ENDOVASC LTD INC
10SB12G/A, 2000-04-12
COMMERCIAL PHYSICAL & BIOLOGICAL RESEARCH
Previous: EMERGING MARKETS PORTFOLIO/, 40-8F-L, 2000-04-12
Next: VEL ACCOUNT III OF ALLMERICA FINANCIAL LIFE INSUR & ANN CO, 485BPOS, 2000-04-12





                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                               AMENDED FORM 10-SB
                   GENERAL FORM FOR REGISTRATION OF SECURITIES
                            OF SMALL BUSINESS ISSUERS

                           Under Section 12(b) or (g)
                     of the Securities Exchange Act of 1934

                               ENDOVASC LTD., INC.
                  ---------------------------------------------
                 (Name of Small Business Issuer in its Charter)


           Nevada                                        76-0512500
 ---------------------------                          -------------------
(State of other jurisdiction                         (I.R.S. Employer
of incorporation or                                  Identification No.)
organization)


 15001 Walden Road, Suite 108, Montgomery, TX                    77356
 --------------------------------------------                  -----------
(Address of principal executive offices)                        (Zip Code)


Issuer's Telephone number:   (409) 448-2222
                           -------------------

Securities to be registered pursuant to Section 12(b) of the Act:  None


Securities to be registered pursuant to Section 12(g) of the Act:

                    Common Stock, Par Value $0.001 Per Share
                    ----------------------------------------
                                (Title of Class)



<PAGE>

- --------------------------------------------------------------------------------
ITEM 1.  DESCRIPTION OF BUSINESS
- --------------------------------------------------------------------------------

(a)      Business Development

         Endovasc Ltd. Inc.,  (the  "Company" or the  "Registrant" ) is a Nevada
corporation which was originally incorporated on June 10, 1996 under the name of
Endovasc.  The Company was  authorized to issue an aggregate of 25,000 shares of
capital  stock  with a par  value of  $0.001  per  share.  The  Company  filed a
Certificate of Amendment to the Articles of  Incorporation  on September 5, 1996
increasing the  authorized  shares to  100,000,000  shares of common stock,  par
value $0.001 per share.  On May 28, 1997,  the Company  filed a  Certificate  of
Amendment  of  Articles  of  Incorporation  changing  the name of the Company to
Endovasc  Ltd.,  Inc.  On June 2,  1997,  the  Company  filed a  Certificate  of
Amendment  of Articles of  Incorporation  increasing  the  authorized  shares to
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.

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

         The  Company  maintains  offices  at  15001  Walden  Road,  Suite  108,
Montgomery,  Texas  77356.  As of  October  13,  1999,  7,296,496  shares of the
Company's  authorized  shares of common  stock were issued and  outstanding.  No
shares of preferred stock have been issued.

         The Company has generated no revenue from the sales of its products. As
described below,  the Company's  products are in the process of clinical testing
and have not been  approved  for  general  sales.  Accordingly,  the Company has
historically  operated  with  significant  losses.  Also,  the Company  does not
anticipate  generating revenues from the sale of products during the next twelve
months.  As a  result,  it is  possible  that  the  Company  will not be able to
continue as a going concern.

         As stated in the  Company's  previous Form 10-SB and Amended Form 10-SB
filings, the Company as historically  operated at a loss. During the fiscal year
ended June 30, 1999,  the  Company's net loss totaled  $796,543.  For the fiscal
year  ended June 30,  1998 net losses  totaled  $1,032,834.  From the  Company's
inception  through  June 30, 1999 net losses  totaled  $2,786,008.  As the audit
report  attached to the  Company's  financial  statements  which are part of the
Company's February 4, 2000 Amended Form 10-SB states, the Company's  accountants
believe that substantial doubt exists about the Company's ability to continue as
a going concern.

(b)      Business of the Registrant

(1)      Principal Products and Services

         The Company develops  biotechnology products for marketing or licensing
in the human health care  industry.  In this regard,  the Company has focused on
developing  products  related to the  treatment of patients  who have  undergone
angioplasty treatment for vessel blockages.

         Patients who become  critically ill due to vessel  blockage are treated
with bypass or medical  therapy or in many cases are treated with an angioplasty
procedure. The angioplasty procedure uses a small balloon like structure to open

                                        2

<PAGE>

blocked blood vessels.  Quite often  angioplasty  patients develop new blockages
after  treatment.  The Company has focused on developing  products to reduce the
occurrence of new blockages after angioplasty procedures.

         The  Company  has  found  that a  naturally  occurring  hormone  called
prostaglandin  E1 may prevent  secondary  blockages  from occurring if it can be
used  at  the  same  time  that  an  angioplasty  is  preformed.  Unfortunately,
prostaglandin E1 has a short life in the blood stream,  not quite long enough to
produce the effect needed to prevent the reclosure.  The Company is developing a
method of delivering prostaglandin over a long period of time thereby increasing
the therapeutic effect of the hormone.

         In this regard,  the Company is using methods  described in two patents
transferred  to  the  Company  to  create  an  effective   delivery  system  for
prostaglandin. The Company's technology has been developed around its US Patents
No. 4,820,732,  "Method and Compositions for Reducing Dysfunction in Angioplasty
Procedures," and No. 4,955,878, "Kit for Treating Arterial Dysfunction Resulting
from Angioplasty Procedures".

         The products created by the Company using the methods  described in the
patents consist of putting  prostaglandin  into tiny  "artificial  cells" called
liposomes.  Liposomes are extremely  small  cell-like  structures  composed of a
thin, but durable,  membrane that surrounds a hollow  compartment  containing an
active drug,  protecting the drug from the outside environment.  The liposome is
capable of  regulating  the  transport  of  molecules in and out of the enclosed
compartment.  The, liposomes may be used to control the passage if drugs through
the membrane and to the intended body site for absorption or action.

         The  Company's  products use  liposomes  filled with  prostaglandin  to
penetrate the area of the  angioplasty-treated  blood vessel wall. Once in place
these liposomes slowly dissolve and continuously  release  prostaglandin  over a
specific period of time. The  prostaglandin  can thereby treat the effected area
over a longer period of time than it could without the liposomes.  The Company's
liposome/prostaglandin  products are protected by US Patent 4,820,732, US Patent
4,955,878 and Notice of Allowance to US Ser. No. 07/797,743 received on March 1,
1999, and Trademark  Application Ser. No. 75/632,736'  (LiprostinTM) and various
patents pending.

         The Company's lead product is called Liprostin(TM). The Company intends
to use  Liprostin(TM) to coat surgical stents.  Such stents are used in vascular
surgical  procedures  such as angioplasty  and in the treatment of critical limb
salvage.  Stents are small structures used in vascular surgery to support vessel
healing and instilling  agents that promote the healing process.  The Company is
in the clinical  trial  testing  procedure  necessary to obtain the Federal Drug
Administration's  approval for the sale of  Liprostin(TM)  in the Untied States.
The Company  intends to commence Phase I/II testing by January 1, 2000.  Phase I
clinical  trials  consist of testing for the safety and tolerance of the product
with a small group of subjects and may also yield preliminary  information about
the  effectiveness  and dosage levels of the product.  Phase II clinical  trials
involve   testing  for   efficacy,   determination   of   optional   dosage  and
identification of possible side effects in a larger patient group.

(2)      Distribution Methods

         Once the Company has completed  clinical testing of  Liprostin(TM)  and
obtained FDA approval for the sale of the drug, Liprostin(TM) will be sold alone
or in a kit containing a delivery catheter and a stent or other components.  The
Company intends to promote the product through peer review,  seminars,  journals


                                        3

<PAGE>
and  direct  sales.  The  Company  intends to market  its  Liprostin(TM)  coated
surgical  stents via  marketing  partners  with  experience in the marketing and
distribution  of medial  products.  If no suitable  partner is found the Company
likely will use either a public or private  offering of its  securities,  either
equity or debt, to raise funds necessary to create the production, marketing and
distribution infrastructure necessary to bring its products to market.

(3)      Status of Publicly Announced New Products or Services

         At the  time of the  filing  of this  Amended  Form 10,  the  Company's
primary  product,  Liprostin(TM),  has received  preclinical  approval to file a
Investigational  New Drug  application  ("IND")  for Phase I/II of its  clinical
trials.  The  Company  estimates  that both  phases of  clinical  trial  will be
complete by approximately December 31, 2000.

(4)      Competition

         The Company faces well  established  and well funded  competition  from
other companies using liposomes for drug delivery.  These include Eli Lilly, The
Liposome Company and Schering-Plough. These companies generally use liposome for
the  delivery  of  antitumor  drugs.   While  the  Company's  stents  coated  in
Liprostin(TM) can be use in antitumor  treatment,  the Company primarily intends
to market Liprostin(TM) in connection with angioplasty treatments.

         Competition  in this area is limited at present as only  ReoPro sold by
Censtocor and marketed by Eli Lilly is being used in angioplasty  and no product
is  available  to treat  critical  limb  ischemia  (cli),  the  Company's  first
indication for approval. CLI is a medical condition were a limb does not receive
a sufficient supply of blood.

(5)      Raw Materials and Principal Suppliers

         At the time of the filing of this  Amended  Form 10-SB,  the Company is
still in the  process  of test  its  products  in  clinical  trials.  Commercial
production of production of products had not begun.

(6)      Dependence on Major Customers

         As   indicated   throughout   this  Item  1,  the  Company  is  in  the
organizational  stage and is in the  process of  developing,  manufacturing  and
distributing its biopharmaceutical  products. At this point in time, the Company
has no sales and accordingly, no major customers.

(7)      Patents, Trademarks, Licenses, Copyrights, etc.

         The Company owns two  patents:  US Patents No.  4,820,732,  "Method and
Compositions  for  Reducing  Dysfunction  in  Angioplasty  Procedures,"  and No.
4,955,878,  "Kit for Treating  Arterial  Dysfunction  Resulting from Angioplasty
Procedures".

         The  Company  also has applied for  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  ("USPTO")  notified the Company
that its  pending  Patent US Ser.  No.  09/309,949  would be allowed  (Notice of
Allowance).



                                        4

<PAGE>
(8)      Governmental Approval, Effect of Governmental Regulations and Costs and
         Effects of Compliance with Environmental Laws

         The Company anticipates that governmental regulation will significantly
impact  upon the time in which the  Company  can  market  its  biopharmaceutical
products  in the United  States.  Initially,  the  Company  must comply with FDA
procedures  to gain approval for its products.  Such approval  process  involves
clinical testing which occurs in three phases to demonstrate safety and efficacy
of the product.  Phase I clinical  trials  consist of testing for the safety and
tolerance  of the  product  with a small  group of  subjects  and may also yield
preliminary  information  about  the  effectiveness  and  dosage  levels  of the
product. Phase II clinical trials involve testing for efficacy, determination of
optional dosage and  identification of possible side effects in a larger patient
group.  Phase III clinical trials consist of additional testing for efficacy and
safety with an expanded  patent  group.  After the product has been approved for
marketing,  Phase IV  post-marketing  surveillance  studies  may be  required to
provide additional data to the FDA for longer term follow-up concerns.

         Upon  successful  completion  of Phase III  testing,  either a New Drug
Application (NDA) or Product License  Application (PLS) can be filed,  depending
upon whether the product is designated as a drug or a biological,  respectively.
Either  approval  requires a review of detailed  data of the results of clinical
studies,  the  composition of the drug or biological,  the labeling that will be
used, information on manufacturing  methods, and samples of the products.  After
the FDA  completes  its review of the  application,  the  product  is  typically
reviewed by a panel of medical  experts,  and the  applicant  required to answer
questions on its safety and efficacy. At the recommendation of the panel, an NDA
or PLA may be granted and the product may then be marketed.

         The Company  anticipates  that even after FDA  approval,  the Company's
products will be subject to FDA regulation.

(9)      Research and Development in the Last Two Years

         During the last two years,  the Company has been primarily  involved in
developing  its  anti-restenosis  stent  coatings and its liposomes for treating
vascular disease (Restenosis refers to the medical condition were a blood vessel
develops a new blockage after treatment for an initial blockage).  Both projects
are  developed  and,  in the  Company's  opinion,  are ready for human  clinical
trials.  The  Company  has  collaboration  with  outside  partners  on its stent
coatings,  but is at present taking its  LiprostinTM  liposome to market without
corporate alliances.

