ENDOVASC LTD INC
SB-2/A, 2000-07-20
COMMERCIAL PHYSICAL & BIOLOGICAL RESEARCH
Previous: THIRD POINT MANAGEMENT CO LLC, 13F-HR/A, 2000-07-20
Next: ENDOVASC LTD INC, SB-2/A, EX-5, 2000-07-20



      As filed with the Securities and Exchange Commission on July 20, 2000
                                                      Registration No. 333-40650

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                          AMENDMENT No. 1 TO FORM SB-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933


                               ENDOVASC LTD., INC.
        (Exact name of small business Issuer as specified in its charter)


<TABLE>
<CAPTION>
<S>                                     <C>                                            <C>
               Nevada                                  76-0512500                                 2836
   (State or other jurisdiction of      (I.R.S. Employer Identification Number)       (Primary Standard Industrial
   incorporation or organization)                                                      Classification Code Number)
</TABLE>
                                15001 Walden Road
                                    Suite 108
                             Montgomery, Texas 77356
                                 (936) 448-2222
          (Address and telephone number of principal executive offices)

                              Mr. David P. Summers
                                15001 Walden Road
                                    Suite 108
                             Montgomery, Texas 77356
                                 (936) 448-2222
            (Name, address and telephone number of agent for service)

                        Copies of all communications to:

                             Gregory Sichenzia, Esq.
                         Sichenzia, Ross & Friedman, LLP
                              135 West 50th Street
                            New York, New York 10022
                          Telephone No.: (212) 664-1200
                          Facsimile No.: (212) 664-7329

                Approximate date of proposed sale to the public:
    From time to time after the effective date of this Registration Statement
                in light of market conditions and other factors.

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. X

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering.

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration number of the earlier effective registration statement for the same
offering.

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(d)
under the  Securities  Act,  check the following box and list the Securities Act
registration number of the earlier effective registration statement for the same
offering.

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box.
<PAGE>
                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
                                                                       Proposed           Proposed
                                                                        Maximum            Maximum
           Title of Each                                               Offering           Aggregate          Amount of
         Class of Securities                      Amount to be         Price Per          Offering         Registration
          to be Registered                         Registered            Share              Price               Fee

<S>                    <C>                          <C>                <C>  <C>          <C>                  <C>
         Common Stock, .001 par value               5,550,300          2.00 (1)          11,100,600           $2,931

         -----------------
</TABLE>

         1.  Based upon bid price of the common stock on June 29, 2000.


The Registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the Registrant  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  Registration  Statement  shall  become
effective  on such  date  as the  Securities  and  Exchange  Commission,  acting
pursuant to said Section 8(a), may determine.



<PAGE>
                               ENDOVASC LTD., INC.
                              Cross Reference Sheet

<TABLE>
<CAPTION>

                                Form SB-2 Item Number and Caption                                       Captions In Prospectus

<S>                                                                                                <C>
 1.      Front of Registration Statement and Outside Front Cover of Prospectus                     Cover Page

 2.      Inside Front and Outside Back Cover Pages of Prospectus                                   Cover Page, Inside Cover Page,
                                                                                                   Outside Back Page

 3.      Summary Information and Risk Factors                                                      Prospectus Summary, Risk Factors

 4.      Use of Proceeds                                                                           Use of Proceeds

 5.      Determination of Offering Price                                                           Cover Page, Risk Factors

 6.      Dilution                                                                                  Not Applicable

 7.      Selling Stockholders                                                                      Selling Stockholders, Plan of
                                                                                                   Distribution

 8.      Plan of Distribution                                                                      Prospectus Summary, Selling
                                                                                                   Stockholders

 9.      Legal Proceedings                                                                         Business

10.      Directors, Executive Officers, Promoters and Control Persons                              Management, Principal
                                                                                                   Stockholders

11.      Security Ownership of Certain Beneficial Owners and Management                            Principal Stockholders

12.      Description of Securities                                                                 Description of Securities

13.      Interest of Named Experts and Counsel                                                     Legal Matters

14.      Disclosure of Commission Position on Indemnification for Securities Act Liabilities       Management

15.      Organization Within Last Five Years                                                       Not Applicable

16.      Description of Business                                                                   Prospectus Summary, Business

17.      Management's Discussion and Analysis or Plan of Operation                                 Management's Discussion and
                                                                                                   Analysis of
                                                                                                   Financial
                                                                                                   Condition and Results
                                                                                                   of Operations

18.      Description of Property                                                                   Business

19.      Certain Relationships and Related Transactions                                            Certain Transactions

20.      Market for Common Equity and Related Shareholder Matters                                  Front Cover Page, Description of
                                                                                                   Securities

21.      Executive Compensation                                                                    Management

22.      Financial Statements                                                                      Financial Statements

23.      Changes in and Disagreements with Accounts on Accounting and Financial Disclosure         Not Applicable

</TABLE>
<PAGE>


                              ENDOVASC, LTD., INC.


                        5,550,300 shares of common stock
<TABLE>
<CAPTION>

<S>                               <C>
Endovasc, Ltd., Inc.:             Our principal executive offices are located at Endovasc, Ltd., Inc.,
                                  15001  Walden  Road,  Suite  108,  Montgomery,
                                  Texas 77356, and our telephone number is (936)
                                  448-2222.

                                  Over the Counter Electronic Bulletin Board Market Symbol: ENDV


The Offering:                     All of the shares of common stock being sold are offered by selling
                                  stockholders. We will not receive any proceeds from the sale of the
                                  shares by the selling stockholders.

                                  A total  of  5,550,300  shares  of our  common
                                  stock are being offered.

                                  The selling  stockholders  may sell all or any
                                  portion of the shares in this  offering in one
                                  or more  transactions by a variety of methods,
                                  including   through   the  Over  The   Counter
                                  Bulletin Board or in negotiated  transactions.
                                  The selling  stockholders  will  determine the
                                  selling  price  of  the  shares.  The  selling
                                  stockholders  will  also  pay  any  broker  or
                                  dealer  commission,  fee or other compensation
                                  or underwriter discount.
</TABLE>



     YOUR INVESTMENT IN OUR COMMON STOCK INVOLVES A HIGH DEGREE OF RISK.  BEFORE
INVESTING IN OUR COMMON STOCK, YOU SHOULD CONSIDER CAREFULLY THE RISKS DESCRIBED
UNDER "RISK FACTORS" BEGINNING ON PAGE NINE.
                               ------------------

     Neither the  Securities and Exchange  Commission  nor any state  Securities
Commission has approved or disapproved of these securities or Determined IF this
prospectus  is complete or  accurate.  Any  representation  to the contrary is a
criminal offense.


















                  The date of this Prospectus is July 21, 2000


<PAGE>
                               PROSPECTUS SUMMARY
                               Endovasc Ltd., Inc.


                                  The Offering

     This prospectus  relates to the possible sale of up to 5,550,300  shares of
common stock,  including  4,285,717 shares of common stock  underlying  Series A
Convertible  Preferred Stock,  395,583 shares of common stock underlying  common
stock  purchase  warrants of Endovasc  Ltd.,  Inc., and 869,000 shares of common
stock  held  by  selling   stockholders  of  Endovasc  Ltd.,  Inc.  The  selling
stockholders  may sell all or any  portion of the shares in this  offering  from
time to time in one or more  transactions  by a variety  of  methods,  including
through the Over the Counter Electronic  Bulletin Board or in negotiated private
transactions. The selling stockholders will determine the selling price of their
shares.

<TABLE>
<CAPTION>
<S>                                    <C>
The Company.....................       We    develop,   market    and    license
                                       biopharmaceutical  products, particularly
                                       liposomal drug delivery methods, for  the
                                       human   healthcare  industry.  We develop
                                       microscopic  cell-like  spheres, known as
                                       liposomes, to entrap  and  protect  drugs
                                       from  degradation in the blood stream and
                                       can  deliver  drugs  to  their   intended
                                       target  for   controlled   and  efficient
                                       administration.

                                       Our current product  development  focuses
                                       on two  technologies - Liprostin(TM)  and
                                       Nicotine Receptor Agonist.  Our Liprostin
                                       technology   is   a   Prostaglandin   E-1
                                       delivery   system   for  lung  and  heart
                                       related   medical    applications.    Our
                                       Nicotine   Receptor  Agonist   technology
                                       promotes blood vessel growth intended for
                                       use in various  biological  applications.
                                       Our   products  are  in  the  process  of
                                       clinical   testing   and  have  not  been
                                       approved for general sales. Consequently,
                                       we have not  generated  revenues and have
                                       historically  operated  with  significant
                                       losses.  We  intend  to  develop  several
                                       medical  treatment product lines based on
                                       these two technologies.

Shares Outstanding...................  We are authorized to  issue   100,000,000
                                       shares  of  common  stock  and 20,000,000
                                       shares of preferred stock, which  may  be
                                       issued in one or more series. As  of  May
                                       31, 2000, there were 12,736,675 shares of
                                       common  stock   and   15,000   shares  of
                                       preferred stock issued and outstanding.

Use of Proceeds....................... We will not receive any proceeds from the
                                       sale  of  the common stock offered by the
                                       prospectus.

Trading Symbol.....................    Our  common  stock  trades  on the Nasdaq
                                       Over  the  Counter  Electronic   Bulletin
                                       Board under the symbol ENDV.

Forward-Looking                        This  prospectus contains forward-looking
Statements..........................   statements   that  address,  among  other
                                       things,  our  expansion  and  acquisition
                                       strategy,  business  development,  use of
                                       proceeds, projected capital expenditures,
                                       liquidity,   and   our   development   of
                                       additional    revenue    sources.     The
                                       forward-looking  statements  are based on
                                       our current  expectations and are subject
                                       to risks,  uncertainties and assumptions.
                                       We base these forward-looking  statements
                                       on information currently available to us,
                                       and we  assume  no  obligation  to update
                                       them.   Our  actual  results  may  differ
                                       materially  from the results  anticipated
                                       in these forward-looking  statements, due
                                       to various factors.
</TABLE>
<PAGE>
                             SUMMARY FINANCIAL DATA


The following  table contains  historical  operating data of Endovasc Ltd., Inc.
for the two fiscal years ended June 30, 1999 and 1998, which is derived from the
audited financial  statements;  and for the nine months ended March 31, 2000 and
1999, which is derived from the unaudited financial statements.
<TABLE>
<CAPTION>

                                            Nine Months Ended      Year Ended
                                                March 31,            June 30,
                                                  2000                 1999            1999                1998
                                         ------------------------------------------------------------------------------
                                               (Unaudited)          (Audited)

STATEMENT OF OPERATIONS DATA

<S>                                         <C>                 <C>                 <C>                 <C>
  Revenues                                  $    24,283         $     5,000         $    5,000          $      -
  Net loss                                   (1,786,203)           (366,249)          (796,543)        (1,032,834)
  Basic and dilutive net
    loss per share                                (0.16)              (0.05)             (0.11)             (0.15)


BALANCE SHEET DATA

  Total assets                              $   211,518         $    59,782         $  137,455       $    43,285
  Working capital deficit                      (313,419)           (645,790)          (461,280)          (533,247)
  Total liabilities                             539,337           1,154,187            797,270           636,084
  Stockholders' equity
    (deficit)                                  (327,819)         (1,094,405)          (659,815)          (592,799)

</TABLE>

<PAGE>
                                 CAPITALIZATION


The following table states our  capitalization  as of March 31, 2000. This table
should be read together with our financial statements included elsewhere in this
prospectus.
<TABLE>
<CAPTION>

<S>                                                                                           <C>
  Debt-notes payable                                                                          $   115,646
                                                                                              -----------
  Stockholders' deficit:
    Common stock, par value $0.001 per share;
      100,000,000 shares authorized; 13,864,335
      shares issued and 11,129,335 shares outstanding                                              13,864
    Additional paid-in capital                                                                  4,238,168
    Accumulated deficit                                                                        (4,562,940)
    Treasury stock                                                                                (16,911)
                                                                                              -----------

Total stockholders' deficit                                                                      (327,819)
                                                                                              -----------

Total capitalization                                                                          $  (212,173)
                                                                                              ===========
</TABLE>


<PAGE>
                                  RISK FACTORS

         Prospective  investors should carefully consider the following factors,
in addition to the other information contained in this prospectus, in connection
with  investments in the securities  offered hereby.  This  prospectus  contains
certain  forward-looking  statements which involve risks and uncertainties.  Our
actual  results  could  differ   materially   from  those   anticipated  in  the
forward-looking  statements as a result of certain factors,  including those set
forth below and elsewhere in this  prospectus.  An investment in the  securities
offered hereby involves a high degree of risk.

         Limited Operating History.  Due to our limited operating  history,  our
ability to operate successfully is materially  uncertain.  We are subject to all
risks  inherent in a  developing  business  enterprise.  Our  limited  operating
history makes it difficult to evaluate our products,  as well as the  likelihood
of  regulatory  approval,  commercial  viability,  and market  acceptance of our
products.  Our  potential  success must be  evaluated in light of the  problems,
expenses and  difficulties  frequently  encountered by new businesses in general
and biopharmaceutical businesses specifically.

         Net Operating  Losses. We incurred net losses of $796,543 and $883,014,
for our fiscal  year ended  June 30,  1999 and  quarter  ended  March 31,  2000,
respectively. Our products are in clinical testing and are subject to government
approval for general sales. Consequently, we have not generated any revenues and
have historically  operated with significant  losses. We expect operating losses
to  continue  indefinitely,   due  to  research,  marketing  government  filing,
commercialization,  pre-clinical and clinical program expenses. Our revenues may
never exceed  expenses.  If our operating  losses continue on a long-term basis,
our operations may be adversely and materially effected.

         Need  for  Additional  Financing.  We  may  have  insufficient  capital
resources  to develop and  implement  our business  plan,  and may need to raise
additional capital. We have not investigated the availability,  sources or terms
of  additional  capital,  and are  unlikely  to do so until  we need  additional
capital. If additional capital is needed,  there is no assurance that it will be
available or based on acceptable terms. If additional capital is unavailable, we
may be  forced to limit  our  operations  accordingly.  This may  adversely  and
materially effect our operations.

         Limited Trading of the Our Common Stock;  Possible  Volatility of Stock
Prices.  Our common stock trades  publicly on the OTC Bulletin  Board. We cannot
assure that a regular  trading market for the common stock will develop,  and if
it develops,  that it can be sustained.  OTC Bulletin  Board trading  affords us
limited  market  liquidity.  Consequently,  our  shares'  trading  market may be
adversely  affected by the influx of shares offered pursuant to this prospectus.
Although it is impossible to predict market  influences and  prospective  values
for  securities,  an increase in the number of shares  available for public sale
may adversely affect our trading market. Until a trading market develops,  if at
all,  the  market  price  for  our  common  stock  may  be  volatile  and  shift
dramatically based on the success of our operations,  among other factors. Stock
markets also have  experienced,  and continue to  experience,  extreme price and
volume fluctuations in the market price of small capitalization companies. These
fluctuations  may be unrelated to the  Company's  operating  performance.  These
market fluctuations,  as well as general economic and political conditions,  may
adversely affect our common stock's market price.

         Possible Limitations upon Trading Activities; Restrictions Imposed upon
Broker-Dealers Effecting Transactions in Certain Securities.  The Securities and
Exchange Commission has adopted  regulations  restricting the trading of certain
low priced securities  (referred to as "penny stock").  Under these regulations,
penny  stock is  defined as any equity  security  with a market  price less than
$5.00 per share.  This  definition  excepts  any equity  security  listed on the
Nasdaq  National Market System or SmallCap Market and any equity security issued
by an issuer that has (i) net tangible  assets of at least  $2,000,000,  if such
issuer has been in  continuous  operation  for three  years,  (ii) net  tangible
assets of at least $5,000,000,  if such issuer has been in continuous  operation
for  less  than  three  years,  or  (iii)  average  annual  revenue  of at least
$6,000,000 if such issuer has been in  continuous  operation for less than three
years.  Unless an  exception is  available,  a penny stock  transaction  must be
preceded by the delivery of a  disclosure  schedule  explaining  the penny stock
market and its risks. Also, under these regulations,  certain broker/dealers who
recommend  such  securities  to persons  other than  established  customers  and
certain   accredited   investors  must  make  a  special   written   suitability
determination for the purchaser and receive the purchaser's written agreement to
a transaction prior to sale.

         Our common stock  presently  constitutes a "penny stock;"  accordingly,
trading  activities  for our common stock may be more  difficult to execute than
trading  activities  for  securities  not  defined as "penny  stocks."  This may
depress the market for our securities and hinder  investors'  ability to dispose
of our securities.
<PAGE>
         Absence of Dividends.  We have not paid or declared  cash  dividends to
holders  of our  common  stock,  and do not  intend to do so in the  foreseeable
future.  Our Board of Directors is  empowered to declare  dividends,  if any, to
holders  of the  common  stock,  based on our  earnings,  capital  requirements,
financial  condition,  and other  relevant  factors.  In  addition,  our  credit
facility may prohibit the payment of dividends under certain  circumstances.  We
cannot assure that we will ever pay dividends to holders of our common stock.

         Control by Existing Shareholders;  Anti-Takeover Effects. Our executive
officers,   Directors  and  other  principal   shareholders,   beneficially  own
approximately 38% of our outstanding shares of common stock. The voting power of
these  shareholders  may delay or prevent a change in  control  of our  company.
Similarly,  minority  shareholders  may be unable to elect any of our Directors,
because our  shareholders  cannot  accumulate  their votes to form the  majority
necessary to elect a Director.

         Competition.   We  operate  in  highly  competitive  markets,   against
competitors  that  may  have  greater  financial  resources,   longer  operating
histories, greater technical capabilities,  and greater name recognition than we
have. Many of our competitors are more familiar with  pre-clinical  and clinical
product development,  as well as government regulatory  processes,  than we are.
The drugs we are  developing  compete with  existing  and new drugs  designed by
established pharmaceutical, chemical, and academic entities worldwide. Moreover,
our  competitors'  existing  and new products  compete  include the liposome and
lipid-based  systems drug  delivery  technologies  that we are  developing.  Our
failure to  compete  effectively  with  these  competitors  may  materially  and
adversely affect our business, operating results, and financial condition.

         No Assurance of Regulatory Approval. Before we can market our products,
they are subject to rigorous  preclinical  and clinical  testing and approval by
the Food and Drug  Administration,  comparable agencies in other countries,  and
state  regulatory  authorities.  The  clinical  trial  and  regulatory  approval
processes  for  biopharmaceutical  products  typically  lasts  several years and
involves significant expenditures. Even after receipt of regulatory approval for
a product,  we remain  subject to  periodic  review from  government  regulatory
bodies.  Any product dangers that are discovered  after a product's  release may
result in  withdrawal  of that  product from the market or  restrictions  on its
future use. Our  inability to obtain and  maintain  regulatory  approval for our
products may materially and adversely affect our operations.

         No Assurance of Market Acceptance of Developing Technology. Our success
and  competitive  position  depends upon  acceptance of the products we develop.
Although  liposome and lipid-based  products have been approved for sale in some
European  countries,  none are commercially  available in the United States. Our
products must undergo extensive clinical testing,  government agency review, and
commercial   development   prior  to  their   release  in  the  United   States.
Unanticipated side effects or unfavorable  publicity surrounding any liposome or
lipid-based  product  may  adversely  effect our  ability  to obtain  physician,
patient or third-party payer sales of our products. We cannot assure our ability
to achieve product commercialization or that physicians, patients or third-party
payers will accept our products.  Our inability to achieve  commercialization or
market  acceptance  of our  products may  materially  and  adversely  affect our
operations.

         Dependence on Key Personnel; Need for Additional Personnel. Our success
depends on the  continuing  services of Dr. David Summers,  our Chief  Executive
Officer. The loss of Dr. Summers could have a material and adverse effect on our
operations.  Our  success  also  depends on our  ability  to attract  and retain
qualified  scientific,   engineering,   manufacturing,   sales,  marketing,  and
management  personnel.  We believe that the our industry's  employment market is
highly competitive. We cannot assure our success in attracting and retaining key
personnel for our operations.  Our inability to attract and retain key personnel
may materially and adversely affect our operations.
<PAGE>
         Dependence  on  Additional  Facilities,   Manufacturing  and  Marketing
Personnel.  Our  facilities  and  personnel  are  insufficient  for  large-scale
production  and  marketing  of  our  products.  In  addition,  we  have  limited
experience in marketing biopharmaceutical products. We cannot assure our success
in expanding  our  manufacturing  and marketing  capabilities.  Our inability to
establish adequate  manufacturing and marketing  capabilities may materially and
adversely affect our operations.

