UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-Q

[X] Quarterly report pursuant section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended September 30, 2010

[ ] Transition report pursuant section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from ____________ to ____________

Commission File Number: 333-120688

AMERICAN TONERSERV CORP.
(Exact name of registrant as specified in its charter)

Delaware 33-0686105
(State or Other Jurisdiction) (I.R.S. Employer Identification No.)

of Incorporation)

6085 State Farm Drive, Suite 110, Rohnert Park, CA 94928

(Address of Principal Executive Offices)

(800) 736-3515

(Registrant's Telephone Number, Including Area Code)

(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

Indicate by check mark whether the registrant: (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 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 [ ]

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [ ] No [ ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer [ ] Accelerated filer [ ]

Non-accelerated filer (Do not check Smaller reporting company [X]

If a smaller reporting company) [ ]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X]

Indicate the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practicable date: On November 19, 2010 there were 91,187,137 shares of Common Stock outstanding; 7,800,000 shares of Series D Preferred Stock outstanding and 1,200 shares of Series E Preferred Stock outstanding.

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

FORM 10-Q

TABLE OF CONTENTS

Page

PART I. FINANCIAL INFORMATION

Item 1. Condensed Consolidated Balance Sheet

September 30, 2010 (Unaudited) and December 31, 2009 ...... 3

Condensed Consolidated Statements of Operations (Unaudited)

Three Months Ended and Nine Months Ended September 30, 2010

and 2009.................................................... 5

Condensed Consolidated Statements of Cash Flow (Unaudited)

Nine Months Ended September 30, 2010 and 2009............... 7

Notes to Condensed Consolidated Financial Statements

(Unaudited) ................................................ 9

Item 2. Management's Discussion and Analysis of Financial

Conditions and Results of Operation ........................ 23

Item 3. Quantitative and Qualitative Disclosures about Market Risk.. 32

Item 4. Controls and Procedures .................................... 32

PART II. OTHER INFORMATION

Item 1. Legal Proceedings .......................................... 33

Item 1A. Risk Factors................................................ 33

Item 2. Unregistered Sales of Equity Securities and Use of

Proceeds ................................................... 33

Item 3. Defaults Upon Senior Securities ............................ 33

Item 4. [Removed and Reserved] ..................................... 33

Item 5. Other Information .......................................... 33

Item 6. Exhibits ................................................... 33

Signatures ................................................. 34

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Condensed Consolidated Balance Sheet

September 30,

2010 December 31,

(unaudited) 2009

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

ASSETS

Current assets

Cash and cash equivalents $ 7,747 $ 92,872

Short term restricted cash 1,000,000 -

Accounts receivable, net 3,853,529 3,795,301

Inventory, net 1,153,325 1,029,404

Prepaid expenses and other current assets 124,214 95,528

Deferred compensation 8,602 132,533

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

Total current assets 6,147,417 5,145,638

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

Intangible assets, net 2,874,160 3,604,035

Goodwill 6,935,468 7,127,999

Property and equipment, net 534,412 539,137

Deferred financing costs 283,742 583,916

Other assets 51,044 51,044

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

Total assets $16,826,243 $17,051,769

=========== ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities

Cash overdraft $ 179,845 $ -

Accounts payable and accrued expenses 4,594,563 4,242,676

Shareholder advances 111,037 247,350

Revolving line of credit 2,122,359 1,751,818

Notes payable - current portion, net 2,127,517 1,687,577

Notes payable - related parties, net 485,300 632,653

Convertible notes payable - current portion, net 830,740 729,365

Convertible notes payable – related parties, net 754,984 -

Deferred revenue 157,858 146,111

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

Total current liabilities 11,364,203 9,437,550

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

Long-term liabilities

Convertible notes payable, net 1,971,111 1,489,779

Convertible notes payable – related parties, net 829,037 1,672,986

Notes payable, net 392,431 692,432

Note payable – related parties, net 150,000 264,080

Warrant liabilities 208,613 683,697

----------- -----------
Total long-term liabilities 3,551,192 4,802,974

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

Total liabilities 14,915,395 14,240,524

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

(continued)

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Condensed Consolidated Balance Sheet (continued)

Commitments and contingencies

Stockholders' equity:

Series D and E Preferred stock, $0.001 par value

50,000,000 shares authorized; 7,801,200 shares

issued and outstanding at September 30, 2010

and December 31, 2009, respectively 7,801 7,801

Common stock, $0.001 par value

450,000,000 shares authorized;

91,187,137 and 78,625,995 shares issued and

outstanding at September 30, 2010 and

December 31, 2009, respectively 91,182 78,626

Additional paid-in capital 32,345,730 28,162,066

Accumulated deficit (30,533,865) (25,437,248)

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

Total stockholders' equity 1,910,848 2,811,245

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

Total liabilities and stockholders' equity $ 16,826,243 $ 17,051,769

============ ============

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

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations

(Unaudited)

		Three months ended September 30,						Nine months ended September 30,
		Three months ended September 30,						Nine months ended September 30,
		2010			2009			2010			2009
		-------------			-------------			-------------			-------------
Revenues:
Toner and supplies	$	7,654,673		$	6,896,829		$	22,565,894		$	18,614,449
Service		859,165			863,772			2,862,209			2,878,643
		---------			--------			---------			--------
Total revenues		8,513,838			7,760,601			25,428,103			21,493,092
		---------			--------			---------			--------
Cost of sales:
Toner		6,086,020			5,380,007			17,925,587			14,194,819
Service		424,076			380,511			1,387,339			1,082,968
		---------			--------			--------			--------
Total cost of sales		6,510,096			5,760,518			19,312,926			15,277,787

Gross profit		2,003,742			2,000,083			6,115,177			6,215,305

Operating expenses:
Salaries and wages		723,583			808,314			2,371,290			2,557,927
Professional fees and services
Professional fees and services		96,518			222,734			552,717			1,006,043
Sales and marketing		681,884			611,972			2,130,726			1,712,472
General and administrative		508,739			490,420			1,538,861			1,477,950
Amortization of intangible assets
Amortization of intangible assets		173,268			181,616			533,716			535,107
		---------			--------			--------			--------
Total operating expenses		2,183,992			2,315,056			7,127,310			7,289,499
		---------			--------			--------			--------
Loss from operations		(180,250	)		(314,973	)		(1,012,133	)		(1,074,194	)
Other (expense) income:
Change in fair value of warrant liability		(444,494)			(389,248	)		(17,148)			63,421
Loss on extinguishment of debt		-			-			(1,454,245)			-
Loss on disposal of assets		(15,241	)		-			(132,780)			-
Fair value of convertible debt		-			-			-			250,000

(continued)

Interest expense, net		(652,858	)		(325,928	)		(2,480,766	)		(1,119,347	)
Other income		-			1,372			455			5,277
		---------			---------			--------			-------
Net loss	$	(1,292,843	)	$	(1,028,777	)	$	(5,096,617	)	$	(1,874,843	)
		==========			===========			==========			===========
Net loss per share:
Basic and diluted	$	( 0.01	)	$	(0.01	)	$	(0.06	)	$	(0.02	)
		==========			===========			==========			===========
Weighted average number
of shares outstanding:
Basic and diluted		90,443,660			78,386,647			85,984,153			78,041,746
		==========			==========			==========			==========

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

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows (Unaudited)

Nine months ended

September 30,

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

2010 2009

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

Operating activities

Net loss for the period $(5,096,617) $(1,874,843)

Adjustments to reconcile net loss to net cash

used in operating activities

Depreciation 158,160 674,146

Amortization of intangible assets 533,716

Accretion of notes discount 883,554 383,834

Interest capitalized to notes payable 116,157 -

Fair value of convertible debt - (250,000)

Change in fair value of warrant liability 17,149 (63,421)

