, in a reverse merger transaction. If the transaction
is consummated, it is anticipated that the shareholders of FX will thereby
acquire substantially all of the issued and outstanding voting common stock of
the Company. The proposed transaction is subject to various conditions
including, but not limited to, a 5.1 to 1 reverse stock split of the Company's
common stock and completion of a shareholders meeting. If the Company is
unsuccessful in completing the preceding transaction, management's alternative
plan may include a further search for a similar business combination or
strategic alliance. There can be no assurances that the transaction described
above or management's alternative plan will be realized. Further, a liquidation
of the Company, through a Chapter 7 filing, may be pursued.

2. BASIS OF PRESENTATION, NET LOSS PER SHARE AND NEW ACCOUNTING PRONOUNCEMENTS

GENERAL

The accompanying unaudited condensed consolidated financial statements have been
prepared by the Company and reflect all adjustments, consisting only of normal
recurring adjustments, which are, in the opinion of management, necessary for a
fair presentation of the financial position as of June 30, 2003 and the
financial results for the three and six months ended June 30, 2003 and 2002, in
accordance with accounting principles generally accepted in the United States of
America for interim financial statements and pursuant to Form 10-QSB and
Regulation S-B. Certain information and footnote disclosures normally included
in the Company's annual audited consolidated financial statements have been
condensed or omitted pursuant to such rules and regulations.

The results of operations for the three and six months ended June 30, 2003 and
2002, respectively, are not necessarily indicative of the results of operations
to be expected for a full fiscal year. These interim condensed consolidated
financial statements should be read in conjunction with the consolidated
financial statements for the fiscal year ended December 31, 2002, which are
included in the Company's Annual Report on Form 10-KSB filed with the Securities
and Exchange Commission.

PRINCIPLES OF CONSOLIDATION

The accompanying condensed consolidated financial statements include the
accounts of K2 Digital, Inc. and its wholly-owned subsidiary. All significant
intercompany balances and transactions have been eliminated in consolidation.

USE OF ESTIMATES

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States of America requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and


                                        5



disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

NET LOSS PER SHARE OF COMMON STOCK

The Company complies with SFAS No. 128, "Earnings Per Share", which requires
dual presentation of basic and diluted earnings per share. Basic earnings (loss)
per share excluded dilution and is computed by dividing net income (loss)
available to common stockholders by the weighted average common shares
outstanding for the year. Diluted earnings per share reflects the potential
dilution that could occur if securities or other contracts to issue common stock
were exercised or converted to common stock or resulted in the issuance of
common stock that then shared in the earnings of the entity. Since the effect of
outstanding options is antidilutive, they have been excluded from the Company's
computation of net loss per common share. Therefore, basic and diluted loss per
common share for the three and six months ended June 30, 2003 and 2002 were the
same.

NEW ACCOUNTING PRONOUNCEMENTS

In April 2003, the FASB issued SFAS No.149, Amendment of Statement 133 on
Derivative Instruments and Hedging Activities, SFAS No. 149 amends and clarifies
financial accounting and reporting for derivative instruments, including certain
derivative instruments embedded in other contracts and for hedging activities
under SFAS No.133. The Statement is generally effective for contracts entered
into or modified after June 30, 2003 and for hedging relationships designated
after June 30, 2003 and should be applied prospectively. The implementation of
this standard is not expected to have a material impact on the Company's
financial position or results of operations.

In May 2003, the FASB issued SFAS No.150, Accounting for Certain Financial
Instruments with Characteristics of both Liabilities and Equity. SFAS No.150
requires certain freestanding financial instruments, such as mandatory
redeemable preferred stock, to be measured at fair value and classified as
liabilities. The provisions of SFAS No.150 are effective at the beginning of the
first interim period beginning after June 15, 2003. The implementation of this
standard is not expected to have a material impact on the Company's financial
position or results of operations.

STOCK-BASED COMPENSATION

The Company complies with the disclosure-only provisions of SFAS No. 123
"Accounting for Stock-Based Compensation", as amended by SFAS No.148 "Accounting
for Stock-based Compensation Transaction and Disclosure". During the three and
six month periods ended June 30, 2003 and 2002, the Company did not grant
options pursuant to its stock option plans.