(10)     Employees

         As of this filing, the Company had five (5) full-time employees.  Three
of the officers and directors of the Company also perform  services on behalf of
the Company but do so on a non-exclusive  basis. None of the Company's employees
or independent  contractors are subject to a collective bargaining agreement and
the  Company   believes  its  relations  with  its  employees  and   independent
contractors are good.

(c)      Reports to Security Holders

         Prior to filing  this  Amended  Form  10-SB,  the  Company has not been
required to deliver annual  reports.  To the extent that the Company is required
to deliver annual reports to security  holders through its status as a reporting
company,  the Company  shall  deliver  annual  reports.  Also, to the extent the
Company is required to deliver annual reports by the rules or regulations of any
exchange upon which the Company's  shares are traded,  the Company shall deliver


                                        5

<PAGE>
annual reports.  If the Company is not required to deliver annual  reports,  the
Company will not go the expense of producing and delivering such reports. If the
Company is  required  to  deliver  annual  reports,  they will  contain  audited
financial statements as required.

         Prior to the filing of its Form 10-SB in December of 1999,  the Company
has not filed  reports with the  Securities  and Exchange  Commission.  Once the
Company becomes a reporting company,  management anticipates that Forms 3, 4, 5,
10K-SB,  10Q-SB,  8-K and Schedules 13D along with  appropriate  proxy materials
will have to be filed as they come due. If the Company issues additional shares,
the Company may file additional registration statements for those shares.

         The public may read and copy any  materials  the Company files with the
Securities and Exchange  Commission at the Commission's Public Reference Room at
450  Fifth  Street,  N.W.,  Washington,   D.C.  20549.  The  public  may  obtain
information on the operation of the Public Reference Room by call the Commission
at  1-800-SEC-0330.  The  Commission  maintains an Internet  site that  contains
reports,  proxy and  information  statements,  and other  information  regarding
issuers that file  electronically  with the Commission.  The Internet address of
the Commission's site is (http://www.sec.gov).

(d)      Year 2000 Disclosure

State of Readiness

         The Company does not  anticipate any problems in dealing with year 2000
issues. All of the Company's computer systems have been acquired within the last
year and are year 2000  compliant.  All such  systems have  computer  processors
capable of properly  recognizing dates past 1999. The Company's computer systems
are used primarily for word processing, bookkeeping and Internet communications.
The Company keeps current with all updates and revisions of all software used in
connection with the Company's  business.  The Company's  current word processing
accounting and Internet communications software is year 2000 compliant.  From an
internal standpoint, the Company is year 2000 ready. Operations since January 1,
2000 have show no problems  which could be  attributed to the year 2000 computer
issue.

         The  Company's  business may be impacted by the year 2000  readiness of
third  parties with whom the Company has a material  relationship.  Such parties
include banks, telephone companies, attorneys,  accountants and transfer agents.
The Company has made  inquiry of its  transfer  agent,  Nevada  Agency and Trust
Company,  its attorneys and its accountant  regarding their year 2000 readiness.
All of the Company's  attorneys,  its accountant and its transfer agent are year
2000 compliant. Larger vendors, such as banks and telecommunications  companies,
have represented  themselves as year 2000 compliant.  Since January 1, 2000, the
Company has experience no problems in connection  with third parties which could
be attributed to the Year 2000 issue.

Costs of Year 2000 Issues

         The  Company's  costs of  remediating  any year  2000  issues  has been
inconsequential.  Such costs total no more than a few thousand dollars.  Indeed,
the general need to upgrade and replace computer systems was more of a factor in
recent  computer  hardware and software  acquisitions  than the year 2000 was in
connection with the computer systems the Company uses.

                                        6

<PAGE>

Year 2000 Issues, Risks and Contingency Plans

         The most  reasonable  worst case scenario the Company faces as a result
of year 2000  issues is the failure of third party  service  providers,  such as
banks or telecommunications  companies,  failing as a result of their failure to
properly  remediate any year 2000 problem they may have.  If that  happens,  the
Company will deal with service  providers who have not failed to remediate their
year 2000 issues. Management does not anticipate that the costs of changing such
third party  service  providers  will be  significant.  As stated  above,  since
January 1, 2000,  the  Company  has  experienced  no Year 2000  problems  either
internally or with third parties.

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

PLAN OF OPERATION

         As was indicated in the notes to the financial statements,  the Company
is primarily a developer and marketer of  proprietary  biopharmaceutics  for the
human healthcare industry. The products are delivered in very small microspheres
called  liposomes which can range in size from 50 nm to 10,000 nm or more, or in
conjugated  compounds  containing the drug on the surface of various prosthesis.
These  products are protected by US Patent  4,820,732,  US Patent  4,955,878 and
Notice of  Allowance to US Ser. No.  07/797,743  received on March 1, 1999,  and
Trademark  Application  Ser. No.  75/632,736  (LiprostinTM)  and various patents
pending.

Liquidity and Cash Requirements

         For a complete understanding, this Plan of Operations should be read in
conjunction with Part I Item 1, Description of Business, and Part F/S, Financial
Statements, to this Amended Form 10-SB.

         During the period from  inception,  June 10, 1996 to June 30, 1999, the
Company has not  generated  any revenue  from the sale of products  and does not
expect to generate any  material  revenue from sale of products for at least the
following  twelve  months.  Also,  the Company has  historically  operated  with
significant  losses.  The Company's  lack of revenue may result in the Company's
inability to continue as a going concern.

         However,  during the next 12 months,  management  of the  Company  will
attempt to generate  revenue by enhancing its ongoing  research and  development
services.  In July 1999,  the Company  established  one such  program with C. R.
Bard,  Inc.  ("Bard")  of Murray  Hill,  New  Jersey.  The  Company and Bard are
collaborating on the development of new coatings for vascular stents,  which may
inhibit or prevent  restenosis and premature  closure of Bard's peripheral stent
and  graft  prosthesis.  A  peripheral  stent is a  medical  device  used in the
arteries  of limbs  to  maintain  open  blood  flow.  A graft  prosthesis  is an
artificial  vein or artery.  The above  agreement also called for a "standstill"
and "quiet  period" for six months while Bard carried out certain due  diligence
on  both  the  current   research  and   development   and  the  Company's  core
technologies.  The terms  "standstill" and "quiet period" refer to the Company's
contractual  obligation to refrain from the types of  activities  covered by the
agreement  with Bard for a period of six  months  while Bard  conducted  its due


                                        7

<PAGE>
diligence.  The term "due  diligence  refers to Bard's  obligation to conduct an
investigation  it deems  necessary  regarding  the  status of the  research  and
development of the Company's core products. Although there can be no assurances,
the  Company  is  hopeful  that this  collaboration  may  result in a license or
similar  agreement some time during the next 12 months,  which may alleviate the
Company's cash flow needs and its complete  reliance on the need to secure funds
through  small  private  placements  of its debt and equity  securities  and its
dependency on personal loans from Dr. Summers.

         As discussed above,  research and development services are being sought
in order to generate  revenues to assist in the cost of operations as opposed to
solely relying on the sale of equity or debt securities. However, these services
and revenues are dependent upon the ability of the Company primarily through its
founder,  Dr.  David  Summers,  to  continue  to be  actively  involved  in  the
development  of new and novel  technologies,  which are of interest to potential
outside company  collaborators  and partners.  Should Dr. Summers not be able to
continue to provide such  services,  the Company  would be forced to recruit and
employ  personnel  capable  of  performing  similar  services  and  there  is no
assurance  that such persons  could be recruited  and employed to provide  these
services,  thus  exposing the Company to potential  loss of revenues tied to the
services.

         In addition, the Company's projected income for the coming 12 months is
dependent on the timely  acceptance of the  Company's  request for Food and Drug
Agency ("FDA")  approval of its Phase I and Phase II clinical trials of its main
product  Liprostin(TM),  for treatment of critical  limb salvage.  Critical limb
salvage refers to medical  treatment  during which attempts are made to increase
blood  circulation  to a limb  in  order  to  prevent  amputation.  There  is no
assurance that the FDA will approve the Company's submission as submitted. It is
possible  that  undue  delays by the FDA will  present  opportunities  for other
treatments to become available from larger companies with greater  financial and
logistical  resources.  It also  is  possible  that  the FDA  will  not  approve
Liprostin(TM).

         Either of the two events  described above, the failure of the Company's
research and development  efforts and the FDA's failure to approve the Company's
products,  could have an adverse  impact on the  Company's  ability to  continue
operations.  At this  point,  the  Company  has no other  sources  of  producing
revenue.  Without revenues from sales of FDA approved  products or from research
and  development  operations,  it is  likely  the  Company  will fail as a going
concern.

         Also, if the Company is unable to sell more of its  securities to raise
operating funds or otherwise obtain such funds from establishing lines of credit
or selling its technologies,  it is likely that the Company will fail as a going
concern. At this point, the Company has not plans to establish a line of credit,
sell its  technologies  or engage in a public offering of its shares in order to
generate operating capital.

         Other than  discussed  above,  the  Company  knows of no other  trends,
events or  uncertainties  that have or are reasonably  likely to have a material
impact on the Company's short-term or long-term liquidity.

         As of  June  30,  1999,  the  Company  had an  accumulated  deficit  of
($2,776,737)  funded primarily by paid-in  capital.  During the years ended June
30, 1999 and 1998,  the Company had losses from  operations  of  ($796,543)  and
($1,032,834), respectively. The Company expects that losses from operations will
continue until such time as product sales or research and  development  services
generate  sufficient  revenues to fund its  continuing  operations,  as to which
there can be no assurance.

                                        8

<PAGE>

         In December 1998, the Company offered to sell certain  securities under
a Regulation D, Rule 504 exemption, which became fully subscribed in August 1999
for a total of  $500,000.  The Company  intends to continue to raise  capital as
needed via private  placement of its  securities,  will seek lines of credit and
will solicit the sale of licenses  and/or sale of its potential  technologies if
so required.

         The Company believes that it has sufficient  capital for its short-term
needs.  Specifically,  the  Company  believes  it  has  sufficient  capital  for
operations  through  the end of 2000.  Management  will have to find a source of
additional  capital for  operations  beyond  2000.  If  management  fails in its
efforts to find such capital, the Company will no longer be able to operate.

         The  Company's  ability to  operate in the long term,  that is from the
period  beginning  in 18 months,  is unsure.  The Company  will have to meet its
long-term  capital  needs  through  the  sales of  products  or the sales of the
Company's securities.  Neither sources of funding is certain and is dependent on
the  Company's  ability to obtain  approval of its products from the FDA and the
Company's  ability to find purchasers for its securities.  If the Company cannot
generate sufficient capital in the long term, the Company will no longer be able
to operate.

Research and Development

         The Company  will  continue to attempt to develop new uses for its core
product  LiprostinTM,  which may  enable  it to avoid  serious  impact  from the
uncertainties of (1) continued  collaboration with Bard, or (2) the inability to
recruit other  partners,  collaborations  or licensees for its  technologies  by
developing new uses for its prostaglandin  coatings,  such as use in hip or bone
prosthesis  to  promote  rapid  bone  growth,  use of  prostaglandin  and  other
therapeutic agents for treatment of cancer,  inflammatory disease, liver disease
and other diseases which prostaglandin has demonstrated safety and efficacy.

         1. The  Company  has begun  testing  its  first  product,  a  liposomal
encapsulation of a natural  occurring  hormone,  prostaglandin  E-1 ("PGE-1") in
laboratory  and animal  models and is at present  awaiting  response from the US
Food and Drug Agency for approval to commence Phase I/II human trials.  Although
the  submission  is planned  for  during the first  quarter of the year 2000 and
should be reviewed  and  responded  to by the FDA within the  statutory 45 days,
there can be no assurance that this will be the case. It could be delayed if the
FDA requires  additional  information or tests which may  necessitate  resources
and/or financial outlays beyond the Company's capabilities.  Consequently,  this
may  substantially  impact  the  Company to the point  that the  Company  may be
required to (a) cease operations,  (b)out- license the product to a third party,
or (c) drop the product entirely.

         2. The  Company  continues  to  devote  the  majority  of its funds and
revenues on (a) its core product  LiprostinTM,  and (b) its  collaborations  and
potential licensing agreements.

         3. To date,  all of the  Company's  research and  development  has been
carried out without the need of additional  plant and equipment  other than what
the Company purchased during its first year of operation.  Although there can be
no assurances that our collaborations or research and development agreements may
required  additional  plant and  equipment,  the  Company  has no plans for such
outlays.