Stock based compensation 248,486 667,539

Amortization of deferred financing costs 802,227 -

Provision for doubtful accounts 121,659 13,126

Loss on extinguishment of debt 1,454,245 -

Loss on disposal of assets 132,780 -

Other income - (2,883)

Change in operating assets and liabilities

(Increase) decrease in assets

Accounts receivable (183,346) (928,200)

Inventory (189,237) (387,114)

Prepaid expenses and other current assets (28,686) (114,018)

Increase (decrease)in liabilities

Accounts payable and accrued expenses 330,453 1,328,686

Deferred revenue 11,747 203,585

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

Net cash used in operating activities (687,552) (349,563)

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

Investing activities

Purchase of property and equipment (168,676) (56,058)

Proceeds from sale of property and equipment - 2,949

Change in restricted cash (1,000,000) -

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

Net cash used in investing activities (1,168,676) (53,109)

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

Financing activities

Cash overdraft 179,845 9,076

Proceeds from issuance of preferred stock - 700,000

Proceeds from issuance of common stock 280,000 -

Proceeds from shareholder advances 10,000 111,566

Proceeds from issuance of notes payable 1,280,197 300,000

Payment on convertible notes payable (34,974) -

Repayment of shareholder advances (142,718) (159,000)

Net proceeds from revolving line of credit 370,541 344,975

Proceeds from issuance of convertible notes 650,000 50,000

Exercise of warrants - 135,000

Payment on notes payable (821,788) (1,025,990)

Dividend paid on preferred shares (4,122)

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

Net cash provided by financing activities 1,771,103 461,505

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

(continued)

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows (Unaudited)

(Continued)

Net (decrease) increase in cash (82,125) 58,833

Cash and cash equivalents, beginning of period 92,872 4,033

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

Cash and cash equivalents, end of period $ 7,747 $ 62,866

========== ==========

Supplementary information

Interest paid $ 528,713 $ 680,900

========== ==========

Non cash investing and financing transaction

Deferred compensation on restricted stock,

warrant, and option grants to (returns from)

non-employees $ 99,765 $ 118,544

=========== ==========

Issuance of warrants to guarantors to

secure debt $ 366,933 $ -

=========== ==========

Issuance of stock to

obtain debt $ 750,000 $ -

=========== ==========

Issuance of common stock in exchange

for consulting services $ 117,280 $ 11,500

=========== ==========

Warrants issued in connection with

loss on debt extinguishment $ 1,253,949 $ -

=========== ==========

Net loss on debt extinguishment related

to note discounts $ 200,296 $ -

=========== ==========

Issuance of common stock for

Accounts payable $ - $ 11,000

=========== ==========

Conversion of notes payable into

preferred stock $ - $1,000,000

=========== ==========

Issuance of notes payable for Alpha Laser $ - $ 449,600

=========== ==========

Issuance of common stock for Alpha Laser $ - $ 40,000

=========== ==========

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

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Notes to Unaudited Condensed Consolidated Financial Statements

1. The Company

Organization and Business Activity:

Managed Maintenance Systems, Inc. was incorporated in the state of Delaware on May 30, 1995. During 1995, the Company changed its name to “Q MATRIX, Inc.” In January 2005, the Company changed its name to AMERICAN TONERSERV CORP. (the “Company”). The Company is a leading marketer of compatible and original-equipment-manufactured toner cartridges. The Company is strategically building a nationwide organization to efficiently serve the printing needs of small- and medium-sized businesses by executing on key organic growth and acquisition initiatives designed to build sales distribution across the country. In the more than $6.0 billion recycled printer cartridge and printer services industry, the Company offers top-quality, environmentally friendly products and local service teams to its customers. The Company seeks to grow both organically and through strategic acquisitions. The Company is headquartered in Santa Rosa, California.

2. Going Concern

These condensed consolidated financial statements have been prepared on a going concern basis, which assumes that the Company will be able to realize its assets and discharge its obligations in the normal course of business.

The Company had a loss of $5,096,617 and had negative cash flows from operations of $687,552 for the nine month period ended September 30, 2010 and had an accumulated deficit of $30,533,865 and a working capital deficit of $5,216,786 at September 30, 2010. Cash flows from operations are insufficient to sustain the current level of operations. Thus, the Company has insufficient funds to meet its financial obligations as they become due.

Management believes it will be successful in financing its operations for the next twelve months as it continues to implement its organic growth strategies. It is management's objective to seek additional capital and funding sources to primarily finance its organic growth strategy. Additionally, management is attempting to defer payments on its notes payable to help finance its operations. However, until such time as financing is obtained, there can be no assurance that sufficient funds will be available to finance its operations. This raises substantial doubt about the Company's ability to continue as a going concern.

The Company raised $1,280,197 through notes payable, $650,000 through convertible notes payable and $280,000 through the issuance of common stock from exercised warrants during the nine months ended September 30, 2010. The condensed consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts and classification of liabilities that might be necessary should the Company be unable to continue in existence. Although the Company will continue to seek additional cash resources through equity issuances in order to position the Company for possible future opportunities, there can be no assurance that funds will be available on an economic basis to the Company.

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Notes to Unaudited Condensed Consolidated Financial Statements

3. Basis of Presentation and Summary of Significant Accounting Policies

Unaudited Interim Financial Information:

The accompanying unaudited condensed consolidated financial statements reflect all adjustments, consisting only of normal recurring adjustments, which in the opinion of management are necessary to state fairly the financial position and the results of operations for the interim periods. The unaudited condensed consolidated financial statements have been prepared in accordance with the regulations of the Securities and Exchange Commission ("SEC"), but omit certain information and footnote disclosures necessary to present the statements in accordance with accounting principles generally accepted in the United States of America. Results of interim periods are not necessarily indicative of results for the entire year. These unaudited condensed financial statements should be read in conjunction with the American TonerServ Corp. Annual Report on Form 10-K for the year ended December 31, 2009.

Principles of Consolidation:

The consolidated financial statements include the accounts of American TonerServ Corp. and its wholly-owned subsidiaries, Optima Technologies, LLC, Tonertype, LLC, NC TonerServ, LLC, and iPrint Technologies, LLC and Alpha Laser, LLC (collectively referred to as the "Company"). Alpha Laser accounts are included through the termination date of May 21, 2010. American TonerServ Corp. is the sole member of Optima Technologies, LLC, Tonertype, LLC, NC TonerServ, LLC, Alpha Laser,LLC and iPrint Technologies, LLC which are Delaware Limited Liability Companies. Intercompany transactions and balances have been eliminated in consolidation.

Estimates:

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

Inventory and Inventory Reserve:

Inventory consists of finished goods and raw materials which is primarily toner cartridges and service parts and is stated at the lower of cost or market determined by the average cost method. An inventory reserve has been set up to account for obsolete inventory.

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Notes to Unaudited Condensed Consolidated Financial Statements

3. Basis of Presentation and Summary of Significant Accounting Policies

(Continued)

Deferred financing costs:

Costs incurred by the Company relating to securing debt (including payments to individuals for the guaranty of debt) are capitalized and amortized over the term of the related debt using the straight-line method which approximates the interest method. When a note is paid in full, any unamortized financing costs are removed from the related accounts and charged to interest expense. During the nine months ended September 30, 2010, the Company incurred $502,052 in financing costs paid to both third parties and related parties, in connection with the guaranty and issuance of certain debt instruments. Amortization of deferred financing costs charged to interest expense was $802,226 for the nine months ended September 30, 2010.

Stock Based Compensation:

The Company has one stock incentive plan (the "Plan"), administered by the Board of Directors, which provides for the granting of options and shares of common stock to employees, officers, directors and other service providers of the Company. Options granted under this Plan generally are granted with an exercise price equal to the market value of a common share at the date of grant and typically vest over four years from the date of grant. The total number of shares authorized to be granted under the 2008 Plan was 15,000,000 at September 30, 2010.