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

The following presentation of management's discussion and analysis of the
Company's financial condition and results of operations should be read in
conjunction with the Company's Condensed Consolidated Financial Statements, the
accompanying notes thereto and other financial information appearing elsewhere
in this Report. This section and other parts of this Report contain
forward-looking statements that involve risks and uncertainties. The Company's
actual results may differ significantly from the results discussed in the
forward-looking statements. Factors that might cause such a difference include,
but are not limited to; those discussed in the section entitled "Management's
Discussion and Analysis of Financial Condition and Results of Operations-Factors
Affecting Operating Results and Market Price of Stock".

OVERVIEW

Founded in 1993, the Company is a digital professional services company that,
until August 2001, historically provided consulting and development services,
including analysis, planning, systems design, creation and implementation. In
August 2001, upon the sale of assets to Integrated Information Systems, Inc.
("IIS"), the Company effectively ceased operations.

RESULTS OF OPERATIONS

During the three and six months ended June 30, 2003 and 2002, the Company,
operating as a "shell," incurred a net income (loss) of approximately, $9,600
and $(13,500), respectively for 2003 and $(5,000) and $(70,100) respectively for
2002. The Company's 2003 net income (loss) consists primarily of a gain on sale
of available-for-sale securities less accounting, legal and public company
expenses related to maintaining the "shell" corporation. The Company's 2002 net
loss consists primarily of an approximate $63,000 non-cash compensation charge
related to an employment agreement, which expired during the first quarter of
2002. All other costs during the three and six month periods ended June 30, 2003
and 2002 relate to ongoing general administrative expenses, most notably
professional fees.

CONTINUING OPERATIONS, LIQUIDITY AND CAPITAL RESOURCES

Subsequent to the sale of assets to IIS, the Company effectively ceased
operations and has been in the process of liquidating assets, collecting
accounts receivable and paying creditors. The Company does not have any ongoing
business operations or revenue sources beyond those assets not purchased by IIS.
Accordingly, the Company's remaining operations will be limited to either a
business combination with an existing business or the winding up of the
Company's remaining business and operations, subject, in either case, to the
approval of the stockholders of the Company.


                                        6



The proceeds from the sale of assets plus the additional contingent payments
from IIS, together with assets not sold to IIS may not be sufficient to repay
substantially all of the liabilities of the Company. These, among other matters,
raise substantial doubt about the Company's ability to continue as a going
concern.

The Board of Directors of the Company has determined that, subject to
stockholder approval, the best course of action for the Company is to complete a
business combination with an existing business. On January 15, 2002, the Company
entered into the Merger Agreement with Future X Media, Inc., ("FX") f/k/a First
Step Distribution Network, Inc. Under the terms of the Merger Agreement, the
Company intends to acquire FX by means of a triangular merger, pursuant to which
a subsidiary of the Company will merge with and into FX in a tax free
reorganization within the meaning of Section 368 of the Internal Revenue Code of
1986, as amended. The proposed transaction is subject to various conditions
including, but not limited to, a 5.1 for 1 reverse stock split of the Company's
common stock (the "Reverse Stock Split").

As a condition to the Merger, the Company is required to implement the Reverse
Stock Split described above. The implementation of the Reverse Stock Split is
subject to the approval of the stockholders of the Company. The Board of
Directors of the Company has approved the Reverse Stock Split and will submit
the Reverse Stock Split to the stockholders of the Company for their approval.

In the event that the transactions contemplated by the Merger Agreement are not
consummated for any reason, the Company's remaining assets will not be
sufficient to meet its ongoing liabilities and the Company's remaining
operations will be wound up subject to the approval of the stockholders of the
Company. The anticipated closing date for the Merger has been postponed due to
delays in FX's ability to secure the financing for the transaction that is
required pursuant to the terms and conditions of the Merger Agreement, as well
as delays in the preparation and finalization of the requisite financial and
other information about FX that will be included in the Company's information
statement being prepared in connection with the solicitation of stockholder
approval for the Reverse Stock Split. The Company has been informed by
representatives of FX that FX has made significant progress in securing the
necessary financing and financial statements and that FX expects to be able to
consummate the Merger during the third quarter of 2003, subject to the requisite
stockholder approval.