         Dependence on  Third-Party  Distributors  and Agents.  Upon  commercial
distribution  of our products,  if any,  third-party  distributors or agents may
affect  most of our sales.  We cannot  assure the  availability  of  third-party
distributors  and agents,  or that an  agreement  with them will be available on
terms acceptable to us. Our potential dependence on third-party  distributors or
agents may cause  fluctuations  in product  revenues,  based on their success in
selling our product.  Our inability to enter into  agreements  with  third-party
distributors  or agents and our  dependence  on their  sales of our  product may
materially and adversely affect our operations.

         Dependence on Third-Party  Manufacturers.  Upon commercial distribution
of  our  products,  if  any,  third-party  contract   manufacturers  may  affect
large-scale  production of our products.  We cannot assure the  availability  of
third-party  manufacturers that meet governmental  regulatory  standards for the
manufacture of our products, or that an agreement with them will be available on
terms  acceptable to us. Our potential  dependence on third-party  manufacturers
may  cause  fluctuations  in  product  revenues,   based  on  their  ability  to
manufacture  our  products   according  to  our  specifications  and  production
requirements.   Our  inability  to  enter  into  agreements   with   third-party
distributors  or agents and our  dependence on their  manufacture of our product
may materially and adversely affect our operations.

         Dependence on Raw Materials.  Although our current  agreements  provide
adequate  supplies of raw materials  for our  products,  the number of qualified
suppliers of these materials is limited.  We cannot assure our ability to obtain
adequate  supplies of raw materials  for our products from current  suppliers or
alternative  sources.  Our  inability  to obtain  adequate  supplies  of key raw
materials may materially and adversely affect our operations.

         Risks Associated with Intellectual  Property.  Our success depends upon
our ability to obtain and maintain proprietary  technology used in our products.
Accordingly,  we rely on patent,  trade  secret,  trademark and copyright law to
protect our  proprietary  technology.  Although  we have sought to protect  this
technology under United States intellectual  property law, we cannot assure that
any of our filed  patent  applications  will not be  invalidated,  circumvented,
challenged  or licensed to others.  Similarly,  we cannot assure that any rights
granted  pursuant  to our patent  filings  will  provide  us with a  competitive
advantage or that any of our pending or future patent  applications will provide
the scope of  proprietary  coverage  that we seek.  We also  cannot  assure that
others will not develop  similar or superior  technologies,  or  circumvent  our
proprietary  protection  through new designs.  In addition,  we may be unable or
unwilling to obtain  effective  patent,  trademark,  copyright  and trade secret
protection in certain foreign countries. We cannot assure our ability to protect
our  proprietary  technology  and  our  inability  to do so may  materially  and
adversely affect our operations.

         Typically,  companies  in our  industry  vigorously  pursue  and defend
intellectual  property  rights or  positions,  which often  results in extensive
litigation.  Although there is no  intellectual  property  litigation  currently
pending against us, we may be notified of claims that we are infringing on other
parties'  intellectual  property rights. If necessary or desirable,  we may seek
license agreements for such intellectual  property rights from these parties. We
cannot assure that these parties will offer us any license agreement or that the
terms of any offered license will be acceptable to us. Our inability to obtain a
license for such intellectual  property may require us to stop  manufacturing or
distributing products using that technology. In addition, any litigation related
to our  infringement of intellectual  property rights may materially  affect our
financial and human resources,  whether or not such litigation is decided in our
favor.  In the event that such  litigation is decided against us, we may also be
required  to pay  substantial  damages,  cease  the  manufacture,  use,  sale or
importation of infringing  products,  discontinue the use of certain  processes,
expend significant resources to develop or acquire non-infringing technology, or
obtain  licenses to the infringing  technology.  We cannot assure our success in
dealing  with  any  circumstances   arising  from  litigation   related  to  our
infringement  of  intellectual  property  rights.  Our  inability  to deal  with
circumstances  arising from intellectual  property litigation may materially and
adversely affect our operations.

         Product   Liability.   Our  testing,   manufacturing,   marketing   and
distribution  of  biopharmaceutical  products  carry a material  risk of product
liability.  We cannot assure that we have adequate  insurance to protect against
product  liability,  that we can renew  such  insurance,  or that the amount and
scope of our  insurance  coverage  will be adequate in the event of a successful
product  liability  claim.  Inadequate  insurance  coverage may  materially  and
adversely affect us in the event of a successful product liability claim.
<PAGE>
         Government Health Care Reform. Government legislation regulating health
care may  materially  affect  the  biopharmaceutical  industry's  profitability.
Federal,  state  and  local  officials  and  legislators,  as  well  as  foreign
government  officials and  legislators,  have discussed a variety of health care
system  reforms that may affect our revenues.  We cannot assure that  government
regulation  of health care system  changes  will not  materially  and  adversely
affect our business.



<PAGE>
                                 USE OF PROCEEDS

         This  prospectus  has been  distributed  solely to permit  the  selling
stockholders  to  offer  and  sell  their  shares.  Consequently,   the  selling
stockholders  will receive all proceeds,  and we will receive no proceeds,  from
the sale of the  shares  being  offered.  Nonetheless,  we  previously  received
proceeds from the original issuance of the shares covered by this prospectus.


                         DETERMINATION OF OFFERING PRICE

         This offering is being affected solely to allow selling stockholders to
sell their shares. The selling stockholders may sell some or all of their shares
at the time and price that they choose. The selling  stockholders will determine
the price for their shares as the market for the shares develops.


                                    DIVIDENDS

         We have paid no  dividends  on any shares of our  common  stock and our
Board of Directors  has no intention of paying any dividends on our common stock
in the foreseeable future. Our payment of dividends on our common stock, if any,
is solely  within the  discretion of the Board of Directors and depends upon our
earnings, capital requirements and financial condition, as well as other factors
deemed  relevant  by our Board of  Directors.  Our ability to pay  dividends  on
common stock may be limited by agreements with institutional lenders or others.


<PAGE>
                              MARKET FOR SECURITIES

         The  following  chart lists the high and low bid (price  which a market
maker is willing to pay for a share of common stock) and offer (price at which a
market maker will sell a share of common stock) quotations for the common stock,
as reported by brokerage firms making markets in our securities on the specified
dates according to the OTC Bulletin Board. These quotations are between dealers,
do not include retail mark-ups, markdowns or other fees and commissions, and may
not represent actual transactions.


Date                             Low / Bid Price       High / Ask Price

1st Quarter - 1998                      *                     *
2nd Quarter - 1998                      *                     *
3rd Quarter - 1998                     3/8                    6
4th Quarter - 1998                     5/8                  1 1/2

1st Quarter - 1999                    3/16                    1
2nd Quarter - 1999                     3/8                   7/8
3rd Quarter - 1999                     1/8                   5/8
4th Quarter - 1999                    3/50                   3/10

1st Quarter - 2000                    1/10                    15
2nd Quarter - 2000                    1 1/5                 3 1/2
(through May 31, 2000)


     *  No bids or trades reported


<PAGE>
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         The statements contained in this prospectus that are not historical are
forward-looking   statements,   including  statements  regarding  the  Company's
expectations,   intentions,   beliefs  or   strategies   regarding  the  future.
Forward-looking statements include the Company's statements regarding liquidity,
anticipated  cash needs and  availability  and anticipated  expense levels.  All
forward-looking  statements included in this prospectus are based on information
available  to the  Company  on the  date  hereof,  and the  Company  assumes  no
obligation to update any such forward-looking statement. It is important to note
that the Company's  actual  results could differ  materially  from those in such
forward-looking statements.  Additionally, the following discussion and analysis
should be read in  conjunction  with the Financial  Statements and notes thereto
appearing elsewhere in this prospectus.

         We are in the development stage and have had limited operating revenues
since our inception on June 10, 1996. From June 10, 1996 through March 31, 2000,
we had an accumulated deficit of $3,659,751. During our fiscal nine months ended
March 31, 2000, we entered into an exclusive  worldwide  license  agreement with
Stanford  University for the patent rights to a patent application  SUN-142-PRV.
This patent  application covers a novel use of nicotine to promote growth of new
blood vessels  (angiogenesis)  into areas of  blood-starved  tissue, a condition
called  ischemia.  Pursuant  to the  license  agreement,  we obtained a ten year
exclusive right of novel use of nicotine in angiogenesis. Stanford will continue
research  and  development  for  our  research   products  under  the  licensing
agreement,  subject  to pending  agreements.  Management  anticipates  that this
collaboration  will save us  approximately  $500,000 in initial  research  costs
attributable to Stanford's allocation of research facilities and investigational
scientists.  We believe that the Stanford  research  alliance and  agreement has
significantly enhanced our technology portfolio.

         In October  1999, we presented  pre-clinical  data to the United States
Food and Drug Administration (FDA) for our Investigational New Drug (IND) filing
regarding Liprostin.  Liprostin is our liposomal  prostaglandin E-1 (PGE-1) drug
intended for  indications  of critical limb ischemia  (CLI).  Upon review of our
data, the FDA has agreed to waive Phase I & II clinical trial  requirements,  if
we elect to proceed  directly to a Phase III trial for the product.  We have not
yet decided to accept this waiver or proceed with a conventional  Phase I study,
which we were prepared to commence at the time of the FDA's  pre-submission  IND
meeting. In addition, we completed our FDA-required certified good manufacturing
practice  ("cGMP")  development  of Liprostin at the  Collaborative  BioAlliance
manufacturing  facility in Stoney Brook,  New York.  Clinical  trial  production
levels of Liprostin are expected by the end of the third quarter, 2000, when our
clinical studies will commence.

         During the nine months ended March 31, 2000, our net revenues increased
to $24,283  compared  with  revenues of $5,000 for the same period in 1999.  All
revenues  during  this period  were from our sale of  research  and  development
services to third parties.  At March 31, 2000, we had agreements with two device
manufacturers  for research and  development of the proprietary use of Liprostin
in treatment of vascular  diseases.  Our proposed  development  uses include the
application  of  medicinal  coatings  to  vascular  stents  for  elimination  or
reduction of new tissue  growth in and around the stents,  a condition  known as
restenosis.

         During  the first  nine  months of 1999 and 2000,  costs and  operating
expenses were $371,249 and $1,810,486,  respectively. This increase in costs and
operating  expenses  was  primarily   attributable  to  increased  research  and
development, facilities, and overhead costs.

         Cash  flows used in  operating  activities  for the first  nine  months
increased $437,973 to $484,567 during the first nine months of 2000, compared to
$46,594  for the same  period in 1999.  This cash flow  increase  was  primarily
attributable to increased costs of scientific personnel, materials and prototype
manufacturing.

         Interest expense decreased for the nine months ending March 31, 2000 by
$41,917,  or 41%. This interest expense  decrease was primarily  attributable to
reduced short term and long term debt, which was converted to equity.

         Research and development  expenses totaled $1,035,724 during the fiscal
nine months ended March 31,  2000,  an increase of  $825,565.  This  increase in
research and development  expenses was primarily  attributable to increased cost
of new  equipment,  materials,  labor and  travel  connected  to the  production
scale-up  for  the   Liprostin   product  under   contract  with   Collaborative
BioAlliance,  Inc. in Stoney Brook, New York and the ongoing,  in-house projects
for medicinally coated vascular stents.
<PAGE>
Liquidity and Capital Resources

         We had a working  capital  deficit  on March  31,  2000,  of  $313,419,
compared to $366,249 as of March 31, 1999.

         We need additional funds to continue our Liprostin product  development
and to complete our FDA required  clinical  trials.  In May 2000, we completed a
$4.5 million  financing  commitment  through a private placement and sale of our
convertible preferred stock in three (3) $1.5 million traunches. Pursuant to the
commitment,  we received $1.5 million on May 10, 2000, with $3 million remaining
in the  take-down.  We cannot  assure  that we will  receive  any funds from the
remaining traunches.

         We continue to actively  pursue  additional  financing,  collaborations
with firms, and other  arrangements  aimed at increasing our capital  resources.
Our inability to acquire  additional  funds may  adversely  impact our scheduled
Liprostin introduction and may adversely affect our operations.



<PAGE>
                                    BUSINESS

History

     We incorporated as a biopharmaceutical  company under the laws of the state
of Nevada on June 10,  1996,  under the name  Endovasc,  Inc.  Upon our  initial
incorporation,  we were  authorized  to issue an aggregate  of 25,000  shares of
capital  stock with a par value of $0.001 per share.  On September  5, 1996,  we
amended our  articles of  incorporation  to increase  our  authorized  shares to
100,000,000 shares of common stock, par value $0.001 per share. On May 28, 1997,
we amended our articles of  incorporation  to change our name to Endovasc  Ltd.,
Inc. On June 2, 1997,  we amended our articles of  incorporation  to authorize a
total of  120,000,000  shares of capital stock,  par value $0.001 per share,  of
which  100,000,000  shares are common shares and 20,000,000 shares are preferred
shares.

     On or about  October 8, 1999, we received  preclinical  approval to file an
Investigational  New Drug  application for Phase I and II clinical trials of our
Liprostin  technology.  On or about February 25, 1999, we obtained the exclusive
licensing rights to Nicotine Receptor Agonist  technology from the University of
Stanford,  in exchange for stock and cash. We have commenced  preclinical trials
on the safety and  efficacy  of NRA in  conjunction  with  Stanford  University.
Pursuant to our agreement  with  Stanford  University,  we are  financing  their
staff's   clinical  trials  and  animal  studies  of  NRA  at  their  California
facilities.

     The Company has not been subject to bankruptcy, receivership or any similar
proceeding.


Overview

     We develop,  market and license  biopharmaceutical  products,  particularly
liposomal drug delivery methods, for the human healthcare  industry.  We develop
liposomes,  which are microscopic  cell-like spheres composed of a thin, durable
lipid membrane  surrounding a hollow  compartment.  Liposomes entrap and protect
drugs from degradation in the blood stream and can be engineered to regulate the
transport of molecules across their outer membrane.  Using this  technology,  we
are developing  products that deliver drugs to their intended target and release
them with efficiency and control.

     Currently,  our  product  development  is  focused on two  product  lines -
Liprostin and Nicotine  Receptor  Agonist.  Although we hold patents and patents
pending for products in the process of clinical  testing,  our products have not
been  approved  for  general  sales.  Consequently,  we have not  generated  any
revenues and have historically  operated with significant  losses.  Although our
current  development  efforts focus on vascular (heart and lung) applications of
our  products,  we intend to develop our  technologies  for use in many  medical
treatment  applications.  We  believe  that this  unique  and  highly  adaptable
technology will put our products at the forefront of the $2 billion drug market.


     Liprostin Technology

     Our Liprostin  products provide targeted  delivery of Prostaglandin  E-1 to
blood vessels in connection with angioplasty procedures. Angioplasty is a common
medical  procedure  that utilizes a small  balloon-like  structure to expand and
clear blocked  cardio-pulmonary  blood  vessels.  Prostaglandin  E1, a naturally
occurring hormone,  is used to prevent common secondary blockages from occurring
after angioplasty treatment; these blockages are known as restenosis. Restenosis
following  balloon  angioplasty  or stent  placement is the most common  problem
occurring in the over 1,000,000  patients  undergoing these procedures  annually
worldwide,  according  to the  American  Heart  Association.  The  incidence  of
restenosis  can  be  as  high  as  40-50%,   according  to  the  American  Heart
Association,  within six months of the procedure (slightly less with stents) and
most drugs tested have not yet been proven to reduce restenosis significantly in
clinical  trials.  Similarly,  Prostaglandin  E1's short  lifespan  in the blood
stream can render it ineffective in preventing  restenosis.  Liprostin  delivery
system  uses  polymer  coatings  and  emulsions  to  provide  a longer  and more
controlled release of Prostaglandin E1 and to improve therapeutic  effectiveness
of the drug.

     We are developing  Lipostrin coated balloon catheters and stents for varied
vascular  applications.  As described above,  balloon  catheters are utilized to
physically   expand  and  clear  blocked  blood  vessels  in  vascular  surgical
procedures.  Conversely,  stents  are small  structures  used  during  and after
vascular surgery to support vessels and deliver agents that promote healing.  We
intend to develop our Liprostin  product lines further to treat  conditions such
as restenosis,  coronary arrest,  occlusive disease,  ischemic ulcers, CLI (limb
salvage), claudicants, liver disease and arthritis.
<PAGE>
         We are  conducting  clinical  trial  testing of Liprostin to obtain the
Federal Drug Administration  approval of its sale in the United States.  Phase I
clinical trials test product safety and tolerance  levels using a small group of
subjects, as well as providing information about the product's effectiveness and
dosage levels.  Phase II clinical trials test product efficacy,  optional dosage
levels and potential  contraindications  or side effects using a larger  patient
group.  We intend to complete  both phases of clinical  trials by  approximately
December 31, 2002.

         We have  protected  our  proprietary  rights  to  Liprostin  technology
through US Patent  4,820,732,  US Patent 4,955,878 and Notice of Allowance to US
Patent  5,980,551  received on November 9, 1999, and Trademark  Application Ser.
No. 75/632,736 (Liprostin) and various patents pending.


         Nicotine Receptor Agonist Technology

         Our Nicotine Receptor Agonist  technology  promotes new growth of blood
vessels (known as angiogenesis or  vasculogenesis),  and has applications in the
treatment of heart disease, stroke, limb circulatory disease, and wound healing.
Researches at Stanford University  discovered the technology during a 1999 study
funded by the  Tobacco-Related  Diseases  Research  Program of the University of
California,  the American Heart Association,  the National  Institutes of Health
and the Deutsche Froschungsgemeinschkaft. While studying the damaging effects of
tobacco smoke,  researchers discovered that smokers appeared less susceptible to
deaths due to  infarction  as compared  to  non-smokers.  This  counterintuitive
discovery  suggested  that  low-dose  (non-smoked)  nicotine  had  extraordinary
angiogenic and vasculogenic growth factor potential. To develop technology based
on this unique discovery,  we obtained a worldwide exclusive right to the patent
application for Nicotine Receptor Agonist in February 2000.

         Further study of our Nicotine Receptor Agonist technology revealed more
conclusive results.  Experiments have shown that nicotine promotes  angiogenesis
and  vasculogenesis  in areas of the body  that are  deprived  of  proper  blood
supply.  Blockages of the arteries that feed an organ,  often caused by build-up
of fatty material,  cholesterol  and plaques in arterial walls,  may deprive the
tissue of proper  blood  supply.  These  blockage  reduce the body's  ability to
supply organs and surrounding tissue with nutrients,  particularly oxygen, which
results in a condition  called  ischemia.  Ischemia  reduces  cells'  ability to
function and in severe cases causes rapid cell death. The body naturally defends
against  ischemia by  reducing  the work  required  from the  affected  area and
attempting  to  grow  new  blood  vessels  into  the  ischemic  area.   Stanford
researchers found tobacco smokers had  significantly  more growth of new vessels
around  such  blockages  than  non-smokers,  apparently  due to the  therapeutic
effects of  nicotine.  Upon  further  analysis,  researchers  determined  that a
particular  fraction of the nicotine molecule could provide a method of treating
and preventing a range of diseases and ailments  involving  angiogenesis.  These
diseases,  such  as  myocardial  and  cerebral  infarction,  mesenteric  or limb
ischemia,  common wounds,  vascular occlusion,  and vascular stenosis,  commonly
called "hardening of the arteries", affect millions of persons every year in the
United States alone (American Heart Association).

         We estimate that the market for treatment of these  diseases is over $5
billion.  For  example,  we estimate  that a course of  treatment  for  coronary
ischemia  utilizing  Nicotine  Receptor  Agonist drugs would cost  approximately
$10,000 to $15,000. This type of treatment would be significantly less expensive
and  intensive  than  current  alternatives  of  angioplasty  and or open  heart
surgery.  We hope to market a  commercially  viable  product using this Nicotine
Receptor Agonist technology within three years.


Distribution Methods

         Upon receipt of necessary governmental regulatory consent, we intend to
distribute  products  utilizing  our  Liprostin  and Nicotine  Receptor  Agonist
technologies  worldwide.  As previously  described,  we are developing Lipostrin
coated balloon  catheters and stents for varied vascular  applications.  We also
intend to develop new products  that use Liprostin to treat  conditions  such as
coronary  arrest,  occlusive  disease,  ischemic  ulcers,  CLI  (limb  salvage),
claudicants,  liver  disease  and  arthritis.  Although  we have  not  developed
specific product  applications for our Nicotine Receptor Agonist technology,  we
intend to develop and  distribute  products  for  treatment  of  myocardial  and
cerebral  infarction,  mesenteric  or limb  ischemia,  common  wounds,  vascular
occlusion and vascular stenosis.
<PAGE>
     In addition to peer review, seminars,  journals and direct sales, we intend
to market and  distribute  our products in  conjunction  with business  partners
experienced in marketing and distribution in the  biopharmaceutical  and medical
industries.  If  we  are  unable  to  reach  an  agreement  with  marketing  and
distribution partners that is acceptable to us, we may raise the funds necessary
to create our own production,  marketing and distribution infrastructure through
a public offering of our securities.