The estimated fair value of equity-based awards, less expected forfeitures, is amortized over the awards' vesting period on a straight-line basis. Stock-based compensation expense recognized in the consolidated statements of operations relating to stock options for the nine month periods ended September 30, 2010 and September 30, 2009 was $248,487 and $667,539, respectively. The Company has not recorded income tax benefits related to equity-based compensation expense as deferred tax assets are fully offset by a valuation allowance.

In calculating compensation related to stock option grants, the fair value of each stock option is estimated on the date of grant using the Black-Scholes-Merton option-pricing model and the following weighted average assumptions. No stock options were granted during the nine month period ended September 30, 2010:

Nine months ended		Nine months ended
September 30, 2010		September 30, 2009
-----------------		-----------------

Dividend yield None None

Expected volatility 115.0%-117.94% 89.01%-100.25%

Risk-free interest rate 1.82%-2.58% 0.46%-2.71%

Expected terms (years) 5.3-9.1 5.5-6.3

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Notes to Unaudited Condensed Consolidated Financial Statements

3. Basis of Presentation and Summary of Significant Accounting Policies

(Continued)

Stock Based Compensation (continued):

The Company calculates the expected volatility for stock-based awards using the historical volatility of its own stock. The risk free interest rates were determined by the rates of the 5 and 7 year treasury bills on the grant date of the options.

The Company records the fair value of restricted stock and options granted to non-employees as deferred compensation at the date of issuance and recognizes compensation pro rata over the service period of the restricted stock or options. The compensation is adjusted for the change in fair market value at the end of each period.

Net Loss Per Share:

Net loss per share has been calculated using the weighted average number of shares outstanding during the period. Diluted loss per common share are computed similar to basic loss per share except that the weighted average number of common shares outstanding is increased to include additional common shares from the assumed exercise of options, non vested restricted stock, warrants and conversion of convertible debt, if dilutive. Dilutive loss per share is the same as basic loss per share in all periods, since there is a net loss in each period making the impact of outstanding options and warrants anti-dilutive.

The following securities, which include options, non vested restricted stock, warrants, convertible debt, preferred stock and notes related to acquisitions, could potentially dilute basic earnings per share in the future:

September 30, September 30,

2010 2009

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

Potential equivalent shares excluded 122,646,092 70,687,286

=========== ==========

Convertible Debt Securities:

The Company has issued convertible debt securities with non-detachable conversion features. The Company accounts for such securities on the balance sheet as a component of the overall fair value of the host securities. The Company estimates fair value based on the intrinsic value of common stock by determining the difference between the total shares converted at fair value and the total shares converted at a 20% discount, which is the estimated discount of a PIPE offering.

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Notes to Unaudited Condensed Consolidated Financial Statements

3. Basis of Presentation and Summary of Significant Accounting Policies

(Continued)

Warrant Liabilities:

The Black-Scholes-Merton option pricing method was used to value the warrants and detachable warrants. A per share price of $0.05 was attached to the warrants which represents the fair value of common stock at September 30, 2010, a 117.94% volatility rate and risk free interest rate of 0.42% correlating to the estimated lives ranging from 1.5 to 2 years, based on an estimated PIPE occurring in the third quarter of 2011.

As the warrant contracts must be settled by the delivery of registered shares and the delivery of the registered shares are not controlled by the Company and the number of warrants is variable, at September 30, 2010, the estimated fair value of the warrants at the date of issuance was recorded as a warrant liability on the balance sheet.

Segment:

Based on the Company’s integration and management strategies, the Company operates in a single business segment. For the nine months ended September 30, 2010 and 2009, all material revenues have been derived from domestic operations.

4. Recently Adopted and Recently Issued Accounting Standards

Adopted

In January 2010, the FASB issued ASU 2010-06, Fair Value Measurements and Disclosures (“Topic 820”): Improving Disclosures about Fair Value Measurements (“ASU 10-06”). ASU 10-06 revises two disclosure requirements concerning fair value measurements and clarifies two others. It requires separate presentation of significant transfers into and out of Levels 1 and 2 of the fair value hierarchy and disclosure of the reasons for such transfers. It will also require the presentation of purchases, sales, issuances and settlements within Level 3 on a gross basis rather than a net basis. The amendments also clarify that disclosures should be disaggregated by class of asset or liability and that disclosures about inputs and valuation techniques should be provided for both recurring and non-recurring fair value measurements. The Company’s disclosures about fair value measurements are presented in Note 3: Fair Value Measurements. These new disclosure requirements were adopted by the Company during the current period, which is effective for fiscal years beginning after December 15, 2010. The adoption of this standard will not have a material impacted on the Company’s financial position, results of operations, cash flows, or disclosures.

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Notes to Unaudited Condensed Consolidated Financial Statements

5. Restricted Cash

At September 30, 2010, the Company had short-term restricted cash of $1,000,000. This amount was used to collateralize the Company's issuances of Standby Letters of Credit (SBLC’s).

6. Inventory and Inventory Reserve

Inventory balances as of September 30, 2010 and December 31, 2009, were as follows:

September 30, 2010 December 31, 2009

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

Finished goods $1,161,081 $ 978,664

Raw materials 72,905 50,740

Inventory reserve (80,661) -

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

Total inventory $1,153,325 $1,029,404

========== ==========

7. Shareholder Advances

During the nine months ended September 30, 2010, the Company repaid $142,718 in advances made to the Company by three shareholders, one of which is a director and received proceeds of $10,000 from a shareholder who is a director. At September 30, 2010 accrued interest relating to these advances to the Company was $34,769.

8. Notes Payable and Convertible Notes Payable

Long Term Debt:

Long-term debt consists of the following:

September 30, December 31,

2010 2009

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

Convertible notes payable $2,801,851 $2,219,145
Convertible notes payable, related parties

MTS Partners, net 1,391,149 1,485,439

James Laier, net 192,872 187,547

                                               ----------         ----------
                                               1,584,021          1,672,986
                                               ----------         ----------

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Notes to Unaudited Condensed Consolidated Financial Statements

8. Notes Payable and Convertible Notes Payable (continued)

Notes payable, related parties

MTS Partners, net $302,800 $596,733

Chad Solter 182,500 150,000

James Laier 150,000 150,000

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

635,300 896,733

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

Notes Payable

James Berger 938,132 -

Acquisition notes, net 873,505 1,428,338

Others, net 708,311 951,671

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

2,519,948 2,380,008

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

$7,541,120 $7,168,872

========== ==========

Total current portion of debt $4,198,541 $3,049,595

Long term portion 3,342,579 4,119,277

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

$7,541,120 $7,168,872

========== ==========

Debt maturities for the next four years ended September 30;

Amount
----------

2011 $4,198,541

2012 $1,649,928

2013 $1,492,651

2014 $200,000

On January 12, 2010, the Company entered into a Note Purchase Agreement with Galt Asset Management, LLC ("Galt"). The Company has delivered to Galt four 10% Convertible Promissory Notes for a total of $450,000 which has been advanced to the Company by Galt.

The Galt Notes are payable interest only through October 31, 2011 at which time the notes will be payable in full. The 10% Convertible Promissory Notes will be convertible into shares of the Company's common stock beginning in 2011, unless there is an event of default or a change of control of the Company, in which case the notes would become immediately convertible. Until May 1, 2011, the conversion price of the notes will be $0.125. After that date, the conversion price of the notes will be the lower of $0.125 per share or 80% of the volume-weighted average price of the Company's common stock for the twenty trading days prior to the conversion date. The beneficial conversion feature of this note was valued at $245,455 and was recorded as additional paid in capital and a discount to the related debt.