The Company's cash balance of $13,512 at June 30, 2003, increased by $5,339 or
65% compared to the $8,173 cash balance at December 31, 2002. This increase is
primarily due to the sale during the second quarter of 30,000 shares of 24/7
Real Media ("TFSM") common stock at $1.25 per share, net of certain operating
expenses incurred by the Company which has effectively ceased its operations and
continues to wind down activities.

FACTORS AFFECTING OPERATING RESULTS AND MARKET PRICE OF STOCK

For the last two years, the Company has been a "shell" company with no
operational revenues and continuing general and administrative expenses.

In August 2001, the Company sold certain fixed and intangible assets essential
to its business operations and entered into a purchase agreement containing
provisions restricting the Company's ability to continue to engage in the
business engaged in by the Company prior to the transaction. Accordingly, the
Company's remaining operations have been limited to liquidating assets,
collecting accounts receivable, paying creditors, and negotiating and
structuring the transactions contemplated by the Merger Agreement or the winding
up of the Company's remaining business and operations, subject, in either case,
to the approval of the stockholders of the Company.


                                        7



The transactions contemplated by the Merger Agreement may never be consummated.

In the event that the transactions contemplated by the Merger Agreement are not
consummated for any reason, the Company's remaining assets will not be
sufficient to meet its ongoing liabilities and the Company's remaining
operations will be wound up subject to the approval of the stockholders of the
Company. The anticipated closing date for the Merger has been postponed due to
delays in FX's ability to secure the financing for the transaction that is
required pursuant to the terms and conditions of the Merger Agreement, as well
as delays in the preparation and finalization of the requisite financial and
other information about FX that will be included in the Company's information
statement being prepared in connection with the solicitation of stockholder
approval for the Reverse Stock Split. The Company has been informed by
representatives of FX that FX has made significant progress in securing the
necessary financing and financial statements and that FX expects to be able to
consummate the Merger during the third quarter of 2003, subject to the requisite
stockholder approval. On June 28, 2002, the Company agreed to extend its Merger
closing date until July 31, 2002. No further extension has been granted,
although the Company would be prepared to provide such an extension upon certain
conditions being met. Although FX has assured the Company that FX remains
committed to the consummation of the transaction, the transaction is subject to
the satisfaction of a number of conditions and there can be no assurance that
the transaction will be consummated.

ITEM 3. CONTROLS AND PROCEDURES

The Company's President has conducted an evaluation of the effectiveness of
disclosure controls and procedures pursuant to Exchange Act Rule 13a-14. Based
on that evaluation, the President concluded that the disclosure controls and
procedures are effective in ensuring that all material information required to
be filed in this quarterly report has been made known to him in a timely
fashion. There have been no significant changes in internal controls, or in
factors that could significantly affect internal controls, subsequent to the
date the President completed his evaluation.


                                        8



                                     PART II
                                OTHER INFORMATION

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.

(a) Exhibits:

                  3.1      Certificate of Incorporation of the Company*

                  3.1(a)   Amendment to Certificate of Incorporation of the
                           Company*

                  3.1(b)   Amendment to Certificate of Incorporation of the
                           Company**

                  3.2      By-laws of the Company*

                  3.2(b)   Amendment to By-laws of the Company*

                  3.3      Letter Agreement, dated June 28, 2002, between the
                           Company and First Step***

                  4.1      Common Stock Certificate*

                  4.2      Voting Agreement among Messrs. Centner, de Ganon,
                           Cleek and Szollose*

                 31.1      Sarbanes-Oxley Act Section 302 Certification

                 32.1      Sarbanes-Oxley Act Section 906 Certification

* Incorporated by reference from the Registrant's Registration Statement on
Form SB-2, No. 333-4319.

** Incorporated by reference from the Registrant's Form 10-KSB for its fiscal
year ended December 31, 2000.

*** Incorporated by reference from the Registrant's Form 10-QSB/A filed on June
28, 2002.


                                       9



                                   SIGNATURES

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


                                K2 DIGITAL, INC.

Date: August 14, 2003

                                            By: /s/ Gary Brown
                                                -----------------------------
                                                Gary Brown
                                                President
                                                (Principal Financial and
                                                Accounting Officer)


                                       10