Patents and Proprietary Rights

     We believe that  adequate  protection  of our  proprietary  technology is a
vital  aspect  of  our  business  operations.  Consequently,  we  pursue  patent
protection  for our  proprietary  technology in the United States and in foreign
countries, as deemed necessary to protect development of our operations.

     We have patent  protection for several products and are pursuing patent and
trademark  applications for additional  products.  In August 1996, Dr. Jackie R.
See  transferred  and assigned  patent rights in the United States,  Germany and
Canada for two of our  products.  The first  patent,  United  States  Patent No.
4,820,732, was issued on April 11, 1989, and protects our proprietary technology
regarding a "Method and  Composition  for Reducing  Dysfunction  in  Angioplasty
Procedures." The second patent,  United States Patent No. 4,955,878,  was issued
on September 11, 1990, and protects our proprietary  technology regarding a "Kit
for Treating  Arterial  Dysfunction  Resulting from Angioplasty  Procedures." We
have not maintained the  application of this second patent and intend to let its
protections  expire to the  benefit of the public  domain,  except as limited by
patent applications described below.

     In addition to these assigned  patents,  we obtained a United States patent
for our proprietary  technology regarding a "Composition and Method for Making a
Biodegradable  Drug  Delivery  Stent," on November 9, 1999.  Similarly,  we have
filed a patent  application  for this  technology  under the Patent  Cooperation
Treaty,  as well as with the European  Patent office and European  Union.  These
applications seek patent protection in France, Germany and the United Kingdom.

     We have  United  States  patent  applications  pending  for  several  other
technologies.  In June 1997, we filed a United States patent application for our
proprietary  technology  regarding a "Method and Apparatus for Treating Vascular
Disease with PGE-1  Bearing  Liposomes."  In May 1999,  we filed a United States
patent  application for our proprietary  technology  regarding  "Prosthesis with
Biodegradable  Surface  Coating  and  Method  for  Making  Same."  The May  1999
application  is a  "continuation  in part" of our patent  application  regarding
"Composition and Method for Making a Biodegradable Drug Delivery Stent," and, if
granted, will protect this technology's application in various medical products.
In June 1999, we filed a United States patent  application  for our  proprietary
technology regarding "Sterically  Stabilized Liposomes with Improvement of Blood
Retention  Times  and  Targeting  of  Sites  of  Disease  by  Prostaglandins  in
Particulate Drug Carriers."

     We are  seeking  trademark  protection  for the  name  Liprostin(TM)  under
Trademark  Application  Ser. No.  75/632,736.  In May of 1999, the United States
Patent and  Trademark  Office  notified us that our pending  Patent US Ser.  No.
09/309,949 would be allowed (Notice of Allowance). We also own rights to several
trademarks  employed in our business,  including our logo, the registered domain
name of  www.endovasc.com,  and other trade and service  marks  identifying  our
products and services.

     In February  2000,  we obtained  exclusive  worldwide  licensing  rights to
develop,  manufacture, use and sell products incorporating nicotine and nicotine
agonists for  therapeutic  angiogenesis.  Pursuant to our  acquisition  of these
product  rights from the Leland  Stanford  Junior  University,  we agreed to pay
royalties to the university on sales of any products  incorporating the nicotine
agonist technology.  Our licensing rights may be terminated in the event that we
default on payment of royalties, in addition to certain other circumstances.

     It is important to note that other public and private institutions may have
obtained, or filed applications for, patents that we may need for development of
our products.  We cannot know the scope or validity of such patents,  the extent
that we may desire to acquire  licenses under such patents,  or the availability
of such licenses upon terms that are acceptable to us.
<PAGE>
Governmental Regulation

         United  States  and  international   governmental   regulation  of  the
biopharmaceutical   industry  is  a  significant   factor  in  our   operations,
particularly our research and development  activities.  In the United States the
Food and Drug Administration oversees clinical testing, production and marketing
of our products for human therapeutic use through rigorous mandatory  procedures
and safety.

         The  Food  &  Drug  Administration  requires  satisfaction  of  several
procedures  prior to approving  marketing  and  distribution  of  pharmaceutical
products in the United  States.  These  includes  (i)  preclinical  tests,  (ii)
submission of an application for an Investigational  New Drug, which must become
effective before commencing human clinical trials,  (iii) thoroughly  documented
and supervised  human  clinical  trials to determine drug safety and efficacy in
its intended  application,  (iv) submission and acceptance of an Investigational
New Drug Application, in the case of drugs, or a Product License Application, in
the  case of  biologics,  and  (v)  approval  of the  Investigational  New  Drug
Application or Product License  Application prior to commercial sale or shipment
of the drug or  biologic.  In  addition  to this  process,  each  domestic  drug
manufacturing  establishment  must be  registered  or licensed with the Food and
Drug Administration.  Domestic manufacturing  establishments are also subject to
inspections by the FDA and by other  federal,  state and local agencies and must
comply with Good Manufacturing Practices as required.

         Clinical  trials are typically  conducted in three  sequential  phases,
which may  overlap.  Phase I clinical  studies  test dosage and  tolerance  upon
initial  introduction of the drug to humans.  Phase II clinical studies document
evaluation of drug safety and efficacy.  Phase III trials  document  large scale
evaluation  of drug safety and efficacy and may utilize  larger  patient  pools,
depending on the type of marketing approval that is sought.

         Clinical testing and the Food and Drug Administration  approval process
for a new product often involves  significant  time and resources.  The Food and
Drug  Administration  may  grant  an  unconditional  approval  of a  drug  for a
particular  indication  or may grant  approval  pending  further  post-marketing
testing.  In  addition,  further  clinical  studies  may be  required to provide
additional  safety  data  or  to  gain  approval  for  an  alternative   product
application than was originally approved.

         International  biopharmaceutical  product  sales and  distribution  are
subject to widely varying regulatory requirements. Generally, the European Union
has coordinated its member states' common  standards for clinical testing of new
drugs.  Due to difference in regulatory  restrictions  in the European Union and
other foreign jurisdictions the time required to obtain regulatory approval from
a foreign  country's  regulatory  agencies  may be longer or  shorter  than that
required for Food and Drug Administration approval.

         In  addition  to  these  regulations,   our  operation  is  subject  to
regulations  under  state  and  federal  law  regarding   occupational   safety,
laboratory  practices,  the use and  handling  of  radioisotopes,  environmental
protection and hazardous substance control as well as other present and possible
future local, state, federal and foreign regulation.


Competition

         Competition  in the  biopharmaceutical  industry  and the  liposome and
lipid-based  product  area is  intense.  Factors  such as  product  performance,
patient compliance, physician acceptance, ease of use, safety, price, marketing,
distribution and adaptability of administration  are crucial to capturing market
position  in our  industry.  Competition  may also be  based on other  company's
development  of  alternative  products and  approaches  aimed at the  treatment,
diagnoses or prevention of the same diseases as our products.

         Competition   from  other   companies  is  based  on   scientific   and
technological  factors,  the availability of patent  protection,  the ability to
commercialize  technological  developments,  the  ability  to obtain  government
approval for  testing,  manufacturing  and  marketing  and the economic  factors
resulting  from the use of those  products.  Many  companies,  both  public  and
private,  including  well-known  pharmaceutical and chemical companies,  many of
which have greater  capital  resources  than we do, are seeking to develop lipid
and  liposome  based  products  similar  to  our  own.  In  addition,  colleges,
universities, and public and private research institutions are similarly seeking
to establish proprietary rights to these product technologies.

         We face  established and well-funded  competition  from other companies
developing  liposome based drug delivery systems.  These competitors include Eli
Lilly, The Liposome Company and  Schering-Plough.  These companies generally use
liposome for the delivery of antitumor  drugs,  while our products are primarily
intended for use in vascular treatments.  To our knowledge,  current competition
in the vascular  treatment  area is limited to ReoPro(R)  sold by Censtocor  and
marketed by Eli Lilly, which is used in angioplasty.
<PAGE>
Research and Development

         We maintain  3,500 square feet of lab space equipped with customary wet
laboratory equipment at our headquarters in Montgomery, Texas.

         Our research and development  efforts are focused on our core product -
Liprostin.  We are conducting  clinical trial testing of Liprostin to obtain the
Federal Drug Administration  approval of its sale in the United States.  Phase I
clinical trials test product safety and tolerance  levels using a small group of
subjects, as well as providing information about the product's effectiveness and
dosage levels.  Phase II clinical trials test product efficacy,  optional dosage
levels and potential  contraindications  or side effects using a larger  patient
group.  We intend to complete  both phases of clinical  trials by  approximately
December 31, 2002.

         In addition,  we are conducting  feasibility  studies with  prospective
strategic  partners to find practical  collaborative  products that  incorporate
Liprostin  with other  technologies.  We intend to develop new uses for our core
product  Liprostin,  including  applications in hip or bone  prostheses,  cancer
treatment,  inflammatory  disease,  liver  disease and other  diseases that have
responded well to prostaglandin treatment.

         We are  monitoring  and assisting  Stanford  University's  research and
development  of our Nicotine  Receptor  Agonist  technology  and have  commenced
preclinical  trials,  in  conjunction  with the  university,  on the  safety and
efficacy of this technology. Pursuant to our agreement with Stanford University,
we are financing  their staff's  clinical  trials and animal studies of Nicotine
Receptor  Agonist,  conducted at their California  facilities.  We are currently
developing this technology for use in treatment of peripheral occlusive arterial
disease, in addition to other applications.

         To date,  all of our  research  and  development  has been  carried out
without the need of additional  plant and  equipment.  Although we cannot assure
the adequacy of our current plant and equipment for future operations, we do not
intend to obtain additional plant or equipment at this time.


Employees

         As of May 31, 2000,  we employed  fourteen  employees,  including  five
management  and nine support  staff  employees.  In addition,  we employ  twelve
part-time  consultants.  None of our  employees or  independent  contractors  is
subject to a collective  bargaining  agreement and we believe that our relations
with our employees are good.


Properties

         We  maintain  our  executive   offices  and  research  and  development
facilities at 15001 Walden Road,  Suite 108,  Montgomery,  Texas 77356. We lease
these 3,550 square foot facilities at a monthly rental rate of $2,750.


Legal Proceedings

         We are not involved in any material litigation or legal proceedings and
are not aware of any potential  material  litigation  or  proceeding  threatened
against us.
<PAGE>
                                   MANAGEMENT

Directors and Executive Officers

         Our Directors, executive officers, and key employees are as follows:
<TABLE>
<CAPTION>

                                                                                        Period Served As
         Name                          Age                   Position                   Officer/Director/Key
         Employee
         ---------------------------------------------------------------------------------------------------------------------------

         <S>                            <C>          <C>                                <C>
         David P. Summers               61           Chief Executive Officer            Inception (1996)
                                                     and Chairman                       to Present

         Danilo D. Lasic                47           Chief Scientific Officer           June 1997 to Present

         Diane Dottavio                 49           Director of Research and           March 2000 to Present
                                                     Development

         Barbara J. Richardson          53           Vice President of Operations,      January 2000 to Present
                                                     Secretary and Director

         Roy A. Robertson               42           Vice President of                  March 2000 to Present
                                                     Business Development

         M. Dwight Cantrell             54           Chief Financial Officer,           January 1997 to Present
                                                     Treasurer and Director

         Gary R. Ball                   40           Director                           July 1996 to Present

         Claudio R. Roman               42           Director                           January 1997 to Present

</TABLE>
Set forth below is a brief background of the executive  officers,  Directors and
key employees of the Company, based on information supplied by them.

     Dr. David P. Summers  serves as our Chief  Executive  Officer and Chairman.
Dr. Summers has served in this capacity on a full-time basis since our inception
and is primarily  responsible  for our  operations as a whole.  Prior to working
with  Endovasc,  Dr. Summers  founded  American  BioMed,  Inc. and served as its
President and Chief Executive Officer from 1984 to 1995. Dr. Summers is a Fellow
in the  American  College  of  Angioplasty  as well as the  inventor  of several
medical devices used to treat  cardiovascular  diseases.  He is the author of 18
issued patents and has 8 patents pending. Prior to founding American BioMed, Dr.
Summers  assisted with the  management of several  corporations,  including C.R.
Bard, Inc., a manufacture and distributor of  cardiovascular  medical  products,
Karl Stortz Endoscopy, an endoscopic instrument company, and Pall Corporation, a
manufacturer and distributor of blood filtration products.  Dr. Summers holds an
M.B.A.  degree from  Pepperdine  University as well as a Ph.D. in  International
Economics from Kennedy-Western  University.  He is also a member of the New York
Academy of Sciences,  the American  Association of  Advancement of Science,  the
Houston  Inventors  Association,  the  International  Society  for  Endovascular
Surgery, the European Vascular Society, and the Society of Plastic Engineers.

     Danilo D. Lasic,  Ph.D.  serves as our Chief Scientific  Officer.  Prior to
joining  us in June  1997,  Dr.  Lasic  served  as a genetic  and drug  delivery
consultant  with Liposome  Consultations,  Inc. for a year, and as a Director of
Lipid  Research  with  MegaBios,  Inc.,  from  1994  to  1996.  Dr.  Lasic  is a
solid-state physicist specialized in drug delivery liposomes.  Dr. Lasic holds a
B.S. and M.S. in Chemistry from the University of Ljubljana,  as well as a Ph.D.
in Physics from the University of Ljubljana.
<PAGE>
     Diane Dottavio serves as our Director of Research and Development. Prior to
joining us in March of this year, Ms. Dottavio  served as Senior  Scientist with
Leukosite,  Inc.,  from 1994 to 1996, and as Director of Laboratory  Instruction
and Research at the University of Houston,  from 1997 to this year. Ms. Dottavio
holds a B.S. in Biology and a M.S. in Organic  Chemistry  from the University of
New Mexico, as well as a Ph.D. in Biochemistry from the University of Texas.

     Barbara J. Richardson serves as our Vice President of Operations, Secretary
and Director.  Ms.  Richardson is experienced  in small business  management and
marketing. Prior to joining us in January of this year, Ms. Richardson served as
Senior Administrative  Coordinator for Baylor College of Medicine,  from 1994 to
this year.

     Roy A. Robertson serves as our Vice President of Business Development.  Mr.
Robertson  is a  Candidate  in the  International  Business  Masters  Program at
Heriot-Watt University, The Edinburgh Business School in Edinburgh, Scotland and
has studied business administration at the University of Maryland, College Park,
Maryland.  Mr.  Robertson  has 25 years of business  development  and  marketing
experience.  Prior to joining us in March  2000,  Mr.  Robertson  served as Vice
President of Sales and Marketing  with Millar  Instruments,  Inc.,  from 1995 to
1997, and as President of Pacific  Biosystems,  from 1998 to 1999. Mr. Robertson
holds a B.A. in Anthropology from the University of Maryland.

     M. Dwight  Cantrell serves as our Chief  Financial  Officer,  Treasurer and
Director,  on a part-time basis.  Mr. Cantrell has maintained,  and continues to
maintain,  a public  accounting  practice in the state of Texas since 1976.  Mr.
Cantrell is a public  accountant,  and holds a B.S. in accounting  from Southern
Ohio University.

     Gary R. Ball serves as our Director and is one of our co-founders. Prior to
co-founding  us in July 1996,  Mr. Ball  served as a  mechanical  engineer  with
American BioMed,  Inc., from 1991 to 1996. Mr. Ball is a co-inventor of two U.S.
patents and is experienced in prototype design,  research,  and development,  as
well as reliability testing and patent research and filing.

     Claudio R. Roman serves as our Director. Mr. Roman is a practicing attorney
in the State of Texas.  Mr. Roman has maintained,  and continues to maintain,  a
private law  practice in the state of Texas since 1985.  Mr.  Roman holds a J.D.
degree from the University of Houston School of Law.


     Our Directors hold office until the next annual meeting of our stockholders
and until  their  successors  have been  elected and duly  qualified.  Executive
officers  are  elected  by our  Board of  Directors  annually  and  serve at the
discretion of the Board.


                            Compensation of Directors

     Non-employee  Directors receive no salary for their services and receive no
fee from the Company for their participation in meetings, although all Directors
are reimbursed for reasonable travel and other  out-of-pocket  expenses incurred
in attending meetings of the Board.
<PAGE>
                             Executive Compensation

         The following table sets forth certain summary information with respect
to the compensation paid to the our executive  officers for services rendered to
us, in all capacities, for the fiscal years ended June 30, 1999, 1998, and 1997.
Other than as listed  below,  we had no  executive  officers  whose total annual
salary and bonus exceeded $100,000 for that fiscal year:
<TABLE>
<CAPTION>


                           Summary Compensation Table

                                                               Long Term Compensation
                                                       ----------------------------------------
                             Annual Compensation       Awards                       Payouts
                             -------------------       ------                       -------
                                                   Other                  Securities
                                                   Annual  Restricted     Under-           Other
Name and                                           Compen- Stock          Lying    LTIP    Compen-
Principal                          Salary   Bonus  sation  Awards         Options/ Payouts sation
Position                    Year   $        ($)     ($)     ($)            ($)     ($)      SARs(#)
--------                   ------  ------   -----  ------  -----         --------  ------  -------
<S>                         <C>    <C>       <C>     <C>     <C>         <C>        <C>      <C>
David P. Summers            1999   75,000    -       -       -           1,000,000  $0.25      -
CEO and Director            1998   60,000    -       -       -                  -       -      -
                            1997   60,000    -       -       -                  -       -      -
</TABLE>

Directors  of  the  Company  receive  no  compensation  for  their  services  as
Directors.


Employment Agreements

     We have entered into  employment  agreements with Dr. David Summers and Ms.
Barbara  Richardson.  We entered into a three-year  employment contract with Dr.
Summers in 1996,  providing  for annual  compensation  of  $150,000  in cash and
equity interests.  The original term of this contract has expired,  but the term
has been renewed for a one-year period each June since its original expiration.

     We also have a one-year  automatically  renewable  employment contract with
Ms. Richardson,  providing for annual compensation of $60,000 in cash and equity
interests.

     In  addition,  we  have a  six-month  consulting  agreement  with  Mr.  Roy
Robertson, providing for monthly compensation of $5,000. We intend to enter into
full-time  employment  agreements with Mr. Robertson and Mr. Danilo Lasic in the
near future.

Stock Option Plans

         We  intend to  propose a stock  option  plan (the  "2000  Plan") to our
shareholders  for approval,  pursuant to which 2,000,000  shares of common stock
are reserved for issuance. The following is a description of the 2000 Plan as it
is currently envisioned:

         The 2000 Plan will be administered  by the Board of Directors,  or by a
committee with at least two Directors as delegated by the Board of Directors who
determine among other things,  those individuals who shall receive options,  the
time period  during which the options may be partially or fully  exercised,  the
number of shares of common stock  issuable  upon the exercise of the options and
the option exercise price.

         The 2000 Plan will be for a period of ten years. Options under the 2000
Plan must be issued within ten years from the  effective  date of the 2000 Plan.
Options  may be granted to  officers,  Directors,  consultants,  key  employees,
advisors  and similar  parties who provide  their  skills and  expertise  to us.
Options granted under the 2000 Plan may be exercisable for up to ten years,  may
require  vesting,  and shall be at an exercise  price all as  determined  by the
Board  of  Directors.  Options  will be  non-transferable  except  to an  option
holder's  personal  holding  company or registered  retirement  savings plan and
except by the laws of descent and  distribution  or a change in our control,  as
defined in the 2000 Plan, and are exercisable only by the participant during his

<PAGE>
or her lifetime. Change in control includes (i) the sale of substantially all of
our assets and merger or consolidation  with another,  or (ii) a majority of the
Board of Directors  changes other than by election by the shareholders  pursuant
to a Board of  Directors'  solicitation  or by vacancies  filled by the Board of
Directors caused by death or resignation of such person.

         If a  participant  ceases  affiliation  with  us by  reason  of  death,
permanent  disability  or the  retirement  of an optionee  either  pursuant to a
pension or retirement  plan we adopted on the normal  retirement date prescribed
by us from time to time,  the option remains  exercisable  for three months from
such occurrence but not beyond the option's  expiration date. Other  termination
gives the participant three months to exercise, except for termination for cause
that results in immediate termination of the option.

         Options  granted  under  the  2000  Plan,  at  the  discretion  of  the
compensation  committee or the Board of Directors,  may be exercised either with
cash, by certified  check or bank  cashier's  check,  common stock having a fair
market equal to the cash exercise price, the  participant's  promissory note, or
with an  assignment  to us of  sufficient  proceeds  from the sale of the common
stock acquired upon exercise of the Options with an  authorization to the broker
or selling agent to pay that amount to us, or any combination of the above.