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Notes to Unaudited Condensed Consolidated Financial Statements

8. Notes Payable and Convertible Notes Payable (continued)

The Galt Notes are secured by the customer lists and other intangible assets of two of the Company's wholly-owned subsidiaries: Optima Technologies, LLC and NC TonerServ, LLC.

As additional consideration for entering into the Note Purchase Agreement, the Company issued to Galt 2,500,000 shares of the Company's common stock valued at $204,545 which was recorded as a discount to the notes.

On January 14, 2010, the Company borrowed $500,000 from an accredited investor in exchange for a Convertible Promissory Note ("Note"). The Note bears interest at 10% per annum and is payable interest only through January 14, 2011 at which time the Note will be payable in full. The Note is convertible into shares of the Company's common stock at a conversion price of $0.125. The beneficial conversion feature of this note was valued at $206,572 and was recorded as additional paid in capital and a discount to the related debt. The Note is personally guaranteed by Chuck Mache, the Company's President and CEO and Ryan Vice, the Company's former Chief Financial Officer.

As additional consideration for the Note the Company issued to the investor 2,500,000 shares of the Company's common stock valued at $154,929. The investor also received warrants to purchase 2,500,000 shares of the Company's common stock at $0.125 per share through January 14, 2015, which were valued at $138,499. The value of the additional consideration is recorded as a discount to the note.

On March 5, 2010, the Company borrowed $1,000,000 from the James E. Berger and Joann E. Berger Trust (the "Berger Trust"). The funds from this loan are being held by a bank to secure stand-by letters of credits from that bank and have been recorded in the accompanying financial statements as restricted cash (Note 5). Previously, the Berger Trust had deposited the funds directly with the bank as security for the stand-by letters of credit. The Promissory Note is due on March 5, 2011 and bears interest at 10% per annum. One-half of the interest on the notes is payable on a monthly basis, and the remaining interest is payable at maturity along with the principal. As additional consideration for the loan, the Berger Trust received warrants to purchase 2,000,000 shares of the Company's common stock at $0.05 per share, which were valued at $148,483. The warrants are exercisable through March 5, 2015. This loan is also personally guaranteed by William Robotham, director. As compensation for this personal guaranty, Mr. Robotham received warrants to purchase 2,000,000 shares of the Company's common stock at $0.05 per share, which were valued at $174,375. The warrants are exercisable through March 5, 2015. The warrants issued to the Berger Trust and to Mr. Robotham were valued as of the grant date. The Berger Trust warrants were recorded as a note discount valued at $148,483. Mr. Robotham’s warrants were capitalized to deferred financing costs and will be amortized over the life of the loan. Amortization relating to these warrants for the nine months ended September 30, 2010, was $101,719.

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Notes to Unaudited Condensed Consolidated Financial Statements

8. Notes Payable and Convertible Notes Payable (continued)

On March 30, 2010, the Company entered into a new Master Amendment Agreement with MTS Partners, Inc., formerly known as iPrint Technologies, Inc., ("MTS Partners"), of which Chad Solter, who is currently a Director of the Company, is an owner. Pursuant to the Master Modification Agreement the terms of outstanding promissory notes, the security agreement and certain other related documents were amended. The promissory notes held by MTS Partners were replaced by an Amended and Restated Secured Convertible Promissory Note (the "Restated Long-term Note") and an Amended and Restated Secured Promissory Note (the "Restated Short-term Note").

Restated Long-Term Note

The Restated Long-term Note is for $1,865,156 with an interest rate of 8% per annum. The note is convertible at $0.05 per share beginning July 1, 2011. The beneficial conversion feature of this note was valued at $462,787. The note is recorded on the balance sheet in convertible notes payable – related parties in both current and long term liabilities. No payments are due until January 1, 2011, but interest shall accrue during such period. Commencing January 1, 2011, this note has a balloon payment due of $590,253 with monthly payments of $47,477 thereafter until paid in full. The maturity date of the Restated Long-Term Note is October 31, 2013; however, payments will be suspended and the maturity date will automatically be extended until October 31, 2015 upon satisfaction of all the following conditions by December 31, 2010 (the “Required Conditions”):

(a) Reduce Indebtedness. Reduce, whether by repayment or by conversion into shares of capital stock of ATS, the amount of indebtedness of ATS by at least One Million Five Hundred Thousand Dollars ($1,500,000), excluding any repayment of Solter's Short-term Advance (as defined below). A total of $504,892 of indebtedness has been reduced.

(b) Extend Indebtedness. Extend the maturity dates of at least Six Hundred Thousand Dollars ($600,000) of indebtedness of ATS (in addition to the indebtedness to be reduced in accordance with the previous section) by at least three (3) years from December 31, 2010. There has been a total of $1,116,278 of indebtedness extended.

(c) Raise Additional Funds; Extend Repayment of Short-term Advances. Raise additional funds by issuance of equity securities equal to at least One Million One Hundred Thousand Dollars ($1,100,000); provided, however, the amount of any Short-term Advances (as defined below) that are repaid, extended by at least three (3) years from December 31, 2010, or converted into shares of capital stock of ATS shall be counted for purposes of determining whether ATS has raised such amount. As used herein, "Short-term Advances" shall mean the series of short-term advances (including the Solter's Short-term Advance (as defined below)) from certain investors, including certain directors, in the aggregate amount of approximately $568,000. There has been a total of $495,000 of additional funds either raised or short term advances extended.

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Notes to Unaudited Condensed Consolidated Financial Statements

8. Notes Payable and Convertible Notes Payable (continued)

(d) Reduce SG&A. Reduce the selling, general and administrative expense of ATS by at least $25,000 per month. There has been more than $25,000 of selling, general and administrative expenses reduced.

(e) Standby Letters of Credit. ATS shall obtain one or more standby letters of credit ("SBLCs") in the aggregate face amount of at least Two Million Dollars ($2,000,000) on commercially reasonable terms and conditions. There is $1,000,000 of SBLC in place that expire in April 2011.

If all the above conditions are met, the Restated Long-term Note will be extended through September 30, 2015 with payments beginning on January 31, 2013 at $76,604 per month. The Company reserves the right to pay off the full balance of the note at anytime.

Commencing July 1, 2011, the outstanding principal and unpaid accrued interest of Restated Long-Term Note may be converted into shares of the Company's common stock at a conversion price of $0.05 per share.

Restated Short-Term Note

The Restated Short-Term Note is for $290,813 with an interest rate of 10% per annum. No payments are due until January 1, 2011, but interest shall accrue. Commencing January 1, 2011, this note is payable in full in the amount of $313,558. The maturity date of the Restated Short-Term Note is January 1, 2011; however, the maturity date will automatically be extended until January 1, 2013 upon satisfaction of the Required Conditions described above.

In the event of a default, MTS Partners continues to have the right under the security agreement to a return of all of the assets related to the business of iPrint that the Company acquired on October 31, 2008.

In connection with the execution of the Master Modification Agreement, the Company delivered to MTS Partners warrants to purchase 23,569,616 shares of the Company's common stock at an exercise price of $0.0567. The Initial Warrants are exercisable immediately and expire on October 31, 2013; however, the expiration date will automatically be extended until October 31, 2015 upon satisfaction of the Required Conditions. These warrants were valued at grant date fair value and are recorded in the loss on the extinguishment of the debt relating to this note modification (Note 10).

In the event that the Required Conditions are satisfied, the Company will also execute and deliver to MTS Partners warrants to purchase 37,139,233 shares of common stock, to be dated January 1, 2011 but not exercisable until July 1, 2011, at an exercise price equal to the greater of fair market value as of January 1, 2011 (the "Contingent Warrant") or $0.05.

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Notes to Unaudited Condensed Consolidated Financial Statements

8. Notes Payable and Convertible Notes Payable (continued)

Pursuant to the Master Amendment Agreement, the Company agreed to pay Chad Solter $142,500 outstanding under a short-term advance made by him to the Company at the rate of $10,000 each month until the full amount of the short-term advance is paid in full.