         Employees  will be added as  needed by the size and  complexity  of the
Company's business.

                                        9

<PAGE>

Going Concern Issue

     The  report  from  the  Company's   independent   accountants  includes  an
explanatory  paragraph which describes  substantial doubt concerning the ability
of the Company to continue as a going  concern,  without  continuing  additional
contributions  to  capital.  The Company  may incur  losses for the  foreseeable
future due to the  significant  costs  associated  with research and development
activities   and  operation   expenses  which  will  be  necessary  for  further
development  of  applications  for the  Company's  products and its research and
development  services.   See  "Financial  Statements  -  Report  of  Independent
Accountants" and Note 9 - Going Concern Considerations.

Costs of Filing Periodic Reports

         The filing of the  Company's  Form 10-SB in December of 1999,  subjects
the  Company  to  certain  requirements  of  the  Exchange  Act of  1934.  These
requirements  include the filing of an annual report on the Company's  business,
which must include audited financial statements;  quarterly reports,  which must
include unaudited interim financial statements;  and periodic reports of certain
material  events of which investors  should be made aware.  Legal and accounting
expertise are required to prepare these reports.  The annual auditor's  services
must be paid for in cash.  Should cash not be available to pay for the auditor's
services,  the Company will have to borrow the needed funds from sources not yet
identified.

- --------------------------------------------------------------------------------
ITEM 3.           DESCRIPTION OF PROPERTY
- --------------------------------------------------------------------------------

(a)      Principal  Plants  and  Property  and  Description  of Real  Estate and
Operating Data.

         The  Company  owns no real  property.  It  leases  office  space at its
address in Montgomery, Texas.

(b)      Investment Policies

         The  Company's  plan of operations is focused on the sale and promotion
of its  biopharmaceutical  products  as  described  in Item  (1) of  this  part.
Accordingly,  the  Company  has  no  particular  policy  regarding  each  of the
following types of investments:

         (1)  Investments  in real estate or interests in real estate;

         (2)  Investments in real estate mortgages; or

         (3)  Securities of, or interests in, persons  primarily engaged in real
              estate activities.


- --------------------------------------------------------------------------------
ITEM 4.           SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                  MANAGEMENT
- --------------------------------------------------------------------------------


(a)      Security Ownership of Certain Beneficial Owners:

         The following  information sets forth certain information as of October
30,  1999 about each  person  who is known to the  Company to be the  beneficial
owner of more than five percent (5%) of the Company's Common Stock:

                                       10

<PAGE>

<TABLE>
<CAPTION>

                           (2)

(1)                 Name and Address                               (3)                  (4)
Title               of Beneficial                            Amount and Nature of           Percent of
of Class            Owner                                   Beneficial Ownership              Class
- --------          ----------------------                 --------------------------         ----------

<S>               <C>                                          <C>                            <C>
Common            David P. Summers                             2,167,7001                     29.7%
                  15001 Walden Rd., Suite 108
                  Montgomery, TX   77356

Common            Gary R. Ball                                   533,0002                      7.3%
                  19015 Lockridge
                  Spring, TX   77373

Common            Cede & Co.                                    2,909,919                     39.9%
                  P.O. Box 222
                  Bowling Green Station
                  New York, N.Y.  10274

(b)      Security Ownership of Management:

                           (2)

(1)               Name and Address                                  (3)                          (4)
Title             of Beneficial                            Amount and Nature of               Percent of
of Class          Owner                                    Beneficial Ownership               Class
- --------          ----------------                       -----------------------           --------------

Common            David P. Summers                              2,167,700                     29.7%
                  15001 Walden Rd., Suite 108
                  Montgomery, TX   77356

Common            Gary R. Ball                                    533,000                      7.3%
                  19015 Lockridge
                  Spring, TX   77373

Common            M. Dwight Cantrell                               50,000                   Less than 1%
                  12777 Jones Rd., #102
                  Houston, TX  77070

Common            Claudio R. Roman                                   None                      0.0%

Common            All Directors and                             2,750,700                     37.7%
                  Officers as a Group
</TABLE>

- --------
    1 Of this  amount,  223,000  shares are owned by Dorothy  Summers,  David P.
      Summers' wife.

    2 Of this  amount,  5,000  shares are owned by Sherry R. Ball,  Gary  Ball's
      wife.

                                       11

<PAGE>

(c)      Changes in Control:

         There is no arrangement which may result in a change in control.

- --------------------------------------------------------------------------------
ITEM 5.           DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL
                          PERSONS
- --------------------------------------------------------------------------------


(a)  Directors and Executive Officers

         As of  October,  1999,  the  directors  and  executive  officers of the
Company,  their  ages,  positions  in the  Company,  the dates of their  initial
election or appointment as director or executive officer,  and the expiration of
the terms as directors are as follows:

<TABLE>
<CAPTION>

                                                                          Period Served As

Name                       Age             Position                       Officer/Director*
- ------------               ---            ----------                 -------------------------

<S>                        <C>       <C>                                 <C>
David P. Summers           61        Chief Executive Officer,            Inception to Present
                                     Chief Scientific Officer
                                     and a Director

Gary R. Ball               39        Vice President of                   Inception to Present
                                     Research and
                                     Development, treasurer
                                     and a Director

M. Dwight Cantrell         54        Chief Financial Officer             Jan. 1997 to Present
                                     and a Director

Claudio R. Roman           42        Company Counsel                     Jan. 1997 to Present
                                     and a Director
</TABLE>

*The Company's  directors are elected at the annual meeting of stockholders  and
hold office until their  successors  are elected and  qualified.  The  Company's
officers  are  appointed  annually  by the Board of  Directors  and serve at the
pleasure of the Board.

(b)  Business Experience:

         Dr. David P. Summers,  age 61, is the Chief Executive  Office and Chief
Scientific Officer of Endovasc and serves as a director as well. Dr. Summers has
worked  in this  capacity  since  the  Company's  inception.  Prior to  founding
Endovasc,  Dr. Summers founded American  BioMed,  Inc. in 1984 and served as its
President  and CEO until June of 1995.  Dr.  Summers is a Fellow in the American
College of Angioplasty and am  engineer/inventor  of a number of medical devices
used primarily to treat cardiovascular  diseases.  He is the author of 18 issued
patents and has 8 patents pending.  Prior to Founding  American  BioMed,  he was
employed in marketing and  management  with C.R. Bard,  Inc., a manufacture  and
distributor of  cardiovascular  medical  products,  Karl Stortz  Endoscopy,  and


                                       12

<PAGE>

endoscopic   instrument  company,  and  Pall  Corporation,   a  manufacture  and
distributor of blood filtration products for medical use. Dr. Summers received a
M.B.A.  degree from  Pepperdine  University  in 1989 and received a doctorate in
1992  in  International  Economics  and  Kennedy-Western  University.  He  holds
membership  in the  New  York  Academy  of  Sciences,  American  Association  of
Advancement of Science, Houston Inventors Association, International Society for
Endovascular  Surgery,  European  Vascular Society and is a Senior Member of the
Society of Plastic Engineers.

         Gary  R.  Ball,   age  39,  is  the  Vice  President  of  Research  and
Development,  treasurer  and a Director of the  Company.  Mr. Ball has degree in
electrical  and  mechanical   engineering  has  experience  in  micro  processor
technology  and  research  and  development.  His is a  co-inventor  of two U.S.
patents, including a spinal dissector and vascular stent. Mr. Ball has developed
these products from inception into devices for spinal procedures and devices for
supporting  blood  vessels.  He is  experienced  in designing,  researching  and
developing  prototypes,  reliability testing and patent research and filing. Mr.
Ball has designed  animal  protocols  for testing and has been  responsible  for
human clinical studies and regulatory approvals.


         M. Dwight Cantrell, age 54, is the acting Chief Financial Officer and a
Director of the Company. Mr. Cantrell graduated from Southern Ohio University in
1967 and is a public accountant with 31 years of experience. He was formerly CFO
for a $100 million  electrical  supply company and has been  self-employed  as a
private consultant to several Houston area banks for over 30 years.

         Claudio R. Roman,  age 42, is the General Counsel and a Director of the
Company.  Mr. Roman is a practicing  attorney,  who received his law degree from
University of Houston School of Law in 1984.

(c)      Directors of Other Reporting Companies:

         None of the Company's  officers and directors are officers or directors
of any other reporting company.

(d)      Employees:

         The Company  employs  five (5) full time  employees.  The  officers and
directors  who are  identified  above  are  also  significant  employees  of the
Company.

(e)      Family Relationships:

         Gary R. Ball, Vice President of Research and Development, Treasurer and
a  Director  of the  Company,  is the  son-in-law  of  David P.  Summers,  Chief
Executive Officer, Chief Scientific Officer and a Director of the Company.

(f)      Involvement in Certain Legal Proceedings:

         Except as noted below,  none of the officers,  directors,  promoters or
control  persons of the Company have been involved in the past five (5) years in
any of the following:

         (1)      Any  bankruptcy  petition  filed by or against any business of
                  which such person was a general  partner or executive  officer
                  either at the time of the bankruptcy or within two years prior
                  to that time;

                                       13

<PAGE>

         (3)      Any conviction in a criminal proceedings or being subject to a
                  pending criminal proceeding  (excluding traffic violations and
                  other minor offenses);

         (3)      Being   subject  to  any  order,   judgment  or  decree,   not
                  subsequently  reversed,  suspended or vacated, or any Court of
                  competent jurisdiction,  permanently or temporarily enjoining,
                  barring,  suspending or otherwise  limiting his involvement in
                  any type of business, securities or banking activities; or

         (4)      Being found by a court of competent  jurisdiction  (in a civil
                  action),  the  Commission  or the  Commodity  Futures  Trading
                  Commission to have violated a federal or state securities laws
                  or  commodities  law, and the judgment has not been  reversed,
                  suspended, or vacated.

         David R.  Miller,  a former  officer of the  Company,  was  charged and
indicted for grand theft from the Company. The matter is pending in the District
Court for the State of Texas.  A trial date was set for September 13, 1999,  but
Mr. Miller failed to appear forfeiting his bond.

- --------------------------------------------------------------------------------
ITEM 6.           EXECUTIVE COMPENSATION
- --------------------------------------------------------------------------------

         The following table sets forth information  about  compensation paid or
accrued by the Company during the years ended June 30, 1999 and 1998 and 1997 to
the Company's  officers and  directors.  None of the  executive  officers of the
Company earned more than $100,000 during the years ended June 30, 1999, 1998 and
1997.