         The  exercise  price of an option may not be less than the fair  market
value per share of common  stock on the date that the option is granted in order
to receive  certain tax benefits  under the Income Tax Act of United States (the
"ITA").  The exercise  price of all future  options will be at least 100% of the
fair market  value of the common  stock on the date of grant of the  options.  A
benefit  equal to the amount by which the fair market value of the shares at the
time the  employee  acquires  them  exceeds the total of the amount paid for the
shares or the amount paid for the right to acquire the shares shall be deemed to
be received  by the  employee  in the year the shares are  acquired  pursuant to
paragraph  7(1) of the ITA.  Where the exercise  price of the option is equal to
the fair market value of the shares at the time the option is granted, paragraph
110(1)(d) of the ITA allows a deduction  from income equal to one quarter of the
benefit as calculated  above.  If the exercise  price of the option is less than
the fair market value at the time it is granted,  no deduction  under  paragraph
110(1)(d) is permitted. Options granted to any non-employees,  whether Directors
or consultants or otherwise  will confer a tax benefit in  contemplation  of the
person becoming a shareholder pursuant to subsection 15(1) of the ITA.

         Any  unexercised   options  that  expire  or  that  terminate  upon  an
employee's  ceasing to be employed  by us become  available  again for  issuance
under the 2000 Plan.

         The 2000 Plan may be  terminated or amended at any time by the Board of
Directors,  except  that the  number  of shares of  common  stock  reserved  for
issuance  upon the  exercise of options  granted  under the 2000 Plan may not be
increased without the consent of our shareholders.



<PAGE>
                             PRINCIPAL STOCKHOLDERS

         The  following  table  sets forth  certain  information  regarding  the
beneficial  ownership of our common stock as of May 31, 2000, by (i) each person
who, to our knowledge,  beneficially owns more than 5% of our common stock; (ii)
each of our  Directors and  executive  officers;  and (iii) all of our executive
officers and Directors as a group:
<TABLE>
<CAPTION>


                                                                                    Percentage of
Name and Address of                                       Amount of                 Beneficial
Beneficial Owner (1)                                      Beneficial                Ownership
                                                          Ownership(2)(3)

<S>                                                         <C>       <C>             <C>
David P. Summers                                            3,581,278 (4)             28.12
Danilo D. Lasic                                                10,000                  0.08
Barbara J. Richardson                                          52,000                  0.41
Roy Robertson                                                  25,000                  0.20
M. Dwight Cantrell                                            100,000 (5)              0.79
Gary R. Ball                                                  993,500 (6)              7.80
Claudio R. Roman                                               50,000                  0.39
Celeste Trust Reg.                                          1,075,179 (7)              7.78 (8)
Balmore Funds                                               1,218,536 (7)              8.73 (8)
Keshet L.P.                                                   788,465 (7)              5.83 (8)

All Directors and Executive Officers as a Group             4,811,778                  0.38
</TABLE>

(7 persons)
----------------------
Less than 1%.

     (1)  Except as  otherwise  noted,  the  address  of the  beneficial  owners
described in this table shall be c/o  Endovasc  Ltd.,  Inc.,  15001 Walden Road,
Suite 108, Montgomery, Texas 77356.

     (2) The  securities  "beneficially  owned" by a person  are  determined  in
accordance with the definition of "beneficial  ownership" set forth in the rules
and  regulations  promulgated  under the  Securities  Exchange  Act of 1934,  as
amended, and accordingly, may include securities owned by and for, among others,
the spouse and/or minor children of an individual and any other relative who has
the same home as such  individual,  as well as other  securities as to which the
individual has or shares voting or investment power or which such person has the
right to acquire within 60 days after the Record Date pursuant to the conversion
of convertible equity,  exercise of options, or otherwise.  Beneficial ownership
may be disclaimed as to certain of the securities.

     (3) Based upon 12,736,675  shares of common stock outstanding as of May 31,
2000,  assuming no other changes in the beneficial  ownership of our securities,
except as noted in note (7) hereto.

     (4) Mr. Summer's  beneficially owned shares include  approximately  243,000
shares beneficially owned by his wife, Dorothy Summers. Mr. Summers exercises no
investment  or  voting  power  over any of the  shares  owned by his  wife,  and
disclaims beneficial ownership of those shares.

     (5) Mr. Cantrell's  beneficially owned shares include  approximately 50,000
shares beneficially owned by his wife, Jane Cantrell.  Mr. Cantrell exercises no
investment  or  voting  power  over any of the  shares  owned by his  wife,  and
disclaims beneficial ownership of those shares.

     (6) Mr. Ball's beneficially owned shares include approximately 5,000 shares
beneficially owned by his wife, Sherry Ball. Mr. Ball exercises no investment or
voting power over any of the shares owned by his wife, and disclaims  beneficial
ownership of those shares.

     (7)  Represents  shares of common stock  issuable  upon the  conversion  of
Series A Preferred Stock which have been, or may be, issued.

     (8) Based upon the shares of common stock outstanding  assuming conversion,
as of May 31,  2000,  of Series A Preferred  Stock  which have been,  or may be,
issued to this beneficial holder.
<PAGE>
                              CERTAIN TRANSACTIONS

     As of the date of this  prospectus,  we have not entered into a transaction
during  the past two years with a value in excess of  $60,000  with a  Director,
officer,  or beneficial  owner of 5% or more of our capital stock, or members of
their immediate  families that had, or is to have, a direct or indirect material
interest in us, except as follows:

     Effective  October 1, 1999, we entered into a stock option  agreement  with
Dr. David P. Summers. Under this agreement,  Dr. Summers is granted an option to
purchase up to 1,000,000  shares of our common  stock at a purchase  price below
the prevailing market price. The option is for a five year period ending October
31, 2004.

     Effective  December 9, 1997, we entered into a stock option  agreement with
Gary R. Ball. Under this agreement, Mr. Ball is granted an option to purchase up
to 600,000  shares of our common stock at a purchase  price below the prevailing
market price. The option is for a three year period expiring December 8, 2000.

     During  the  fiscal  year  ended June 30,  1998,  we also  entered  into an
agreement with M. Dwight  Cantrell  under the terms of which he was  compensated
for past  services  as our  Director.  Under  the terms of this  agreement,  Mr.
Cantrell was granted an option to purchase  50,000 shares of our common stock at
a purchase price of $0.75 per share for a term of three years.

     During the fiscal year ended June 30,  1999,  we entered  into an agreement
with Claudio Roman, Esq., pursuant to which he was compensated for past services
as our legal counsel.  Under the terms of this agreement,  Mr. Roman was granted
an option to purchase  50,000 shares of our common stock at a purchase  price of
$0.25 per share for a term of three years.

     During the fiscal year ended June 30, 1998, we entered into an agreement to
purchase the rights to patent number  4,820,732  and patent number  955,878 from
Francis Pizzulli. The purchase price was $125,000,  $50,000 of which was payable
upon  execution and $75,000 of which was due by December 31, 1997. The agreement
also called for the issuance of 200,000 shares of our common stock.  We made the
initial $50,000 payment and issued the 200,000 shares of stock,  pursuant to the
exemption from registration under Section 4(2) of the Securities Act of 1933, as
amended.  However,  we did not  make  the  $75,000  payment  as  scheduled.  The
agreement  indicated  that if the final payment was not made within seven months
from the execution of the agreement that the final payment would be increased to
$150,000 plus the issuance an additional  200,000  shares of stock.  We issued a
total of 200,000 shares in final settlement of the agreement, in March 2000.

     Between March 1998 and December 1999,  David  Summers,  our Chairman of the
Board of Directors and Chief  Executive  Office,  made two advances to us in the
amounts of $123,000 and $25,000,  respectively.  These  advances were made on an
unsecured basis, with no interest accrual,  and were due and payable on June 30,
2000.  During December 1999, we issued 1,250,000 shares of common stock,  valued
at $0.10 per share as of the date of the issuance,  in full and final  repayment
of the aforementioned advances.

                            DESCRIPTION OF SECURITIES

     Our authorized capital consists of 120,000,000 shares of capital stock, par
value $0.001 per share, of which 100,000,000  shares are common stock shares and
20,000,000  shares are preferred  stock shares that may be issued in one or more
series at the  discretion  of the  Board of  Directors.  As of the date  hereof,
12,736,675  shares of common  stock,  options  and  warrants  to  purchase up to
1,195,583  shares of common  stock,  and 15,000  shares of  preferred  stock are
issued and outstanding.

Common Stock

     Holders of shares of our common stock are entitled to one vote per share on
each matter submitted to vote at any meeting of  shareholders.  Shares of common
stock do not  carry  cumulative  voting  rights  and,  therefore,  holders  of a
majority  of the  outstanding  shares of common  stock will be able to elect the
entire Board of Directors,  and, if they do so, minority  shareholders would not
be able to elect any members to the Board of  Directors.  Our Board of Directors
has  authority,  without  the  action by our  shareholders,  to issue all or any
portion of the  authorized  but  unissued  shares of common  stock,  which would
reduce  our  shareholders'  ownership  interest  in us and which may  dilute our
common stock's book value.
<PAGE>
     Our by-laws  provide that a majority of the shares  issued and  outstanding
and  entitled to vote on a matter shall  constitute  a quorum for  shareholders'
meetings,  except with respect to matters for which a greater quorum is required
by law.

     Our shareholders have no pre-emptive rights to acquire additional shares of
common stock. The shares of common stock are not subject to redemption and carry
no  subscription  or conversion  rights.  In the event of our  liquidation,  the
shares of common stock are entitled to share  equally in corporate  assets after
satisfaction  of all  liabilities.  All of the shares of common stock  currently
issued and outstanding are fully paid and non-assessable.

     Holders of shares of common stock are entitled to receive such dividends as
the  Board of  Directors  may from  time to time  declare  out of funds  legally
available for the payment of dividends. We have not paid dividends on our shares
of common stock and there can be no assurance  that we will pay dividends in the
foreseeable future. See "Dividend Policy" and "Risk Factors."

Preferred Stock

     Shares of  Preferred  Stock may be issued  from time to time in one or more
series as may from time to time be  determined  by our Board of  Directors.  Our
Board of  Directors  has  authority,  without  action  by the  shareholders,  to
determine  the voting  rights,  preferences  as to  dividends  and  liquidation,
conversion rights and any other rights of such series.  Any Preferred Shares, if
and when  issued,  may carry  rights  superior  to those of the shares of common
stock.

Options and Warrants

     The following is a summary of outstanding  options and warrants to purchase
our common stock, as at May 31, 2000:
<TABLE>
<CAPTION>

        Number
        of Shares               Vested          Expiration Date         Exercise
                                                                         Price

        <S>                     <C>             <C>                     <C>
        600,000                 200,000         December, 2000          $ 0.10
         50,000                  50,000              May, 2001            0.75
        100,000                 100,000             June, 2001            0.40
        150,000                 150,000          October, 2001            0.75
         50,000                  50,000              May, 2003            1.00
        395,583                 395,583              May, 2003            1.89
        --------               --------
TOTAL 1,345,583               1,345,583
</TABLE>


Trading Information

         Our  common  stock is quoted on the OTC  Bulletin  Board,  a  regulated
quotation service that captures and displays real-time quotes and/or indications
of  interest in  securities  not listed on The NASDAQ  Stock  Market or any U.S.
exchange.  As of May 31, 2000,  the closing price for our common stock was $1.75
and the  52-week  high and low  prices  were  $15.00  and  $0.06,  respectively.
Information  as to trading  volumes,  and bid and asked  prices,  for our common
stock may be obtained  directly  from the OTC  Electronic  Bulletin  Board.  See
"Market for Securities."

Legal Matters

         Certain legal  matters in  connection  with the Offering will be passed
upon for us by our United States securities counsel,  Sichenzia, Ross & Friedman
LLP 135 West 50th Street, 20th Floor, New York, New York, 10020. Certain members
of  Sichenzia,  Ross & Friedman  LLP are the  beneficial  owners of an aggregate
54,000 shares of our common stock.



<PAGE>
Experts

         Our  financial  statements  as of June 30, 1999 and for the years ended
June 30, 1999 and 1998,  for the period from  inception,  June 10, 1996, to June
30, 1999  (Audited),  for the nine months ended March 31, 2000 and 1999, and for
the period from  inception,  June 10, 1996, to March 31, 2000  (Unaudited)  have
been  included  herein and in the  registration  statement in reliance  upon the
reports  of  Ham,  Langston  &  Brezina,   LLP,  independent   certified  public
accountants,  appearing elsewhere herein, and upon the authority of such firm as
experts in accounting and auditing.



<PAGE>
                         SHARES ELIGIBLE FOR FUTURE SALE

         As of the  date of this  Prospectus,  we  have  outstanding  12,736,675
shares of common stock.

         5,529,635 of our shares of  outstanding  common  stock are  "restricted
securities"  as that term is  defined  in Rule 144 under the  Securities  Act of
1933, as amended ("Act"),  and under certain  circumstances  may be sold without
registration pursuant to that rule.

         In  general,  under  Rule  144  as  currently  in  effect,  subject  to
satisfaction of certain other conditions,  a person (or persons whose shares are
required to be aggregated),  including our  affiliates,  who  beneficially  owns
"restricted  shares"  for a period  of at least two  years is  entitled  to sell
within  any  three-month  period,  a number of shares  that does not  exceed the
greater of 1% (54,675 as of the date of this prospectus) of the then outstanding
shares of common stock,  or if the common stock is quoted on the NASDAQ  System,
the average  weekly  trading volume of the common stock during the four calendar
weeks  preceding the filing of the required  notice of sale with the  Securities
and Exchange Commission.  The seller also must comply with the notice and manner
of sale  requirements of Rule 144, and there must be current public  information
available  about us. In  addition,  any  person  (or  persons  whose  shares are
aggregated)  who is not, at the time of the sale, nor during the preceding three
months,  our affiliate,  and who has beneficially owned restricted shares for at
least three years,  can sell such shares under Rule 144 without regard to any of
the limitations described above.

         No predictions can be made of the effect,  if any, that future sales of
restricted shares or the availability of restricted shares for sale will have on
the  market  price  prevailing  from  time  to  time.  Nevertheless,   sales  of
substantial  amounts  of the  restricted  shares of common  stock in the  public
market could adversely  affect the then prevailing  market prices for the common
stock and could  impair our  ability to raise  capital  through  the sale of our
equity securities.



<PAGE>
                              SELLING STOCKHOLDERS

     The following table gives information on the selling  stockholders based on
the number of  outstanding  shares of our common stock,  as of May 31, 2000. The
number of shares to be beneficially  owned following  completion of the offering
is based on the assumption that the stockholder will sell all of the shares that
may be offered  for the  stockholder's  account in this  offering,  and that the
stockholder  will not purchase or sell any other  shares.  Stockholders  are not
required  to sell the shares  that may be offered  in this  offering.  Under SEC
rules,  beneficial  ownership  includes all shares of our common stock  issuable
within 60 days after the date of this  prospectus  upon exercise of  outstanding
options, warrants, convertible securities or other rights.
<TABLE>
<CAPTION>


                    Name                        No. of Shares         Percent of          No. of Shares        No. of
                                                 Beneficially     Outstanding Shares         Offered           Shares
                                                    Owned           Represented by                          Owned After
                                                 (1) (2) (3)           Total (%)                                Sale

<S>                                                <C>                  <C>                  <C>                     <C>
     Celeste Trust Reg.                            1,075,179            19.37                1,075,179               0
     Balmore Funds                                 1,218,536            21.95                1,218,536               0
     The Keshet Fund L.P.                            430,072             7.75                  430,072               0
     Keshet L.P.                                     788,465            14.21                  788,465               0
     Talbiya B. Investments Ltd.                     214,286             3.86                  214,286               0
     Nesher Ltd.                                     571,429            10.30                  571,429               0
     Alon Enterprises Limited A.B.V.I.               155,555             2.80                  155,555               0
     Libra Finance, S.A.                             177,778             3.20                  177,778               0
     J.P. Turner & Company LLP                       500,000 (4)         9.01                  500,000 (4)           0
     Mr. Martin Gross                                 25,000 (5)         0.45                   25,000 (5)           0
     Dr. Sherry Wider                                 25,000 (5)         0.45                   25,000 (5)           0
     Sichenzia, Ross & Friedman LLP                   54,000             0.97                   54,000               0
     Incubud, Inc.                                   100,000             1.80                  100,000               0
     The Dilenschneider Group, Inc.                  215,000             3.87                  215,000               0

              TOTAL                               5,550,300            100.00               5,550,300                0
</TABLE>

(1)  Except as  otherwise  noted  herein,  the number and  percentage  of shares
     beneficially  owned is  determined  in  accordance  with Rule  13d-3 of the
     Exchange  Act,  and  the  information  is  not  necessarily  indicative  of
     beneficial  ownership for any other  purpose.  Under such rule,  beneficial
     ownership includes any shares as to which the individual has sole or shared
     voting power or investment  power and also any shares which the  individual
     has the  right to  acquire  within  60 days of the date of this  prospectus
     through the exercise of any stock option or other right.  Unless  otherwise
     indicated  in the  footnotes,  each person has sole  voting and  investment
     power,  or shares such powers with his or her spouse,  with  respect to the
     shares shown as beneficially owned.

(2)  Assumes the sale of all shares of common stock offered hereby.

(3)  Includes the following  shares of common stock issuable upon the conversion
     of Series A Preferred  Stock which have been,  or may be,  issued:  Celeste
     Trust Reg. 1,071,429,  Balmore Funds, S.A. 1,214,286,  The Keshet Fund L.P.
     428,572,  Keshet L.P.  785,715,  Talbiya B. Investments Ltd.  214,286,  and
     Nesher Ltd.  571,429.  Also includes the  following  shares of common stock
     issuable upon the exercise of warrants to purchase  common  stock:  Celeste
     Trust Reg. 3,750,  Balmore Funds,  S.A. 4,250,  the Keshet Fund L.P. 1,500,
     Keshet L.P. 2,750,  Alon Enterprises  Limited  155,555,  and Libra Finance,
     S.A.  177,778.  The number of shares of common stock shown as  beneficially
     owned  both prior to and after the  offering  by the  selling  shareholders
     holding  Series A Preferred  Stock  represents an estimate of the number of
     shares of common stock to be offered by such selling shareholders  assuming
     a  conversion  price of $0.35 per  share.  The  actual  number of shares of
     common stock  issuable upon  conversion of the Series A Preferred  Stock is
     indeterminate,  is subject to adjustment  and could be  materially  less or
     more than such  estimated  number  depending  on  factors  which  cannot be

<PAGE>
     predicted by Endovasc at this time,  including  the future  market price of
     the common stock. The common stock being registered under this registration
     statement  includes,  with  respect  to  5,550,300  shares of common  stock
     registered hereunder, 4,285,717 of the shares of common stock issuable upon
     conversion of the Series A Preferred  Stock issued and issuable on the date
     of this prospectus at a conversion  price of $0.35.  The common stock being
     registered  under this  registration  statement  also includes one share of
     common stock for each  warrant to purchase  common stock issued or issuable
     in connection with Series A Preferred Stock. The actual number of shares of
     common stock issuable upon conversion of the Series A Preferred Stock shall
     equal the sum of the stated  value of $100 per share,  as adjusted  for any
     stock  dividends,  combinations  or splits with respect to such share,  and
     accrued  and unpaid  dividends  on such  share,  divided by the  conversion
     price.  The conversion  price shall be at the election of the Holder of the
     Series A Preferred  Stock:  (1) 85% of the three lowest average closing bid
     prices  of  Endovasc  Class A Common  Stock  for the  thirty  trading  days
     immediately  preceding  the date of the  initial  issuance of the shares of
     Series A  Preferred  Stock or (2) 70% of the  average  of the three  lowest
     closing bid prices for the thirty  trading days  immediately  preceding the
     conversion of the respective shares of Series A Preferred Stock. Therefore,
     the number of shares  issuable  upon  conversion  of the Series A Preferred
     Stock  may be less than or  greater  than the  number  of  shares  shown as
     beneficially owned by the selling shareholders or otherwise covered by this
     prospectus.

(4)  Includes  300,000  shares that have not yet been issued,  which the Company
     anticipates  issuing to J.P.  Turner & Company LLP in exchange for services
     to be rendered on the Company's behalf.

(5) Represents  shares of common stock issuable upon the exercise of warrants to
    purchase common stock.