The Master Amendment Agreement also provides that the Company will cause the number of directors on the Board of Directors of the Company to be set at six directors and that MTS Partners will be entitled to name three (3) directors to be elected to the Board of Directors, one of whom shall be Chad Solter. This provision shall expire upon the earlier of (i) the repayment (but not conversion) in full of the Restated Long-Term Note and the Restated Short-Term Note; or (ii) March 29, 2015.

In addition to the above, pursuant to the Master Amendment Agreement the Company has entered into amended and restated employment agreements with Chad Solter, Darrell Tso and Scott Muckley which extends the terms of their existing employment agreements until March 29, 2013.

On June 28, 2010, the Company entered into the First Amendment to the Master Amendment Agreement pursuant to which MTS Partners agreed to extend the maturity date of certain standby letters of credit held by MTS Partners to December 31, 2010. In exchange for this extension, the Company agreed to pay MTS Partners $365,000 in the event that the Company, or its iPrint subsidiary, is sold to a third party.

9. Termination of Alpha Laser Agreement

The Company entered into an Asset Purchase Agreement on April 15, 2009 with Alpha Laser granting the Company an option to purchase all of the assets of Alpha Laser. The option exercise required no additional consideration to be paid by the Company. The Company issued a promissory note in the amount of $337,800 and a contingent promissory note in the amount of $111,800. Additionally, the Company and Alpha Laser entered into an Independent Sales Partner Agreement and a series of employment agreements. On May 21, 2010, the Company terminated the Asset Purchase Agreement with Alpha Laser and the two promissory notes, which at the time of termination had principal outstanding of $344,925 were cancelled. The Company recognized a loss on the disposal of assets of $117,539 on the Alpha Laser termination. Additionally, the Company had a loss of $15,241 from an abandoned lease in its Tonertype operation.

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Notes to Unaudited Condensed Financial Statements

10. Loss on Extinguishment of Debt

The following table shows the components which make up the loss on extinguishment of debt as reflected in the Statement of Operations.

Discount – original notes $ (387,971)

Discount – restated notes 187,675

Initial warrants issued (1,253,949)

----------

Loss on extinguishment of debt $(1,454,245)

==========

11. Stockholder’s Equity

Common Stock Warrants

Warrants outstanding as of September 30, 2010, are as follows:

Remaining

Warrants Price Life

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

Warrants issued in Convertible

Debt Offerings – 2004 to 2007 8,937,500 $0.04 2.00

----------

Warrants classified as liabilities

at September 30, 2010 8,937,500

Warrants issued in Debt

Offering – 2007 555,000 0.30 2.25

Warrants issued in iPrint Debt

Offering – 2008 & 2009 2,456,250 0.30 1.15

Warrants issued in Debt

Offerings - 2008 373,750 0.35 2.60

Warrants issued in Debt

Offerings - 2008 400,000 0.30 3.05

Warrants issued to MTS Partners, Inc. 200,000 0.30 3.08

Warrants issued in Common Stock

Offerings in 2007 and 2008 17,747,419 0.30 2.27

Warrants issued to Dinosaur Securities 750,000 0.30 1.43

Warrants issued in Equity

Offerings - 2008 541,667 0.30 2.87

Warrants issued to IRG 450,000 0.25 4.00

Warrants issued to MTS Partners, Inc. 23,569,616 0.07 3.08

Warrants issued to SBLC Guarantors 5,000,000 0.15 3.66

Warrants issued to SBLC Guarantors 2,000,000 0.05 4.31

Warrants issued to Investor for SBLC’s 6,956,250 0.05 4.31

----------

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Notes to Unaudited Condensed Financial Statements

11. Stockholder’s Equity (continued)

Warrants classified as equity

at September 30, 2010 60,999,952

----------

Total warrants at September 30, 2010 69,937,452

==========

Stock Option Plan

A summary of the changes in stock options outstanding under our equity-based compensation plans during the nine months ended September 30, 2010 is presented below:

Weighted

Average

Weighted Remaining

Average Contractual Aggregate

Exercise Term Intrinsic

Shares Price (Years) Value

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

Outstanding at January 1, 2010 20,491,900 $0.20 8.09 $ 900,000

Granted - - - -

Exercised - - - -

Forfeited/Expired 4,375,000 $0.16 6.36 -

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

Outstanding at

September 30, 2010 16,116,900 $0.20 7.83 $ -

========== ===== ==== ==========

Exercisable at

September 30, 2010 10,257,775 $0.22 7.43 $ -

========== ===== ==== ==========

There were no options granted during the nine-month period ended September 30, 2010.

As of September 30, 2010, there was approximately $660,840 of total unrecognized compensation cost related to non-vested options granted under the plans, which is expected to be recognized over a weighted average period of 2.3 years, of which $8,602 is recorded as deferred compensation. A total of 3,464,024 options vested with a total fair value of $248,487 during the nine-month period ended September 30, 2010. No options were exercised during the nine-month period ended September 30, 2010. All of the options are expected to vest.

AMERICAN TONERSERV CORP. AND SUBSIDIARIES

Notes to Unaudited Condensed Financial Statements

12. Lines of Credit:

The Company had two facilities in place to provide Standby Letters of Credit ("SBLC's") to secure standard terms from certain vendors. The amount available for SBLC's from these facilities was $1,365,000. These lines were guaranteed by two directors of the Company and were set to expire on April 1, 2010 for the Company. On March 5, 2010, the Company issued a note to an investor for $1,000,000 in return for $1,000,000 cash which is classified as restricted cash. This investor received 2,000,000 warrants at an exercise price of $0.05 per share for this note. This note was guaranteed by a director of the Company, who also received 2,000,000 warrants at an exercise

price of $0.05 per share. The note is due in full on March 5, 2011. The additional $365,000 in SBLC’s guaranteed by a director, were extended through

December 31, 2010. In consideration for the extension, if or when there is a sale of either the Company or iPrint LLC, the director will be paid by the Company $365,000.

The Company has available a $2,500,000 revolving line of credit secured by all of the assets of the Company. The availability of the line is based on eligible accounts receivables. The interest rate on the outstanding balance was eight and one-half percent per annum as of September 30, 2010. This line matures in April, 2011.

13. Commitments and Contingencies

From time to time the Company may be subject to claims arising in the ordinary course of business, primarily vendor disputes. Management believes such claims will not have a material effect on the Company's financial position.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

This Report contains statements that may contain forward-looking statements, concerning the Registrant's future operations and planned future acquisitions and other matters and the Registrant intends that such forward-looking statements be subject to the safe harbors for such statements. Any statements that involve discussions with respect to predictions, expectations, belief, plans, projections, objectives, assumptions or future events or performance (often, but not always, using phrases such as "expects", or "does not expect", "is expected", "anticipates" or "does not anticipate", "plans", "estimates" or "intends", or stating that certain actions, events or results "may", could", "might", or "will" be taken to occur or be achieved) are not statements of historical fact and may be "forward looking statements". These forward-looking statements include statements relating to, among other things, the ability of the Registrant to continue as a going concern.

The Company cautions readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Such forward-looking statements are based on the beliefs and estimates of the Company's management as well as on assumptions made by and information currently available to the Company at the time such statements were made. Forward looking statements are subject to a variety of risks and uncertainties which could cause actual events or results to differ from those reflected in the forward looking statements, including, without limitation, the failure to obtain adequate financing on a timely basis. Actual results could differ materially from those projected in the forward-looking statements, either as a result of the matters set forth or incorporated in this Report generally and certain economic and business factors, some of which may be beyond the control of the Registrant. Additional risks and uncertainties that may affect forward-looking statements about the Company's business and prospects include adverse economic conditions, inadequate capital, unexpected costs, and other factors which could have an immediate and material adverse effect. The Company disclaims any obligation subsequently to revise any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.