<TABLE>
<CAPTION>

                                                             Summary Compensation Table

                            Long Term Compensation    ----------------------------------------
                             Annual Compensation       Awards                       Payouts
                             -------------------       ------                       -------
                                                    (e)                        (g)
                                                   Other     (f)            Securities      (i)

 (a)                                                 Annual  Restricted     Under-   (h)      Other
Name and                             (c)       (d)   Compen- Stock          Lying    LTIP    Compen-
Principal                   (b)    Salary     Bonus  sation  Awards         Options/ Payouts sation
Position                    Year   $          ($)     ($)     ($)            ($)     ($)      SARs(#)
- --------                   ------  ------     -----  ------  -----         --------  ------  -------

<S>                        <C>     <C>       <C>     <C>     <C>         <C>         <C>      <C>
David P. Summers
CEO, Chief                 1999    $75,000   $ None  $ None  $ None      1,000,000   $0.25    None
Scientific                 1998    $60,000   $ None  $ None  $ None           None    None    None
Officer and                1997    $60,000   $ None  $ None  $ None           None    None    None
a Director

Gary R. Ball
Vice President             1999    $60,000   $ None  $ None  $ None        500,000   $0.25    None
Research and               1998    $60,000   $ None  $ None  $ none           None    None    None
Development,               1997    $60,000   $ None  $ None  $ None           None    None    None
Treasurer and
a Director

Dwight Cantrell
CFO                        1999    $  None   $ None  $ None  $ None        100,000   $0.25    None
and a Director             1998    $  None   $ None  $ None  $ none           None    None    None
                           1997    $  None   $ None  $ None  $ None           None    None    None

Claudio R. Roman
                           1999    $  None   $ None  $ None  $ None         50,000   $0.25    None
Director                   1998    $  None   $ None  $ None  $ none           None    None    None
                           1997    $  None   $ None  $ None  $ None           None    None    None
</TABLE>

                                      14

<PAGE>

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

- --------------------------------------------------------------------------------
ITEM 7.           CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- --------------------------------------------------------------------------------

         During the past two (2)  years,  the  Company  has not  entered  into a
transaction  with a value in excess  of  $60,000  with a  director,  officer  or
beneficial  owner of 5% or more of the Company's  capital  stock,  or members of
their immediate families which had, or is to have, a direct or indirect material
interest, except as follows:

         Effective  October 1, 1999,  the Company  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 the  Company's  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,  the Company  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 the  Company's  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,  the Company  also entered
into an  agreement  with M.  Dwight  Cantrell  under  the  terms of which he was
compensated  for past services as a director of the Company.  Under the terms of
this agreement,  Mr. Cantrell was granted an option to purchase 50,000 shares of
the Company's  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, the Company entered into an
agreement with Claudio Roman,  Esq., under the terms of which he was compensated
for past  services  as legal  counsel for the  Company.  Under the terms of this
agreement,  Mr.  Roman was  granted an option to purchase  50,000  shares of the
Company's  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, the Company 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 the Company's
common  stock.  The  Company  made the  initial  $50,000  payment and issued the
200,000  shares of stock.  The stock was issued  pursuant to the exemption  from
registration  under  Section  4(2) of the  Securities  Act of 1933,  as amended.
However,  the  Company  did not make  the  $75,000  payment  as  scheduled.  The
agreement  indicated  that if the final payment was not made within seven months
would be increased to $150,000 plus the issuance an additional 200,000 shares of
stock.  The Company has not made its final  payment to Mr.  Pizzulli and remains
obligated to him under the term of the settlement agreement between the parties.
The  Company  has  discussed  the matter of payment  with Mr.  Pizzulli  and the
Company believes that current arrangements  pursuant to the settlement agreement
are satisfactory to both Mr. Pizzulli and the Company.

                                       15

<PAGE>

- --------------------------------------------------------------------------------
ITEM 8.  LEGAL PROCEEDINGS
- --------------------------------------------------------------------------------

         The  Company is not party to,  and none of the  Company's  property  is
subject to, any pending or threatened  legal,  governmental,  administrative  or
judicial  proceedings  that  will  have a  materially  adverse  effect  upon the
Company's financial condition or operation.

- --------------------------------------------------------------------------------
ITEM 9.          MARKET PRICE OF AND DIVIDENDS ON REGISTRANT'S COMMON
                  EQUITY AND RELATED SHAREHOLDER MATTERS
- --------------------------------------------------------------------------------

Market Information:

         The  Company's  common stock is quoted for trading on the system of the
National  Association  of  Securities  Dealers,  Inc.  ("NASDAQ"),  known as the
Bulletin  Board under the symbol  "ENDV".  On November 15, 1999,  the  Company's
stock may no longer qualified for such quotation  because the Company had not by
that date become a company that files reports with the  Securities  and Exchange
Commission  (the  "Commission").   When  the  Company  clears  all  comment  the
Commission's staff has on the Company's Form 10-SB registration  statement,  and
the amendments  thereto,  management  anticipates  that one or more  NASD-member
market  makers will apply for a resumption  of quotation  privileges  on the OTC
Bulletin Board. The Company will request a resumption of quotation privileges on
the OTC bulletin board should no NASD-member market maker do so.

         Management of the Company believes that the common stock will be quoted
in the Pink Sheets  during the period when it is not eligible  for  quotation on
the OTC  Bulletin  Board.  The  "Pink  Sheets"  is a weekly  publication  of the
National  Quotation  Bureau,  a private  business  concern that lists the names,
telephone  numbers and  indications of interest of  broker-dealers  in buying or
selling the securities listed in the publication.  Because the prices quoted are
only indications of interest  printed weekly,  the trading markets of Pink Sheet
companies tend to be thin, sporadic and volatile.

         The following table sets forth the range of high and low bid prices for
the Company's  Common Stock for each quarterly  period  indicated as reported by
the NASDAQ Research department:

<TABLE>
<CAPTION>

                                                    Common Stock

             ----------------------------------------------------------------------
             Quarter Ended                    High Bid                    Low Bid
             ----------------------------------------------------------------------

             <S>                                <C>                      <C>
             September 30, 1999                 $0.4271                  $0.2709
             June 30, 1999                      $0.8750                  $0.3750
             March 31, 1999                     $0.9375                  $0.1563
             December 31, 1998                  $1.4375                  $0.3125
             September 30, 1998                 $5.50                      $0.375
             June 30, 1998                      $N/A                       $N/A
             March 31, 1998                     $N/A                       $N/A

             December 31, 1997                  $N/A                       $N/A
             September 30, 1997                 $N/A                       $N/A
             June 30, 1997                      $N/A                       $N/A
             March 31, 1997                     $N/A                       $N/A
             December 31, 1996                  $N/A                       $N/A
</TABLE>

                                      16

<PAGE>

Holders:

         There were  approximately  59 holders of record of the Company's common
stock as of October 13, 1999.

Dividends:

         The  Company  has never paid cash  dividends  on its stock and does not
intend to do so in the  foreseeable  future.  The Company  currently  intends to
retain its  earnings  for the  operation  and  expansion  of its  business.  The
Company's  continued  need to retain  earnings for  operations and expansion are
likely to limit the Company's ability to pay dividends in the future.

- --------------------------------------------------------------------------------
ITEM 10.  RECENT SALES OF UNREGISTERED SECURITIES
- --------------------------------------------------------------------------------

         All of the following  issuances of the  Company's  shares which involve
the Company's  reliance on the exemption from  registration  afforded by Section
4(2) of the  Securities  Act of 1933,  as amended,  were made  because each such
issuance  was  part  of a  private  transaction  between  the  Company  and  the
individuals  involved.  Most of  these  individuals  were  officers,  directors,
employees or third party  vendors  performing  services  for the  Company.  Such
individuals  either had access to the Company's  books and records or would have
been given access if such access was requested. Such issuance dealt with special
circumstance  between the Company and the  particular  individuals  and were not
part of general solicitation for the sale of the Company's shares.

         On or about July 25,  1997,  the Company  issued at total of 300,000 of
its  common  stock  pursuant  to the  exemption  for  registration  provided  by
Regulation D. The Company relied on such exemption from registration  based upon
the fact  that  issuance  of these  shares  complied  with the  requirements  of
Regulation D and the Company 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




                                       17

<PAGE>

         On or about  September 26, 1997,  the Company  issued 382,571 shares of
its 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:

         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




         On or about June 16, 1998,  the Company  issued  100,000  shares of its
common stock to Alexander H. Walker,  Jr. in  consideration  for legal  services
rendered  to the  Company.  Such  services  included  preparation  and filing of
organizational  documents,  registration  documents  and  representation  of the
Company in various legal matters. 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.

         On or about June 16, 1998,  the Company  issued  300,000  shares of its
common  stock  to  Dorothy  Summers  in  exchange  for  office   management  and
administrative  services  during the 12 months of the Company  organization  and
start up. 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.

         On or about June 30,  1998,  the Company  issued  50,000  shares of its
common stock to Danilo D. Lasic in exchange for  technical  advisement  services
rendered to the Company. Such services included technical and design work on the
Company's product development,  including laboratory  experiments,  analysis and
validation of the Company's product.  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.

         On or about September 23, 1998, the Company issued 18,987 shares of its
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.

         On or about September 24, 1998, the Company issued 25,000 shares of its
common stock to M. Dwight Cantrell in exchange for book keeping  and  accounting

                                       18

<PAGE>

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.

         On or about  September 28, 1998, the Company issued 1,416 shares of its
common  stock  to  Janet  S.  Clark  in  exchange  for  office   management  and
administrative  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.

         On or about  September 28, 1998, the Company issued 1,190 shares of its
common  stock to James  Mundt as part of a  correction  for the number of shares
issued to him on July 26,  1997.  Such shares were valued at $1.34 per share and
were issued  pursuant to the exemption from  registration  under Section 4(2) of
the Securities Act of 1933, as amended.

         On or about  October 19, 1998,  the Company  issued 2,083 shares of its
common stock to Alenka Lasic in exchange  for  services  rendered in  connection
with designing the Company's brochures and designing the Company's 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.

         On or about  November 19, 1998, the Company issued 14,380 shares of its
common stock to Susan Cohen in consideration  for legal services rendered to the
Company.  Such services  included the preparation and filing of documentation in
connection with the Company's Regulation D offering.  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.

         On or about  November 30, 1998, the Company issued 50,000 shares of its
common stock to James D. Regan in exchange  for  technical  advisement  services
rendered to the Company,  including drug design concepts and technical  reports.
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.

         On or about  November 30, 1998, the Company issued 10,416 shares of its
common stock to Alenka Lasic in exchange  for  services  rendered in  connection
with  designing  Company  brochures and designing  the Company's  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.

         On or about December 29, 1998, the Company issued 650,000 shares of its
common stock to Edward H. Burnbaum in exchange for escrow services in connection
with the Company's convertible debentures.  Such shares were valued at $0.18 per
share and were issued  pursuant to the exemption  from  registration  under Rule
504of Regulation D. The Company relied on such exemption from registration based
upon the fact that issuance of these shares  complied with the  requirements  of
Regulation D and the Company made the required  informational filing pursuant to
Regulation D.

         On or about  January 8, 1999,  the Company  issued 35,556 shares of its
common stock to Amram Rothman in connection  with the  conversion of convertible
debentures  owned by Mr. Rothman.  Such shares were valued at $0.28125 per share
and were issued  pursuant to the exemption from  registration  under Rule 504 of
Regulation D. The Company relied on such exemption from registration  based upon
the fact  that  issuance  of these  shares  complied  with the  requirements  of
Regulation D and the Company made the required  informational filing pursuant to
Regulation D.

                                       19

<PAGE>

         On or about January 14, 1999,  the Company  issued 20,000 shares of its
common stock to Phoenix  Investment  Group in exchange  for investor  relations,
internet  media  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.

         On or about  January 14, 1999,  the Company  issued 5,200 shares of its
common  stock to James  Regan in  exchange  for  technical  advisement  services
rendered  to the  Company.  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.

         On or about January 22, 1999,  the Company  issued 10,116 shares of its
common stock to Alenka Lasic in exchange  for  services  rendered in  connection
with  designing  Company  brochures and designing  the Company's  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.

         On or about January 28, 1999,  the Company  issued 80,000 shares of its
common stock to Amram Rothman in connection  with the  conversion of convertible
debentures  owned by Mr. Rothman.  Such shares were valued at $0.18750 per share
and were issued  pursuant to the exemption from  registration  under Rule 504 of
Regulation D. The Company relied on such exemption from registration  based upon
the fact  that  issuance  of these  shares  complied  with the  requirements  of
Regulation D and the Company made the required  informational filing pursuant to
Regulation D.

         On or about  February 3, 1999,  the Company  issued 2,000 shares of its
common  stock  to  John  G.  Charles  in  exchange  for  office  management  and
administrative  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.

         On or about  February 3, 1999,  the Company  issued 5,200 shares of its
common stock to James D. Regan in exchange  for  technical  advisement  services
rendered  to the  Company.  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.

         On or about February 18, 1999, the Company issued 106,667 shares of its
common stock to Amram Rothman in connection  with the  conversion of convertible
debentures owned by Mr. Rothman.  Such shares were valued at $0.140625 per share
and were issued  pursuant to the exemption from  registration  under Rule 504 of
Regulation D. The Company relied on such exemption from registration  based upon
the fact  that  issuance  of these  shares  complied  with the  requirements  of
Regulation D and the Company made the required  informational filing pursuant to
Regulation D.

         On or about February 23, 1999, the Company issued 100,000 shares of its
common stock to Patrick M. Rost in exchange for shareholder  relations 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.

         On or about  February 23, 1999,  the Company issued 5,000 shares of its
common  stock to Shawn F. Hackman in exchange  for legal  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.  The
shares later were returned to the Company.

                                       20

<PAGE>

         On or about March 9, 1999,  the Company  issued  248,889  shares of its
common stock to Amram Rothman in connection  with the  conversion of convertible
debentures owned by Mr. Rothman.  Such shares were valued at $0.140625 per share
and were issued  pursuant to the exemption from  registration  under Rule 504 of
Regulation D. The Company relied on such exemption from registration  based upon
the fact  that  issuance  of these  shares  complied  with the  requirements  of
Regulation D and the Company made the required  informational filing pursuant to
Regulation D.