                              PLAN OF DISTRIBUTION

     We are  registering  this  offering  of shares  on  behalf  of the  selling
stockholders.  We  will  pay  all  costs,  expenses  and  fees  related  to  the
registration,  including all  registration and filing fees,  printing  expenses,
fees and disbursements of our counsel,  blue sky fees and expenses.  The selling
stockholders  will pay any  underwriting  discounts and selling  commissions  in
connection with the sale of the shares.

     The selling  stockholders  may sell the shares  covered by this  prospectus
from time to time in one or more transactions  through the OTC Bulletin Board or
an  interdealer  quotation  system,  on one or  more  securities  exchanges,  in
alternative trading markets or otherwise, at prices and at terms then prevailing
or at  prices  related  to the  then  current  market  price,  or in  negotiated
transactions.  The selling  stockholders will determine the prices at which they
sell their shares in these transactions. The selling stockholders may effect the
transactions  by selling the shares to or through  broker-dealers.  In effecting
sales,  broker-dealers engaged by the selling stockholders may arrange for other
broker-dealers  to participate in the resales.  The shares may be sold by one or
more, or a combination, of the following:

-    a block trade in which the broker-dealer attempts to sell the shares
     as agent but may position and resell a portion of the block as principal to
     facilitate the transaction,

-    purchases by a broker-dealer as principal and resale by the
     broker-dealer for its account,

-    ordinary brokerage transactions and transactions in which the broker
     solicits purchasers, and

-    privately negotiated transactions.

     The  selling   stockholders  may  enter  into  hedging   transactions  with
broker-dealers. In these transactions,  broker-dealers may engage in short sales
of the common stock in the course of hedging the positions  they assume with the
selling  stockholders.  The selling  stockholders also may sell the common stock
short  pursuant to this  prospectus  and redeliver the shares to close out these
short  positions.  The  selling  stockholders  may  enter  into  option or other
transactions with  broker-dealers that require the delivery to the broker-dealer
of the shares covered by this prospectus.  The  broker-dealer may then resell or
otherwise  transfer  the  shares  pursuant  to  this  prospectus.   The  selling
stockholders  also  may  loan or  pledge  the  shares  to a  broker-dealer.  The
broker-dealer  may then sell the loaned shares or, upon a default by the selling
stockholder,  the  broker-dealer  may sell the pledged  shares  pursuant to this
prospectus.

     The selling  stockholders may engage in other financing  transactions  that
may  include  forward   contract   transactions  or  borrowings  from  financial
institutions in which the shares are pledged as security. In connection with any
of these forward contract  transactions,  the selling  stockholders would pledge
shares to secure their  obligations and the  counterparty to these  transactions
would sell the common  stock  short to hedge its  transaction  with the  selling
stockholder.  Upon a  default  by the  selling  stockholder  under  any of these
financings,  including  a  forward  contract  transaction,  the  pledgee  or its
transferee may sell the pledged  shares  pursuant to this  prospectus.  Any such
pledgee  or  its   transferee   will  be  identified   in  this   prospectus  by
post-effective amendment to the registration statement of which it is a part.

     Broker-dealers   or  agents  may  receive   compensation  in  the  form  of
commissions,   discounts   or   concessions   from  the   selling   stockholder.
Broker-dealers  or agents may also receive  compensation  from the purchasers of
the  shares for whom they act as agents or to whom they sell as  principals,  or
both.  Compensation to a particular  broker-dealer may be in excess of customary
commissions and will be in amounts to be negotiated  with a selling  stockholder
in connection with the sale.  Broker-dealers or agents, any other  participating
broker-dealers  and the selling  stockholders may be deemed to be "underwriters"
within the meaning of Section 2(11) of the  Securities Act of 1933 in connection
with sales of the shares.  Accordingly,  any commission,  discount or concession
received  by them and any profit on the resale of the shares  purchased  by them
may be deemed to be underwriting  discounts or commissions  under the Securities
Act of 1933. Because the selling stockholders may be deemed to be "underwriters"
within the meaning of Section 2(11) of the  Securities  Act of 1933, the selling
stockholders  will be subject to the  prospectus  delivery  requirements  of the
Securities Act of 1933. Each selling  stockholder  has advised Telecom  Wireless
Corporation  that the  stockholder  has not yet  entered  into  any  agreements,
understandings or arrangements with any underwriters or broker-dealers regarding
the sale of the shares.
<PAGE>
     The  selling  stockholders  have  agreed to sell the  shares  only  through
registered or licensed  brokers or dealers if required  under  applicable  state
securities  laws.  In  addition,  in  certain  states the shares may not be sold
unless they have been  registered or qualified for sale in the applicable  state
or an exemption from  registration or qualification is available and is complied
with.

     The selling  stockholders  will be subject to applicable  provisions of the
Securities  Exchange  Act of 1934  and the  associated  rules  and  regulations,
including  Regulation M. These  provisions may limit the timing of purchases and
sales of shares of our common  stock by the selling  stockholders.  We will make
copies of this prospectus available to the selling stockholders and has informed
them of the need for delivery of copies of this  prospectus  to purchasers at or
before the time of any sale of the shares.

                             ADDITIONAL INFORMATION

     We have filed with the  Securities  and Exchange  Commission a Registration
Statement  under the Act with respect to the  Securities  offered  hereby.  This
Prospectus omits certain information contained in the Registration Statement and
the exhibits  thereto,  and reference is made to the Registration  Statement and
the exhibits  thereto for further  information  regarding our operations and the
securities  offered hereby.  Each such statement is qualified in its entirety by
such reference.  The Registration  Statement,  including  exhibits and schedules
filed  therewith,  may be  inspected  without  charge  at the  public  reference
facilities  maintained by the Commission at Judiciary  Plaza,  450 Fifth Street,
N.W.,  Room 1024,  Washington,  D.C.  20549 and at the  regional  offices of the
Commission  located at 7 World  Trade  Center,  Suite 1300,  New York,  New York
10048,  and  Northwestern  Atrium Center,  500 West Madison Street,  Suite 1400,
Chicago,  Illinois  60661.  Copies of such  materials  may be obtained  from the
Public Reference  Section of the Commission,  Judiciary Plaza, 450 Fifth Street,
N.W., Room 1024, Washington,  D.C. 20549, and its public reference facilities in
New York, New York and Chicago,  Illinois upon payment of the  prescribed  fees.
Electronic  registration statements filed through the Electronic Data Gathering,
Analysis,  and Retrieval System are publicly  available through the Commission's
Website (http://www.sec.gov).
<PAGE>

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                                   ----------






                              FINANCIAL STATEMENTS
                     WITH REPORT OF INDEPENDENT ACCOUNTANTS

                               as of June 30, 1999
                 and for the years ended June 30, 1999 and 1998,
                       and for the period from inception,
                    June 10, 1996, to June 30, 1999 (Audited)


             and for the nine months ended March 31, 2000 and 1999,
                and for the period from inception, June 10, 1996,
                          to March 31, 2000 (Unaudited)



<PAGE>


                                TABLE OF CONTENTS
                                   ----------
<TABLE>
<CAPTION>

                                                                                                          Page(s)

<S>                                                                                                           <C>
Report of Independent Accountants                                                                           F-2

Financial Statements:

  Balance Sheet as of June 30, 1999                                                                         F-3

  Statement of Operations for the years ended
    June 30, 1999 and 1998, and for the period from
    inception, June 10, 1996, to June 30, 1999                                                              F-4

  Statement of Stockholders" Deficit for the years
    ended June 30, 1999 and 1998, and for the period
    from inception, June 10, 1996, to June 30, 1999                                                         F-5

  Statement of Cash Flows for the years ended
    June 30, 1999 and 1998, and for the period from
    inception, June 10, 1996, to June 30, 1999                                                              F-7

Notes to Audited Financial Statements                                                                       F-8

Balance Sheet as of March 31, 2000 and
    June 30, 1999                                                                                           F-20

  Statement of Operations for the nine months ended March 31, 2000 and 1999, and
    for the period from inception, June 10, 1996, to
    March 31, 2000                                                                                          F-21

  Statement of Changes in Stockholders" Deficit
    for the nine months ended March 31, 2000                                                                F-22

  Statement of Cash Flows for the nine months ended March 31, 2000 and 1999, and
    for the period from inception, June 10, 1996, to
    March 31, 2000                                                                                          F-23

Notes to Unaudited Financial Statements                                                                     F-24

</TABLE>

                                       F-1
<PAGE>
                        Report of Independent Accountants



To the Stockholders of
Endovasc Ltd., Inc.


We have  audited  the  accompanying  balance  sheet of  Endovasc  Ltd.,  Inc. (a
development stage enterprise) as of June 30, 1999, and the related statements of
operations,  stockholders"  deficit and cash flows for the year then ended,  and
for the period from inception,  June 10, 1996, to June 30, 1999. These financial
statements   are  the   responsibility   of  the   Company"s   management.   Our
responsibility is to express an opinion on these financial statements based upon
our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of Endovasc Ltd., Inc. as of June
30, 1999, and the results of its operations and its cash flows for the year then
ended,  and for the period from  inception,  June 10, 1996, to June 30, 1999, in
conformity with generally accepted accounting principles.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company will continue as a going concern.  As shown in the financial  statements
and discussed in Note 9, the Company has incurred  significant  recurring losses
from  operations  since  inception,   is  in  a  negative  working  capital  and
stockholders"  deficit  position at June 30,  1999,  and is dependent on outside
sources of financing for  continuation  of its  operations.  These factors raise
substantial  doubt about the Company"s  ability to continue as a going  concern.
Management"s  plans with  regard to this matter are also  discussed  in Note 13.
These financial statements do not include any adjustments that might result from
the outcome of this uncertainty.


Houston, Texas
September 2, 1999






                                                /s/ Ham, Langston & Brezina, LLP
                                                    Ham, Langston & Brezina, LLP



                                       F-2
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                                  BALANCE SHEET
                                  June 30, 1999
                                   ----------

<TABLE>
<CAPTION>
          ASSETS

Current assets:
<S>                                                                                                     <C>
  Cash and cash equivalents                                                                             $  120,058
  Prepaid expenses                                                                                           5,014
                                                                                                        ----------

    Total current assets                                                                                   125,072

Property and equipment, net                                                                                  9,483
Deposits                                                                                                     2,900
                                                                                                        ----------

      Total assets                                                                                      $  137,455
                                                                                                        ==========


LIABILITIES AND STOCKHOLDERS" DEFICIT

Current liabilities:
  Current maturities of long-term debt                                                                  $   53,482
  Note payable to shareholder                                                                               85,248
  Accounts payable                                                                                          85,666
  Accrued liabilities                                                                                      361,956
                                                                                                        ----------

    Total current liabilities                                                                              586,352

Long-term debt, net of current maturities                                                                   30,918
Convertible debentures                                                                                     180,000
                                                                                                        ----------

      Total liabilities                                                                                    797,270
                                                                                                        ----------

Commitment and contingencies

Stockholders" deficit:
  Common stock, $.001 par value, 100,000,000
    shares, authorized, 8,374,490 shares
    issued and 5,639,490 shares outstanding                                                                  8,374
  Additional paid-in capital                                                                             2,125,459
  Losses accumulated during the development
    stage                                                                                               (2,776,737)
  Treasury stock                                                                                           (16,911)
                                                                                                        ----------

    Total stockholders" deficit                                                                           (659,815)
                                                                                                        ----------

      Total liabilities and stockholders"
        deficit                                                                                         $  137,455
                                                                                                        ==========

</TABLE>

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

                                       F-3
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                             STATEMENT OF OPERATIONS
                      for the years ended June 30, 1999 and
                1998 and for the period from inception, June 10,
                             1996, to June 30, 1999
                                   ----------

<TABLE>
<CAPTION>

                                                                                  Year Ended
                                                                                   June 30,
                                                            Year Ended               1998                Inception
                                                              June 30,           As Restated            to June 30,
                                                               1999              (See Note 2)              1999
                                                            ----------           ------------           --------------

Income:
<S>                                                         <C>                  <C>                    <C>
  Sales                                                     $    5,000           $      -               $     5,000
  Interest income                                                 -                     -                       653
  Other income                                                    -                     -                     3,618
                                                            ----------           -----------            -----------

    Total income                                                 5,000                  -                     9,271
                                                            ----------           -----------            -----------

Costs and expenses:
  Operating, general and adminis-
    trative expenses                                           396,454               418,056              1,384,203
  Research and development costs                               211,278               607,384              1,199,332
  Interest expense                                             193,811                 7,394                202,473
                                                            ----------           -----------            -----------

    Total costs and expenses                                   801,543             1,032,834              2,786,008
                                                            ----------           -----------            -----------

Net loss                                                    $ (796,543)          $(1,032,834)           $(2,776,737)
                                                            ==========           ===========            ===========


Weighted average shares outstanding                          7,217,096             6,757,534
                                                            ==========           ===========

Basic and diluted net loss per
  common share                                              $    (0.11)          $     (0.15)
                                                            ==========           ===========

</TABLE>











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

                                       F-4
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                       STATEMENT OF STOCKHOLDERS" DEFICIT
                               for the years ended
                             June 30, 1999 and 1998,
                             and for the period from
                            inception, June 10, 1996
                                to June 30, 1999
                                   ----------
<TABLE>
<CAPTION>
                                                                                                       Losses
                                                                                                     Accumulated
                                                                       Additional                     During the
                                            Common Stock                Paid-In         Treasury     Development
                                          Amount        Shares          Capital          Stock          Stage          Total
                                         -------      ---------        ----------      -----------   ----------    ----------

<S>                                      <C>          <C>             <C>             <C>           <C>            <C>
Balance at inception, June 10, 1996      $  -              -          $    -          $     -       $      -       $     -

Stock issued for equity securities
  in 1996                                 2,332       2,332,000          300,000            -              -          302,332

Stock issued for purchase of patent
  rights in 1996                          2,188       2,188,000          282,252            -              -          284,440

Stock issued for services in 1997         1,702       1,702,000          354,198            -              -          355,900

Stock issued for cash in June 1997          305         304,571          205,196            -              -          205,501
osses accumulated during the
  period from inception, June 10,
  1996, to June 30, 1997                    -              -               -                -          (947,360)     (947,360)
                                           ------     ---------       ----------       ----------    -----------     ---------


Balance at June 30, 1997                   6,527      6,526,571        1,141,646            -          (947,360)      200,813

Stock issued for purchase of patent
  rights in September 1997                   200        200,000          199,800            -              -          200,000

Stock issued for services in 1998             77         77,380           55,516            -              -           55,593

Stock subject to rescission                 -             -                -           (16,911)            -          (16,911)

Net loss accumulated in 1998                -             -                -                -        (1,032,834)   (1,032,834)
                                           ------     ---------       ----------      ----------     -----------   -----------


Balance at June 30, 1998                   6,804      6,803,951        1,396,962       (16,911)      (1,980,194)     (593,339)


</TABLE>
                           The accompanying notes are
                            an integral part of these
                              financial statements.

                                       F-5
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                  STATEMENT OF STOCKHOLDERS" DEFICIT, Continued
                 for the years ended June 30, 1999 and 1998, and
          for the period from inception, June 10, 1996 to June 30, 1999
                                   (Continued)
                                   ----------
<TABLE>
<CAPTION>
                                                                                      Losses
                                                                                    Accumulated
                                                         Additional                 During the
                                        Common Stock      Paid-In       Treasury    Development
                                    Amount    Shares      Capital        Stock         Stage         Total
                                   -------   ---------   ----------   ----------    ----------    ---------


Conversion of debentures to
<S>                                 <C>      <C>            <C>                                      <C>
  common stock .............        1,208    1,208,077      443,792         --            --         445,000

Stock issued for services ..          362      362,462      284,705         --            --         285,067

Net loss accumulated in 1999         --           --           --           --        (796,543)     (796,543)
                                            ----------   ----------   ----------    ----------    ----------


Balance at June 30 ,1999 ...   $    8,374    8,374,490   $2,125,459   $  (16,911)  $(2,776,737)  $  (659,815)
                                            ==========   ==========   ==========    ==========    ==========

</TABLE>
























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

                                       F-6


<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                             STATEMENT OF CASH FLOWS
                      for the years ended June 30, 1999 and
                  1998, and for the period from inception, June
                           10, 1996, to June 30, 1999
                                   ----------
<TABLE>
<CAPTION>

                                                              Year Ended                Year Ended             Inception
                                                                June 30,                  June 30,            to June 30,
                                                                 1999                      1998                   1999
                                                              ----------                -----------           -----------

Cash flows from operating activities:
<S>                                                                  <C>                <C>                   <C>
  Net loss                                                           $ (796,543)        $(1,032,834)          $(2,776,737)
  Adjustments to reconcile net loss to
    net cash used in operating activities:
    Common stock and stock options
      issued as compensation for services                               285,067              55,593               896,560
    Write down of long-lived assets to
      fair value                                                           -                200,000               284,440
    Depreciation expense                                                  3,242               3,150                 9,512
    Deferred income tax expense                                            -                   -                    7,994
    Amortization of discount on con-
      vertible debentures                                               125,000                -                  125,000
    Changes in operating assets and
      liabilities:
      (Increase) decrease in prepaid
        expenses and deposits                                            22,336              76,403                (7,914)
      Increase (decrease) in accounts
        payable and accrued liabilities                                 (16,474)            448,330               439,628
                                                                     ----------         -----------           -----------
          Net cash used in operating
            activities                                                 (377,372)           (249,358)           (1,021,517)
                                                                     ----------         -----------           -----------
Cash flows from investing activities:
  Capital expenditures                                                   (3,198)               -                  (18,995)
  Proceeds received from repayment of
    loan to stockholder                                                    -                 71,854                  -
                                                                     ----------         -----------           -----------
          Net cash used in investing
            activities                                                   (3,198)             71,854               (18,995)
                                                                     ----------         -----------           -----------
Cash flows from financing activities:
  Proceeds from sale of equity securities                                  -                   -                  302,332
  Proceeds from sale of common stock                                       -                   -                  205,501
  Proceeds from sale of convertible
    debenture and related conversion feature                            500,000                -                  500,000
  Issuance (repayment) of notes payable                                 (12,390)             72,474                84,400
  Proceeds from advances from stockholders                               10,100              75,148                85,248
  Purchase of treasury stock                                               -                (16,911)              (16,911)
                                                                     ----------         -----------           -----------
          Net cash provided by financing
            activities                                                  497,710             130,711             1,160,570
                                                                     ----------         -----------           -----------

Net increase in cash and cash equivalents                               117,140             (46,793)              120,058

Cash and cash equivalents at beginning of
  period                                                                  2,918              49,711                  -
                                                                     ----------         -----------           -----------

Cash and cash equivalents at end of period                           $  120,058         $     2,918           $   120,058
                                                                     ==========         ===========           ===========

Supplemental disclosure of cash flow information:
  Cash paid for interest expense                                     $   63,105         $     7,394           $    71,767
                                                                     ==========         ===========           ===========

  Cash paid for income taxes                                         $     -            $     -               $      -
                                                                     ===========        ===========           ============
</TABLE>

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

                                       F-7
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                      NOTES TO AUDITED FINANCIAL STATEMENTS
                                   ----------

1.     Organization and Summary of Significant Accounting Policies

       Endovasc,  Ltd., Inc. (the "Company") was incorporated  under the laws of
       the State of Nevada on June 10, 1996. The Company"s principal business is
       the  production  of  various  drugs  that can be  administered  using the
       liposomal  drug  delivery  system.  The  Company  believes  that its drug
       delivery  system  will  ultimately  be  widely  used  by   cardiologists,
       interventional   radiologists  and  vascular  surgeons.  The  Company  is
       considered  a  development  stage  enterprise  because  it  has  not  yet
       generated  significant  revenue from sale of its products and has devoted
       substantially all of its efforts in raising capital.

       Significant Estimates

       The  preparation  of financial  statements in conformity  with  generally
       accepted accounting  principles 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 dates of the
       financial  statements  and the reported  amounts of revenues and expenses
       during the periods.  Actual results could differ from estimates making it
       reasonably  possible  that a change in the  estimates  could occur in the
       near term.

       Cash and Cash Equivalents

       The Company  considers all highly liquid  short-term  investments with an
       original  maturity  of three  months  or less when  purchased  to be cash
       equivalents.

       Property and Equipment

       Property and equipment are recorded at cost.  Depreciation is provided on
       the  straight-line  method over the estimated useful lives of the assets,
       which range from five to seven years. Expenditures for major renewals and
       betterments that extend the original  estimated  economic useful lives of
       the applicable  assets are  capitalized.  Expenditures for normal repairs
       and maintenance are charged to expense as incurred.  The cost and related
       accumulated  depreciation  of assets  sold or  otherwise  disposed of are
       removed  from  the  accounts,  and  any  gain  or  loss  is  included  in
       operations.