The following discussion and analysis of the results of operations and financial condition of the Company should be read in conjunction with the audited financial statements for the period ended December 31, 2009 and the related notes, contained in the Company's Annual Report on Form 10-K and in conjunction with the unaudited financial statements and notes thereto appearing elsewhere in this Form 10-Q.

Three Months Ended September, 2010 and 2009

Revenue. Revenue for the three months ended September 30, 2010 ("Q3 2010") was $8,513,838 as compared to $7,760,601 for the three month period ended September 30, 2009 ("Q3 2009"). The increase in revenue in Q3 2010 was primarily due to the revenue growth associated with the Company’s organic growth strategies. Revenues from the sale of toner cartridges increased by $757,844 for three months ended September 30, 2010 compared to the same period in 2009 due to the revenue associated with the Company’s organic growth strategies. Revenues from service decreased by $4,607 for the three months ended September 30, 2010 compared to the same period in 2009.

Gross Profit. Gross profit for Q3 2010 increased to $2,003,742 from $2,000,083 in Q3 2009. The gross profit margin in Q3 2010 was 23.5% compared to a gross profit margin for Q3 2009 of 25.8%. The Company's gross margins decreased compared to Q3 2009 primarily due to the change in product mix from compatible cartridges to OEM cartridges. Additionally, an increase in the cost of cores had an impact in reducing our gross margins compared to Q3 2009.

Salaries and Wages. Salaries and wages expenses were $723,583 for Q3 2010 compared to $808,314 in Q3 2009. The Q3 2010 decrease was due primarily to staff reductions at corporate headquarters.

Professional Fees and Services. Professional fees and services expenses were $96,518 in Q3 2010 compared to $222,734 in Q3 2009. This decrease was primarily due to tighter controls on our legal and accounting fees and lower costs associated with our investor relations program which was terminated in February 2010.

Sales and Marketing. Sales and marketing expenses were $681,884 for Q3 2010 compared to $611,972 in Q3 2009. The increase in Q3 2010 was primarily due to the additional sales personnel hired during late 2009 related to the Company’s organic growth strategies and increased commissions paid out due to increased sales subject to commissions.

General and Administrative. General and administrative expenses were $508,739 in Q3 2010 as compared to $490,420 in Q3 2009. General and administrative expenses increased primarily due to overhead associated with the operations of Alpha Laser which began in April 2009 and terminated in May 2010.

Amortization Expense. Amortization expense was $173,268 in Q3 2010 as compared to $181,616 in Q3 2009. The decrease was due to the asset purchase option agreement with Alpha Laser in April 2009. This option agreement was terminated in May 2010.

Net Loss from operations. The net loss from operations for the three months ended September 30, 2010 was $180,250 compared to a net loss of $314,973 for the three months ended September 30, 2009. The decrease in the net loss of $134,723 for Q3 2010 was primarily related to a decrease in professional fees of $126,216.

Other (Expense) Income. During the three month period ended September 30, 2010, there was an increase of $326,930 in interest expense as compared to three month period ended September 30, 2009 as a result of the costs related to the issuance of notes payable and the guaranty of Standby Letters of Credit (SBLC’s).

Net Loss. The net loss for the three months ended September 30, 2010 was $1,292,843 compared to a net loss of $1,028,777 for the three months ended September 30, 2009. The $264,066 increase in the net loss over the prior year was primarily related to the increase in interest expense as a result of the costs related to the issuance of notes payable and the guaranty of Standby Letters of Credit (SBLC’s) offset somewhat by the drop in professional fees.

The Company believes that it will continue to have net losses for the foreseeable future due to the amortization of customer lists from acquisitions and other non-cash related expenses such as the change in the fair value of warrant liability.

Net Loss per Share. The net loss per share in Q3 2010 and Q3 2009 was $0.01.

EBITDA. EBITDA for Q3 2010 was a negative $412,443 compared to a negative EBITDA of $473,271 for Q3 2009. The $60,828 reduction in negative EBITDA was primarily the result of the decrease in professional fees.

Adjusted EBITDA. Adjusted EBITDA for Q3 2010 was $130,879 compared to an Adjusted EBITDA of $61,200 for Q3 2009. The increase of $69,676 was primarily the result of the decrease in professional fees.

Nine Months Ended September 30, 2010 and 2009

Revenue. Revenue for the nine months ended September 30, 2010 ("YTD 2010") was $25,428,103 as compared to $21,493,092 for the nine month period ended September 30, 2009 ("YTD 2009"). The increase of $3,935,011 in revenue in YTD 2010 was primarily due to the revenue growth associated with the Company’s organic growth strategies. Revenues from the sale of toner cartridges increased by $3,951,445 for nine months ended September 30, 20010 compared to the same period in 2009 due to the revenue growth associated with the Company’s organic growth strategies. Revenues from service decreased by $16,434 for the nine months ended September 30, 2010 compared to the same period in 2009.

Gross Profit. Gross profit for YTD 2010 decreased to $6,115,177 from $6,215,305 in YTD 2009. The gross profit margin in YTD 2010 was 24.0% compared to a gross profit margin for YTD 2009 of 28.9%. The Company's gross margins decreased due to an increase in the cost of compatible cartridges as the cost for the core components increased. There were lower margins associated with sales to customers acquired from iPrint which have a high concentration of OEM cartridge sales. Additionally, we reduced our pricing in June 2009 to a significant customer to achieve a preferred vendor status. This status results in significantly increased sales to this customer but at a reduced profit margin.

Salaries and Wages. Salaries and wages expenses were $2,371,290 for YTD 2010 compared to $2,557,927 in YTD 2009. The decrease was due primarily to staff reductions at corporate headquarters.

Professional Fees and Services. Professional fees and services expenses were $552,717 in YTD 2010 compared to $1,006,043 in YTD 2009. This decrease was primarily due to compensation of $365,576 for the issuance of warrants to certain directors of the Company in YTD 2009 and tighter controls on the legal and accounting costs.

Sales and Marketing. Sales and marketing expenses were $2,130,726 for YTD 2010 compared to $1,712,472 in YTD 2009. The increase was primarily due to the additional sales personnel hired during late 2009 related to the Company’s organic growth strategies and increased commissions paid out due to increased sales subject to commissions.

General and Administrative. General and administrative expenses were $1,538,861 in YTD 2010 as compared to $1,477,950 in YTD 2009. General and Administrative expenses increased due primarily to overhead expenses associated with the operations of Alpha Laser which began in April 2009.

Amortization Expense. Amortization expense was $533,716 in YTD 2010 as compared to $535,107 in YTD 2009.

Net Loss from operations. The net loss from operations for the nine months ended September 30, 2010, was $1,012,133 compared to a net loss of $1,074,194 for the nine months ended September 30, 2009. The decrease in the net loss of $62,061 for YTD 2010 was primarily due to the decrease in professional fees partially offset by an increase in sales and marketing costs.

Other (Expense) Income. During the nine month period ended September 30, 2010, there was an increase of $1,361,419 in interest expense as compared to nine month period ended September 30, 2009, due primarily to the costs related to the issuance of notes payable and the guaranty of Standby Letters of Credit (SBLC’s). There was a loss on extinguishment of debt related to the iPrint note modification of $1,454,245 for the YTD 2010 primarily related to the warrants issued in connection with the restructuring. There was a loss on disposal of business assets related to the termination of the Alpha Laser agreement of $117,539 in YTD 2010.