         On or about March 23, 1999,  the Company  issued  13,201  shares of its
common stock to Hiroko  Yoshida in exchange for  technical  advisement  services
rendered to the Company in connection  with  scientific  analysis and laboratory
experiments  on the  Company's  products.  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.

         On or about April 6, 1999,  the Company  issued  127,348  shares of its
common stock to Amram Rothman in connection  with the  conversion of convertible
debentures  owned by Mr. Rothman.  Such shares were valued at $0.38281 per share
and were issued  pursuant to the exemption from  registration  under Rule 504 of
Regulation D. The Company relied on such exemption from registration  based upon
the fact  that  issuance  of these  shares  complied  with the  requirements  of
Regulation D and the Company made the required  informational filing pursuant to
Regulation D.

         On or about April 13,  1999,  the Company  issued  5,166  shares of its
common stock to Alenka Lasic in exchange  for  services  rendered in  connection
with designing  Company's  brochures and designing the Company's  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.

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

         On or about April 22, 1999,  the Company  issued  93,409  shares of its
common  stock  to Mr.  Amram  Rothman  in  connection  with  the  conversion  of
convertible debentures owned by Mr. Rothman. Such shares were valued at $0.28905
and were issued  pursuant to the exemption from  registration  under Rule 504 of
Regulation D. The Company relied on such exemption from registration  based upon
the fact  that  issuance  of these  shares  complied  with the  requirements  of
Regulation D and the Company made the required  informational filing pursuant to
Regulation D.

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

                                       21

<PAGE>

         On or about May 20, 1999 the Company issued 65,308 shares of its common
stock  to  Amram  Rothman  in  connection  with the  conversion  of  convertible
debentures  owned by Mr.  Rothman.  Such shares were valued at $0.3828 per share
and were issued  pursuant to the exemption from  registration  under Rule 504 of
Regulation D. The Company relied on such exemption from registration  based upon
the fact  that  issuance  of these  shares  complied  with the  requirements  of
Regulation D and the Company made the required  informational filing pursuant to
Regulation D.

         On or about May 27, 1999, the Company issued 1,000 shares of its common
stock to Janet S. Clark in exchange  for office  management  and  administration
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.

         On or about June 8,  1999,  the  Company  issued  16,487  shares of its
common stock to Hiroko  Yoshida in exchange for  technical  advisement  services
rendered to the Company in connection  with  scientific  analysis and laboratory
experiments  on the  Company's  products.  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.

         On or about June 24, 1999,  the Company  issued  124,444  shares of its
common stock to Amram Rothman in connection  with the  conversion of convertible
debentures  owned by Mr.  Rothman.  Such  shares were valued at $0.3203 and were
issued pursuant to the exemption from registration  under Rule 504 of Regulation
D. The Company relied on such exemption  from  registration  based upon the fact
that issuance of these shares complied with the requirements of Regulation D and
the Company made the required informational filing pursuant to Regulation D.

         On or about July 8,  1999,  the  Company  issued  10,000  shares of its
common  stock  to  John  G.  Charles  in  exchange  for  office  management  and
administrative  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.

         On or about July 27,  1999,  the  Company  issued  5,000  shares of its
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.

         On or about  July 26,  1999 the  Company  issued  98,467  shares of its
common stock to Amram Rothman in connection  with the  conversion of convertible
debentures  owned by Mr. Rothman.  Such shares were valued at $0.30467 per share
and were issued  pursuant to the exemption from  registration  under Rule 504 of
Regulation D. The Company relied on such exemption from registration  based upon
the fact  that  issuance  of these  shares  complied  with the  requirements  of
Regulation D and the Company made the required  informational filing pursuant to
Regulation D.

         On or about July 29,  1999,  the Company  issued  18,577  shares of its
common  stock  to  Hiroko   Yoshida  in  exchange  for  scientific  and  product
development  services rendered to the Company.  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.

         On or about  August 6, 1999,  the Company  issued  9,883  shares of its
common  stock  to  Hiroko   Yoshida  in  exchange  for  scientific  and  product
development services rendered to the Company. Such shares were valued  at  $1.00

                                       22

<PAGE>

per share and were issued  pursuant to the  exemption  from  registration  under
Section 4(2) of the Securities Act of 1933, as amended.

         On or about August 6, 1999,  the Company  issued  50,000  shares of its
common  stock to  Danilo  Lasic in  exchange  for  scientific,  laboratory,  and
technical  advice rendered to the Company.  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.

         On or about  September 27, 1999,  the Company  issued 200,000 shares of
its common  stock to Francis  Pizzuli in  connection  with the  settlement  of a
dispute between Mr. Pizzuli and the Company. Such shares were issued pursuant to
the exemption  from  registration  under Section 4(2) of the  Securities  Act of
1933, as amended. This transaction is described in Item 7 above.

         On or about  September 27, 1999,  the Company  issued 237,079 shares of
its  common  stock  to Amram  Rothman  in  connection  with  the  conversion  of
convertible  debentures owned by Mr. Rothman. Such shares were valued at $0.2109
per share and were issued pursuant to the exemption from registration under Rule
504 of  Regulation D. The Company  relied on such  exemption  from  registration
based upon the fact that issuance of these shares complied with the requirements
of Regulation D and the Company made the required  informational filing pursuant
to Regulation D.

         On or about  October 4, 1999,  the Company  issued  4,000 shares of its
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.

         On or about October 13, 1999 the Company  issued  384,000 shares of its
common stock to Amram Rothman in connection  with the  conversion of convertible
debentures  owned by Mr. Rothman.  Such shares were valued at $0.09375 per share
and were issued  pursuant to the exemption from  registration  under Rule 504 of
Regulation D. The Company relied on such exemption from registration  based upon
the fact  that  issuance  of these  shares  complied  with the  requirements  of
Regulation D and the Company made the required  informational filing pursuant to
Regulation D.

         On or about October 28, 1999 the Company  issued  500,000 shares of its
common stock to Amram Rothman in connection  with the  conversion of convertible
debentures owned by Mr. Rothman.  Such shares were valued at $0.20 per share and
were  issued  pursuant  to the  exemption  from  registration  under Rule 504 or
Regulation D. The Company relied on such exemption from registration  based upon
the fact  that  issuance  of these  shares  complied  with the  requirements  of
Regulation D and the Company made the required  informational filing pursuant to
Regulation D.

- --------------------------------------------------------------------------------
ITEM 11.          DESCRIPTION OF REGISTRANT'S SECURITIES TO BE REGISTERED
- --------------------------------------------------------------------------------

         The Company is registering all of its issued and outstanding  shares of
its capital stock with a par value of One Mill ($0.001) per share. As of October
13,  1999,  there were  7,296,496  shares of stock issued and  outstanding.  The
Company  also  is  registering  all of  its  8%  Series  A  Senior  Subordinated
Convertible   Redeemable   Debentures  and  8%  Series  B  Senior   Subordinated
Convertible  Redeemable Debentures and the shares of common stock into which the
debentures are redeemable. As of September 30, 1999, the Company had issued  one

                                       23

<PAGE>

8% Series A Senior Subordinated  Convertible  Redeemable Debenture in the amount
of  $500,000  and one 8%  Series B Senior  Subordinated  Convertible  Redeemable
Debenture in the amount of $500,000.

Capital Stock

         Each of the  holders of record of stock is entitled to one (1) vote per
share  thereof at all  shareholder  meetings  for all  purposes,  including  the
election of the  Company's  directors  and all other  matters  submitted to such
holders for a vote of stockholders; to share ratably in all dividends, when, as,
and if declared by the Company's Board of Directors from funds legally available
therefor;  and to share  ratably in all assets  available  for  distribution  to
holders of record of capital stock upon  liquidation  or  dissolution  after the
payment  of ll debts and  other  liabilities.  Shares  of  common  stock are not
redeemable  and the holders  have no  conversion  rights,  pre-emptive  or other
rights  to  subscribe  to or  purchase  additional  shares  in  the  event  of a
subsequent  offering.  The common stock does not carry cumulative voting rights.
All  issued  and   outstanding   shares  of  common  stock  are  fully-paid  and
non-assessable.

         There are no limitations or  restrictions  upon the rights of the Board
of Directors to declare dividends out of any funds legally  available  therefor.
The Company has not paid  dividends to date and it is not  anticipated  that any
dividends  will  be paid in the  foreseeable  future.  The  Board  of  Directors
initially  may follow a policy of  retaining  earnings,  if any,  to finance the
future growth of the Company. Accordingly, future dividends, if any, will depend
upon, among other considerations, the Company's need for working capital and its
financial condition at the time.

         "Anti-Takeover"  Provisions.  Although  the Board of  Directors  is not
presently  aware  of  any  takeover  attempts,   the  Company's  Certificate  of
Incorporation  and By-laws contain certain  provisions which may be deemed to be
"anti-takeover" in nature in that such provisions may deter, discourage, or make
more difficult the  assumption of control of the Company by another  corporation
or person through a tender offer,  merger,  proxy contest or similar transaction
or series of  transactions.  These  provisions  were adopted  unanimously by the
Board of Directors and approved by the stockholders of the Company.

         Authorized but Unissued Shares. The Company has authorized  100,000,000
shares of Common Stock, par value $0.001 per share. These shares were authorized
for the purpose of providing  the Board of Directors of the Company with as much
flexibility as possible to issue additional shares for proper corporate purposes
including  equity  financing,  acquisitions,  mergers,  stock  dividends,  stock
splits,  stock  options  and other  purposes.  The  Company  has no  agreements,
commitments  or plans at this  time for the sale or use of its  shares of common
stock  except as described  herein.  Through  October 13, 1999,  the Company had
issued 7,296,496 shares of stock.

         No Cumulative  Voting.  The Company's  Certificate of Incorporation and
By-laws do not contain any provisions for cumulative  voting.  Cumulative voting
entitles  stockholders  to as many votes as equal the number of shares  owned by
such holder  multiplied by the number of directors to be elected.  A stockholder
may cast all these votes for one candidate or  distribute  them among any two or
more candidates.  Thus, cumulative voting for the election of directors allows a
stockholder or group of  stockholders  who hold less than fifty percent (50%) of
the  outstanding  shares  voting  to  elect  one or more  members  of a Board of
Directors.  Without cumulative voting for the election of directors, the vote of
holders of a plurality of the shares voting is required to elect any member of a
Board of Directors and would be sufficient to elect all the members of the Board
of Directors being elected.

                                       24

<PAGE>

         General Effect of Anti-Takeover Provisions. The overall effect of these
provisions may be to deter a future tender offer or other takeover  attempt that
some  stockholders  might view to be in their best  interest  as the offer might
include a premium over the market price of the  Company's  capital stock at that
time.  In  addition,  these  provisions  may have the  effect of  assisting  the
Company's current  management in retaining its position and place it in a better
position  to  resist  changes  which  some  stockholders  may  want  to  make if
dissatisfied with the conduct of the Company's business.

         Voting  Rights.  Except  as set  forth  below,  every  holder of shares
present in person or by proxy or by representative,  attorney or proxy appointed
under the Company's  By-laws at a meeting of shareholders has one vote on a vote
taken by a show of hands, and on a poll every holder of shares who is present in
person or by proxy or  representative  has one vote for every  fully  paid share
held by him, registered in each shareholder's name on the Company's  stockholder
list.  Unless a poll is  demanded,  every  question  submitted  to a meeting  of
holders  of  shares  shall be  decided  by a show of  hands of the  shareholders
present and entitled to vote.  In the case of an equality of votes,  in either a
poll or a show of hands,  the  chairman  shall  have a second or  casting  vote.
Notwithstanding  the above,  restrictions  are  imposed on voting  rights in the
following circumstances: (a) if two or more persons are registered as the holder
of the share,  the only one of the  holders  entitled  to vote is the senior who
tenders  a vote,  seniority  being  determined  by the  order  of  names  in the
company's  list of  stockholders;  (b) if the terms  upon  which the  shares was
issued  restrict  the  voting  rights  attaching  to that  share,  the holder is
entitled  to vote only in  accordance  with the terms  upon which that share was
issued  (neither any shares  currently  outstanding  nor the common  shares have
restricted voting rights).