                                       F-8


<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

1.     Organization and Summary of Significant Accounting Policies, continued

       Issuance Costs

       Debt  issuance  costs are  deferred  and  recognized,  using the interest
       method, over the term of the related debt.

       Income Taxes

       The Company uses the  liability  method of  accounting  for income taxes.
       Under this method,  deferred income taxes are recorded to reflect the tax
       consequences  on future  years of temporary  differences  between the tax
       basis of assets and liabilities and their financial  amounts at year-end.
       The Company provides a valuation  allowance to reduce deferred tax assets
       to their net realizable value.

       Research and Development Expenses

       Research and  development  costs are  expensed as  incurred.  These costs
       consist of direct and indirect costs associated with specific projects.

       Stock-Based Compensation

       Stock-based  compensation  is  accounted  for using the  intrinsic  value
       method prescribed in Accounting  Principles Board Opinion ("APB") No. 25,
       "Accounting for Stock Issued to Employees", rather than applying the fair
       value method  prescribed  in SFAS No. 123,  "Accounting  for  Stock-Based
       Compensation".

       Loss Per Share

       Basic and diluted loss per share is computed on the basis of the weighted
       average number of shares of common stock outstanding  during each period.
       Common  equivalent  shares from common  stock  options and  warrants  are
       excluded from the  computation  as their effect would dilute the loss per
       share for all periods presented.

       Fair Value of Financial Instruments

       The Company  includes  fair value  information  in the notes to financial
       statements when the fair value of its financial  instruments is different
       from the book value.  When the book value  approximates  fair  value,  no
       additional disclosure is made.




                                       F-9
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

1.     Organization and Summary of Significant Accounting Policies, continued

       Comprehensive Income

       The Company has  adopted  Statement  of  Financial  Accounting  Standards
       ("SFAS")  No.  130,  Reporting  Comprehensive  Income,  which  requires a
       company to display an amount representing comprehensive income as part of
       the Company"s basic financial  statements.  Comprehensive income includes
       such items as unrealized gains or losses on certain investment securities
       and certain  foreign  currency  translation  adjustments.  The  Company"s
       financial  statements include none of the additional elements that affect
       comprehensive  income.  Accordingly,  comprehensive income and net income
       are identical.


2.     Prior Period Adjustments

       During the period from  inception,  June 10, 1996, to June 30, 1997,  and
       during the year ended June 30, 1998,  the Company  issued common stock to
       compensate key employees, consultants and certain vendors and to purchase
       the rights to use  specific  patents.  The issuance of such stock was not
       afforded  consistent  accounting  treatment but was generally recorded at
       par  value  or  some  other  nominal  value  in the  Company"s  financial
       statements.  Generally accepted accounting principles require that common
       stock  issuances  be  recorded at the  estimated  fair value of the stock
       issued  or at the  fair  value  of  consideration  received  or  services
       provided if such value is more readily determinable.

       During the year ended June 30, 1998 the Company entered into an agreement
       to  purchase  the rights to a specific  patent.  The  purchase  price was
       $125,000  (payable at $50,000 upon execution of the agreement and $75,000
       by December 31, 1997) and 200,000  shares of the Company"s  common stock.
       The Company issued the stock and made the $50,000 payment.  However,  the
       Company has yet to make the final $75,000 payment. Per the agreement,  if
       the final payment is not made within seven months of the execution of the
       agreement,  the final  payment is increased to $150,000 plus the issuance
       of an additional  200,000 shares of the Company"s common stock.  Although
       this matter is currently being disputed,  generally  accepted  accounting
       principles  requires these additional amounts to be accrued in the period
       they became due.  Accordingly,  these  amounts  have been  accrued in the
       financial statements for the year ended June 30, 1998.








                                      F-10
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

2.     Prior Period Adjustments, continued

       The Company  also  capitalized  the costs of  purchasing  and  protecting
       patent  rights  during the year ended June 30, 1998.  Generally  accepted
       accounting  principles  require all long-lived  assets to be reviewed for
       impairment  and  written  down to their  estimated  fair  value  based on
       expected  future cash flows  generated by the asset.  Since it is unknown
       whether this patent will ever  generate  cash flow for the  Company,  all
       costs  associated  with the patent have been  recorded  as  research  and
       development expense during the year ended June 30, 1998.

       The  effect of  correcting  these  errors  in  application  of  generally
       accepted accounting  principles on the Company"s financial  statements at
       June 30, 1998 and 1997 is as follows:
<TABLE>
<CAPTION>

                                                                            June 30,             June 30,
                                                                              1998                 1997
                                                                           ----------           ----------

<S>                                                                        <C>                  <C>
         Decrease in total assets                                          $ (321,815)          $     -
                                                                           ==========           ==========

         Increase in total liabilities                                     $ (209,000)          $     -
                                                                           ==========           ==========

         Increase in additional paid-in
           capital                                                         $   36,317           $  488,569
                                                                           ==========           ==========

         Increase in accumulated deficit                                   $ (567,132)          $ (488,569)
                                                                           ==========           ==========

         Increase in net loss for the
           year ended June 30, 1998                                        $ (567,132)
                                                                           ==========

         Increase in net loss per common
           share for the year ended
           June 30, 1998                                                   $    (0.08)
                                                                           ==========


</TABLE>









                                      F-11
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

3.     Property and Equipment
<TABLE>
<CAPTION>

       Property and equipment at June 30, 1999 consists of the following:
<S>                                                                                           <C>
         Office furniture, fixtures and
           equipment                                                                          $   18,995

         Less accumulated depreciation                                                            (9,512)
                                                                                              ----------

                                                                                              $    9,483
</TABLE>


       Depreciation expense during the year ended June 30, 1999 was $3,242.


4.     Notes Payable and Convertible Debentures

       Notes payable at June 30, 1999 consist of the following:
<TABLE>
<CAPTION>
<S>                                                                                           <C>
       Notes payable to a bank,  bearing  int- erest of prime (8.25% at June 30,
         1999) plus 1% per year and due in monthly installments of up to $1,238,
         includ-  ing  interest,   through   November  2002.   These  notes  are
         uncollateralized but are guaranteed by two stockholders
         of the Company.                                                                      $   65,689

       Notes payable to a company, bearing
         interest of 6%, with principal and
         interest due on demand.  These notes
         are uncollateralized.                                                                    18,711

       Notes payable to stockholders, bearing
         interest of 10% per year and due on
         demand.  These notes are uncollater-
         alized.                                                                                  85,248
                                                                                              ----------

           Total notes payable                                                                   169,648

       Less current maturities                                                                  (138,730)
                                                                                              ----------

                                                                                              $   30,918
                                                                                              ==========
</TABLE>
                                      F-12
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

4.     Notes Payable and Convertible Debentures, continued

       At June 30, 1999, the Company owed amounts under  convertible  debentures
       totaling  $180,000.  The debentures  bear interest at a stated rate of 8%
       per year,  payable at  maturity  in common  stock of the  Company.  These
       debentures  mature  in July  2001 and are  convertible  to  shares of the
       Company"s  common stock at a  conversion  price per share equal to 75% of
       the  average  closing  bid price of the  common  stock for the three days
       immediately  preceding  the date of  conversion.  During the fiscal  year
       ended June 30,  1999  $320,000 of the  original  $500,000  debenture  was
       converted  to common  stock.  Subsequent  to June 30, 1999 an  additional
       $80,000 of the convertible debentures were converted to common stock.



       Future annual  maturities of notes payable and convertible  debentures at
       June 30, 1999 are as follows:
<TABLE>
<CAPTION>

Year Ended
June 30,        Amount

<S>             <C>
2000            $138,730
2001              12,578
2002             193,758
2003               4,582
                --------
                $349,648
                ========
</TABLE>

5.     Income Tax

       The  composition  of  deferred  tax assets and the related tax effects at
June 30, 1999 are as follows:
<TABLE>
<CAPTION>
<S>                                <C>
Benefit from carryforward of net
  operating losses .............   $ 406,769

Less valuation allowance .......    (406,769)
                                   ---------

  Net deferred tax asset .......   $    --
                                   =========

</TABLE>




                                      F-13
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

5.     Income Tax, continued

       The  difference  between  the  income  tax  benefit  in the  accompanying
       statement  of  operations  and the amount  that would  result if the U.S.
       Federal statutory rate of 34% were applied to pre-tax loss is as follows:
<TABLE>
<CAPTION>

                                                           1999                             1998
                                                 -----------------------          -----------------------
                                                                 Percentage                        Percentage
                                                                 of Pre-Tax                        of Pre-Tax
                                                   Amount           Loss            Amount            Loss

         Benefit for income tax at
<S>                                              <C>                <C>           <C>                 <C>
           federal statutory rate                $  270,825         34.0%         $  351,164          34.0%
         Non-deductible expenses                    (17,096)        (2.1)           (198,124)        (19.2)
         Increase in valuation
           allowance                               (253,729)       (31.9)           (153,040)        (14.8)
                                                 ----------        -----          ----------         -----

           Total                                 $     -             -  %         $     -              -  %
                                                 ==========        =====          ==========         =====
</TABLE>
       The non-deductible expenses shown above related primarily to the issuance
       of common  stock for  services  using  different  valuation  methods  for
       financial and tax reporting purposes.

       At June 30,  1999,  for federal  income tax and  alternative  minimum tax
       reporting  purposes,  the Company has approximately  $1,200,000 of unused
       net operating  losses  available for  carryforward  to future years.  The
       benefit from  carryforward  of such net  operating  losses will expire in
       various  years  between  2016 and 2019 and  could be  subject  to  severe
       limitations if significant ownership changes occur in the Company.

6.     Stock Options

       Effective  December 9, 1997,  the  Company  entered  into a stock  option
       agreement  with an  employee  that  granted  the  employee  an  option to
       purchase up to 600,000 shares of the Company"s restricted common stock at
       a below  market  purchase  price.  The option is for a three year  period
       expiring December 8, 2000.  According to the agreement the employee vests
       in these options as follows:
<TABLE>
<CAPTION>

                Date Vested       Amount
              ----------------   ----------
              <S>                <C>
              December 9, 1998   $200,000
              December 9, 1999    200,000
              December 9, 2000    200,000
                                 --------

                                 $600,000
                                 ========
</TABLE>

                                      F-14
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

6.     Stock Options, continued

       The Company recognized  compensation  expense with respect to these stock
       options in the amount of $50,000.

       During  the year  ended June 30,  1998,  the  Company  also  executed  an
       agreement  with a former  director of the Company under which the Company
       compensated  the former director for past services by grant of options to
       acquire 50,000 shares of the Company"s  restricted  common stock at $0.75
       per share, which approximates market value, for a term of three years.

       During the year ended June 30,  1999,  the  Company  also  granted  stock
       options  to  acquire up to  250,000  shares of the  Company"s  restricted
       common stock.  These stock options have a three year term and an exercise
       price of $0.40 - $0.75 per share, which approximated market value at date
       of grant.

       The Company periodically issues incentive stock options to key employees,
       officers,   directors  and  outside  consultants  to  provide  additional
       incentives  to promote  the  success  of the  Company"s  business  and to
       enhance  the  ability to attract  and retain the  services  of  qualified
       persons.  The  issuance  of such  options  are  approved  by the Board of
       Directors.  The exercise  price of an option granted is determined by the
       fair market value of the stock on the date of grant.

       The  Company  has issued  stock  options to  employees  and  non-employee
       consultants as follows:
<TABLE>
<CAPTION>

                                Number of Shares
                              Employee       Non-employee         Total       Exercisable       Exercise Price

        <S>                   <C>              <C>               <C>            <C>             <C>
       Options outstand-
         ing at June 30,
         1997                    -                -                 -              -

       Options granted        600,000           50,000           650,000         50,000         $0.10-$0.75
                              -------          -------           -------        -------

       Options outstand-
         ing at June 30,
         1998                 600,000           50,000           650,000         50,000         $0.10-$0.75

       Options granted           -             250,000           250,000        100,000         $0.40-$0.75
                              -------          -------           -------        -------

       Options outstand-
         ing at June 30,
         1999                 600,000          300,000           900,000        350,000         $0.10-$0.75
                              =======          =======           =======        =======

</TABLE>




                                      F-15
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

6.     Stock Options, continued

       Following is a summary of outstanding options at June 30, 1999:
<TABLE>
<CAPTION>

              Number of Shares              Vested              Expiration Date              Exercise Price

<S>               <C>                       <C>                           <C>                    <C>
                  600,000                   200,000             December, 2000                   $0.10
                   50,000                    50,000             May, 2001                         0.75
                  100,000                   100,000             June, 2001                        0.40
                  150,000                      -                October, 2001                     0.75
                  -------                   -------

                  900,000                   350,000
                  =======                   =======
</TABLE>


       The Company has elected to follow Accounting Principles Board Opinion No.
       25,  "Accounting  for Stock  Issued to  Employees"  (APB 25) and  related
       Interpretations in accounting for its employee stock options because,  as
       discussed below, the alternative fair value accounting provided for under
       FASB  Statement  No.  123,  "Accounting  for  Stock-Based  Compensation",
       requires use of option  valuation  models that were not developed for use
       in valuing employee stock options.

       Proforma  information  regarding  net  income and  earnings  per share is
       required by Statement 123, and has been  determined as if the Company had
       accounted  for its employee  stock options under the fair value method of
       that  Statement.  The fair value for these  options was  estimated at the
       date of  grant  using a  Black-Scholes  option  pricing  model  with  the
       following  weighted-average  assumptions  for  1999 and  1998:  risk-free
       interest  rate of 6%; no  dividend  yield;  weighted  average  volatility
       factor of the  expected  market  price of the  Company"s  common stock of
       0.70; and a weighted-average expected life of the options of 3 years.

       The  Black-Scholes  option  valuation  model  was  developed  for  use in
       estimating   fair  value  of  traded   options   which  have  no  vesting
       restrictions and are fully  transferable.  In addition,  option valuation
       models require the input of highly subjective  assumptions  including the
       expected  stock price  volatility.  Because the Company"s  employee stock
       options have characteristics significantly different from those of traded
       options,  and because  changes in the subjective  input  assumptions  can
       materially affect the fair value estimate,  in management"s  opinion, the
       existing models do not  necessarily  provide a reliable single measure of
       the fair value of its employee stock options.




                                      F-16
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

6.     Stock Options, continued

       For purposes of proforma  disclosures,  the  estimated  fair value of the
       options  is  included  in  expense at the date of  issuance  because  the
       options  may be fully  exercised  at that date.  The  Company"s  proforma
       information follows:
<TABLE>
<CAPTION>

                                                                          1999                    1998
                                                                       ----------              -----------

         Net loss available to common
<S>                                                                    <C>                     <C>
           stockholders                                                $ (796,543)             $(1,032,834)
         Proforma net loss available to
           common stockholders                                         $ (886,943)             $(1,048,334)
         Proforma basic and dilutive
           loss per share                                              $    (0.12)             $     (0.16)
</TABLE>
7.     Commitments and Contingencies

       Lease Commitments

       The Company has entered into a one-year lease  agreement for office space
       which is accounted for as an operating lease.  Rent expense for the years
       ended June 30, 1999 and 1998 was $15,606 and $11,981, respectively.

       Impact of Year 2000

       The Year 2000  issue is the result of  computer  programs  being  written
       using two digits rather than four to define the  applicable  year. Any of
       the Company"s  computer  programs that have time  sensitive  software may
       recognize  a date using "00" as the year 1900  rather than the year 2000.
       This  could  result  in a system  failure  or  miscalculation  causing  a
       disruption of business activities.

       The Company has  performed a complete  assessment  of the Year 2000 issue
       and believes that no significant  modifications to its existing  computer
       software  will be required  and that its existing  computer  systems will
       function  properly with respect to dates in the year 2000 and thereafter.
       The Company also  believes that costs related to the Year 2000 issue will
       not be significant because the Company"s systems have been designed to be
       Year 2000 compliant.

       Based on the Company"s  assessment of its relationships  with significant
       suppliers  and major  customers  to  understand  the  extent to which the
       Company is vulnerable to any failure by third parties to remedy their own
       Year 2000  issues,  management  believes  that the Company  does not have
       significant exposure with respect to third parties.


                                      F-17
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

8.     Going Concern Considerations

       Since its inception,  as a development stage enterprise,  the Company has
       not  generated  significant  revenue and has been  dependent  on debt and
       equity raised from individual  investors to sustain its  operations.  The
       Company  has  conserved  cash by  issuing  its  common  stock to  satisfy
       obligations, to compensate individuals and vendors and to settle disputes
       that have arisen. However, during the years ended June 30, 1999 and 1998,
       the  Company   incurred  net  losses  of  ($796,543)  and   ($1,032,834),
       respectively,  and negative cash flows from  operations of ($377,372) and
       ($272,761),  respectively. These factors along with a ($461,280) negative
       working capital position at June 30, 1999 raise  substantial  doubt about
       the Company"s ability to continue as a going concern.

       Management  plans  to  take  specific  steps  to  address  its  difficult
       financial situation as follows:

o             In the near term the Company  plans  additional  private  sales of
              debt and common stock to  qualified  investors to fund its current
              operations.

o             In the intermediate term, the Company plans a public  registration
              of its common stock under the  Securities and Exchange Act of 1933
              to provide a means of  expanding  the market for its common  stock
              and to provide a means of obtaining  the funds  necessary to bring
              its products to the commercial market.

o             In the  long-term,  the  Company  believes  that cash  flows  from
              commercialization  of its products  will provide the resources for
              continued operations.

There can be no assurance that the Company"s  planned  private sales of debt and
equity  securities or its planned  public  registration  of common stock will be
successful  or that the  Company  will have the  ability  to  commercialize  its
products and ultimately attain profitability.  The Company"s long-term viability
as a going concern is dependent upon three key factors, as follows:

o              The  Company's  ability  to  obtain  adequate  sources of debt or
               equity  funding  to  meet  current   commitments   and  fund  the
               commercialization of its products.

o              The  ability  of  the  Company  to obtain  positive  test results
               of its products in clinical trials.

o              The  ability  of  the  Company  to  ultimately  achieve  adequate
               profitability and cash flows to sustain its operations.

                                      F-18
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

9. Non-Cash Investing and Financing Activities

During the years ended June 30,  1999,  1998 and 1997,  the  Company  engaged in
certain non-cash investing and financing activities as follows:
<TABLE>
<CAPTION>

                                                                1999       1998             1997
                                                              --------   --------         --------
<S>                                                    <C>               <C>              <C>
       Common stock issued in exchange
         for equity securities                         $   -             $   -            $302,332
                                                       ========          ========         ========

       Common stock issued upon conver-
         sion of debentures                            $320,000          $   -            $   -
                                                       ========          ========         ========

       Common stock issued for purchase
         of patent rights                              $   -             $200,000         $284,440
                                                       ========          ========         ========
</TABLE>





























                                      F-19
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                                  BALANCE SHEET
                        March 31, 2000 and June 30, 1999

<TABLE>
<CAPTION>
        Assets                                                                          March 31,               June 30,
                                                                                             2000                   1999
                                                                                      (Unaudited)               (Note)
Current assets:
<S>                                                                                    <C>                    <C>
  Cash                                                                                 $     -                $  120,058
  Prepaid expenses                                                                        198,345                  5,014
                                                                                       ---------------------------------

    Total current assets                                                                  198,345                125,072

Property and equipment-net                                                                 10,273                  9,483
Deposits                                                                                    2,900                  2,900
                                                                                       ---------------------------------

      Total assets                                                                     $  211,518             $  137,455
                                                                                       =================================


Liabilities and Stockholders' Deficit

Current liabilities:
  Current maturities of long-term debt                                                 $   44,073             $   53,482
  Note payable stockholder                                                                 44,000                 85,248
  Book overdraft                                                                           10,452                   -
  Accounts payable                                                                        280,873                 85,666
  Accrued liabilities                                                                     132,366                361,956
                                                                                       ---------------------------------

    Total current liabilities                                                             511,764                586,352

Long term debt, net of current maturities                                                  27,573                 30,918
Convertible debentures                                                                       -                   180,000
                                                                                       ----------             ----------

      Total liabilities                                                                   539,337                797,270
                                                                                       ---------------------------------

Stockholders' deficit:
  Common stock, $.001 par value,  100,000,000 shares authorized,  13,864,335 and
    8,374,490 shares issued and 11,129,335 and 5,639,490  shares  outstanding at
    March 31, 2000
    and June 30, 1999, respectively                                                        13,864                  8,374
  Additional paid in capital                                                            4,238,168              2,125,459
  Losses accumulated during the development
    stage                                                                              (4,562,940)            (2,776,737)
  Treasury stock                                                                          (16,911)               (16,911)
                                                                                       ----------             ----------

      Total stockholders' deficit                                                        (327,819)              (659,815)
                                                                                       ----------             ----------

        Total liabilities and stockholders'
          deficit                                                                      $  211,518             $  137,455
                                                                                       =================================
</TABLE>

Note:  The  balance  sheet at June 30,  1999 has been  derived  from the audited
financial  statements  at that date but does not include all of the  information
and footnotes required by generally accepted accounting  principles for complete
financial statements. See accompanying notes.