Net Loss. The net loss for the nine months ended September 30, 2010, was $5,096,617 compared to a net loss of $1,874,843 for the nine months ended September 30, 2009. The $3,221,774 increase in the net loss over the prior year was primarily related to a loss on extinguishment of debt related to the iPrint note modification of $1,454,245 for the YTD 2010 and an increase of $1,361,419 in interest expense for the FYE 2010 due to the amortization of issuance costs and debt discounts related to the issuance of notes payable and the guaranty of Standby Letters of Credit (SBLC’s).

Net Loss per Share. The net loss per share for YTD 2010 was $0.06 compared to a net loss of $0.02 for YTD 2009.

EBITDA. EBITDA for YTD 2010 was a negative $1,923,975 compared to EBITDA a negative $81,350 for YTD 2009. The $1,842,625 decrease in EBITDA was primarily the result of the loss on extinguishment of debt related to the iPrint note modification of $1,454,245 in YTD 2010.

Adjusted EBITDA. Adjusted EBITDA for YTD 2010 was $30,615 compared to Adjusted EBITDA of $345,616 for YTD 2009.

This decrease of $315,001 was primarily the result of a decrease in stock related compensation.

Non-GAAP Measures:

EBITDA and Adjusted EBITDA presented in this report are a supplemental measure of our performance that is not required by or presented in accordance with GAAP. These measures are not a measurement of our financial performance under GAAP and should not be considered as alternatives to net income, income from operations, or any other performance measures derived in accordance with GAAP or as an alternative to cash flow from operating, investing or financing activities as a measure of our liquidity.

EBITDA represents net income before interest, taxes, depreciation and amortization. Adjusted EBITDA represents net income before interest, taxes, depreciation, amortization and other non-cash related expenditures. We present EBITDA and Adjusted EBITDA because we consider them important supplemental measures of our performance and liquidity. We believe investors may also find these measures meaningful, given how our management makes use of them. The following is a discussion of our use of these measures.

We use EBITDA and Adjusted EBITDA to measure and compare the performance of our Company. We also use EBITDA and Adjusted EBITDA to measure performance for determining division-level compensation. We also use EBITDA and Adjusted EBITDA as a measurement to manage cash flow from our divisions to the corporate level and to determine the financial health of each division. We also use EBITDA and Adjusted EBITDA to evaluate potential acquisitions and to evaluate whether to incur capital expenditures.

EBITDA and Adjusted EBITDA have limitations as an analytical tool, and you should not consider them in isolation, or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are as follows:

* They do not reflect our cash expenditures, or future requirements for capital expenditures and contractual commitments;

* They do not reflect changes in, or cash requirements for, our working capital needs;

* They do not reflect the interest expense, or the cash requirements necessary to service interest or principal payments on our debt;

* Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements; and

* Other companies, including companies in our industry, may calculate these measures differently than we do, limiting their usefulness as comparative measures.

Because of these limitations, EBITDA and Adjusted EBITDA should not be considered as measures of discretionary cash available to us to invest in business growth or to reduce our indebtedness. We compensate for these limitations by relying primarily on our GAAP results and using EBITDA only as supplements.

We have presented EBITDA and Adjusted EBITDA for the three and nine months ended September 30, 2010 and 2009 to reflect the exclusion of all stock related compensation and gain or loss recognized on the fair value of convertible debt and other one-time expenditures, including the loss on extinguishment of debt related to the iPrint note modification. This presentation facilitates a meaningful comparison of our operating results for the three and nine months ended September 30, 2010 and 2009.

The following is a reconciliation of cash flows provided by operating activities to EBIT, EBITDA, and net loss:

			Three Months Ended						Nine Months Ended
			September 30,						September 30,
			2010			2009			2010			2009
			------------			------------			------------			------------
Cash flows from operating activities
Cash flows from operating activities		$	(99,961	)	$	(82,672)		$	(687,552	)	$	(349,563		)
Changes in operating assets and liabilities
Changes in operating assets and liabilities			79,532			(119,770)			59,069			(102,939		)
Non-cash (expenses) income, including depreciation and
amortization			(1,272,414	)		(826,335	)		(4,468,134	)		(1,422,341		)
Interest expense, net			652,858			325,928			2,480,766			1,119,347
			----------			----------			----------			----------
EBIT			(639,985	)		(702,849	)		(2,615,851	)		(755,496		)
Depreciation and amortization
Depreciation and amortization			227,542			229,578			691,876			674,146
			----------			----------			----------			----------
EBITDA			(412,443	)		(473,271)			(1,923,975	)		(81,350		)
Interest expense			(652,858	)		(325,928	)		(2,480,766	)		(1,119,347		)
Depreciation and amortization
Depreciation and amortization			(227,542	)		(229,578	)		(691,876	)		(674,146		)
	-----------					----------			----------			----------
Net loss		$	(1,292,843	)	$	(1,028,777	)	$	(5,096,617	)	$	(1,874,843		)
	===========					===========			===========			===========

The following is a reconciliation of net loss to EBITDA:
			Three Months Ended						Nine Months Ended
			September 30,						September30,
			2010			2009			2010			2009
	---------					------------			------------			------------
Net loss		$	(1,292,843	)	$	(1,208,777	)	$	(5,096,617	)	$	(1,874,843	)
Interest expense, net			652,858			325,928			2,480,766			1,119,347
	-----------					----------			----------			----------
EBIT			(639,985	)		(702,849	)		(2,615,851	)		(755,496	)
Depreciation and amortization
Depreciation and amortization			227,542			229,578			691,876			674,146
	-----------					----------			----------			----------
EBITDA		$	(412,443	)	$	(473,271)		$	(1,923,975	)	$	(81,350	)
	===========					===========			===========			===========

The following is a reconciliation of net EBITDA to Adjusted EBITDA; which excludes all non-cash items; one time expenditures and stock related compensation:

	Three Months Ended September 30,		Nine Months Ended September 30,
	2010	2009	2010	2009
	-----------	------------	------------	------------
EBITDA	$ (412,443)	$ (473,271)	$ (1,923,975)	$ (81,350)
Stock related compensation	74,087	120,301	248,489	667,539
Fair value of conversion feature	-	-	-	(250,000)
Loss on extinguishment debt	-	-	1,454,245	-
Fair value of warrant liabilities	444,494	389,248	17,148	(63,421)
Loss on disposal of assets	15,241	-	132,780	-
Bad debt allowance	-	2,500	-	5,000
Other costs	24,741	22,422	101,928	67,848
	----------	---------	---------	---------
ADJUSTED EBITDA	$ 130,879	$ 61,200	$ 30,615	$ 345,616
	==========	==========	==========	==========

Liquidity and Capital Resources

At September 30, 2010, the Company had a working capital deficit of $5,216,786 including restricted cash, cash and equivalent balances of $1,007,747 compared to a working capital deficit of $4,291,912 at December 31, 2009. This deficit was primarily related to short term note obligations which will be due over the course of the next twelve months. The Company is seeking to renegotiate the terms of a portion of this debt or to exchange equity securities for a portion of the debt. The Company believes that it will be successful in addressing its short term working capital requirements through various strategies and will continue to use its best efforts to meet the conditions in Note 8 to the financial statements; however, there can be no assurances that it will be successful.

Accounts receivable increased from $3,795,301 at December 31, 2009 to $3,853,529 at September 30, 2010. The increase was primarily due to increased revenues associated with the increase in toner sales.

Accounts payable and accrued expenses, which consist primarily of amounts due to third party service providers and toner suppliers, increased from $4,242,676 at December 31, 2009 to $4,594,563 at September 30, 2010. The increase was primarily due to the increased sales in the nine months ended September 30, 2010 resulting in an increase in the cost of toner cartridges and corresponding payables along with stretching some general and administrative payables.

The Company entered into no derivative financial instrument arrangements for the nine months ended September 30, 2010.

During the first nine months of 2010, the Company raised $650,000 through the issuance of convertible notes payable, $1,100,000 in notes payable to accredited investors, $280,000 through issuance of common stock from exercised warrants, a shareholder loan of $50,000, a director loan of $100,000 and $30,199 in equipment financing.

During the nine months ended September 30, 2010, the Company used $687,552 in cash for operations. The cash flows were used primarily to cover the Company's continued losses from operations. The Company currently is in the process of restructuring the majority of its debt and is aggressively cutting costs. The Company believes that if it is successful in its debt restructuring and cost cutting measures then it will begin to generate sufficient cash from existing operations to meet its capital requirements during the next twelve months; however, there are no assurances that the Company will be able to complete its debt restructuring and cost cutting plans. If the debt restructuring and cost cutting measures do not generate sufficient cash to meet its capital needs, Management believes it will be successful in obtaining debt or equity financing for its operations for the next twelve months. However, until such time as financing is obtained, there can be no assurance that sufficient funds will be available to finance its operations.

During the nine months ended September 30, 2010, the Company received $1,771,103 in cash from financing activities. These cash flows were primarily from $1,280,000 for the issuance of notes payable, $650,000 for the issuance of convertible notes payable, net proceeds of $370,541 from the its revolving line of credit offset, $280,000 from the issuance of stock for exercised warrants, offset by $821,788 in payments relating to notes payable and $142,718 relating to repayment of shareholder advances.

On July 8, 2010 the Berger Trust exercised the right, represented by warrants, to purchase 5,200,000 shares of the Common Stock of the Company at a temporarily reduced price of $0.05 per share for an amount of $260,000.

Two other warrant holders exercised their rights, represented by warrants, to purchase 200,000 shares each of the Common Stock of the Company at a temporarily reduced price of $0.05 per share for an amount of $10,000 each. These proceeds are being used for operating purposes.

Business Outlook, Risks and Uncertainties

Economic Uncertainties

Current economic slowdown, financial market conditions, and the political environment may affect the Company's ability to raise financing. The Company will be required to raise additional capital to establish business operations. The uncertainty about the Company's ability to raise financing makes it difficult to predict the Company's results for fiscal year 2010 and its ability to continue as a going concern.

Insufficient Working Capital

As of September 30, 2010, the Company had a net working capital deficit of $5,216,786 which includes $4,198,541 of debt that matures in the next twelve months. This deficit was primarily related to short term note obligations which are due over the next twelve months. The Company is seeking to renegotiate the terms of a portion of this debt or to exchange equity securities for a portion of the debt. The Company believes that it will be successful in addressing its short term working capital requirements through various strategies. The Company has inadequate financial resources and insufficient working capital to sustain its business activities as they currently are. We believe that we can achieve profitability through an aggressive organic growth plan to increase sales, increasing operational efficiencies and by aggressively reducing overhead costs. We have already begun implementing parts of our organic growth plan and cost reductions; however, we do not know the overall impact that these efforts may have on the business. The Company is currently spending approximating $75,000 more cash per month than is being generated from operations due to debt service payments, however, the growth of its sales has helped the Company to finance operating deficits through its revolving line of credit.

During the nine months ended September 30, 2010, the Company raised $1,930,000 from notes payable and convertible notes payable from accredited investors and $280,000 from issuance of common stock from the exercise of warrants. The Company has extended principal payments on over $1.0 million of current debt and is continuing its efforts to extend further debt. The Company estimates that it will need to raise an additional $1,000,000 of cash during the next twelve months and extend principal payments of a minimum of $3,000,000 of debt to meet its minimum capital requirements. There is substantial doubt that the Company will be able to continue as a going concern, absent raising additional financing. There can be no assurance that the Company will be successful in obtaining the required financing or renegotiating terms or converting a portion of its short term obligations into equity.

In April 2008, the Company entered into a line of credit with a financial institution, which is secured by all of the assets of the Company. The amount of the line of credit is $2,500,000. The availability of the line is determined by eligible accounts receivables. The balance due was $2,122,359 at September 30, 2010 and the approximate availability under the line was $375,000 at September 30, 2010.

The financial statements have been prepared on a going concern basis, which assumes that the Company will be able to realize its assets and discharge its obligations in the normal course of business. If the Company were not to continue as a going concern, it would likely not be able to realize its assets at values comparable to the carrying value or the fair value estimates reflected in the balances set out in the preparation of the consolidated financial statements.

The Company does not use financial instruments for trading purposes and is not a party to any leverage derivatives. To the extent that the Company has or continues to issue debt obligations outside of the course of its normal operations, the Company's business and results of operations may be materially affected by changes in interest rates and certain other credit risk associated with its operations.

Other Matters

In the event the Company experiences substantial growth in the future, the Company's business and results of operations may be materially affected by changes in interest rates and certain other credit risk associated with its operations.

Off Balance Sheet Arrangements

The Company has no off balance sheet financing arrangements that have or are reasonably likely to have a current or future effect on the Company's financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Not Required.

ITEM 4. CONTROLS AND PROCEDURES.

(a) Evaluation of Disclosure Controls and Procedures.

The term "disclosure controls and procedures" is defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). This term refers to the controls and procedures of a Company that are designed to ensure that information required to be disclosed by a Company in the reports that it files under the Exchange Act is recorded, processed, summarized, and reported within the required time periods. Our

Chief Executive Officer and Principal Financial Officer have evaluated the effectiveness of our disclosure controls and procedures as of the end of the period covered by this quarterly report. During Management's evaluation of the effectiveness of internal controls, Management concluded that, as of that date, our disclosure controls and procedures were effective at ensuring that required information will be disclosed on a timely basis in our reports filed under the Exchange Act.

(b) Changes in Internal Control over Financial Reporting.

There has been no changes in the Company's internal control over financial reporting for nine months ended September 30, 2010, that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting except as reported in the Company’s Annual Report on Form 10-K for the year ended December 31, 2009.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

There have been no changes to the legal proceedings information included in the Company's Form 10-K for the year ended December 31, 2009.

ITEM 1A. RISK FACTORS

Not required.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

Except as stated below, there were no unregistered sales of equity securities during the three months ended September 30, 2010 that have not been disclosed in reports on Form 8-K.

During July 2010, the Company agreed to reduce the exercise price of warrants held by three accredited investors with exercise prices from $0.18 and $0.30 per share to $0.05 per share. In July 2010, the Company issued 5,600,000 shares to the accredited investors for $280,000 upon the exercise of warrants at the reduced exercise price.

In connection with these sales, the Company relied upon the exemption provided by Section 4(2) of the Securities Act of 1933 (the "Act"). The securities were sold to persons who were already shareholders of the Company. The Company reasonably believes that the investors are "Accredited Investors," as defined under the Act, who had access to complete information concerning the Company. No advertising or other general solicitation was used in connection with the offering. A restrictive legend was placed on the certificates representing the securities issued.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

Not Applicable

ITEM 4. [Removed and Reserved]

ITEM 5. OTHER INFORMATION.

Not Applicable

ITEM 6. EXHIBITS.

Exhibit No. Description

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

31.1 Certification of Chief Executive Officer pursuant to Rule

13a-14(a) or Rule 15d-14(a). Filed herewith electronically.

31.2 Certification of Principal Financial Officer pursuant to Rule

13a-14(a) or Rule 15d-14(a). Filed herewith electronically.

32.1 Certification of CEO pursuant to Section 906 of the Sarbanes-

Oxley Act of 2002. Filed herewith electronically.

32.2 Certification of Principal Financial Officer pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002. Filed herewith

electronically.

SIGNATURES

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.

AMERICAN TONERSERV CORP.

Date: November 22, 2010 By: /s/ Chuck Mache

Chuck Mache

Chief Executive Officer

By: /s/ Dan Brinker

Dan Brinker

Chief Financial Officer

AMERICAN TONERSERV CORP. 10-Q