         Article II Section 5 of the Company's  By-laws  allows that the holders
of a majority of the issued and  outstanding  shares of the common  stock of the
Company  entitled to vote thereat,  present in person or  represented  by proxy,
shall constitute a quorum for the transaction of business at all meetings of the
stockholders.  All resolutions (e.g.  resolutions for the election of directors,
the  approval  of  increase  in  authorized   capital,   approval  of  financial
statements,  amending the  Articles of  Incorporation  and By-laws;  authorizing
liquidation or a going private  transaction) require the affirmative vote of the
holders of a majority of the issued and  outstanding  shares of the common stock
of the Company entitled to vote.

         Not less than ten days'  notice of any  general  shareholders  meeting,
specifying the place, day and hour of the meeting, specifying the general nature
of the business, shall be given to the shareholders.

         Article III Section 4 of the Company's By-laws allows that any director
or the entire Board of Directors  may be removed,  at any time,  with or without
cause,  by the holders of a majority of the shares then entitled to vote with or
without a stockholders meeting.

         Certain Voting  Requirements.  The affirmative vote of the holders of a
majority of the shares  present at a  shareholders  meeting and entitled to vote
generally constitutes shareholder approval or authorization of matters for which
such approval or authorization is required.  A sale or transfer of substantially
all of the Company's assets, liquidation, merger, consolidation,  reorganization
or similar  extraordinary  corporate action  generally  requires the affirmative
vote of a majority of the shares outstanding and entitled to vote thereon.

         Restricted  Shares.  Restricted  shares may not be sold unless they are
registered or are sold pursuant to an applicable  exemption  from  registration,
including pursuant to Rule 144.

                                       25

<PAGE>

         Reports  to   Shareholders.   The   Company   intends  to  furnish  its
shareholders with annual reports containing financial statements for each fiscal
year containing unaudited summary financial  information and such other periodic
reports as it may deem appropriate or as required by law.

Debentures

8% Series A Senior Subordinated  Convertible Redeemable Debenture: As part of an
offering made pursuant to Rule 504 under Regulation D which ran from December 1,
1997 through June 1, 1999,  the Company  entered into a Securities  Subscription
Agreement with Amran Rothman. Pursuant to the Securities Subscription Agreement,
the Company  issued an 8% Series A Senior  Subordinated  Convertible  Redeemable
Debenture.  The Series A Debenture had a face amount of $500,000.  Amram Rothman
paid the Company a consideration of $500,000 for the issuance of the Debenture.

         Under the terms of the Series A.  Debenture,  the Company agreed to pay
Amram Rothman or his authorized  successors or assigns,  the aggregate principal
face sum of the  Debenture in July 2001  together with interest on the principal
sum outstanding at the rate of 8% per annum commencing in August of 1999.

         The Debenture  provides that multiple  debentures in  denominations  of
$10,000  may be  issued up to the face  value of the  Debenture.  The  Debenture
provides that such debentures may be transferred or exchanged only in compliance
with the Securities Act of 1933, as amended,  and  applicable  state  securities
laws.

         The holders of the  debentures  are entitled,  at their option,  at any
time  immediately  following  the  execution of the  subscription  agreement and
delivery of the  debenture,  to convert  all or any amount  over  $10,000 of the
principal face amount of the debenture then  outstanding  into freely  tradeable
common  stock  of the  Company.  Pursuant  to the  terms of the  Debenture,  the
conversion  price for each share of common  stock is equal to 75% of the average
closing bid price of the common stock as reported on the National Association of
Securities Dealers electronic  Bulletin Board (OTC Bulletin Board) for the three
(3) consecutive  trading days  immediately  preceding the date of receipt by the
Company of a Notice of Conversion  from the debenture  holder.  If the number of
converted  shares would as a matter of law or pursuant to  regulatory  authority
require the Company to seek shareholder  approval of such issuance,  the Company
is required to take necessary steps to seek such approval.

         At the time of  conversion,  interest is  calculated  on the  debenture
amount  converted  into shares and interest is paid on such amount at the annual
rate of 8%. The dollar amount of interest  payable is calculated  based upon the
total  amount  of  payments  actually  made by the  holder of the  debenture  in
connection  with the purchase of the debenture at the time any interest  payment
is due.

         All the Company's common stock issued in connection with the Debentures
is issued  pursuant to Rule 504 of Regulation D in accordance  with the terms of
the Subscription Agreement.

         Pursuant to the terms of the  Debenture,  at any time after ninety (90)
days of the  issuance  of the  debenture,  the Company has the option to pay the
holder of the debenture 125% of the principal  amount of the  debenture,  in the
event no conversion of the debenture has occurred.

                                       26

<PAGE>

8% Series B Senior Subordinate Convertible Redeemable Debenture:

         As part of an offering  made  pursuant to Rule 504 under  Regulation  D
which ran from July 1, 1999  through the  present,  the Company  entered  into a
Securities  Subscription  Agreement  with BSD  Holdings,  LLC.  Pursuant  to the
Securities  Subscription  Agreement,  the  Company  issued an 8% Series B Senior
Subordinated Convertible Redeemable Debenture. The Series B Debenture had a face
amount of  $500,000.  BSD  Holdings,  LLC paid the  Company a  consideration  of
$500,000 for the issuance of the Debenture.

         Under the terms of the Series A.  Debenture,  the Company agreed to pay
DSB  Holdings,  LLC or its  authorized  successors  or  assigns,  the  aggregate
principal  face sum of the  Debenture in July 2001 together with interest on the
principal sum  outstanding  at the rate of 8% per annum  commencing in August of
1999.

         The Debenture  provides that multiple  debentures in  denominations  of
$10,000  may be  issued up to the face  value of the  Debenture.  The  Debenture
provides that such debentures may be transferred or exchanged only in compliance
with the Securities Act of 1933, as amended,  and  applicable  state  securities
laws.

         The holders of the  debentures  are entitled,  at their option,  at any
time  immediately  following  the  execution of the  subscription  agreement and
delivery of the  debenture,  to convert  all or any amount  over  $10,000 of the
principal face amount of the debenture then  outstanding  into freely  tradeable
common  stock  of the  Company.  Pursuant  to the  terms of the  Debenture,  the
conversion  price for each share of common  stock is equal to 75% of the average
closing bid price of the common stock as reported on the National Association of
Securities Dealers electronic  Bulletin Board (OTC Bulletin Board) for the three
(3) consecutive  trading days  immediately  preceding the date of receipt by the
Company of a Notice of Conversion  from the debenture  holder.  If the number of
converted  shares would as a matter of law or pursuant to  regulatory  authority
require the Company to seek shareholder  approval of such issuance,  the Company
is required to take necessary steps to seek such approval.

         At the time of  conversion,  interest is  calculated  on the  debenture
amount  converted  into shares and interest is paid on such amount at the annual
rate of 8%. The dollar amount of interest  payable is calculated  based upon the
total  amount  of  payments  actually  made by the  holder of the  debenture  in
connection  with the purchase of the debenture at the time any interest  payment
is due.

         All the Company's common stock issued in connection with the Debentures
is issued  pursuant to Rule 504 of Regulation D in accordance  with the terms of
the Subscription Agreement.

         Pursuant to the terms of the  Debenture,  at any time after ninety (90)
days of the  issuance  of the  debenture,  the Company has the option to pay the
holder of the debenture 125% of the principal  amount of the  debenture,  in the
event no conversion of the debenture has occurred.


                                       27

<PAGE>
- --------------------------------------------------------------------------------
ITEM 12.          INDEMNIFICATION OF DIRECTORS AND OFFICERS
- --------------------------------------------------------------------------------

         Section 78.751 of the Nevada General Corporation Law allows the Company
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 a  director,  officer,  employee  or agent of the
Company or is or was  serving  at the  request  of the  Company  as a  director,
officer, employee or agent of any corporation, partnership, joint venture, trust
or other  enterprise.  The  Company  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 the Company.

         Insofar as indemnification for liabilities arising under the Securities
Act may be  permitted to  directors,  officers  and  controlling  persons of the
Company pursuant to the foregoing provisions, or otherwise, the Company has 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 13.          FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


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




                              FINANCIAL STATEMENTS
                     WITH REPORT OF INDEPENDENT ACCOUNTANTS
                   as of September 30, 1999 and June 30, 1999,
                and for the period from inception, June 10, 1996,
                              to September 30, 1999

                                       28

<PAGE>

<TABLE>

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                                TABLE OF CONTENTS
                                   ----------
<CAPTION>

                                                                                                        Page(s)
                                                                                                        -------



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

Financial Statements:

  Balance Sheet as of September 30, 1999 and June 30, 1999                                                F-4

  Statement of  Operations  for the three  months ended  September  30, 1999 and
    1998, and for the period from inception, June 10, 1996, to September 30, 1999                         F-5

  Statement of  Stockholders'  Deficit for the three months ended  September 30,
    1999 and 1998, and for the period from inception, June 10, 1996, to September 30, 1999                F-6

  Statement of Cash Flows for the three  months  ended  September  30,  1999 and
    1998, and for the period from inception, June 10, 1996,  to September 30, 1999                        F-8

Notes to Financial Statements                                                                             F-9
</TABLE>

                                       F-1



                                       29

<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. 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 also audited the adjustments described in Note 2 that were applied
to restate the financial statements for the year ended June 30, 1998 and for the
period from inception, June 10, 1996. The financial statements of the Company as
of and for the year ended June 30, 1998 and for the period from inception,  June
10, 1996 before  restatement  were audited by other  auditors whose report dated
December 10, 1998 expressed an unqualified opinion on those statements.

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 in conformity with generally accepted accounting principles.

                                    Continued

                                       30

<PAGE>

Endovasc Ltd., Inc.
Page 2



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.

/s/ Ham, Langston & Brezina. L.L.P.
- -----------------------------------
Ham, Langston & Brezina, L.L.P.
Houston, Texas
September 2, 1999

                                      F-2



                                       31

<PAGE>

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                                  BALANCE SHEET
                             June 30, 1999 and 1998
                                   ----------

          ASSETS

          ------

Current assets:
  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
                                                          ===========


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

                                      F-3


                                       32

<PAGE>

<TABLE>

                               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
                                 ----------
<CAPTION>

                                                                                  Year Ended
                                                                                   June 30,

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

<S>                                                         <C>                  <C>                     <C>
Income:
  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 integralpart of these financial statements.

                                      F-4



                                       33

<PAGE>

<TABLE>

                                       F-5
                               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
                                    ----------
<CAPTION>
                                                                                                 Losses
                                                                                               Accumulated

                                                                  Additional                    During the
                                            Common Stock           Paid-In           Treasury   Development
                                         Amount        Shares      Capital            Stock        Stage             Total
                                         ------        ------      -------            -----        -----             -----


<S>                                      <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

Losses 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


                                    Continued

                                       34

<PAGE>

<TABLE>

                               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
                                   ----------
<CAPTION>

                                                                                                     Losses
                                                                                                  Accumulated

                                                                      Additional                  During the
                                         Common Stock                  Paid-In      Treasury      Development
                                      Amount        Shares             Capital       Stock           Stage               Total
                                      ------        ------             -------       -----           -----               -----

<S>                                    <C>         <C>                   <C>                                              <C>
Conversion of debentures to
  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


                                       35

<PAGE>

<TABLE>

                               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
                                   ----------
<CAPTION>


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

<S>                                                           <C>                 <C>                   <C>
Cash flows from operating activities:
  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


                                       36

<PAGE>

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



                                       37

<PAGE>

                                    Continued

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

                                      F-9




                                       38

<PAGE>

                                    Continued

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




       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.

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

                                      F-10






                                       39

<PAGE>

       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.

                                    Continued

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                    NOTES TO 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:

                                               June 30,             June 30,
                                                 1998                 1997
                                              ----------           ----------
         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)
                                              ==========





                                      F-11


                                       40

<PAGE>

                                    Continued

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



3.     Property and Equipment
       ----------------------



      Property and equipment at June 30, 1999 consists of the following:

         Office furniture, fixtures and
           equipment

 $   18,995

         Less accumulated depreciation

     (9,512)
 ------------


 $    9,483
 ============

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

<TABLE>
<CAPTION>
4.     Notes Payable and Convertible Debentures
       ----------------------------------------

<S>                                                                                           <C>
       Notes payable at June 30, 1999 consist of the following:

       Notes payable to a bank,  bearing  interest  of prime  (8.25% at June 30,
         1999) plus 1% per year and due in monthly installments of up to $1,238,
         including   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



                                       41

<PAGE>

                                    Continued

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

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

         Year Ended

          June 30,                                  Amount
          --------                                  ------

            2000                                 $  138,730
            2001                                     12,578
            2002                                    193,758
            2003                                      4,582
                                                 ----------


                                                 $  349,648
                                                 ==========


5.     Income Tax
       ----------

       The  composition  of  deferred  tax assets and the related tax effects at
       June 30, 1999 are as follows:

         Benefit from carryforward of net
           operating losses                      $  406,769

         Less valuation allowance                (406,769)

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


                                      F-13


                                       42

<PAGE>

                                    Continued

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

<S>                                              <C>                <C>           <C>                 <C>
         Benefit for income tax at
           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.