                                      F-20
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                             STATEMENT OF OPERATIONS
              for the nine months ended March 31, 2000 and 1999 and
         for the period from inception, June 10, 1996, to March 31, 2000
                                   (Unaudited)
<TABLE>
<CAPTION>


                                                                                                               Inception
                                                                            Nine Months Ended                    to
                                                                     March 31,          March 31,              March 31,
                                                                        2000                 1999              2000
                                                   --------------------------------------------------------------------

<S>                                                             <C>                    <C>                   <C>
Revenue                                                         $    24,283            $    5,000            $    33,554

Operating expenses:
  Research and development
    costs                                                         1,035,724               210,159              2,235,057
  Operating, general and
    administrative expenses                                         744,236                88,647              2,128,439
  Interest expense                                                   30,526                72,443                232,998
                                                                --------------------------------------------------------

    Total costs and
      expenses                                                    1,810,486               371,249              4,596,494
                                                                --------------------------------------------------------

Net loss                                                        $(1,786,203)           $ (366,249)           $(4,562,940)
                                                                ===========            ==========            ===========

Basic and dilutive net
  loss per common share                                         $     (0.16)           $    (0.05)
                                                                ===========            ==========

Weighted average shares
  outstanding                                                    10,898,453             7,565,000
                                                                =================================

</TABLE>

















                             See accompanying notes.
                                      F-21
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                  STATEMENT  OF CHANGES IN  STOCKHOLDERS'  DEFICIT  for the nine
                    months ended March 31, 2000
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                       Common Stock
                                            Number of          Dollar         Paid-In          Treasury       Accumulated
                                             Shares            Amount         Capital           Stock           Deficit

<S>                                         <C>              <C>             <C>              <C>             <C>
Balance at June 30, 1999                    8,374,490        $    8,374      $2,125,459       $  (16,911)     $(2,776,737)

Issue of common stock for
  services                                  1,530,299             1,530       1,158,169             -                -

Conversion of debentures
  to common stock                           2,219,546             2,220         408,280             -                -

Conversion of note payable
  to shareholder to common
  stock                                     1,250,000             1,250         146,750             -                -

Issue of common stock in
  connection with license
  agreement                                   190,000               190         189,810             -                -

Issue of common stock in
  settlement of lawsuit                       300,000               300         209,700             -                -

Net loss                                         -                 -               -                -          (1,786,203)
                                            -----------------------------------------------------------------------------

Balance at March 31, 2000                  13,864,335        $   13,864      $4,238,168       $  (16,911)     $(4,562,940)
                                           ==============================================================================

</TABLE>

























                             See accompanying notes.
                                      F-22
<PAGE>
                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                        CONDENSED  STATEMENT  OF CASH FLOWS for the nine  months
              ended March 31, 2000 and 1999 and
         for the period from inception, June 10, 1996, to March 31, 2000
<TABLE>
<CAPTION>

                                                                                                               Inception
                                                                                                                  to
                                                                       March 31,           March 31,            March 31,
                                                                          2000                1999                 2000
                                                                     -------------------------------------------------

Cash flows used in operating
<S>                                                                   <C>                 <C>                 <C>
  activities:                                                         $ (484,567)         $  (46,594)         $(1,266,336)
                                                                      ----------          ----------          -----------

Cash flows used in investing
  activities:                                                             (1,237)               -                 (20,232)
                                                                      ----------          -------------------------------

Cash flows from financing activities:
  Proceeds from sale of equity
    securities                                                              -                   -                 302,332
  Proceeds from sale of common stock                                        -                   -                 385,501
  Purchase of treasury stock                                                -                   -                 (16,911)
  Proceeds from sale of convertible
    debt                                                                 230,500                -                 730,500
  Issuance (repayment) of notes
    payable                                                              (12,754)             71,513               71,646
  Proceeds from issuance of note
    payable to stockholder, net                                          148,000                -                  44,000
                                                                      ----------          -------------------------------

    Net cash provided by financing
      activities                                                         365,746              71,513            1,286,568
                                                                      ---------------------------------------------------

Increase (decrease) in cash and cash
  equivalents                                                           (120,058)             24,919                 -

Cash and cash equivalents, beginning
  of period                                                              120,058              11,152                 -
                                                                      ---------------------------------------------------

Cash and cash equivalents, end of
  period                                                              $     -             $   36,071          $      -
                                                                      ===================================================


Non-cash investing and financing
  activities:
  Common stock issued upon conversion
    of debt                                                           $  558,500          $     -             $   362,500
                                                                      ===================================================

  Common stock issued for services
    and license and patent rights                                     $1,349,699          $     -             $ 1,263,338
                                                                      ===================================================

  Common stock issued for equity
    securities                                                        $     -             $     -             $   302,332
                                                                      ===================================================

  Common stock issued for settlement
    of lawsuit                                                        $  210,000          $     -             $      -
                                                                      ===================================================
</TABLE>


                             See accompanying notes.
                                      F-23
<PAGE>
                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                        NOTES TO THE FINANCIAL STATEMENTS
                                 March 31, 2000


1.     Interim Financial Statements

       The  accompanying   unaudited  interim  financial  statements  have  been
       prepared in accordance with generally accepted accounting  principles and
       the rules of the U.S. Securities and Exchange  Commission,  and should be
       read in  conjunction  with the  audited  financial  statements  and notes
       thereto for the year ended June 30, 1999.  In the opinion of  management,
       all  adjustments  (consisting of normal  recurring  accruals)  considered
       necessary for a fair  presentation of financial  position and the results
       of  operations  for the interim  periods  presented  have been  included.
       Operating results for the interim periods are not necessarily  indicative
       of the results that may be expected for the respective full year.

       A summary of the  Company's  significant  accounting  policies  and other
       information  necessary to understand the interim  financial  statement is
       presented in the  Company's  audited  financial  statement  for the years
       ended June 30, 1999 and 1998. Accordingly the Company's audited financial
       statements should be read in connection with these financial statements.


2.     Income Taxes

       The  difference  between  the 34% federal  statutory  income tax rate and
       amounts  shown  in  the  accompanying   interim  financial  statement  is
       primarily  attributable to an increase in the valuation allowance applied
       against  the  tax  benefit  from   utilization   of  net  operating  loss
       carryforwards.


3.     Convertible Debentures

       At June 30, 1999 the Company  owed amounts  under a Series B  convertible
       debenture totaling  $180,000.  These debentures bear interest at a stated
       rate  of 8% per  year.  These  debentures  mature  in July  2001  and are
       convertible to shares of the Company's common stock at a conversion price
       per share  equal to 75% of the  average  closing  bid price of the common
       stock for the three days  immediately  preceding the date of  conversion.
       During the nine months ended March 31, 2000 the remaining debentures were
       converted to common stock.


                                      F-24
<PAGE>
                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                        NOTES TO THE FINANCIAL STATEMENTS
                                 March 31, 2000


4.     Subsequent Event, continued

               Series A  Preferred  Stock  with a par  value  of  $.001  for the
          aggregated  purchase  price of $4.5 million and Common Stock  Purchase
          Warrants to purchase  Class A Common Stock at an above  market  price.
          For consideration  received in the initial funding, the Company issued
          15,000  shares  of  Preferred  stock  and  333,333  Warrants  and paid
          approximately $190,000 in commissions and legal fees. Additionally, as
          consideration for the transaction Placement Agent Warrants to purchase
          up to 62,250  shares Class A Common Stock were issued.  The  remaining
          $3,000,000 in funding will not occur until certain  criteria have been
          met, as defined in the subscription agreement. Terms for the Placement
          Agent  Warrants are similar to the terms of the  Warrants  issued with
          the Preferred Stock.

               Holders of the  Preferred  Stock are  entitled  to  receive  cash
          dividends,  payable quarterly and have preferential liquidation rights
          above all other  issuances  of common stock for an amount equal to the
          stated value. The Preferred stock and unpaid dividends are convertible
          into  shares of Common  stock  equal to an  amount  determined  by the
          market  value at the date of close of the common  stock,  adjusted for
          changes in the market  price prior to the  conversion.  The  Preferred
          stockholders do not have voting rights.




                                      F-25
<PAGE>
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS

                  Section 78.751 of the Nevada General Corporation Law allows us
to  indemnify  any  person  who was or is  threatened  to be made a party to any
threatened,  pending or completed  action,  suit or  proceeding by reason of the
fact that he or she is or was our Director, officer, employee or agent, or is or
was  serving at our  request as a  Director,  officer,  employee or agent of any
corporation,  partnership,  joint  venture,  trust or other  enterprise.  We may
advance expenses in connection with defending any such proceeding,  provided the
indemnitee  undertakes  to pay any such amounts if it is later  determined  that
such person was not entitled to be indemnified by us.

                  Insofar as indemnification  for liabilities  arising under the
Securities  Act may be permitted  to our  Directors,  officers  and  controlling
persons pursuant to the foregoing provisions, or otherwise, we have been advised
that,  in  the  opinion  of  the  Securities  and  Exchange   Commission,   such
indemnification  is against public policy as expressed in the Securities Act and
is, therefore, unenforceable.


ITEM 25.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

         The  following  table sets forth the  estimated  expenses in connection
with the issuance and distribution of the securities offered hereby.
<TABLE>
<CAPTION>

<S>                                                                                                             <C>
            SEC registration fee.......................................................................         $ 2,931
            Printing and engraving.....................................................................           1,000
            Accountant's fees and expenses.............................................................          10,000
            Legal fees.................................................................................          30,000
            Blue sky fees and expenses.................................................................           5,000
            Miscellaneous..............................................................................           1,069

                                    Total..............................................................         $50,000
</TABLE>

ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES

The following is a summary of recent sales of  unregistered  securities  that we
have accounted for prior to the end of our third operating quarter,  ended March
31, 2000.

     1. On or about July 25,  1997,  we issued at total of 300,000 of our common
stock  pursuant to the exemption for  registration  provided by Regulation D. We
relied on such exemption from registration  based upon the fact that issuance of
these shares complied with the requirements of Regulation D and that we made the
required  informational filing pursuant to Regulation D. The total consideration
paid the shares was $300,000, or $1.00 per share. Such shares were issued to the
following individuals in the following amounts:

         Name                                        Shares
         ----                                        ------

         Ronald & Judy Neddings                      15,000
         Paul & Helen Jones                          30,000
         Rafael and Ana Moreno                       30,000
         Drexal Global Fund                         100,000
         Ebensfeld Corporation                      125,000

     2. On or about  September 26, 1997, we issued  382,571 shares of our common
stock for a total  consideration  of $500,000,  or $1.30 per share.  Such shares
were issued  pursuant to the exemption from  registration  under Section 4(2) of
the Securities Act of 1933, as amended. Such shares were issued to the following
individuals in the following amounts:
<PAGE>
         Name                                               Shares
         ----                                               ------

         Richard M. Johnson & Assoc.                         300,000
         James Mundt                                           3,571
         Claudio R. Roman                                     20,000
         M. Dwight Cantrell                                   25,000
         Nick Nichols                                         10,000
         Lester Summers                                        1,000
         Dorothy Summers                                       1,000
         Allan Burns                                           5,000
         Dan Halman                                            2,000
         Eric Gilles                                          10,000
         Charles Siedel                                        5,000
         Susan Cohen, Esq.                                     2,044

     3. On or about November 13, 1997, we issued 200,000 shares to  Geothermica,
in consideration of certain patent rights.  Such shares were valued at $4.00 per
share and were issued pursuant to the exemption from registration  under Section
4(2) of the Securities Act of 1933, as amended.

     4. On or about June 16, 1998, we issued  100,000 shares of our common stock
to Alexander H. Walker Jr., in consideration  for legal services rendered to us.
Such  shares  were  valued at $1.00 per share and were  issued  pursuant  to the
exemption from registration under Section 4(2) of the Securities Act of 1933, as
amended.

     5. On or about June 16, 1998, we issued  300,000 shares of our common stock
to Dorothy  Summers,in  exchange for services.  Such shares were valued at $1.00
per share and were issued  pursuant to the  exemption  from  registration  under
Section 4(2) of the Securities Act of 1933, as amended.

     6. On or about June 30, 1998,  we issued  50,000 shares of our common stock
to Danilo D. Lasic,in exchange for technical advisement services rendered to us.
Such  shares  were  valued at $1.00 per share and were  issued  pursuant  to the
exemption from registration under Section 4(2) of the Securities Act of 1933, as
amended.

     7. On or about  September  23, 1998,  we issued 18,987 shares of our common
stock to Nick A.  Nichols  Jr.,  in  exchange  for  patent  counsel  and  filing
services. Such shares were valued at $1.00 per share and were issued pursuant to
the exemption  from  registration  under Section 4(2) of the  Securities  Act of
1933, as amended.

     8. On or about  September  24, 1998,  we issued 25,000 shares of our common
stock to M. Dwight Cantrell,  in exchange for services.  Such shares were valued
at $1.00 per share and were issued  pursuant to the exemption from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     9. On or about  September  28,  1998,  we issued 1,416 shares of our common
stock to Janet S. Clark,  in exchange for  services.  Such shares were valued at
$1.00 per share and were issued  pursuant  to the  exemption  from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     10. On or about  September  28, 1998,  we issued 1,190 shares of our common
stock to James  Mundt,  in exchange  for  dividends.  Such shares were valued at
$1.00 per share and were issued  pursuant  to the  exemption  from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     11. On or about  October 19,  1998,  we issued  2,083  shares of our common
stock to Alenka  Lasic,  in exchange for services  rendered in  connection  with
designing our brochures and website.  Such shares were valued at $1.00 per share
and were issued pursuant to the exemption from  registration  under Section 4(2)
of the Securities Act of 1933, as amended.

     12. On or about  November 19, 1998,  we issued  14,380 shares of our common
stock to Susan Cohen, in consideration  for legal services  rendered to us. Such
shares were valued at $1.00 per share and were issued  pursuant to the exemption
from registration under Section 4(2) of the Securities Act of 1933, as amended.

     13. On or about  November 30, 1998,  we issued  50,000 shares of our common
stock to James D. Regan, in exchange for technical  advisement services rendered
to us. Such  shares  were valued at $1.00 per share and were issued  pursuant to
the exemption  from  registration  under Section 4(2) of the  Securities  Act of
1933, as amended.
<PAGE>
     14. On or about  November 30, 1998,  we issued  10,416 shares of our common
stock to Alenka  Lasic,  in exchange for services  rendered in  connection  with
designing Company  brochures and designing our website.  Such shares were valued
at $1.00 per share and were issued  pursuant to the exemption from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     15. On or about  December 29, 1998, we issued  650,000 shares of our common
stock to Edward H. Burnbaum,  in exchange for escrow. Such shares were valued at
$1.00 per share and were issued  pursuant  to the  exemption  from  registration
under Rule 504 of Regulation D. We relied on such  exemption  from  registration
based upon the fact that issuance of these shares complied with the requirements
of  Regulation  D and we made the  required  informational  filing  pursuant  to
Regulation D.

     16. On or about  January 8,  1999,  we issued  35,556  shares of our common
stock to Amram  Rothman,  in exchange for  purchase.  Such shares were valued at
$1.00 per share and were issued  pursuant  to the  exemption  from  registration
under Rule 504 of Regulation D. We relied on such  exemption  from  registration
based upon the fact that issuance of these shares complied with the requirements
of  Regulation  D and we made the  required  informational  filing  pursuant  to
Regulation D.

     17. On or about  January 14, 1999,  we issued  20,000  shares of our common
stock to Phoenix  Investment  Group, in exchange for services.  Such shares were
valued at $1.00  per  share  and were  issued  pursuant  to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     18. On or about  January 14,  1999,  we issued  5,200  shares of our common
stock to James Regan, in exchange for technical  advisement services rendered to
us. Such  shares were valued at $1.00 per share and were issued  pursuant to the
exemption from registration under Section 4(2) of the Securities Act of 1933, as
amended.

     19. On or about  January 22, 1999,  we issued  10,116  shares of our common
stock to Alenka  Lasic,  in exchange for services  rendered in  connection  with
designing Company  brochures and designing our website.  Such shares were valued
at $1.00 per share and were issued  pursuant to the exemption from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     20. On or about  January 28, 1999,  we issued  80,000  shares of our common
stock to Amram  Rothman,  in exchange for  purchase.  Such shares were valued at
$1.00 per share and were issued  pursuant  to the  exemption  from  registration
under Rule 504 of Regulation D. We relied on such  exemption  from  registration
based upon the fact that issuance of these shares complied with the requirements
of  Regulation  D and we made the  required  informational  filing  pursuant  to
Regulation D.

     21. On or about  February  3, 1999,  we issued  2,000  shares of our common
stock to John G. Charles,  in exchange for services.  Such shares were valued at
$1.00 per share and were issued  pursuant  to the  exemption  from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     22. On or about  February  3, 1999,  we issued  5,200  shares of our common
stock to James D. Regan, in exchange for technical  advisement services rendered
to us. Such  shares  were valued at $1.00 per share and were issued  pursuant to
the exemption  from  registration  under Section 4(2) of the  Securities  Act of
1933, as amended.

     23. On or about  February 18, 1999, we issued  106,667 shares of our common
stock to Amram  Rothman,  in exchange for  purchase.  Such shares were valued at
$1.00 per share and were issued  pursuant  to the  exemption  from  registration
under Rule 504 of Regulation D. We relied on such  exemption  from  registration
based upon the fact that issuance of these shares complied with the requirements
of  Regulation  D and we made the  required  informational  filing  pursuant  to
Regulation D.

     24. On or about  February 23, 1999, we issued  100,000 shares of our common
stock to Patrick M. Rost, in exchange for  services.  Such shares were valued at
$1.00 per share and were issued  pursuant  to the  exemption  from  registration
under Rule 504 of Regulation D. We relied on such  exemption  from  registration
based upon the fact that issuance of these shares complied with the requirements
of  Regulation  D and we made the  required  informational  filing  pursuant  to
Regulation D.

     25. On or about  February  23,  1999,  we issued 5,000 shares of our common
stock to Shawn F. Hackman in exchange for  services.  Such shares were valued at
$1.00 per share and were issued  pursuant  to the  exemption  from  registration
under Rule 504 of Regulation D. Mr.  Hackman  returned  these shares to us on or
about  September 1, 1999. We relied on such  exemption from  registration  based
upon the fact that issuance of these shares  complied with the  requirements  of
Regulation  D  and  we  made  the  required  informational  filing  pursuant  to
Regulation D.
<PAGE>
     26. On or about March 9, 1999, we issued 248,889 shares of our common stock
to Amram Rothman, in exchange for purchase. Such shares were valued at $1.00 per
share and were issued pursuant to the exemption from registration under Rule 504
of Regulation D. We relied on such  exemption from  registration  based upon the
fact that issuance of these shares complied with the  requirements of Regulation
D and we made the required informational filing pursuant to Regulation D.

     27. On or about March 23, 1999, we issued 13,201 shares of our common stock
to Hiroko Yoshida, in exchange for technical advisement services rendered to us.
Such  shares  were  valued at $1.00 per share and were  issued  pursuant  to the
exemption from registration under Section 4(2) of the Securities Act of 1933, as
amended.

     28. On or about April 6, 1999, we issued 127,348 shares of our common stock
to Amram Rothman, in exchange for services. Such shares were valued at $1.00 per
share and were issued pursuant to the exemption from registration under Rule 504
of Regulation D. We relied on such  exemption from  registration  based upon the
fact that issuance of these shares complied with the  requirements of Regulation
D and we made the required informational filing pursuant to Regulation D.

     29. On or about April 13, 1999,  we issued 5,166 shares of our common stock
to Alenka Lasic, in exchange for services  rendered in connection with designing
Company  brochures and  designing our website.  Such shares were valued at $1.00
per share and were issued  pursuant to the  exemption  from  registration  under
Section 4(2) of the Securities Act of 1933, as amended.

     30. On or about  April 19,  1999,  we issued  187,324  shares of our common
stock to Mr.  Amram  Rothman,  in debt  conversion.  Such  shares were valued at
$0.3203 and were issued pursuant to the exemption from  registration  under Rule
504 of Regulation D. We relied on such  exemption from  registration  based upon
the fact  that  issuance  of these  shares  complied  with the  requirements  of
Regulation  D  and  we  made  the  required  informational  filing  pursuant  to
Regulation D.