                                      F-14


                                       43

<PAGE>

                                    Continued

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


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:

                Date Vested                             Amount

              December 9, 1998                        $  200,000
              December 9, 1999                           200,000
              December 9, 2000                           200,000
                                                      ----------
                                                      $  600,000

                                                      ==========

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:

                                     F-15


                                       44

<PAGE>

                                    Continued

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

<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
                              =======          =======           =======        =======

6.     Stock Options, continued
       ------------------------

       Following is a summary of outstanding options at June 30, 1999:

              Number of Shares              Vested              Expiration Date              Exercise Price
              ----------------              ------              ---------------              --------------


                  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.

                                    F-16

                                       45

<PAGE>

                                    Continued

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


       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.

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:

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

         Net loss available to common
           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)


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.

                                      F-17



                                       46

<PAGE>

                                    Continued

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


       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.

9.     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.

                                      F-18

                                       47

<PAGE>

                                    Continued

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


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.

10.    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



                                       48

<PAGE>

                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                              FINANCIAL STATEMENTS
                               September 30, 1999









                                    UNAUDITED
                                -------------------

                                       49

<PAGE>

<TABLE>

                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                                  BALANCE SHEET
                               September 30 , 1999
<CAPTION>


                                                      ASSETS

CURRENT ASSETS

<S>                                                   <C>                   <C>
           Cash                                                             $ 18,519
           Debenture Proceeds Receivable                                     369,500
           Prepaid Expenses                                                    2,094
                                                                     ------------------------

                           TOTAL CURRENT ASSETS                             $309,113




FIXED ASSETS
           Equipment and Furniture                     $20,297
           Less Accumulated Depreciation                10,387                 9,911




OTHER ASSETS
           Deposits

                                                                               2,900

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


                           TOTAL ASSETS                                     $402,924
                                                                   ========================

</TABLE>

                    UNAUDITED - FOR MANAGEMENT PURPOSES ONLY
                    ----------------------------------------


                                       50

<PAGE>

<TABLE>

                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                                  BALANCE SHEET
                                September 30,1999
<CAPTION>

                       LIABILITIES AND STOCKHOLDERS EQUITY


CURRENT LIABILITIES

<S>                                                                         <C>                   <C>
       Accounts Payable                                                                           $161,543
       Accrued Expenses                                                                            330,652
       Deferred Income Tax                                                                           7,994
       Payroll Taxes Payable                                                                         8,881
       Current Portion of Long Term Debt                                                   ------------------------
       158,055

                           TOTAL CURRENT LIABILITIES                                              $667,125


LONG-TERM DEBT
       Notes Payable                                                        $166,455
       Convertible Debenture                                                 500,000
                                                                             666,455

       Less Current Portion                                                  158,055               508,400
                                                                                           ------------------------


STOCKHOLDERS EQUITY
       Common Stock, $0.001 Par Value
           100,000,000 Shares Authorized

                8,789,604 Issued and Outstanding                               8,789
       Preferred Stock, $0.001 Par Value
           20,000,000 Shares Authorized

                0 Shares Issued and Outstanding                                    0
       Treasury Stock                                                        (16,911)
       Paid in Capital     2,385,503
       Deficit Accumulation During Development Stage                      (3,149,983)             (772,601)
                                                                                           ------------------------


           TOTAL LIABILITIES AND STOCKHOLDERS EQUITY                                              $402,924
                                                                                           ========================
</TABLE>

                    UNAUDITED - FOR MANAGEMENT PURPOSES ONLY
                    ----------------------------------------





                                       51

<PAGE>

                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                             STATEMENT OF OPERATIONS
                For the Three Months Ended on September 30, 1999



REVENUE                                                             $    14,283


OPERATING EXPENSES

                Research and Development Cost                       $   229,912
                Professional Fees                                        39,036
                Salaries                                                 45,652
                Other Selling & G&A                                      56,782
                                                                    -----------

                               Total Operating Expenses                 371,382


OTHER INCOME (EXPENSE)
                Depreciation                                               (875)
                Interest Expense                                           (989)
                                                                    -----------

                                                                         (1,864)

                Net Income (Loss)                                      (373,246)


                Retained Earnings 07/01/99                           (2,776,737)
                                                                    -----------

                Retained Earnings 09/30/99                           (3,149,982)
                                                                    -----------


                    UNAUDITED - FOR MANAGEMENT PURPOSES ONLY
                    ----------------------------------------

                                       52

<PAGE>

<TABLE>

                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                             STATEMENT OF OPERATIONS
                For the Three Months Ended on September 30, 1999
<CAPTION>


OPERATING ACTIVITIES

<S>                                                                                <C>
                Net Loss                                                           ($373,246)

                Adjustments  to  reconcile  net income to net cash  provided  by
                operating activities:

                           Depreciation and amortization                                 875
                           (Increase) decrease in:
                               Prepaid expenses                                        2,920
                               Debenture receivable                                 (369,500)

                           Increase (decrease) in:
                               Accounts Payable                                       75,877
                               Accrued Expenses                                          355
                               Short-term Debt                                        11,593

                           Net Cash Provided by operating activities                    --
                                                                                    (680,659)

                                                                                   -----------

FINANCING ACTIVITIES
                           Issue of Convertible Debt-Net                             320,000
                           Common Stock Issued                                           415
                           Additional paid in Capital                                260,044
                           Fixed Asset Additions                                      (1,302)

                           Net Cash Provided by Financing Activities                 579,557



                           INCREASE (DECREASE) IN CASH                              (101,539)

                           CASH AND EQUIVALENTS
                               Beginning of period                                      --
                                                                                     120,058

                                                                                   ---------
                               End of period                                       $  18,519
                                                                                   =========
</TABLE>

                    UNAUDITED - FOR MANAGEMENT PURPOSES ONLY
                    ----------------------------------------


                                       53

<PAGE>

<TABLE>

                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
            STATEMENT  OF CHANGES IN  STOCKHOLDERS  EQUITY For the Three  Months
                       Ended on September 30, 1999

<CAPTION>
                                                          CAPITAL STOCK
                                                   Number of           Dollar        Paid in         Accumulated
                                                    Shares             Amount        Capital           Deficit
                                   --------------------------------------------------------------------------------



<S>                                                <C>                 <C>         <C>               <C>
Balance at June 30, 1999                           8,374,160           $8,374      $2,125,459        $2,776,737


Issue of common stock for services
       in this period                                 79,898               79          71,590                 0


Issue of common stock for cash
       in this period                                335,546              336         179,664                 0


Net (loss) for the period ending
       June 30, 1999                                                                                   (373,246)


Balance at September 30, 1999                      8,789,604           $8,789      $2,385,503       ($3,149,983)
                                                 ============          ======      ==========       ============
</TABLE>

                    UNAUDITED - FOR MANAGEMENT PURPOSES ONLY
                    ----------------------------------------

                                       54

<PAGE>

                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                        NOTES TO THE FINANCIAL STATEMENTS
                               September 30, 1999


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

       ORGANIZATION AND NATURE OF BUSINESS:
       The Company was  organized  under the laws of the State of Nevada on June
       10, 1996. The principal business of the Company is to utilize its patents
       in the  production  of various  drugs using a  technology  referred to as
       liposomal  drug  delivery  for  use  by   cardiologists,   interventional
       radiologists and vascular surgeons.

       ORGANIZATIONAL and PATENT COST:
       The Company  charges off certain  cost  incurred in  connection  with the
       development  of its product and the formation of the  corporation  during
       the period in which they occur.

       FURNITURE AND EQUIPMENT:
       Furniture  and  equipment  are stated at cost.  Depreciation  is computed
       using the straight-time method over a period of five to seven years.

<TABLE>
<CAPTION>

NOTE 2 - NOTES PAYABLE

<S>                                                                                                         <C>
                A note payable to Bio-sphere Technology, Inc., dated May 10,
                1996 payable on demand with interest at 6% per annum                                         $7,500

                A note payable to Bio-sphere Technology, Inc., dated June 24,
                1996 payable on demand with interest at 6% per annum                                         $4,182

                A note payable to Bio-sphere Technology, Inc., dated July 8,
                1996 payable on demand with interest at 6% per annum                                         $7,029

                A note payable to a bank in monthly installments with a
                variable interest rate and guaranteed by a stockholder                                      $23,272

                A note  payable to a bank due on demand  with  interest  payable
                monthly at a variable rate and guaranteed by

                a stockholder                                                                               $42,417
</TABLE>

                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                        NOTES TO THE FINANCIAL STATEMENTS
                               September 30, 1999


Note 2-Continued

 A              short  term note  payable  to  shareholders  representing  funds
                advance to the company,  payable on demand. The note is interest
                free.

               $82,055
             ---------

Total         $166,455
              ========


                                       55

<PAGE>

NOTE 3 - INCOME TAX:
                The Company  accounts  for the effects of income taxes under the
                deferred  methods.  Under this method  deferred income taxes are
                recognized  for income and  expense  items that are  reported in
                different years for financial  reporting purposes and income tax
                purposes  using  the  tax  rate  applicable  to the  year of the
                calculation.

NOTE 4 - CONTINGENCIES
                STOCK OPTIONS:  As of June 10, 1997 the Company  adopted a stock
                option plan for the purchase of shares of the  Company's  common
                stock. Options have been granted to three employees and officers
                of the corporation the right to purchase up to 1,700,000  shares
                of the Company's  stock at $0.10 per share.  The options will be
                vested as follows:

                               First year of service       33% vesting
                               Second year of service      66% vesting
                               Third year of service       100% vesting



                CONVERTIBLE DEBENTURES:
                In July,  1999 the company  entered  into an  agreement to issue
                $500,000 of convertible debentures at an exchange rate of 75% of
                the  average  price of a common  share  price of the prior 3 day
                period.  The full amount has been  subscribed  and  $130,500 has
                been  advanced  under this  agreement.  At September 30, 1999 no
                conversion to common shares has occurred.

                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                        NOTES TO THE FINANCIAL STATEMENTS
                               September 30, 1999



NOTE 4 - CONTINUED
                PENDING  LITIGATION:  A  former  employee  and  director  of the
                Company  fraudulently  received money from the Company under the
                guise  of  purchasing  materials  for  research.   The  district
                attorney  has filed  criminal  charges and the Company  plans to
                file civil  proceedings  to recover  these funds.  Certain stock
                options and capital stock  subscriptions  due this employee were
                canceled by the Board of  Directors.  The  individual  has filed
                notice of a cross  complaint.  The Company  plans to pursue this
                matter vinously.

                                       56

<PAGE>

                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                             STATEMENT OF OPERATIONS
           For the Three Months Ended on December 31, 1999 and1998 and
       For the Period from Inception, June 30, 1996, to December 31, 1999
                                    UNAUDITED


                                       57

<PAGE>

<TABLE>

                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                                  BALANCE SHEET
                           December 31 , 1999 and 1998
                                    UNAUDITED

<CAPTION>
                                     Assets

                                                                       December 31.

                                                                       1999             1998
                                                                       ----             ----
<S>                                                                    <C>              <C>
Current Assets

         Cash                                                          $71,890          $11,152
         Prepaid expenses                                                1,276           11,714

                  Total Current Assets                                  73,166           22,866

         Property & equipment-net                                        9,036            7,967
         Deposits                                                        2,900            2,900

                  Total Assets                                         $85,102          $33,733


                      Liabilities and Stockholders' Deficit

Current Liabilities:
         Current maturities of long-term debt                          $70,081          $95,031
         Note payable shareholder                                            0           95,248
         Accounts payable                                              191,743          157,001
         Accrued liabilities                                           473,192          452,132

                  Total Current Liabilities                            735,016          799,412

         Long term debt, net of current maturities                       5,215          175,000
         Convertible debentures                                        130,500           37,500


                  Total Liabilities                                    870,731        1,011,912


Stockholders'  deficit  Common  stock,  $.001  par  value,   100,000,000  shares
         authorized, 10,752,376 shares issued

         and 8,093,484 shares outstanding                               10,752            8,424
         Additional paid in capital                                  2,479,136        1,204,808
         Deficit accum. during devel. stage                         (3,258,606)      (2,174,500)
         Treasury stock                                                (16,911)         (16,911)


                  Total Stockholders Deficit                          (785,629)        (978,179)


                  Total Liabilities and

                  Stockholders' Deficit                                $85,102          $33,733
</TABLE>

                                       58

<PAGE>

<TABLE>

                                    UNAUDITED

                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                             STATEMENT OF OPERATIONS
          For the Three Months Ended on December 31, 1999 and 1998 and
       For the Period from Inception, June 30, 1996, to December 31, 1999
<CAPTION>

                                                                                                 Incepiton

                                                                    December 31,                    to
                                                           1999                     1998         12/31/99
                                                           ----                     ----         --------

<S>                                                   <C>                       <C>            <C>
Revenue                                               $         0               $         0    $    23,554



Operating Expenses

         Research and Development Cost                     64,955                    23,314      1,494,200
         Operating, general and administrative
         Cost                                              89,548                    28,663      1,558,379
         Interest expense                                   4,120                    41,355        229,581

                  Total Cost and Operating Expenses       158,623                    93,332      3,282,160

                   Net Loss                           $  (158,623)              $   (93,332)    (3,258,606)



         Retained Earnings Sept 30,                    (3,099,983)               (2,081,168)            --

         Retained Earnings Dec. 31,                   $(3,258,606)              $(2,174,500)            --
</TABLE>

                                       59

<PAGE>

<TABLE>

                                    UNAUDITED
                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                   STATEMENT OF CHANGES IN STOCKHOLDERS EQUITY
                 For the Three Months Ended on December 31, 1999
<CAPTION>
                                             CAPITAL STOCK

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


<S>                                    <C>          <C>           <C>           <C>            <C>
Balance at 9/30/99                     8,713,496    $     8,713   $ 2,208,580   $   (16,911)   $(3,099,983)


Issue of common stock for
         services in this period         188,000            188       108,793             0              0


Issue of common stock for in debt
         in this period                1,600,000          1,600       129,400             0              0


Conversion of debentures to common
         stock                           250,880            251        32,363

Net (loss) for the period ending
         Dec 31, 1999                   (158,623)

Balance at December 31, 1999          10,752,376    $    10,752   $ 2,479,136   $   (16,911)   $(3,258,606)
</TABLE>

                                       60

<PAGE>

<TABLE>

                                    UNAUDITED
                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                             STATEMENT OF CASH FLOWS
             For the Three Months Ended on December 31, 1999 and1998 and For the
              Period from Inception, June 30, 1996, to

                                December 31, 1999
<CAPTION>



                                                                                    Inception

                                                               December 31,             to
                                                          1999            1998         1999
                                                          ----            ----         ----


<S>                                                  <C>            <C>            <C>
Cash flows used in operation activities              $   (70,442)   $   (63,993)   $(1,319,503)

Cash flows used in investing activities                        0              0        (20,297)

Cash flows from investing activities:

         Depreciation and amortization

         Proceeds from sales of equity securities              0              0        302,332
         Proceeds from sales of common stock             131,000        336,501
         Purchase of treasury stock                            0              0        (16,911)
         Proceeds from sale of convertible debt                0         37,500        630,500
         Issuance-Repayment of notes payable              (5,911)        22,500         75,296
         Proceeds from advances from shareholders              0              0         85,248

Net Cash Provided  by Financing Activities               125,089         60,000      1,412,966

Cash and Cash Equivalents begining of period              18,519          7,159              0

 Cash and Cash Equivalents end of period             $    73,166    $    11,152    $    73,166

Non-cash investing and financing activity:

         Common stock issued upon converson of
              debentures                             $    32,614    $         0    $   432,614

             Common stock issued for services and

              patent rights                          $   108,981    $    35,000    $ 1,311,772

         Common stock issued for equity securities   $         0    $         0    $   302,332
</TABLE>

                                                        61

<PAGE>

                                    UNAUDITED
                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                        NOTES TO THE FINANCIAL STATEMENTS
                                December 31, 1999



Note 1 - Interim Financial Statements

         The accompanying  unaudited financial  statements have been prepared in
accordance with generally accepted  accounting  principals for interim financial
information  and  with  the  instructions  to  Form  10-QSB  and  Article  10 of
Regulation  S-B  instruction.  Accordingly,  they  do  not  include  all  of the
information and footnotes required by generally accepted  accounting  principals
for complete financial statements. In the opinion of management, all adjustments
(consisting  of  normal  recurring  accruals)  considered  necessary  for a fair
presentation  have been included.  Operating  results for the three month period
December 31, 1999 and 1998 are not  necessarily  indicative  of the results that
may be expected for.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

Note 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 carry forwards.

Note 3- Stockholders' Equity

         During the quarter ended December 31, 1999 the Company issued Shares of
common stock and had other increases to stockholders' equity as follows:

<TABLE>
<CAPTION>

                                                     Common            Paid-In
                                                     Stock             Capital          Total
                                                     -----             -------          -----

<S>                                                  <C>               <C>              <C>
         Common stock issued for
              cash                                   $1,600            $129,400         $130,000

         Common stock issued as
              payment for services                      188             108,793          108,981

         Conversion of debentures to
              common stock                              251              32,363           32,614

                                                     $2,039            $270,556         $272,595

</TABLE>

Note 4- Convertible Debentures

         At  December  31,  1999  the  company  owed  amounts  under a  Series B
convertible  debenture  totaling  $130,500.  These debentures bare 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.

                                       62

<PAGE>

- --------------------------------------------------------------------------------
ITEM 14.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
- --------------------------------------------------------------------------------

         On July 29, 1999, the Company engaged Ham,  Langston & Brezina,  L.L.P.
("HL&B")  as its  independent  accountant  and  terminated  the  services of Ken
Beverly &  Associates,  P.C.  The  decision  to  engaged  HL&B as the  Company's
independent accountant was recommended by the Company's Chief Executive Officer.
The  decision  to change  accountants  was  approved by the  Company's  Board of
Directors.

         The  principal   accountant's   reports  on  the  Company's   financial
statements  for the past two (2) years did not  contain  an  adverse  opinion or
disclaimer  of opinion and were not  qualified  or  modified as to  uncertainty,
audit scope or accounting principles.

         During the Registrant's two (2) most recent fiscal years, including any
subsequent  interim period preceding the change in accountants,  there have been
no disagreement with the Company's former accountant on any matter of accounting
principles or practices,  financial statement  disclosure,  or auditing scope or
procedure which disagreements, if not resolved to the satisfaction of the former
accountant,  would have caused it to make a reference  to the subject  matter of
the disagreements in connection with its reports.

         During  the   Registrant's  two  (2)  most  recent  fiscal  years,  the
Registrant's  accountant  has not  advised  the  Registrant  that  the  internal
controls necessary for the Registrant to develop reliable  financial  statements
do not exist.

         During  the   Registrant's  two  (2)  most  recent  fiscal  years,  the
Registrant's accountant has not advised the Registrant that information has come
to the  accountant's  attention  that has led it to no longer be able to rely on
management's representations,  or that it has made it unwilling to be associated
with the financial statements prepared by management.

         During  the   Registrant's  two  (2)  most  recent  fiscal  years,  the
Registrant's  accountant  has not advised the  Registrant  of the need to expand
significantly  the  scope  of its  audit,  or that  information  has come to the
accountant's  attention during the Registrant's two (2) most recent fiscal years
that  if  further  investigated  may  (i)  materially  impact  the  fairness  or
reliability  of: a previously  issued audit report or the  underlying  financial
statements,  or the  financial  statements  issued or to be issued  covering the
fiscal  period  subsequent to the date of the most recent  financial  statements
covered  by an audit  report  (including  information  that may  prevent it from
rendering an unqualified  audit report on those financial  statements),  or (ii)
caused  it to  be  unwilling  to  rely  on  management's  representations  or be
associated  with  the  Registrant's   financial  statements,   and  due  to  the
accountant's  resignation  (due to audit scope  limitations  or  otherwise),  or
dismissal,  or for any other reason,  the accountant did not so expand the scope
of its audit or conduct such further investigations.

         During  the   Registrant's  two  (2)  most  recent  fiscal  years,  the
Registrant's accountant has not advised the Registrant that information has come
to the  accountant's  attention  that it has  concluded  materially  impacts the
fairness or  reliability  of a previously  issued audit report or the underlying
financial  statements,  or  the  financial  statements  issued  or to be  issued
covering a fiscal  period  subsequent  to the date of the most recent  financial
statements  covered  by an audit  report  (including  information  that,  unless

                                       63

<PAGE>

resolved to the  accountant's  satisfaction,  would prevent it from rendering an
unqualified  audit  report  on  those  financial  statements),  and  due  to the
accountant's resignation, dismissal or declination to stand for re- election, or
for any  other  reason,  the  issue has not been  resolved  to the  accountant's
satisfaction  prior to its  resignation,  dismissal or  declination to stand for
re-election.

         During the Registrant's two (2) most recent fiscal years and during any
subsequent  interim period,  neither the Registrant nor anyone on its behalf has
consulted  the  Registrant's  newly  engaged  accountant  regarding  either  the
application of accounting principles to a specific transaction, either completed
or  proposed;  or the type of  audit  opinion  that  might  be  rendered  on the
Registrant's  financial  statements,  and other a written report was provided to
the Registrant or oral advice was provided that the new accountant concluded was
an important  factor  considered by the  Registrant in reaching a decision as to
the  accounting,  auditing or  financial  reporting  issue.  Nor during the time
period in question was the Company's new accountant  consulted by the Registrant
or  anyone  on its  behalf  on any  matter  that was  either  the  subject  of a
disagreement or a reportable event as defined in Item 304 of Regulation S-K.

         The  Company's  former  accountant  has been  requested  to furnish the
Registrant  with a letter  addressed  to other  Commission  stating  whether the
accountant  agrees or disagrees with the statements made by the Registrant under
this item. The former accountant's letter is filed as an exhibit to this Amended
Form 10-SB.

- --------------------------------------------------------------------------------
ITEM 15.  Financial Statements and Exhibits
- --------------------------------------------------------------------------------

         The following exhibits are filed with this Amended Form 10-SB:

Assigned Number                                      Description

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


         (2)               Plan  of  acquisition,  reorganization,  arrangement,
                           liquidation, or succession. None.

         (3)(ii)           By-laws  of the  Company:  Filed  with Form  10-SB on
                           December 3, 1999.

         (4)               Instruments  defining the rights of holders including
                           indentures:  Form 8%  Series A  Senior  Subbordinated
                           Convertible  Redeemable  Debenture  filed  with  Form
                           10-SB on December 3, 1999.

                           Form 8%  Series  B Senior  Subbordinated  Convertible
                           Redeemable   Debenture   filed  with  Form  10-SB  on
                           December 3, 1999.

         (9)               Voting Trust Agreement: None

         (10)              Material Contracts:  None

         (11)              Statement   regarding   computation   of  per   share
                           earnings:   Computations   can  be  determined   from
                           financial statements.

         (16)              Letter on change in certifying accountant: Filed with
                           Amended Form 10- SB on February 4, 2000.

         (21)              Subsidiaries of the registrant: None

         (24)              Power of Attorney:   None

         (27)              Financial  Data  Schedule:  Filed  with Form 10-SB on
                           December 3, 1999.

         (9)               Additional Exhibits:   None

                                       64

<PAGE>

- --------------------------------------------------------------------------------
SIGNATURES
- --------------------------------------------------------------------------------


         Pursuant to the  requirements of Section 12 of the Securities  Exchange
Act of 1934, the Registrant  has duly caused this  registration  statement to be
signed on its behalf by the undersigned, thereunto duly authorized.

Dated: April 12, 2000.


                         ENDOVASC LTD, INC.




                            By:/s/ David P. Summers
                               ---------------------
                               Dr. David P. Summers
                               Chief Executive Officer


                                       64



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