     31. On or about  April 29,  1999,  we issued  139,132  shares of our common
stock to Mr.  Amram  Rothman,  in debt  conversion.  Such  shares were valued at
$0.35937 per share and were issued  pursuant to the exemption from  registration
under Rule 504 of Regulation D. We relied on such  exemption  from  registration
based upon the fact that issuance of these shares complied with the requirements
of  Regulation  D and we made the  required  informational  filing  pursuant  to
Regulation D.

     32. On or about May 20, 1999,  we issued  65,308 shares of our common stock
to Amram Rothman, in exchange for purchase. Such shares were valued at $1.00 per
share and were issued pursuant to the exemption from registration under Rule 504
of Regulation D. We relied on such  exemption from  registration  based upon the
fact that issuance of these shares complied with the  requirements of Regulation
D and we made the required informational filing pursuant to Regulation D.

     33. On or about May 27, 1999, we issued 1,000 shares of our common stock to
Janet S. Clark, in exchange for services. Such shares were valued at $0.3828 per
share and were issued pursuant to the exemption from registration  under Section
4(2) of the Securities Act of 1933, as amended.

     34. On or about June 8, 1999,  we issued  16,487 shares of our common stock
to Hiroko  Yoshida,  in exchange for services.  Such shares were valued at $1.00
per share and were issued  pursuant to the  exemption  from  registration  under
Section 4(2) of the Securities Act of 1933, as amended.

     35. On or about June 24, 1999, we issued 124,444 shares of our common stock
to Amram Rothman, in exchange for purchase.  Such shares were valued at $0.28125
per share and were issued  pursuant to the  exemption  from  registration  under
Section 4(2) of the Securities Act of 1933, as amended.

     36. On or about July 8, 1999,  we issued  10,000 shares of our common stock
to John G. Charles,  in exchange for services.  Such shares were valued at $1.00
per share and were issued  pursuant to the  exemption  from  registration  under
Section 4(2) of the Securities Act of 1933, as amended.

     37. On or about July 27,  1999,  we issued 5,000 shares of our common stock
to Sherry R. Ball,  in  exchange  for  corporate  video  design and  development
services. Such shares were valued at $1.00 per share and were issued pursuant to
the exemption  from  registration  under Section 4(2) of the  Securities  Act of
1933, as amended.

     38. On or about July 26, 1999,  we issued 98,467 shares of our common stock
to Amram Rothman, in exchange for purchase.  Such shares were valued at $0.30467
per share and were issued pursuant to the exemption from registration under Rule
504 of Regulation D. We relied on such  exemption from  registration  based upon
the fact  that  issuance  of these  shares  complied  with the  requirements  of
Regulation  D  and  we  made  the  required  informational  filing  pursuant  to
Regulation D.
<PAGE>
     39. On or about July 29, 1999,  we issued 18,577 shares of our common stock
to Hiroko Yoshida, in exchange for scientific and product  development  services
rendered  to us.  Such  shares  were  valued at $1.00 per share and were  issued
pursuant to the exemption from registration under Section 4(2) of the Securities
Act of 1933, as amended.

     40. On or about August 6, 1999,  we issued 9,883 shares of our common stock
to Hiroko Yoshida, in exchange for scientific and product  development  services
rendered  to us.  Such  shares  were  valued at  $1.00per  share and were issued
pursuant to the exemption from registration under Section 4(2) of the Securities
Act of 1933, as amended.

     41. On or about August 6, 1999, we issued 50,000 shares of our common stock
to Danilo Lasic, in exchange for scientific,  laboratory,  and technical  advice
rendered  to us.  Such  shares  were  valued at $1.00 per share and were  issued
pursuant to the exemption from registration under Section 4(2) of the Securities
Act of 1933, as amended.

     42. On or about  September 27, 1999, we issued 200,000 shares of our common
stock to Francis  Pizzuli,  in connection with a settlement reach in litigation.
Such shares  were  issued  pursuant to the  exemption  from  registration  under
Section 4(2) of the Securities Act of 1933, as amended.

     43. On or about  September 27, 1999, we issued 237,079 shares of our common
stock  to Amram  Rothman,  in  connection  with the  conversion  of  convertible
debentures  owned by Mr.  Rothman.  Such  shares  were  issued  pursuant  to the
exemption  from  registration  under Rule 504 of Regulation D. We relied on such
exemption  from  registration  based upon the fact that issuance of these shares
complied  with  the  requirements  of  Regulation  D and we  made  the  required
informational filing pursuant to Regulation D.

     44. On or about October 4, 1999, we issued 4,000 shares of our common stock
to John G. Charles,  in exchange for sales and marketing  services.  Such shares
were valued at $1.00 per share and were issued  pursuant to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     45. On or about  October 13, 1999, we issued  384,000  shares of our common
stock to Amram Rothman, in debt conversion.  Such shares were valued at $0.09375
per share and were issued pursuant to the exemption from registration under Rule
504 of Regulation D. We relied on such  exemption from  registration  based upon
the fact  that  issuance  of these  shares  complied  with the  requirements  of
Regulation  D  and  we  made  the  required  informational  filing  pursuant  to
Regulation D.

     46. On or about  October 18, 1999, we issued  100,000  shares of our common
stock to Amram Rothman, in debt conversion. Such shares were valued at $0.09 per
share and were issued pursuant to the exemption from registration under Rule 504
or Regulation D. We relied on such  exemption from  registration  based upon the
fact that issuance of these shares complied with the  requirements of Regulation
D and we made the required informational filing pursuant to Regulation D.

     47. On or about  October 18, 1999,  we issued  70,880  shares of our common
stock to Hermes  Bioscience,  Inc.,  in exchange for  research  and  development
laboratory services.  Such shares were valued at $1.00 per share and were issued
pursuant to the exemption from registration under Section 4(2) of the Securities
Act of 1933, as amended.

     48. On or about  October 18,  1999,  we issued  5,000  shares of our common
stock  to each of Dr.  Charles  Seidel  and Dr.  Alan  Burns,  in  exchange  for
services. Such shares were valued at $1.00 per share and were issued pursuant to
the exemption  from  registration  under Section 4(2) of the  Securities  Act of
1933, as amended.

     49. On or about  October 28, 1999, we issued  500,000  shares of our common
stock to Amram Rothman, in debt conversion. Such shares were valued at $0.08 per
share and were issued pursuant to the exemption from registration under Rule 504
or Regulation D. We relied on such  exemption from  registration  based upon the
fact that issuance of these shares complied with the  requirements of Regulation
D and we made the required informational filing pursuant to Regulation D.

     50. On or about  October 28, 1999,  we issued  70,880  shares of our common
stock to Hermes  Bioscience,  Inc.,  in exchange for  research  and  development
laboratory services.  Such shares were valued at $0.05 per share and were issued
pursuant to the exemption from registration under Section 4(2) of the Securities
Act of 1933, as amended.

     51. On or about  November  10,  1999,  we issued 4,000 shares of our common
stock to John  Charles,  in exchange  for  services.  Such shares were valued at
$1.00 per share and were issued  pursuant  to the  exemption  from  registration
under Section 4(2) of the Securities Act of 1933, as amended.
<PAGE>
     52. On or about December 8, 1999, we issued  1,000,000 shares of our common
stock to Southwest Securities,  Inc., in exchange for services. Such shares were
valued at $0.46  per  share  and were  issued  pursuant  to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     53. On or about December 20, 1999, we issued 1,250,000 shares of our common
stock to Dr. David Summers,  our Chairman and Chief Executive  Officer,  in debt
conversion.  Such shares were valued at $0.12 per share and were issued pursuant
to the exemption from  registration  under Section 4(2) of the Securities Act of
1933, as amended.

     54. On or about  December 20, 1999, we issued  600,000 shares of our common
stock to Gary Ball,  in lieu of payment of salary.  Such  shares  were valued at
$0.10 per share and were issued  pursuant  to the  exemption  from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     55. On or about  December 20, 1999,  we issued  50,000 shares of our common
stock to Dwight Cantrell,  in exchange for financial services.  Such shares were
valued at $0.50  per  share  and were  issued  pursuant  to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     56. On or about  December 20, 1999,  we issued  50,000 shares of our common
stock to Roman Claudio, in exchange for legal services.  Such shares were valued
at $0.50 per share and were issued  pursuant to the exemption from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     57. On or about  January 19, 2000, we issued  200,325  shares of our common
stock to Nick Nichols,  in exchange for legal and patent  services.  Such shares
were valued at $0.10 per share and were issued  pursuant to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     58. On or about  February 2, 2000,  we issued  24,000  shares of our common
stock to Barbara  Richardson,  in lieu of payment  of salary and  bonuses.  Such
shares were valued at $0.01 per share and were issued  pursuant to the exemption
from registration under Section 4(2) of the Securities Act of 1933, as amended.

     59. On or about  February 2, 2000,  we issued  50,000  shares of our common
stock to Collaborative, Inc., in exchange for research and development services.
Such  shares  were  valued at $0.20 per share and were  issued  pursuant  to the
exemption from registration under Section 4(2) of the Securities Act of 1933, as
amended.

     60. On or about  February 2, 2000,  we issued  25,000  shares of our common
stock to Janet Greeson,  in exchange for consulting  services.  Such shares were
valued at $0.40  per  share  and were  issued  pursuant  to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     61. On or about  February 2, 2000,  we issued  10,000  shares of our common
stock to Dr. Representacoes Ltd., in exchange for legal and consulting services.
Such  shares  were  valued at $0.50 per share and were  issued  pursuant  to the
exemption from registration under Section 4(2) of the Securities Act of 1933, as
amended.

     62. On or about  February 2, 2000,  we issued  10,000  shares of our common
stock to William  Lamar,  in exchange for  services.  Such shares were valued at
$0.40 per share and were issued  pursuant  to the  exemption  from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     63. On or about  February 9, 2000,  we issued  10,000  shares of our common
stock to each of Richard Smalling and Michel Henry, in exchange for research and
development consulting services.  Such shares were valued at $0.10 per share and
were issued  pursuant to the exemption from  registration  under Section 4(2) of
the Securities Act of 1933, as amended.

     64. On or about  February  18,  2000,  we issued 1,820 shares of our common
stock to James Regan,  in exchange  for  consulting  services.  Such shares were
valued at $1.00  per  share  and were  issued  pursuant  to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     65. On or about  February 18, 2000,  we issued  33,933 shares of our common
stock to Hiroko  Yoshida,  in exchange for  scientific  and product  development
services  rendered  to us.  Such  shares were valued at $1.00 per share and were
issued  pursuant to the exemption  from  registration  under Section 4(2) of the
Securities Act of 1933, as amended.

     66. On or about  February 18, 2000, we issued  136,173 shares of our common
stock to Board of  Trustees of Leland and 13,457  shares of our common  stock to
each of John Cooke,  Christopher  Heeschen,  Phillip  Tsao,  and James Jang,  in
exchange for scientific and product  development  services  rendered to us. Such
shares were valued at $1.00 per share and were issued  pursuant to the exemption
from registration under Section 4(2) of the Securities Act of 1933, as amended.
<PAGE>
     67. On or about  February 19, 2000, we issued  300,000 shares of our common
stock to Geotermica,  Ltd., in debt conversion. Such shares were valued at $0.50
per share and were issued  pursuant to the  exemption  from  registration  under
Section 4(2) of the Securities Act of 1933, as amended.

     68. On or about March 2, 2000,  we issued 14,000 shares of our common stock
to Barbara Richardson,  in lieu of payment of salary. Such shares were valued at
$4.80 per share and were issued  pursuant  to the  exemption  from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     69. On or about March 2, 2000,  we issued 50,000 shares of our common stock
to John  Charles  and 25,000  shares of our common  stock to Roy  Robertson,  in
exchange for consulting  services.  Mr. Charles' shares were valued at $0.30 per
share and Mr.  Robertson's  shares were valued at $7.25 per share.  These shares
were issued  pursuant to the exemption from  registration  under Section 4(2) of
the Securities Act of 1933, as amended.

     70. On or about March 3, 2000,  we issued 14,000 shares of our common stock
to Barbara Richardson,  in lieu of payment of salary. Such shares were valued at
$7.25 per share and were issued  pursuant  to the  exemption  from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     71. On or about March 7, 2000,  we issued  1,000 shares of our common stock
to each of John Sorsi Jr. and Gary Parker, in exchange for promotional services.
Such  shares  were  valued at $1.00 per share and were  issued  pursuant  to the
exemption from registration under Section 4(2) of the Securities Act of 1933, as
amended.

     72. On or about March 13, 2000, we issued 20,000 shares of our common stock
to  Curtis  Wenger,  Esq.  and  25,000  shares  of our  common  stock to each of
Alexander  Walker III,  Esq.  and  Alexander  Walker Jr., in exchange  for legal
services. Mr. Wenger's shares were valued at $0.35 per share, Mr. Walker and Mr.
Walker  Jr.'s  shares  were each  valued at $6.00 per share.  These  shares were
issued  pursuant to the exemption  from  registration  under Section 4(2) of the
Securities Act of 1933, as amended.

     73. On or about March 13, 2000, we issued 25,000 shares of our common stock
to Incubud, Inc., in exchange for promotional services.  Such shares were valued
at $0.25 per share and were issued  pursuant to the exemption from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     74. On or about March 13, 2000, we issued 12,000 shares of our common stock
to Sichenzia,  Ross & Friedman LLP, in exchange for legal services.  Such shares
were valued at $6.00 per share and were issued  pursuant to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.



     The sales  listed  above do not include  sales of  unregistered  securities
since March 31, 2000,  which have not yet been accounted for.  Nonetheless,  the
following is a  description  of a recently  concluded  private  placement of our
securities:

     On or about May 9, 2000, we received  $1,500,000 in gross proceeds  related
to an  offering of up to 45,000  shares of 8%  Cumulative  Convertible  Series A
Preferred Stock, with a par value of $.001, for the aggregate  purchase price of
$4,500,000 and Common Stock Purchase  Warrants to purchase our common stock (the
"Warrants")at an above-market  price. For consideration  received in the initial
funding,  we issued  15,000 shares of Preferred  stock and 333,333  Warrants and
paid  approximately  $190,000 in commissions  and legal fees.  Additionally,  as
consideration  for the  transaction,  we  issued  Placement  Agent  Warrants  to
purchase up to 62,250  shares of our common stock.  The remaining  $3,000,000 in
funding will not occur until  certain  criteria have been met, as defined in the
subscription agreement. We cannot assure that these criteria will be met or that
the funding will occur.  Terms for the Placement  Agent  Warrants are similar to
the terms of the Warrants issued with the Preferred Stock.

     Holders of the  Preferred  Stock are  entitled to receive  cash  dividends,
payable  quarterly  and have  preferential  liquidation  rights  above all other
issuances of common stock for an amount equal to the stated value. The Preferred
Stock and unpaid  dividends are convertible into shares of common stock equal to
an amount  determined  by the market  value of the  common  stock at the date of
conversion,  adjusted for changes in the market  price prior to the  conversion.
Holders of the Preferred Stock do not have voting rights.
<PAGE>
ITEM 27.  INDEX TO EXHIBITS
<TABLE>
<CAPTION>

Exhibit No.       Exhibit

<S>               <C>
  3.1             Articles of Incorporation of the Company **
  3.2             Bylaws of the Company **
  4.1             Form of 8% Series A Senior Subordinated Convertible Redeemable Debenture **
  4.2             Form of 8% Series B Senior Subordinated Convertible Redeemable Debenture **
  4.3             Specimen Stock Certificate of the Company **
  5.1             Opinion of Sichenzia, Ross & Friedman, LLP
 10.1             Form of Employment Agreement with Dr. David Summers, dated December 18, 1996
 10.2             Form of Employment Agreement with Ms. Barbara Richardson, dated June 1, 2000
 10.3             Form of Consulting Services Agreement with Mr. Roy Robertson, dated March 1, 2000
 10.4             Form of Subscription Agreement for Purchase of Series A 8% Cumulative Convertible Preferred
                  Stock*
 10.5             Certificate to Set Forth Designations, Voting Powers, Preferences, Limitations, Restrictions
                  and Relative Rights of Series A 8% Cumulative Convertible Preferred Stock*
 10.6             Form of Common Stock Purchase Warrant*
 10.7             Lease of Company's Facility at 15001 Walden Road, Suite 108, Montgomery, Texas 77356
 10.8             Lease of Company's Facility at 15001 Walden Road, Suites 234 and 235, Montgomery, Texas 77356
 16.1             Letter on change in certifying accountant **
 23.1             Consent of Ham, Langston & Brezina, LLP*
 23.2             Consent of Sichenzia, Ross & Friedman, LLP (included in Exhibit 5.1)
 27.1             Financial Data Schedule*

*    Previously filed with the Registrant's initial filing of this Form SB-2, filed on June 30, 2000.
**  Incorporated by reference from the Registrant's Form 10-SB, filed on December 3, 1999.
</TABLE>

ITEM 28. UNDERTAKINGS

The undersigned Registrant hereby undertakes:

     (1) To  file a  post-effective  amendment  to this  Registration  Statement
during any period in which offers or sales are being made:

          (i) to include  any  Prospectus  required  by Section  10(a)(3) of the
     Securities Act;

          (ii)to reflect in the Prospectus any facts or events arising after the
     effective  date of the  Registration  Statement  (or the most recent  post-
     effective  amendment  thereof)  which,  individually,  or in the aggregate,
     represent  a  fundamental  change  in  the  information  set  forth  in the
     Registration  Statement.  Notwithstanding  the  foregoing,  any increase or
     decrease  in volume of  securities  offered (if the total  dollar  value of
     securities  offered  would not exceed  that which was  registered)  and any
     deviation from the low or high end of the estimated  maximum offering range
     may be  reflected  in the form of  prospectus  filed  with  the  Commission
     pursuant  to  Rule  424(b)  ((S)230.424(b)  of  this  Chapter)  if,  in the
     aggregate,  the  changes in volume and price  represent  no more than a 20%
     change  in  the  maximum   aggregate   offering  price  set  forth  in  the
     "Calculation  of  Registration  Fee"  table in the  effective  Registration
     Statement; and

          (iii) to include any material  information with respect to the plan of
     distribution not previously disclosed in the Registration  Statement of any
     material change to such information in the Registration Statement.

     (2) To remove from registration by means of a post-effective  amendment any
of the securities  being  registered  which remain unsold at the  termination of
this offering.

     (3)  To  provide  to  the  Underwriters  at the  closing  specified  in the
underwriting agreement certificates in such denominations and registered in such
names  as  required  by the  Underwriter  to  permit  prompt  delivery  to  each
purchaser.

     (4) That, for the purpose of determining any liability under the Securities
Act, each such post-effective amendment shall be deemed to be a new Registration
Statement relating to the securities offered therein,  and this offering of such
securities  at that time shall be deemed to be the  initial  bona fide  offering
thereof.

     (5) That,  insofar as  indemnification  for  liabilities  arising  from the
Securities Act may be permitted to Directors,  officers, and controlling persons
of the  Registrant  pursuant to the  foregoing  provisions,  or  otherwise,  the
Registrant  has  been  advised  that  in  the  opinion  of the  Commission  such
indemnification  is against public policy as expressed in the Securities Act and
is,  therefore,  unenforceable.  In the event  that a claim for  indemnification
against such  liabilities  (other than the payment by the Registrant of expenses
incurred or paid by a Director,  officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
Director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as  expressed  in the  Securities  Act and will be  governed by the final
adjudication of such issue.

     (6) That,  for purposes of determining  any liability  under the Securities
Act, the information  omitted from the form of Prospectus  filed as part of this
Registration  Statement  in reliance  upon Rule 430A and  contained in a form of
Prospectus  filed by the  Registrant  pursuant to Rule  424(b)(1) or (4) or Rule
497(h) under the Securities Act shall be deemed to be part of this  Registration
Statement as of the time it was declared effective.
<PAGE>
                                   SIGNATURES

     Pursuant to the requirements of the Act, the Company  certifies that it has
reasonable grounds to believe that it meets all of the requirement for filing on
Form SB-2 and has duly caused this  Registration  Statement  to be signed on its
behalf by the undersigned,  thereunto duly authorized, in the State of Texas, on
June 30, 2000.

<TABLE>
<CAPTION>

                      Signature                                 Title                              Date

<S>                                               <C>                                         <C>
     ____________________________                 Chief Executive Officer and                 July 20, 2000
     David P. Summers                             Chairman

     ____________________________                 Secretary and Director                      July 20, 2000
     Barbara J. Richardson

     ____________________________                 Chief Financial Officer,                    July 20, 2000
     M. Dwight Cantrell                           Treasurer and Director

     ____________________________                 Director                                    July 20, 2000
     Gary R. Ball

     ____________________________                 Director                                    July 20, 2000
     Claudio R. Roman

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission