ROEX INC
SB-2/A, 2000-10-26
MEDICINAL CHEMICALS & BOTANICAL PRODUCTS
Previous: ROEX INC, 8-A12B, 2000-10-26
Next: ROEX INC, SB-2/A, EX-1, 2000-10-26




    As filed with the Securities and Exchange Commission on October 25, 2000

                           Registration No. 333-92299
     ----------------------------------------------------------------------
                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
     ----------------------------------------------------------------------

                               AMENDMENT NO. FOUR

                                       to
                                    FORM SB-2
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
     ----------------------------------------------------------------------
                                   ROEX, INC.
     ----------------------------------------------------------------------
                 (Name of Small Business Issuer in its charter)

        California                        2833                       33-0634091
 ------------------------------   ----------------------------  ----------------
  (State or jurisdiction of     (Primary Standard Industrial    (I.R.S. Employer
 incorporation or organization)       Classification No.)           Code Number)
     ----------------------------------------------------------------------
                      2081 BUSINESS CENTER DRIVE, SUITE 185
                         IRVINE, CA 92612 (949) 476-8675
     ----------------------------------------------------------------------
             (Address and telephone number of Registrant's principal
               executive offices and principal place of business)
     ----------------------------------------------------------------------
                    Rodney H. Burreson, President Roex, Inc.
                      2081 Business Center Drive, Suite 185
                                Irvine, CA 92612
     ----------------------------------------------------------------------
            Name, address, and telephone number of agent for service)

                                   Copies to:

                            William B. Barnett, Esq.
                        Law Offices of William B. Barnett
                       15233 Ventura Boulevard, Suite 410
                             Sherman Oaks, CA 91403

                Approximate date of proposed sale to the public:

  As soon as practicable after this Registration Statement becomes effective.

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

If this Form is a  post-effective  amendment filed pursuant to Rule 462(c) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering. / /
                                       i
                                       1
<PAGE>
If this Form is a  post-effective  amendment filed pursuant to Rule 462(d) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  Registration  statement
for the same offering. / /

If the delivery of the prospectus is expected to be made pursuant to Rule 434,
check the following box. / /

If any securities  being  registered on this Form are to be offered on a delayed
or continuous basis pursuant to Rule 415 under the Securities Act of 1933, check
the following box. / /
<TABLE>
<S>                                  <C>               <C>            <C>                  <C>
                         CALCULATION OF REGISTRATION FEE
Title of Each Class of Securities     Amount        Proposed         Proposed           Amount of
          to be Registered             to be         Maximum       Maximum Aggregate   Registration
                                    Registered    Offering Price      Offering              Fee
                                                      Per Share
================================== ============== ================ ================== =============

Common Stock                         1,000,000         $6.00          $6,000,000(1)       $1,584
Underwriters Warrants to Purchase       90,000          N/A           $      100              $0.03
  Common Stock (1)
Common Stock Underlying                 90,000         $7.80          $  702,000            $213.84
  Underwriter's Warrants (3)
Total                                                                 $6,702,100          $1,797.87

</TABLE>
-------------------------
(1)    Estimated solely for purposes of calculating the registration fee.
(2)    To be issued by the Company to the Underwriter.
(3)    Pursuant to Rule 416, there are being registered such shares as may be
       issued pursuant to the antidilution provisions of the Underwriter's
       Warrants.


















                                       ii


                                       2
<PAGE>

                  SUBJECT TO COMPLETION. DATED OCTOBER 25, 2000

THE  INFORMATION  IN THIS  PRELIMINARY  PROSPECTUS  IS NOT  COMPLETE  AND MAY BE
CHANGED.  WE'RE NOT ALLOWED TO SELL THE COMMON STOCK OFFERED BY THIS  PROSPECTUS
UNTIL THE  REGISTRATION  STATEMENT  THAT WE HAVE FILED WITH THE  SECURITIES  AND
EXCHANGE  COMMISSION ("SEC") BECOMES EFFECTIVE.  THIS PRELIMINARY  PROSPECTUS IS
NOT AN OFFER TO SELL OUR  STOCK NOR DOES IT  SOLICIT  OFFERS TO BUY OUR STOCK IN
ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.

                                1,000,000 Shares

                                   ROEX, INC.

                                  Common Stock

This is an initial  public  offering of shares of ROEX,  Inc. We are  offering a
minimum of 500,000 shares and a maximum of 1,000,000  shares of our common stock
at $6.00 per share.

There is no public market for the shares  covered by this  offering.  The shares
being offered are highly speculative and involve a high degree of risk to public
investors  and should be purchased  only by persons who can afford to lose their
entire investment.  See "Risk Factors" beginning on page 7 to read about certain
factors you should consider before buying the shares.

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY OTHER REGULATORY BODY HAS
APPROVED OR DISAPPROVED OF OUR SECURITIES  OR DETERMINED THAT THIS PROSPECTUS IS
TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS ILLEGAL.

                                          Underwriting
                           Price to       Discounts and        Proceeds to
                            Public         Commissions           Company
                          ----------      --------------       -----------

Per Share                 $     6.00        $   .555          $     5.45
Total - Minimum           $3,000,000        $277,500          $2,722,500
Total - Maximum           $6,000,000        $555,000          $5,445,000

This is a best-efforts,  minimum-maximum offering. Our selected placement agents
must sell the minimum  offering of 500,000  shares if any are sold. The selected
placement  agents are not required to sell any specific  number of dollar amount
of  securities in excess of the 500,000  share  minimum  offering,  but will use
their best efforts to sell all of the 1,000,000  shares offered.  Funds received
from  subscribers  will be held in escrow by Wells Fargo Bank,  N.A.  Unless the
minimum  offering is fully sold within 90 days from the date of this prospectus,
which period can be extended for an additional  60 days by the placement  agent,
all purchase payments will be returned in full to subscribers,  without interest
or deduction.  If the minimum offering is sold within the foregoing period,  the
offering  may  continue  until  1,000,000  shares  are sold or March  31,  2001,
whichever  occurs first.  However,  we may terminate the offering at any earlier
time if we choose to do so.

                            RH INVESTMENT CORPORATION

                The date of this Prospectus is November ___, 2000

                                       iii
                                       3
<PAGE>
                                TABLE OF CONTENTS
                                                                       Page
                                                                       Number

Prospectus Summary........................................................2
The Offering..............................................................2
Financial Data............................................................3
Risk Factors..............................................................3
   Risks Associated With Our Company......................................3
      Our Business Has Only Recently Shown A Profit.......................3
      Failure To Obtain Appropriate New Radio Markets Could
                      Impede Future Growth................................4
      Our Business Is Subject To Compliance With Various
                      Government Regulations..............................4
      If We Lose Our Key Personnel, Especially Our Founder
         And Spokesperson, Rodney Burreson, Our Business May Suffer.......4
      Failure Of Our Outside Suppliers To Provide Our Products In
         Sufficient Quantities And In A Timely Fashion May Cause
                      Our Business To Suffer..............................5
   Risks Associated With This Offering....................................5
      This Is A Minimum/Maximum Offering And There Can Be No Assurance
         That We Will Be Able To Sell All Of The Shares
                      Covered By The Offering.............................5
      This Is Our Initial Public Offering Of Shares And There Is No
         Public Market For Our Common Stock...............................5
      There Will Be No Public Market For Resale Of Our Shares Until Our
         Shares Are Listed On An Exchange Or Quoted Through NASDAQ........5
      Shares Eligible For Future Sale.....................................6
Additional Information Is Available.......................................6
Forward-Looking Statements................................................7
Dilution..................................................................7
Use Of Proceeds...........................................................9
Dividend Policy..........................................................10
Capitalization...........................................................10
Management's Discussion And Analysis Of Financial Condition And
                      Results of Operations..............................10
Business.................................................................14
Management...............................................................28
Principal Shareholders...................................................34
Shares Eligible For Future Sale..........................................35
Description Of Capital Stock.............................................36
Transfer Agent and Registrar.............................................37
Underwriting.............................................................37
Legal Matters............................................................40
Experts..................................................................40
Index to Financial Statements...........................................F-1
Part II................................................................II-1
   Exhibit Index.......................................................II-7


Until __________, 2001 (90 days after the date of this prospectus),  all dealers
effecting  transactions  in the  common  stock  offered  hereby,  whether or not
participating  in this  distribution,  may be required to deliver a  prospectus.
This is an addition to the  obligation  of dealers to deliver a prospectus  when
acting  as  underwriters  and  with  respect  to  their  unsold   allotments  or
subscriptions.
                                       1
                                       4
<PAGE>
                               PROSPECTUS SUMMARY

Our Business

Roex,  Inc., was  incorporated  in California on October 5, 1994, to develop and
market its own line of dietary supplement  products using  scientifically  based
branded  ingredients.  These products are not intended to diagnose,  treat, cure
mitigate, or prevent any disease. Since introducing our first product, PC-95, in
1995,  we have added  thirteen more dietary  supplement  products to our product
line and we are committed to providing only the highest quality products to meet
our customers' specific health needs. We have grown from under a million dollars
of annual sales to  approximately  $4 million in 1998, and $5.7 million in 1999.
We currently  market our  products  primarily  through  radio  programming.  Mr.
Burreson,  our founder and president,  appears live on local talk radio shows in
New York, Los Angeles,  Las Vegas, Tampa,  Spokane and Cleveland.  The format is
one-half and one-hour radio infomercials, with interactive customer call-ins. In
December  1999,  Internet  e-commerce  was added as a vehicle for marketing Roex
products. Our radio programs now promote our web site, the web site promotes the
radio programs, and we expect this synergy to accelerate sales.

Our Address/How To Contact Us

Our principal  executive office is located at 2081 Business Center Drive,  Suite
185, Irvine,  California  92612 and our telephone number is (949) 476-8675,  our
FAX number is (949) 476-8682. Our main website address is www.roex.com.

                                  THE OFFERING

Common Stock offered
   by the Company(1). . . . . . . . .       1,000,000 Shares (maximum offering)

                    . . . . . . . . .         500,000 Shares (minimum offering)
Common Stock to be outstanding
   after this Offering  . . . . . . .       6,288,584 Shares (maximum offering)

                        . . . . . . .       5,788,584 Shares (minimum offering)

Use of Proceeds . . . . . . . . . . .       We will use the proceeds to,
                                            increase our  inventory of products,
                                            add new radio  markets,  reduce  our
                                            debt  and for  working  capital  and
                                            other general corporate purposes.


This is a best-efforts,  minimum-maximum offering. Unless at least 50,000 shares
of our  common  stock  are  sold  within  90  days  following  the  date of this
prospectus,  which period can be extended for  additional 60 days,  the offering
will terminate and no shares will be sold. If the 500,000 share minimum offering
is sold within the foregoing  period,  the offering may continue until 1,000,000
shares  are sold or  March  31,  2001,  whichever  occurs  first.  Our  selected
placement  agents are not  obligated to (1) sell any number or dollar  amount of
our common stock in excess of the 500,000 share minimum offering or (2) purchase
any shares at any time. While these agents have agreed to use their best efforts
to sell on our behalf all of the common stock offered,  we cannot  guarantee how
much stock in excess of the required  minimum,  if any, will actually be sold in
the offering.

                                        2
                                        5
<PAGE>
                                 FINANCIAL DATA

The following  table  summarizes the financial data of our business.  You should
read this  information  with the  discussion  in  "Management's  Discussion  and
Analysis of Financial  Condition  and Results of  Operations"  and our financial
statements and notes to those statements included elsewhere in this prospectus.

                               (Unaudited)                             Year
                             Six Months Ended                          Ended
                                June 30                            December 31
-------------------------------------------------------------------------------
                        2000           1999           1999               1998
-------------------------------------------------------------------------------
Operating Data

Net Sales            $3,133,908      $2,662,519     $5,736,832       $3,934,910
Net Income (Loss)    $  392,348      $  267,789     $  534,132       $ (463,264)

Net Income (Loss)
  Per Share:
    Basic            $     0.07      $     0.05     $     0.10       $    (0.10)
    Diluted          $     0.06      $     0.04     $     0.09       $    (0.10)

Weighted Average
  Common Equivalent
  Shares Outstanding:
    Basic            $5,288,584      $5,288,296     $5,288,296       $4,826,870
    Diluted          $6,087,049      $6,086,761     $6,086,761       $4,826,870

                        June 30         June 30     December 31     December 31
                          2000            1999           1999             1998
-------------------------------------------------------------------------------
Balance Sheet Data
Working Capital
(Deficit)            $  49,445       $(415,737)     $(175,910)       $(267,223)
Total Assets         $1,100,365      $487,350       $ 810,763        $ 383,182
Net Stockholders'
Equity               $  (2,811)      $(661,502)     $(395,159)       $(940,541)
  (Deficit)


                                  RISK FACTORS

An investment in our common stock offered  hereby is  speculative  in nature and
involves a high degree of risk. In addition to the other  information  contained
in this prospectus,  the following factors should be considered carefully before
making any investment decisions with respect to purchasing our common stock.

Risks Associated With Our Company

Our Business Has Only Recently Shown A Profit.  Since we commenced operations in
October 1994, we have  accumulated net losses through June 30, 2000, of $635,498
and a  stockholders'  deficit  of  $2,811.  We lost money for the years 1997 and
1998. We operated  profitably  for the year ended December 31, 1999, and the six
months  ended  June 30,  2000,  and we have a net  working  capital  surplus  of

                                        3
                                        6
<PAGE>
$49,445.  Although we expect to be profitable  for the year ending  December 31,
2000,  we  cannot  assure  that a  year-end  profit  will  be  realized  or that
profitability will continue in the future.

Failure to Obtain  Appropriate New Radio Markets Could Impede Future Growth.  We
believe the growth of our net sales is substantially  dependent upon our ability
to open up new radio markets. Currently, 90% of our sales are generated from our
radio  health  shows  in  New  York  City,  Los  Angeles,  Las  Vegas,  Spokane,
Philadelphia  and Tampa. Our business plan is to expand our radio health show to
between four and eight additional cities in the next twelve months.  The success
of these radio shows depends on a number of facts including the following:

o  selection of radio stations and time slots that appeal to the demographics of
   our customers, e.g., individuals over 45 years of age

o  consumer acceptance ratings of the show

o  consumer acceptance of our products advertised on the show

o  competition from other health and talk shows on the same or other stations

o changes in radio station policy which remove the program from their schedule

We can't guarantee that we will be successful in new radio markets. In addition,
even if we are  successful  in some  new  radio  markets,  we may not be able to
maintain that success over time.

Our Business Is Subject To Compliance With Various  Government  Regulations.  We
are subject to regulation by numerous governmental  agencies, the most active of
which is the U.S.  Food and Drug  Administration,  which  regulates our products
under the  Federal  Food,  Drug and  Cosmetic  Act.  In  addition,  the  Federal
Communications  Commission  regulates  on-air  content  of radio  shows  and the
Federal Trade Commission regulates advertising. These regulations involve, among
other things:

o  the formulation, manufacturing, packaging, labeling, distribution,
   importation, sale and storage of our products;

o  health and safety;

o  product claims and advertising by us.

If we fail to comply with applicable FDA or FCC regulatory requirements,  it may
result in,  among  other  things,  injunctions,  product  withdrawals,  recalls,
product seizures, fines and criminal prosecution.

If We Lose Our Key Personnel,  Especially Our Founder And  Spokesperson,  Rodney
Burreson,  Our Business May Suffer.  We depend  substantially  on the  continued
services  and  performance  of our senior  management  and, in  particular,  Mr.
Burreson. Our business may be hurt if he or one or more of our senior management
or key employees leave Roex.  Although we have an employment  agreement with Mr.
Burreson for an initial term of five years, this does not guarantee that he will
remain with us for the entire term.  If we lose the services of Mr.  Burreson or
any of these  executive  officers or other key employees,  we may not be able to
attract and retain additional qualified personnel to fill their positions in the
future. We have recently obtained a $1,000,000 key-man life insurance policy, of
which we will be the beneficiary, on the life of Mr. Burreson.
                                        4
                                        7
<PAGE>
Failure  Of  Our  Outside  Suppliers  To  Provide  Our  Products  In  Sufficient
Quantities And In A Timely Fashion May Cause Our Business To Suffer.  All of our
products are provided by outside  suppliers.  Our profit  margins and ability to
deliver our  products on a timely  basis are  dependent  upon the ability of our
outside  suppliers to provide  quality  products in a timely and  cost-efficient
manner. Three large companies provide 60% of our products.  Our ability to enter
new markets and sustain satisfactory levels of sales in each market is dependent
upon the ability of these or other suitable outside  suppliers to respond to our
needs.  Further,  the  development  of new products in the future will depend in
part on these  outside  suppliers.  The  failure of any  supplier to provide the
products or ingredients of products that we require could have an adverse effect
on our business,  profitability and growth prospects.  We have no contracts with
our suppliers and there is no assurance of continued supply or stable prices.

RISKS ASSOCIATED WITH THIS OFFERING

This Is A "Minimum/Maximum"  Offering And There Can Be No Assurance That We Will
Be Able  To  Sell  All Of The  Shares  Covered  By The  Offering.  The  managing
placement  agent, RH Investment  Corporation,  and the other selected  placement
agents are not  obligated  (1) to sell on our behalf any number or dollar amount
of our common stock in excess of the 500,000  share  minimum  offering or (2) to
purchase  any number or dollar  amount of shares at any time.  These agents have
agreed to use their best  efforts to sell on our behalf all of the common  stock
offered  by this  prospectus.  However,  we cannot  guarantee  how much stock in
excess of the required minimum, if any, will actually be sold in this offering.

We have set a minimum of $3,000,000 of stock to be sold in this offering.  Until
acceptable  subscriptions  for such  minimum  amount  have  been  received,  all
subscriptions  will be held in an escrow account.  Once  deposited,  these funds
will only be returned to the investor if the minimum amount of $3,000,000 is not
subscribed in the offering period.

This Is Our Initial Public  Offering Of Shares And There Is No Public Market For
Our Common Stock. To this point,  there has not been a market for our shares. We
cannot  give any  assurances  that a market will  develop,  or, if such a market
should develop,  that it will be sustained with  sufficient  liquidity to permit
you to sell your shares at any time.  We also cannot give any  assurance  to you
that your shares  could ever be sold at or near the offering  price,  or at all,
even in an emergency.

There Will Be No Public  Market  For  Resale Of Our Shares  Until Our Shares Are
Listed On An Exchange Or Quoted Through NASDAQ.  Because we are directly selling
our stock,  we have provided that our offering may remain open for up to 90 days
after our offering  becomes  effective.  It is doubtful that you could sell your
shares for more than the  initial  offering  price of $6.00 per share  while our
offering is still open.

We do not  anticipate  applying  to list our  common  stock on any  exchange  or
through  the  Nasdaq  quotation   system  until  we  have  received   acceptable
subscriptions  for at  least  the  minimum  amount  of  $3,000,000.  We  further
anticipate  that we may not receive  such  minimum  amount  until the end of the
offering period and that, if we are able to list our common stock on an exchange
or Nasdaq,  such  listing may not be  effective  until 30 days after we file the
application.  Therefore,  it is possible  that,  even if we are able to list our
common stock on an exchange or Nasdaq, such listing would not be effective until
four (4) months after the effective date of this registration statement.
                                        5
                                        8
<PAGE>
Factors That May Adversely Affect Our Common Stock.

Our Stock Price May Be Extremely Volatile And You May Not Be Able To Resell Your
Shares At Or Above The Initial  Offering  Price.  Following this  offering,  the
price at which our Common  stock will trade may be  extremely  volatile  and may
fluctuate  significantly.  The public  market may not agree with or accept  this
valuation.  In  addition,  the stock  market  has from time to time  experienced
significant  price and volume  fluctuations that have affected the market prices
for the securities of technology  companies,  particularly software and Internet
companies. After this offering,  therefore, you might not be able to resell your
shares at or above the initial public offering price.

Shares  Eligible For Future  Sale.  Sales of a  substantial  number of shares of
common stock in the public market following this offering could adversely affect
the market price for the common stock.  Upon completion of this offering,  there
is  expected  to be a minimum of  5,788,584  shares  and a maximum of  6,288,584
shares of common stock  outstanding.  All of the shares  offered  hereby will be
freely  tradeable  without   restriction  or  further   registration  under  the
Securities Act of 1933, unless purchased by "affiliates" of the Company, as that
term is  defined  in Rule 144 under the  Securities  Act  described  below.  The
remaining  5,288,584 shares of common stock  outstanding upon completion of this
offering are  "restricted  securities," as that term is defined in Rule 144. All
of the restricted  shares will be eligible for sale in the open market after the
effective  date of the  Registration  Statement,  all under and  subject  to the
restrictions contained in Rule 144 and Rule 701.

Prior to the  completion  of this  offering,  the Company  intends to enter into
lock-up  agreements  with  each  of  the  Company's   officers,   directors  and
shareholders  owning 5% or more of the Company's  common stock.  Pursuant to the
lock-up  agreements,  each such  shareholder  will  agree,  subject  to  certain
exceptions,  not to sell or  otherwise  dispose  of any of its  shares of common
stock until 180 days after the completion of this offering.

As of June 30,  2000,  options to purchase  998,850  shares of common stock were
outstanding, of which 496,350 are currently exercisable.  The Company intends to
register on Form S-8 under the  Securities  Act the  offering and sale of common
stock issuable under the  outstanding  options as soon as practicable  after the
date of this Prospectus.

                       ADDITIONAL INFORMATION IS AVAILABLE

This prospectus is part of a Registration Statement on Form SB-2 filed under the
Securities Act of 1933.  This prospectus does not contain all of the information
in the  Registration  Statement and its exhibits.  Statements in this prospectus
about any contract or other document are just summaries. You may be able to read
the complete document as an exhibit to the Registration Statement.

We will have to file reports under the Securities  Exchange Act of 1934. You may
read and copy the  Registration  Statement and our report at the  Securities and
Exchange  Commission's  public  reference  rooms  at  450  Fifth  Street,  N.W.,
Washington, D.C. 20549, Seven World Trade Center, 13th Floor, New York, New York
10048, and 500 West Madison Street,  Suite 1400, Chicago,  Illinois  60661-2511.
You may telephone the Commission's Public Reference Branch at 800-SEC-0330.  Our
Registration  Statement  and  reports  are also  available  on the  Commission's
Internet site at http://www.sec.gov.
                                        6
                                        9
<PAGE>
We intend to furnish our stockholders with annual reports  containing  financial
statements  audited by an independent  public  accounting  firm after the end of
each fiscal year.

                           FORWARD-LOOKING STATEMENTS

In General

This  prospectus  contains  statements  that plan for or anticipate  the future.
Forward-looking  statements  include  statements about the future of the vitamin
supplement industry,  statements about our future business plans and strategies,
and most other statements that are not historical in nature. In this prospectus,
forward-looking  statements are generally  identified by the words "anticipate,"
"plan," "believe," "expect,"  "estimate," and the like. Because  forward-looking
statements involve future risks and uncertainties,  there are factors that could
cause actual results to differ  materially from those expressed or implied.  For
example,  a  few  of  the  uncertainties  that  could  affect  the  accuracy  of
forward-looking statements include:

(A)    changes in general economic and business conditions affecting the vitamin
       supplement industry;

(B)    our ability to design,  order and stock  merchandise  that appeals to our
       customers;

(C) technical developments that make our products or services obsolete;

(D) our costs in the pricing of our products;

(E) the level of demand for our products; and

(F) changes in our business strategies.

                                    DILUTION

At June 30,  2000,  we had a negative  net  tangible  book  value of $2,811,  or
approximately  $(.00) per share of outstanding  common stock. "Net tangible book
value" per share  represents  the amount of our total  tangible  assets less our
total liabilities,  divided by the number of shares of common stock outstanding.
After giving  effect to the receipt of the  estimated net proceeds from our sale
of the 500,000 shares and 1,000,000 shares of common stock offered hereby, at an
assumed  initial public offering price of $6.00 per share of common stock (after
deducting  offering expenses payable by us), the net tangible book value of Roex
at June 30, 2000, would have been  approximately  $2,497,189 and $5,197,189,  or
$.43 and $.83 per share of common stock,  respectively.  This would represent an
immediate  increase in the net tangible  book value per share of common stock of
$.43 if  500,000  shares  are  sold  and $.83 if  1,000,000  shares  are sold to
existing   shareholders   and  an  immediate   dilution  of  $5.57,   or  $5.17,
respectively,  per share to new investors  purchasing  shares of common stock in
this  offering.  "Dilution" is determined by  subtracting  our net tangible book
value per share after the Offering from the offering price to investors.

The following table illustrates this per share dilution:

                                        7
                                       10
<PAGE>
                                                  If 500,000       If 1,000,000
                                                  Shares are        Shares are
                                                     Sold              Sold
                                                ---------------  ---------------

Initial offering price per share of common stock     $ 6.00            $ 6.00
Net tangible book value per share of common stock
                before the offering                  $(.00)             $(00)
Increase attributable to new investors               $ 0.43            $ 0.83
Proforma net tangible book value after offering      $ 0.43            $ 0.83
Dilution to new investors                            $ 5.57            $ 5.17
Percentage of dilution to new investors                  93%               86%


The following table  summarizes the number of shares of common stock  purchased,
assuming  the  sale  of the  minimum  offering  of  500,000  shares,  the  total
consideration  paid  and the  average  price  per  share  paid  by (i)  existing
shareholders of Roex at June 30, 2000, and (ii) new investors  purchasing shares
of common stock in this offering,  before deducting the  underwriting  discounts
and estimated offering expenses payable by us.
<TABLE>
<S>                                <C>                <C>           <C>                 <C>            <C>
                                        Shares Purchased                 Consideration Paid           Average
                                                                                                       Price
                                                                                                        Per
                                     Number        Percentage         Amount         Percentage        Share
                                 --------------- ---------------- ---------------- ---------------- ------------

Existing Shareholders              5,288,584           91%           $ 632,687           17%           $0.12
New Investors                        500,000            9%          $3,000,000           83%           $6.00
                                   ---------          ----          ----------          ----           -----
Total                              5,788,584          100%          $3,632,687          100%
</TABLE>

The following  table  summarizes the number of shares of common stock  purchased
from Roex,  assuming the sale of the maximum offering of 1,000,000  shares,  the
total  consideration  paid and the  average  price  per share  paid by  existing
shareholders  of Roex at June 30, 2000, and new investors  purchasing  shares of
common  stock in this  offering,  before  deducting  commissions  and  estimated
offering expenses payable by us.
<TABLE>
<S>                                <C>                <C>           <C>                  <C>           <C>
                                        Shares Purchased                 Consideration Paid           Average
                                                                                                       Price
                                                                                                        Per
                                     Number        Percentage         Amount         Percentage        Share
                                 --------------- ---------------- ---------------- ---------------- ------------

Existing Shareholders              5,288,584           84%          $  632,687            10%          $0.12
New Investors                      1,000,000           16%          $6,000,000            90%          $6.00
                                   ---------          ----          ----------           ----          -----
Total                              6,288,584          100%          $6,632,687           100%
</TABLE>



                                        8
                                       11
<PAGE>
                                 USE OF PROCEEDS

The net  proceeds  to Roex from the sale of the  500,000  shares  and  1,000,000
shares of common stock offered  hereby at an offering  price of $6.00 per share,
after  deducting   offering   expenses   payable  by  us,   estimated  to  total
approximately $200,000,  plus 10%, are $2,500,000 and $5,200,000,  respectively.
Offering expenses are primarily legal, accounting, printing, and travel.

The following table sets forth our anticipated use of the net offering proceeds,
assuming  the sale,  respectively,  of the  minimum  of  500,000  shares and the
maximum of 1,000,000 shares of common stock offered hereby.

                                      Minimum            If         Maximum
                                      500,000         750,000       1,000,000
                                    Shares Sold     Shares Sold     Shares Sold
                                 ---------------  ---------------- -------------
Sources of Funds:

  Offering Proceeds                $3,000,000         $4,500,000     $6,000,000
  Offering Expenses                 $ 477,500         $  616,250     $  755,000
                             ------------------ ----------------- -------------
    Net Proceeds                   $2,522,500         $3,883,750     $5,245,000
                                   ==========         ==========     ==========
Use of Net Proceeds:
  Expand Radio Markets             $  700,000         $  950,000     $1,100,000
  Marketing and Advertising           350,000            700,000      1,000,000
  Debt Reductions                     850,000            850,000        850,000
  New Product Development                                250,000        500,000
  Inventory                           150,000            200,000        250,000
  Television/Video Production         200,000            250,000        450,000
  Developing Internet e-commerce      200,000            450,000        700,000
  Working Capital                      72,500            233,750        395,000
                                -------------       ------------     ----------
    Total Uses                     $2,522,500         $3,883,750     $5,245,000
                                   ==========         ==========     ==========

The foregoing represents our best estimate of the allocation of the net proceeds
of the offering,  based upon our current  status of operations  and  anticipated
business  plans. It is possible that the application of funds may vary depending
on numerous  factors  including,  but not limited  to,  changes in the  economic
climate or unanticipated complications, delay and expenses.

The uses of funds for the minimum and maximum of the  offering  are as indicated
in the table.  Proceeds  from the minimum  will be used to retire our debt.  The
interest  rates for the long and short term debts  range from 12% to 16% and the
maturity  dates are from  September 30, 2000 to June 30, 2002.  The priority for
use of funds  beyond the minimum is for large  proportional  increases  in radio
marketing,   advertising  and  developing   Internet   e-commerce  with  smaller
proportional increases for the other categories shown in the table. Proceeds for
working capital will be used for overhead and administrative  purposes.  Pending
use of the proceeds of this offering,  we may make temporary investments in bank
certificates of deposit,  interest  bearing savings  accounts,  prime commercial
paper,  U.S.  Government  obligations and money market funds. Any income derived
from these short-term investments will be used for working capital. Because this
is a self-underwritten offering, the numbers above do not include any deductions
for selling commissions.
                                        9
                                       12
<PAGE>
                                 DIVIDEND POLICY

We have never paid  dividends  and do not  anticipate  paying  dividends  in the
foreseeable future.

                                 CAPITALIZATION

The following table sets forth, as of June 30, 2000, the capitalization of Roex,
actual and as adjusted for the issuance and sale of 500,000 and 1,000,000 shares
of common stock offered  hereby at $6.00 per share,  after  deducting  estimated
offering expenses and underwriting  discounts and the initial application of the
proceeds therefrom. The table also excludes the issuance of up to 998,850 shares
of common stock  reserved  for  issuance  under  outstanding  stock  options and
conversion of $195,000 debt into 170,000 shares of common stock.

                                           ACTUAL           AS       ADJUSTED
                                                        ADJUSTED
                                        -------------- -----------------------

Long-Term Debt                            $ 308,615    $      -0-   $      -0-

Stockholders' equity
   Common stock (no par value) 15,000,000
   shares  authorized;  5,288,584 shares
   issued and outstanding (actual);
   5,788,584 as adjusted (minimum) and
   6,288,584 as adjusted (maximum)        $ 677,687    $3,200,187   $5,922,687
Preferred stock
   $.01 par value;  5,000,000 shares
   authorized;  no shares issued and
   outstanding (actual) as adjusted
Additional paid-in capital                $  35,000    $   35,000   $   35,000
Accumulated Deficit                       $(635,498)     (635,498)    (635,498)
Stock Receivable                           ( 80,000)      (80,000)     (80,000)
                                         ------------- -----------------------
Total stockholders' equity (deficit)      $ ( 2,811)   $2,519,689   $5,242,189
                                         ------------- -----------------------
Total capitalization (deficit)            $ 305,804    $2,519,689   $5,242,189
                                         ============= =======================


                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

The following  discussion  of our financial  condition and results of operations
for the six months ended June 30, 2000 and 1999 and for the years ended December
31, 1999 and 1998 should be read in  conjunction  with our financial  statements
and related notes thereto,  and other financial data included  elsewhere in this
prospectus.

Results of Operations

Six-month period ended June 30, 2000 and 1999.

Components  of revenue and expenses as a percentage  of revenue are given in the
following table.
                                       10
                                       13
<PAGE>
                                         June 30              December 31
                                      2000     1999         1999      1998
                                    ----------------------------------------
Revenues                              100%     100%         100%      100%
Cost of Sales                          22%      23%          22%       27%
Gross Profit                           78%      77%          78%       73%

Operating Expenses
Payroll                                30%      27%          27%       32%
Sales and Marketing                    20%      21%          19%       24%
General & Administration               13%      17%          20%       20%
Other                                   2%       2%           3%        9%
Net Income (Loss)                      13%      10%           9%      -12%

Six Months Ended June 30, 2000

Sales are  recognized  when products are shipped.  For the six months ended June
30, 2000, net sales  increased to $3,133,908,  which is 18% greater than for the
same period in 1999.  The  increase was due to an improved  marketing  effort to
better  establish  our brand  name,  the  introduction  of new  products  and an
increase  in our  loyal  steady  reordering  from our  existing  customer  base.
Reorders  from  existing  customers  represent  about 70% of  monthly  sales,  a
continuation of the trend in 1999.

During the first six months,  our operating margin increased to 78% from 77% for
the same  period in the prior  year  because of greater  buying  economies.  Our
operating  expenses  were  reduced  to 65% of  sales  compared  to 67%  due to a
continuation of internal efficiencies achieved last year. Net income for the six
months  ended June 30,  2000,  rose 47% to $392,348  compared to $267,789 in the
first six months of 1999 because of a combination of increased  sales,  improved
profit margins and greater operating  efficiencies.  Net income in the first six
months of 2000 increased to 12% of revenue compared to 10% in the same period in
the prior year. This resulted in a profit of $.06 per share compared to $.04 for
the same period in the prior year on a fully diluted basis.

Payroll and related  expenses  increased by $225,941 for the first six months of
2000  compared  to 1999,  which  was only 3% of  revenue  greater  because  of a
continuation of greater  operating  efficiencies  achieved last year.  Sales and
marketing expenses increased by $81,186 in 2000 compared to 1999, which was 20%,
compared  to 21% of revenue  in 1999.  This was due to a  continuation  of sales
efficiency and increased frequency of reorders from existing customers.  General
and  administrative  expenses for the first six months of 2000 decreased $31,794
from the  comparable  period in 1999.  This  represented  a reduction  to 13% of
revenue  compared to 17% because of an increased  use of computers  and software
and automated  procedures.  Interest expense decreased by $3,432 because of debt
pay down.

Monthly sales for the six months of 2000 and 1999 are as follows:

                             2000                 1999
                      -------------------- --------------------
January                    $552,000             $380,000
February                   $481,000             $354,000
March                      $578,000             $517,000
April                      $465,000             $459,000
May                        $555,000             $472,000
June                       $503,000             $480,000
                                       11
                                       14
<PAGE>
In  summary,  our sales  and  profits  have been  increasing  each  period.  The
percentage  of revenue by  geographic  market  continues to be about the same as
last year.

Years Ended December 31, 1999 and 1998

Sales are recognized when products are shipped.  For the year ended December 31,
1999, net sales increased to $5,736,832, which is 46% greater than for 1998. The
increase was due to an improved  marketing  effort to better establish our brand
name,  the  introduction  of new  products  and an increase in our loyal  steady
reordering  from our existing  customer base.  Reorders from existing  customers
represent about 70% of monthly sales.

During the same period,  our operating  margin increased to 78% from 73% because
of  greater  buying  economies,   and  our  operating   expenses,   including  a
non-recurring debt restructuring and loan fee of $229,775 or 6%, were reduced to
69% of sales from 85%,  because of greater  internal  efficiencies and increased
sales with certain fixed costs remaining constant.  Net income before taxes rose
to  $534,132  (9%) from a loss of $462,264  (12%)  because of a  combination  of
increased  sales,  improved  profit  margins and  operating  efficiencies.  This
resulted in basic earnings per share of $0.10 and diluted  earnings per share of
$0.09  compared  to a basic and diluted net loss per share of $.10 for the prior
year.

Payroll and related expenses increased by $194,063 in 1999 compared to 1998, but
dropped as a percentage of revenue to 27% from 32% because of greater  operating
efficiency  and  increased  sales.  Sales and  marketing  expenses  increased by
$149,382  in 1999  compared to 1998,  but dropped to 19% of revenue  from 24% in
1998,  because of increases in sales  efficiencies and because of heavy reorders
from existing customers.  Reordering from existing customers accounted for about
70% of monthly  orders and grew in dollar value in direct  proportion to monthly
sales  increases.  General  and  administrative  expenses in 1999  increased  by
$392,820 compared to 1998,  although it represented about 20% of revenue in each
year. The dollar  increase was due to an expanded  infrastructure  to handle the
increased  volume  of sales and  increased  use of  computers  and  software  to
automate  procedures for increased sales.  Other expenses  decreased by $224,177
for 1999  compared  to 1998,  which  represented  2% and 9% of  revenue  for the
respective years. Other expenses were interest and debt restructuring.  The debt
restructuring cost was $229,775 in 1998 to permit Roex to keep operating,  while
there were no debt restructuring costs in 1999.

Monthly sales for 1999 and 1998 are as follows.

                           1999               1998
                   --------------------------------------
January                 $  380,000         $  332,000
February                   354,000            311,000
March                      517,000            347,000
April                      459,000            328,000
May                        472,000            300,000
June                       480,000            418,000
July                       458,000            300,000
August                     485,000            330,000
September                  510,000            340,000

                                       12
                                       15
<PAGE>
October                    536,000            305,000
November                   508,000            309,000
December                   578,000            315,000
                   --------------------- ----------------
                        $5,737,000         $3,935,000

In summary,  our sales and profits have been  increasing each period and we have
transitioned from losses to profits.

Current  Revenue by Market is as shown  below.  Total  revenues  are expected to
increase if the radio shows in Los  Angeles and Florida  increase in  popularity
and as additional cities are added.

                                  New York             70%
                                  Los Angeles          20%
                                  Florida               8%
                                  Other                 2%

Liquidity and Capital Resources

Six Months Ended June 30, 2000

As of June 30, 2000,  our current  assets  exceeded our current  liabilities  by
$49,445 which was a substantial improvement over December 31, 1999, when current
liabilities exceeded current assets by $175,910.  This improvement was primarily
due to cash generated from current  operations.  The long-term  portion of notes
and loans payable, less current maturities,  was reduced to $308,605 on June 30,
2000 compared to $402,685 on December 31, 1999.

As of June 30,  2000,  the total  stockholders'  deficit  was  reduced by 99% to
$2,811  compared to December 31, 1999.  This  reduction was due to net income of
$392,348 for the six months ended June 30, 2000.

Our cash as of June 30, 2000 was  $391,325,  a 28%  increase  from  December 31,
1999.  This was primarily due to a $392,348  profit for the six months.  Cash in
the amount of $248,962 was provided from operations,  including depreciation and
changes in  receivables,  inventory and  payables,  with a pay down of $8,097 of
trade  payables.  $154,070  was used for  financing  activities,  with the major
contributors  being payments on loans and capital  leases and deferred  offering
costs.

We expect to have  adequate  working  capital  for the next 12  months,  without
proceeds from this offering or additional financing,  mainly from cash flow from
operations.  We have no material capital commitments at this time. Proceeds from
this offering will provide funds for growth and to pay down existing loans.

Profits and cash flow from operations  were  substantial in the first six months
of 2000,  $392,348 and $248,962,  respectively.  This is an  improvement  from a
profit of $267,789 for the first six months of 1999 and $534,132 for all of 1999
and heavy  losses in prior  years,  $463,264 in 1998 and  $511,847  in 1997.  We
expect profitability to continue and to increase in the next 12 months.

Year ended December 31, 1999

As of December 31, 1999 our current  liabilities  exceeded our current assets by

                                       13
                                       16
<PAGE>
$175,910,  which was a 34% improvement  over December 31, 1998. This improvement
occurred even with an increase of current  maturities of notes and loans payable
of $380,543 due to a shift into  expiration of the notes in less than 12 months.
The long term portion of notes and loans payable,  less current maturities,  was
reduced by $392,758, even though $165,000 was borrowed in 1999 to help fund this
offering. As of December 31, 1999 the total stockholders' deficit was reduced by
58% to $395,159  compared to December 31, 1998.  This  reduction  was due to net
income of $534,132 for 1999.

Our cash as of December 31, 1999 was $306,552, a 460% increase from December 31,
1998. This was due to a $534,132 profit for the year; $383,561 cash was provided
from operations,  including  depreciation and changes in receivables,  inventory
and  payables,  with the largest  single  factor being a pay down of $137,562 of
trade  payables;  $117,512  was used for  financing  activities,  with the major
contributors  being payments on loans and capital  leases and deferred  offering
costs.

We expect to have  adequate  working  capital  for the next 12  months,  without
proceeds from this offering or additional financing,  mainly from cash flow from
operations.  We have no material capital commitments at this time. Proceeds from
this offering will provide funds for growth and to pay down existing loans.

Profits and cash flow from  operations  were  substantial in 1999,  $534,132 and
$383,561 respectively.  This is an improvement from heavy losses in prior years,
$463,264 in 1998 and $511,847 in 1997. We expect  profitability  to continue and
to increase in 2000.

Year 2000 Compliance

Roex  was  fully  compliant  by the end of the  year.  We are  currently  in Y2K
compliance with our merchant card processing center.

                                    BUSINESS

Introduction

Our company,  Roex,  Inc., was  incorporated in California on October 5, 1994 to
develop  and  market  its  own  line  of  dietary   supplement   products  using
scientifically  based branded  ingredients.  These  products are not intended to
diagnose,  treat,  cure,  mitigate  or prevent  any  disease.  Our  founder  and
President, Rodney H. Burreson, has been an athlete and body builder for a number
of years and has  experienced a myriad of ailments and injuries  resulting  from
these   activities.    He   became   committed   to   finding   and   developing
non-pharmaceutical  solutions  to improve his own  quality of life.  Not content
with the then-current products and formulas on the market, Mr. Burreson, through
education  and  research,  began to develop his own formulas  that  combined the
highest quality and best  ingredients to form more  comprehensive  products that
would meet his own specific  health needs.  The Company's  first product was the
super antioxidant,  called Procyanidin or PC-95, a grape seed extract, which was
first  sold in April  1995.  Since  introducing  PC-95,  the  Company  has added
nineteen more dietary  supplement  products to its product line and is committed
to providing the highest quality products to meet its customers' specific health
needs.  The  Company has grown from under a million  dollars of annual  sales to
approximately $4 million in 1998 and $5.7 million in 1999. The Company currently
markets its products primarily through radio  programming.  Mr. Burreson appears

                                       14
                                       17
<PAGE>
live on local talk radio  shows in New York,  Los  Angeles  Las Vegas,  Spokane,
Cleveland  and  Southern  Florida.  The format is half hour and  one-hour  radio
infomercials,  with interactive  customer  call-ins.  We recently added Internet
e-commerce as a vehicle for marketing Roex products.  Our radio programs promote
our web site and the web site  promotes  the  radio  programs;  we  expect  this
synergy to accelerate sales.

Our Industry

The Dietary Supplement Industry has formally been in existence for approximately
80 years. In the 1920's,  supplement  pioneers began  encapsulating whole foods,
specifically  vegetables,  for the purpose of  concentrating  their nutrients as
adjuncts  to the daily  diet.  Research  had just been  completed  showing  that
vitamins,  metabolic  components of foods,  were key constituents of the healthy
body.  Many  developing  nations used herbs and herbal  formulations as standard
recognized  "medicines"  for  treating  disease.  With the advent of  antibiotic
therapy in the 1930's, many of the herbs were removed from the U.S.

Pharmacopoeia and fell into disuse in this country.  Vitamin research  continued
at a very  slow  pace due to lack of  funding  by  pharmaceutical  companies  to
underwrite research as synthesized chemical constituents dominated U.S.
scientific research at that time.

Over time, select health care practitioners began to notice severe problems with
the prescription medications of pharmaceutical manufacturers.  Chief among these
problems  were (and still are  today),  toxic  levels and  methods by which most
synthesized  drugs work within the body.  Further,  astute  clinicians  began to
notice that while  pharmaceuticals  were  "treating" a disease state,  they were
doing  nothing  to  prevent  these  diseases.  Whole  food  therapy  began to be
practiced,  based upon many epidemiological  studies that illustrated the direct
connection between diet, nutrients and health. Dietary supplement  manufacturers
began to concentrate the active  constituents  in the whole foods,  and thus the
dietary supplement industry was born.

Today,  the industry is thriving as never  before in its  history.  The industry
product is comprised of food supplements which may be broken down into a variety
of categories based on botanical and/or chemical  classification  of ingredients
or raw materials, such as vitamins, herbs, amino acids, botanicals, metabolites,
etc. Dietary  supplements may be found in tablet,  capsules,  liquid or powdered
form.

Because the  original  purpose of this  industry was to focus on  prevention  of
disease  as  opposed  to  therapeutic  "cure",  and due to the  U.S.  government
creation of broadly  defined  descriptions  of "drugs",  the benefits of dietary
supplementation in health care has frequently been overlooked in U.S. scientific
research.  The European  community has long  recognized  nutritional  therapy in
disease  prevention and cure; in fact,  today the majority of clinical  research
demonstrating  the  efficacy  of  nutritional  and herbal  therapy has come from
Europe,  with  Germany  being  the  leader  in herbal  efficacy  and  scientific
documentation.

Hundreds  of  companies,  big and  small,  cater to the  nutritional  supplement
market. Most of them manufacture and distribute using conventional  distribution

                                       15
                                       18
<PAGE>
channels of retail nutritional stores, drug stores or discount stores. Some sell
on the  Internet.  Some sell via TV or radio  infomercials.  Some  sell  through
multilevel  marketing.  To the best of our  knowledge,  Roex is the only company
that sells through talk radio with interactive listener phone calls. This method
is very effective in educating our customers and building customer confidence in
Roex products. This develops loyal customers who are repeat buyers. About 70% of
Roex sales are from repeat buyers.

Our Company

Roex products are promoted on radio shows in which health  related  questions of
the listening  audience are answered.  Roex maintains a full time  telemarketing
department to expedite  direct radio induced orders via a toll free "800" number
given out during the radio program.  Roex currently  presents 75 radio shows per
week  broadcasting  on 13 radio stations in New York City,  Los Angeles,  Tampa,
Cleveland,  Las  Vegas,  and  Spokane.  Roex  recently  entered  retail  markets
utilizing third party sales and marketing organizations to sell Roex products to
their  established  customer bases. To date,  these markets include  independent
pharmacies,  chiropractors  and retail food chains.  We have recently  added the
Internet as a supplemental means of marketing our products.

Our Market

As a result of the Company's  advertising  methodology,  the Company's  existing
target market has become the senior citizen group,  those  individuals  from the
age of approximately 55+ years old. Demographics testify to the strength of this
customer  base,  as at least half of all  shoppers  over the age of 50 "strongly
agree" that it is important to take a vitamin or mineral  supplement  every day.
According to Nielsen  surveys,  seniors  spend more on  multi-vitamins  than any
other demographic group. Demographic data and forecasts anticipate an increasing
number of senior citizens in the immediate future.  Roex products address health
concerns for seniors such as osteoporosis,  free-radical  damage,  hypertension,
sleeplessness  and suppressed  immune  function  resulting in slowed or impaired
immune  response  throughout  the body.  Roex  products,  while not  intended to
diagnose,  treat,  cure or prevent any  disease,  are used by our  customers  to
provide  optimal  bodily  functions,  providing  incentive  for  use  today  and
tomorrow.

The Company's future market will focus on the largest  purchasing  population of
individuals the United States has ever known:  "Baby  Boomers".  This is a large
new market for Roex to pursue as it has by its very nature,  built-in motivators
for enhancing and  maintaining  health and longevity.  The baby boomers not only
add to the number of  potential  customers,  but will  potentially  add "quality
customers" who are capable and willing to pay for high quality products.

Our Marketing Strategy

Our  marketing  strategy is built upon  creating  brand  identity  with customer
loyalty.  Our customers  listen to us on the radio and ask  questions,  hear the
questions  of others and the  answers of our CEO,  Rod  Burreson,  or one of the
other two experts on our radio shows. We believe  customers will continue to buy
our products  because of confidence in the product,  its  effectiveness  and its
quality.  These loyal customers will accept no  substitutes,  because of fear of
compromise in these qualities.  We now have talk radio shows in four cities and,

                                       16
                                       19
<PAGE>
as we expand, we intend to selectively add cites and develop customer bases that
are as loyal as many of our present customers.  To further increase revenues, we
intend to  selectively  add products  for our existing  customers as a result of
research and development. Our radio stations and time slots are carefully chosen
because they appeal to our demographic base, currently affluent senior citizens.
When we expand to the baby boomers we will choose appropriate radio stations and
time slots for their appeal to this group.  Expansion of Internet  sales will be
based upon continuing to build brand identity and providing quality  information
on our web site, as well as quality products.

Roex  products are currently  available for purchase by consumers  directly from
Roex  via a  toll  free  "800"  line.  Calls  are  handled  by  Roex's  in-house
telemarketing  department with computer access to prior ordering  patterns.  The
telemarketers are assigned specific customers for continuity. They are primarily
compensated  by  commission.  We intend to build  sales by having  telemarketing
personnel increase their outbound calling. We recently added a web site ordering
capability,  and we promote our web site on our radio shows.  Also, we currently
have limited direct sales through third party  distributors  who resell to their
established  customer bases of retail  stores.  Future plans call for television
"infomercials" and sales to specialty grocery and similar stores for resale. The
Company has not yet conducted any formal or scientific  marketing studies in the
development  of  these  strategies,   but  will  do  so  before  committing  any
substantial  investment.  The marketing strategies presented here are based upon
consumer  demand,  past  success  of  existing  marketing  programs  and  common
industry-wide  practices,  all  specialized  by the unique Roex radio  marketing
approach.

Radio.  Roex has a unique way of marketing in that the majority of its sales are
generated by direct  sales  through  radio  programming.  The Company  currently
markets its products almost exclusively through radio programming. The Company's
president  and  founder,  Rodney H.  Burreson,  appears live on local talk radio
shows in New York,  Los  Angeles,  Las Vegas,  Spokane,  Cleveland  and Tampa in
half-hour and one-hour  infomercial  formats.  The shows promote Roex's products
and listening audiences' health-related questions are answered. We have recently
added a second radio host to help with the heavy load of live  programming,  and
plan  to  recruit   additional  live  radio  hosts,  such  as  nutritionists  or
influential  health  specialists.  All shows are  broadcast  from the  Company's
facilities  in Irvine,  California  live  through  ISDN  telephone  lines to the
stations. The Company maintains a full-time telemarketing department to expedite
direct  radio  induced  orders via a toll free "800" number given out during the
radio program. Roex currently presents 35 radio shows per week,  broadcasting on
7 radio stations in New York, Los Angeles,  Tampa,  Philadelphia,  Las Vegas and
Spokane.  We plan to add up to 8 selected  new cities  and radio  stations  with
proceeds of this offering, which should substantially increase revenue. Later we
plan to syndicate  the program so as to reach up to 200 stations via  satellite.
We are also  currently  testing  30 and  60-second  radio  spots in the New York
market.

Internet  Marketing.  We  have an  extensive  web  site  that  provides  product
information  to prospective  customers and is being  augmented with a library of
pertinent articles about nutritional  supplements.  It also provides archives of
Roex's radio broadcasts so that customers may listen to broadcasts that they may
have missed.  This site also  features  articles  authored by experts  within or
associated with the Company. Roex has linking arrangements with other web sites.
Roex  authors  articles  for this web site and in  return  receives  cross  link

                                       17
                                       20
<PAGE>
traffic.  In December  1999,  Roex  started  e-commerce  and its web site is now
taking  orders and reorders  directly  for  customers.  It is expected  that the
wealth of  nutritional  supplement  information  available at the site will be a
confidence  builder  to attract  some  customers  who  become  loyal to the Roex
products in a similar  manner to how their loyalty is built through Roex's radio
shows.  Plans are also being made to use Extractor-Pro to obtain lists of people
sending  e-mails  to other  nutritional  supplement  sites  and send  them  Roex
invitational  e-mails.  We  use  our  radio  shows  to  promote  our  web  site,
www.roex.com.  Early  results  of this  synergistic  combination  of  radio  and
Internet show  promising  sales growth.  Our first full month of e-commerce  was
January  2000.  From January  through May 31, 2000, we had an average of 170,000
hits per month,  in which we sold an average  of $12,500  (of which  $7,500 is a
shift from telephone orders) of product and experienced Internet orders which on
the average were larger than those from 800 number call-ins.

Telemarketing.  Our database of customers is currently  about 30,000 and growing
at the rate of 1,000 per month.  Each telemarketer is responsible for his or her
customer list within the database.  Telemarketers are frequently able to promote
the Company's other products when a customer places an order. Our  telemarketers
also  routinely  make  outbound  calls  during   non-peak  hours  and  send  out
newsletters,  promotional flyers, gift certificates and new product information.
ACT Software is used to keep track of each telemarketer's  calls to and from new
and existing  customers.  We estimate that  approximately 70% of our orders come
from reorders from existing customers.

Direct  Sales.  To supplement  our radio and  telemarketing  sales,  we recently
started  using   established   distributors  to  sell  Roex  products  to  their
established  customer  bases of retail  stores.  This  approach  requires a much
smaller direct sales  organization  and may create  greater  market  exposure in
targeted areas.

Television.  We believe that a direct  response  television  campaign could be a
cost-effective  means  of  increasing  sales.  With  cable  TV,  we  can  target
well-defined  markets whose demographics  correspond to our established customer
base.  With  proceeds  from  this  offering  we will  engage an  experienced  TV
production  company  specializing  in direct  response  television to design and
coordinate the campaign.

Promotions and  newsletters.  Roex sends  periodic  newsletters to our customers
featuring  special  promotions to educate and to stimulate  phone-in orders.  We
also feature special promotions from time to time, such as awards for free trips
for large orders.

Customer  referral  program.  Customers  participate in a referral program where
they earn credits toward their own future  nutritional  supplement  orders based
upon how much  product is  ordered by new  customers  who they  refer.  This new
program, referred to as the Level 1 program, is completely computerized.

Seminars.  Part of the Roex marketing  strategy is to hold seminars in each city
covered by our radio  broadcasts.  One of these seminars was held in May 1999 in
New York City. Over 800 people attended to hear Roex's President,  Rod Burreson,
speak about  nutritional  supplements  and answer  questions  from the audience.
Roex's  products are also sold at the  seminars.  The seminar was  publicized on
Roex's local New York radio show. Additional seminars will be held in September,
October and November, 2000 in Los Angeles, Miami, Tampa and New York.
                                       18
                                       21
<PAGE>
Competition

Competitors  abound in this industry due to its perceived  unregulated status by
the  Food  and  Drug   Administration,   making  it  possible   for  someone  to
"manufacture"  supplements  in their home and market them for sale to the public
through  whatever means they may find. While the playing field may be large, the
market is dominated by companies who are  self-regulating and adhere to FDA good
manufacturing  practices.  Mainstream Roex competitors are Metagenics,  Anabolic
Laboratories,  Twin Labs,  Standard Process,  Enzymatic Therapy,  Nature's Plus,
Bodyonics,  Ltd., Country Life, Nature's Way,  PharmaNutrients,  Irwin Naturals,
Natrol, Now Foods, Nature's Herbs,  Solaray,  Solgar,  Douglas Laboratories,  Da
Vinci  Laboratories  and Weider  Laboratories.  These major  competitors sell in
excess of $40 billion of food supplements annually and carry products similar to
Roex  products  in  form,  function  and  manufacturing  efficacy.  All of these
companies are much larger than Roex and have greater  financial  strength.  Roex
sales are  concentrated  in only seven  United  States  cities  (New  York,  Los
Angeles,  Miami, Tampa,  Cleveland,  Las Vegas and Spokane) and represent only a
small portion of all dietary supplement sales in these cities.

We  believe  that we may  have an  advantage  in  competing  with  this  pool of
manufacturers  due to our  brand  identification  with a  loyal  customer  base.
Although similar products are available from our competitors, we believe many of
our customers continue to buy our products because of confidence in the product,
its  effectiveness  and its  quality.  These  loyal  customers  will  accept  no
substitutes,  because of fear of compromise in these qualities. About 70% of all
Roex sales are to existing customers.  Thus, our competitive advantage is mainly
in brand identity and service.

Our Products

Roex currently has twenty "dietary supplements" and two other products.  Dietary
supplements  are  defined as "a product  intended  to  supplement  the diet that
contains one or more of the following ingredients: a vitamin; a mineral; an herb
or other botanical; an amino acid; a dietary substance for use to supplement the
diet by  increasing  the total dietary  intake;  or a  concentrate,  metabolite,
constituent,   extract  or  combination  of  any  of  the  previously  mentioned
ingredients ... the term dietary supplement means a product that is labeled as a
dietary  supplement".  Vitamins and minerals are  essential  nutrients  that, in
general, our bodies cannot manufacture. They are needed for good health and many
vital functions. More than 40 different nutrients are required for normal growth
and  maintenance of body tissues.  In addition,  scientific  research is showing
that  generous  intakes of vitamins,  minerals and other  nutrients  may play an
important role in maintaining optimal health.

Our Current Products:

PC-95 (Grape Seed Extract).  PC-95 grape seed extract is a rich source of one of
the most  beneficial  groups  of  plant  phytochemicals  (fi-to-chemicals),  and
procyanidins  (pro-cy-an-i-dins),  which  exert many health  promoting  effects.
Studies  show  the  procyanidins  found  in  PC-95  are  more  potent  in  their
antioxidant  abilities  than  vitamins  C and E, yet these  same  phytochemicals
provide antioxidant protection for both these vitamins in the body. Procyanidins
were first isolated by Jacques Masquelier,  a Ph.D.  candidate at the University
of  Bordeaux in France in 1950.  Research  indicates  that on a cellular  level,
procyanidins are incorporated within the cell membrane,  protecting against both
water and fat-soluble free radicals.  PC- 95, imported directly from France, can
assist  in  maintaining  optimum  health  without  adverse  side  effects.  Roex
                                       19
                                       22
<PAGE>
Procyanidin  95  pharmaceutical  grade,  grape seed extract is patented under US
Patent #4,698,360 by Dr. Masquelier.

B-Complex.  According to the 15th annual consumer survey  published in August of
1997,  sponsored by Whole Foods,  Inc. (an industry  manufacturer) and conducted
through Energy Times Magazine (the largest health food store supported  magazine
in the industry), over 88% of respondents purchased a B-complex formula in 1996.
The  inclusion  of a  high-quality  vitamin B complex  greatly  enhances  Roex's
product line, as B vitamins are vital to almost every metabolic  function within
the body.  Management  believes this product is essential for Roex to include in
its product line to maintain a competitive edge in the marketplace.

The  Ultimate  Calcium  & Mineral  Formula(R).  The  Ultimate  Calcium & Mineral
Formula is one of the most  comprehensive  calcium  products on the market today
containing five different forms of absorbable  calcium,  including high collagen
microcrystalline hydroxyapatite calcium, chelated and transporter-bound minerals
to  encourage  maximum  absorption,  trace  minerals,  silica and vitamin D3 for
absorption and utilization. Clinical studies have shown calcium to be helpful in
building  and  maintaining  healthy  bones,  hair,  skin  and  nails  as well as
assisting  with  regulation  of  heartbeat.  Regular use of this  product may be
helpful in reducing  the risk of bone loss in women from  puberty to middle age,
in elderly men and women and in those with a family history of bone loss.

Mother's   Gift(R)   Colostrum,.   Colostrum   contains  all  four  of  the  key
Immunoglobulins:  IgM,  IgG, IgA and  secretary  IgA These  Immunoglobulins  all
neutralize  bacteria,  viruses,  and yeasts.  Colostrum  contains natural growth
factors that are very  important  to promote  wound  healing and tissue  repair,
increase the  breakdown  of fat,  and to balance the blood  sugar.  Studies show
bovine  Colostrum  contains  up to 100  times  the  mitogenic  potency  of human
Colostrum.  Lactoferrin  also  found in  Colostrum  has been shown to reduce the
damaging  effects of free  radicals.  Colostrum  may also have  certain  healing
properties.  Capsules can be opened and applied directly to cuts, abrasions,  or
irritable skin conditions; and/or applied directly to gums in cases of sensitive
teeth and mouth sores.  Roex Mother's  Gift(R)  Colostrum comes from New Zealand
pasture fed cows certified to be free of antibiotics and hormones.

Ester-C(R).  Ester-C(R)  is a  superior  quality  vitamin  C,  made as the  only
patented   non-acidic   vitamin  C  available  today.  This  unique  product  is
manufactured  under a natural process which results in a product having the same
pH as  distilled  water.  Clinical  studies  show this  non-acidic  Vitamin C is
absorbed into the  bloodstream  faster,  in larger  amounts,  and penetrates the
white  blood  cells more  efficiently  than other  types of vitamin C. Low blood
levels  of  vitamin  C have  been  linked  to  bone  fragility.  Known  for  its
antioxidant and immune stimulating properties,  vitamin C has also been shown to
be beneficial in promoting collagen  formation,  an essential  component of skin
and  connective  tissue as well as assisting  in  maintaining  the  integrity of
capillary walls.  Ester-C(R) is a registered trademark of Inter-Cal Corporation,
U.S. Patent No. -4,833,816.

Immortale(R)  for Men &  Immortale(R)  For Women.  Immortale(R)  is a  specially
designed formulation of herb and plant extracts and phytochernicals  designed to
promote hormonal balance,  lean muscle mass, and enhance sexuality and vitality.
The main ingredient,  Tribulus terristris,  has been used by athletes in Eastern
European  countries  for  its  positive  effect  on the  immune  system  and for

                                       20
                                       23
<PAGE>
assistance  in  improving  stamina  and muscle  strength  without  harmful  side
effects.

Advanced Men's Formula(TM) (Prostate Formula). The Roex Prostate Formula for Men
ingredients are chosen due to there documented nutritional support for a healthy
prostate. Key to this formula is the herb Saw Palmetto,  which has been shown to
provide  nutritional  support for a healthy prostate.  To this formula Roex adds
additional  supportive  ingredients such as zinc chelate,  pumpkin seed,  pygeum
africanum  extract,  cranberry  extract,  stinging nettle,  echinacea  purpurea,
lysine HCL (hydrochloride),  and glutamic acid, as well as Vitamins B6, D and E.
Roex  Advanced  Prostate  Formula  for Men is  based  on the  latest  scientific
research for optimal prostate health.

Melatonin.  Melatonin is a synthetically produced,  pharmaceutical grade dietary
supplement  formulated to compliment the naturally  occurring  master  Melatonin
hormone  secreted  from the pineal  gland  (located in the center of the brain),
which  has been  shown to  assist  the  body's  natural  circadian  rhythms,  or
sleep/wake cycles. Current research indicates that natural melatonin levels peak
in puberty and continue to drop as we age. Roex  Melatonin,  currently  imported
from Switzerland,  supplements the body's natural melatonin and is enhanced with
vitamin B6 to encourage the body's natural production of melatonin. People whose
schedules require  re-setting their internal time clocks and those on shift work
may find this product a helpful  adjunct to regulating  their natural  circadian
rhythms in addition to many other health benefits.

MSM Tablets  Methylsulfonylmethane Natural Dietary Sulfur. Roex MSM is a dietary
supplement which contains sulfur, the fourth most prominent mineral in the body.
Studies  show that sulfur is an  integral  part of many  proteins  (constituting
hair, nails and skin),  hormones and other  substances  critical to healthy body
metabolism.  Sulfur  is a  vital  nutrient  in  human  nutrition  and  is  often
overlooked in  nutritional  regimens.  Sulfur can be found in many fresh fruits,
vegetables,  grains and dairy  products.  Modern  food  processing  and  cooking
destroy the  viability  of the sulfur  naturally  occurring  in foods due to its
organically unstable nature.

MSM  Powder   Methylsulfonylmethane   Natural  Dietary   Sulfur.   Roex(R)  MSM,
Methylsulfonylmethane, is a dietary supplement currently formulated from sulfur.
Studies  show that sulfur is an  integral  part of many  proteins  (constituting
hair, nails and skin),  hormones and other  substances  critical to healthy body
metabolism.  Sulfur, a vital nutrient in human nutrition, is often overlooked in
nutritional  therapy.  Sulfur  can be found in many  fresh  fruits,  vegetables,
grains and dairy  products.  Modern  food  processing  and  cooking  destroy the
viability  of the sulfur  naturally  occurring  in foods due to its  organically
unstable nature.

Oleuropein (Olive Leaf Extract). Oleuropein is a natural plant extract, obtained
from  specially   selected   olive  tree  leaves,   imported  from  the  western
Mediterranean.  Clinical  studies have shown  Oleuropein  may enhance the body's
immune  system.  The most recent  published  material on Olive Leaf Extract is a
book by Dr. Morton Walker called "Natures  Antibiotic Olive Leaf Extract.  Olive
Leaf  Extract  (the active  ingredient  Oleuropein)  is becoming one of the most
talked about alternative therapies of our time.

"WOW"(TM)  is  designed  to  cleanse,  purify,  strengthen,  and tone the entire
gastrointestinal tract. It serves as a natural bowel toning agent. The inclusion
of  Barberry  root,  Dandelion  root and Red  Clover  has been  shown to be very
                                       21
                                       24
<PAGE>
supportive  in cleansing the blood as well as  detoxifying  and  supporting  the
function of the liver. Good health begins in the colon.

Digestive Balance(TM) Digestive Enzyme Formula.  Roex's Digestive Balance(TM) is
a combination of specially  selected  digestive  enzymes  designed to assist the
body  in the  breakdown  and  assimilation  of  proteins,  carbohydrates,  fats,
starches,  and dairy products that we ingest.  As an added benefit,  Roex(R) has
added peppermint,  chlorophyll, and a wonderful natural sweetener called xylitol
which has been shown to reduce cavities by  neutralizing  the acids in the mouth
and doubles as a very pleasing breath freshener.

Colon  Essentials(TM)   Scientifically   Designed   Probiotics.   Roex(R)  is  a
scientifically  designed blend of three different  probiotics that give both the
small and large intestines the "friendly" bacteria that are absolutely essential
for optimal  health.  Probiotics  (beneficial  bacteria)  compete  with  disease
causing microorganisms in the gastrointestinal  tract, assist in the manufacture
of  vitamins B and K, and produce  antibacterial  substances  that kill  disease
causing bacteria. Roex(R) Colon Essentials(TM) may be helpful with the following
conditions:  aging,  allergies (food),  colon disturbances,  candida,  diarrhea,
irritable bowel syndrome, and lowered immunity.

Pharmaceutical  Grade C  Powder.  Roex(R)  Pharmaceutical  Grade C Powder is the
perfect  companion  product for Roex(R) MSM Powder because  vitamin C boosts the
efficiency  and  absorption  of MSM  in  the  body.  Vitamin  C is an  important
antioxidant  and coupled with PC-95 is a co-factor in  protecting  the body from
the effects of free radical damage. Vitamin C also plays a vital role in helping
the body  maintain  health  cholesterol  levels  and helps to  promote a healthy
cardiovascular  system. Vitamin C has been shown to promote capillary health and
maintain healthy  collagen,  promote wound healing,  protect against  allergies,
increase  resistance to  infection,  and support  adrenal  glands under times of
great stress.

Hurricane(TM).  Roex(R)  Hurricane(TM) is an all-natural herbal combination that
addresses  several key areas in the body.  Hurricane(TM)  creates an environment
that drives  undesirable  elements  (yeast,  candida,  and parasites) out of the
body.  Hurricane(TM)  is also a very effective  formula for assisting the body's
immune  system  against  the  ravages of cold and flu.  Hurricane(TM)  increases
circulation  and blood flow throughout the body, and is also excellent to assist
the  cardiovascular  system by stabilizing  both blood pressure and  cholesterol
levels in the body.  Finally,  Hurricane(TM)  tends to calm frayed nerves and is
very  soothing  for the nervous  system.  Hurricane(TM)  is also  excellent  for
digestion.

Livalon(TM) is the first in a new line of products offered by Roex.(R) This line
of products will be marketed under the PRO-X Nutraceuticals name and will target
medical  professionals.  Livalon is a milk thistle extract imported from Europe.
Milk  thistle  has  been  shown  to  be  very   beneficial  in  supporting   the
detoxification  of the liver. The extraction  process used by Roex's supplier is
patented and has proven to be more  bio-available tan like products available in
the United States. The efficacy of this product has been confirmed through years
of medical research and testing.

The Advanced Weight Loss Formulas

CitriGenics(R)  I. With the recent negative media attention to prescription drug

                                       22
                                       25
<PAGE>
weight loss products, particularly the negative findings and side affects of the
pharmaceutical drug combination Phen-Fen, pharmacists,  healthcare providers and
individuals all are looking for safe and effective alternatives for weight loss.
CitriGenics(R)  I is designed to function as a fat inhibitor and energy promoter
by  working  at the  biochemical  level to  promote a feeling  of  satiety  more
rapidly. It is formulated with CitriMaxTm (hydroxycitric acid) (from the Garcina
Cambogia  fruit),  L-Camitine  and  ChromeMateTm,  with a total of 24  different
nutrients that may hinder fat absorption and stimulate fat burning into the body
in some  individuals.  CitriGenics(R)  I also  includes  vitamins A, B, C and E,
chromium and mineral  cofactors and enzymes,  which work as catalysts  assisting
with chemical  changes in the body to promote and maintain  optimum health and a
healthy immune system. Thermogenic herbs function at a cellular level to aid the
body in  utilizing  body  fat  reserves.  (CitimaxTm  and  ChromeMateTm  are the
registered trademarks of InterHealth Company.)

CitriGenics(R) II (93% Deacetylated  Chitosan).  Roex CitriGenics(R) II provides
dietary fiber, which may assist in inhibiting lipid (fat) absorption.  Chitosan,
a powdered granulation of the exoskeleton of marine shellfish (such as crab) has
been found to attract fat  molecules  prior to digestion  and to dispose of them
through the body's waste removal  process.  Studies indicate 1 mg of Chitosan is
able to absorb 5mg of dietary lipids (fat).  CitriGenics(R) II is a unique fiber
since it absorbs both fat and water and is completely safe and non-toxic.  Fiber
is a necessary dietary ingredient;  its most documented metabolic function is to
assist with  elimination of waste from the body.  Current research has indicated
that most  Americans do not consume  adequate  quantities  in their daily diets.
Roex  CitriGenics(R) II - Chitosan provides a nutritional adjunct to weight loss
programs, when combined with a healthy diet and physical exercise.

Other Products

Water Distiller. Roex is also a distributor for Ecowater of St. Paul, Minnesota.
Through  our  marketing  channels,  we sell the entire  West Bend Water  Systems
product line of water distillers and related products.  Distillation of water is
thought by many experts to be far superior to any filtration system available on
the market today. Distillation is a natural process and certain health advocates
prefer  distilled  water over  filtered  water  because it is free of  minerals,
bacteria  and  virtually  all  contaminants.  It has also  proven to be far more
economical than any filtration system currently  available.  West Bend's product
line  consists of a counter top  distiller  that will produce one gallon of pure
distilled water every four hours. In addition there is a line of three automatic
distillers  available in three different sizes,  three-gallon,  seven-gallon and
twelve-gallon.

Daily  Solutions(TM)  Video.  A 30-minute  video  featuring our  President,  Rod
Burreson,  speaking  about  some  of the  Roex  products  and how  they  address
structure, function and benefits to the human body.

Future Products

Roex  currently  plans to add several new products into its line during the next
calendar  year.  These new products  will include a  multivitamin,  a book and a
video. A description of each of these new products follows:

EFA'S relates to essential  fatty acids.  This product is a combination of omega

                                       23
                                       26
<PAGE>
3, 6, and 9 fatty acids  derived  from flax,  borage and fish oils.  As the name
implies, these fatty acids are essential to the body and support proper function
of the body's brain, nervous,  glandular,  epidermal,  and hormonal systems. Mr.
Burreson  has touted the  benefits of  supplementing  one's diet with  essential
fatty acids for years and is confident  that  products will complete its line of
daily essential nutrients. EFA'S is scheduled for release in the Fall of 2000.

Book.  The new  product  arena  will  include a book on  health,  lifestyle  and
exercise,  authored by our CEO, Rod Burreson.  Timing for the book is the fourth
quarter,  year 2000.  Much of the content of the book, to be titled  "Yesterday,
Today and Tomorrow",  is already assembled.  The theme of the book suggests that
what a person did  yesterday in terms of  decisions,  health,  abuse and thought
plays a very  significant  role in how one feels and looks today. The decisions,
attitude  and effort one puts forth today  influences  how one feels,  looks and
functions  tomorrow.  It will also include a step by step  exercise  program and
nutritional instruction for people of all capabilities.

Exercise  Book.  The  exercise  book will  feature  the daily  exercise  program
developed by Mr.  Burreson to maintain  his health,  physique and peace of mind.
The complete  development of this four-part  program has taken over 20 years and
has been  influenced by routines used by Tibetan  monks and Charles  Atlas.  The
exercise program is designed to be used in conjunction with a nutrition  program
to help  people  understand  their  body as well as listen to it.  The book will
indicate  that no matter  where you start in terms of health,  peace of mind and
dexterity,  you must start and continue;  then the benefits will be yours.  This
book will be offered as a stand alone  product in the fourth  quarter of 2000 as
well as a value added  product  packaged  with the book,  "Yesterday,  Today and
Tomorrow" and the exercise video, "Staying Alive After 55" due out in 2001.

Exercise Video. The exercise video,  "Staying Alive After 55," will be an action
video with our CEO, Rod Burreson,  illustrating the different  exercises that he
does to maintain his health,  physique and peace of mind.  The exercise  program
will be used in conjunction with a nutrition  program to help people  understand
their body as well as listen to it. The video will indicate that no matter where
you start in terms of health,  peace of mind and  dexterity,  you must start and
continue; then the benefits will be yours. We intend to release the video during
the first quarter of year 2001.

Our Operations

Most orders are received when  customers call our "800" number during or after a
radio show. The  telemarketing  agent  receiving the call has computer access to
our  data  base by the  customer's  name,  so that he can  view  the  customer's
previous buying pattern.  For new customers,  the salesperson takes all of their
identification, shipping and billing information, to add the new customer to the
data base.  Established  customers  are  assigned to specific  sales  people for
continuity.

Orders  entered into the computer are then checked to verify payment with either
credit charge approval or check clearance. As payments are verified the order is
sent to  fulfillment  and shipping,  electronically.  There they are filled by a
product  picker and boxed for  shipment.  The  shipping  label is  automatically
prepared  and  shipping  charge  is  calculated.  This  shipping  charge is then
verified by scale. When shipping is verified,  in whole or in part,  appropriate
credit card charges are put through.

                                       24
                                       27
<PAGE>
The  single  entry  computer  system  keeps a running  inventory  and  generates
suggested  purchase orders at inventory break points.  Actual  inventory  levels
vary  with  product  based  upon  rate of  consumption,  order  lead  times  for
ingredients  and  quantity  price  break  points for new  orders.  The  computer
generated purchase orders are reviewed before the orders are placed. Roex orders
the ingredients and has them delivered to the Food and Drug  Administration Good
Manufacturing  Process  approved  laboratories  to make the  pills or  capsules,
bottle them and affix the Roex labels.  Finished product is then shipped to Roex
for storage and filling customer orders.

Various   laboratories   supply  Roex's   product,   mixing  the  pills  to  our
specifications.  They buy most of the raw materials.  In some cases,  we buy the
ingredients  directly to assure  quality and we supply these  ingredients to the
mixing laboratories. All ingredients are available from multiple sources. We buy
60% of our product from three laboratories, Paragon Labs, Primary Services and

Extracts  Plus.  Although we have no  contracts  with our sources of supply,  we
believe they have ample  capacity to handle  Roex's  expanding  needs,  and many
alternate  laboratories  are  available  in case they  should be  needed.  These
laboratories  are competitive and alternate  sources could be expected to supply
equal quality product for similar prices.

We have a full  refund  policy,  but  have  experienced  less  than 1%  returns.
Returned items are examined for seal integrity and expiration  date before being
returned to inventory.

Our Research and Product Development

We believe that a well-developed and dynamic research and development  structure
is an essential  component of a company in the nutritional  supplement  area. Of
vital necessity is the maintenance of a well-developed  research library,  which
is the backbone of the research  and  development  effort and is required by the
Dietary Supplement Health Education Act or "DSHEA".  To assist us in maintaining
our  competitiveness  in the  marketplace  as well as to stay  current  with new
scientific  research on nutrient therapies and phytomedicine  advances,  we have
developed  and maintain a research  library  consisting  of  published  research
works,  biochemical and botanical research,  marketing and competitive analyses,
clinical and scientific research,  pharmacopoeias, and regulatory treatises. The
research  library  also  serves  as  a  reference  source  for  the  purpose  of
formulations,  drug and ingredient interaction and perhaps most importantly,  as
validation  of the  efficacy  and  function  of all  existing  and  future  Roex
formulations  and raw materials.  In order to  successfully  market and sell our
products,  it is  essential to  continually  develop and update the research and
product development library.

We do not conduct  primary  research  for the  development  of new  ingredients.
Instead, our research efforts are focused on developing new products in response
to market trends and consumer demands.  Our staff also continually  reformulates
existing Roex products  based upon  scientific  evidence to improve the product.
Each product that is  formulated  is  researched  intensively.  In the beginning
stages, research begins with how the raw materials) work biochemically and where
the very best source in the world is for this product,  how the  product(s)  are
marketed and a competitive analysis is done (if possible).  Some of our products
are new to the nutritional supplement  marketplace,  and no competitive analysis
is available.  The next stage is to formulate the product.  This step is done by

                                       25
                                       28
<PAGE>
one of our contract  laboratories'  biochemists  and our staff. We currently use
several  pharmaceutical  laboratories all of which are high quality laboratories
with  excellent   reputations  in  the  dietary  supplement  industry.   At  the
laboratory,  the  tablet's  exact  formulation,  size,  shape,  color,  coating,
compression,  etc., is decided.  Comparative analysis is then done regarding the
industry  standards (if any), or possible changes to the industry  standards for
formulation,  size, shape, color, coating, compression, etc. Lastly, the product
formulation is finalized and the manufacturing  phase begins. In the final stage
of the  manufacturing  process,  the tablets are bottled by the  laboratory  and
labeled.  Samples of each  product are  archived for every batch that is run for
quality control purposes.  Throughout the manufacturing  process, the product is
inspected to pharmaceutical standards to ensure quality control.

We do not  have a  separate  research  and  development  budget  as the  defined
research and development activities are part of the operational responsibilities
of management  and/or are done by our suppliers  under our  supervision  and the
supplier  costs for this  research  and  development  are  included  in supplier
pricing.  The total cost of research and  development  for the past two years is
estimated at under $100,000.00.

Government Regulation

In 1994, the Dietary  Supplement  Health  Education Act (DSHEA) became law. This
act  concerns,   among  other  things,  the  nutritional   labeling  of  dietary
supplements.  One of the things that this law has done is to  determine  exactly
what a dietary  supplement  is,  which is  defined  as: "A product  intended  to
supplement the diet by providing a dietary ingredient  intended for ingestion in
a supplement  form not represented as a sole item of a meal or the diet which is
labeled  as a dietary  supplement  and if it is an  approved  new  drug,  it was
marketed as a dietary  supplement  prior to such approval.  If it is an approved
new drug or a drug authorized for investigation  for which substantial  clinical
investigations  have been  instituted  and the  existence of which has been made
public,  and it was not marketed as a dietary  supplement prior to the approval,
it does not qualify for the definition of nutritional supplement.  Also included
in  the  definition  of  dietary  supplements  are  vitamins,  minerals,  herbs,
botanicals,  amino acids,  dietary substances used by man to supplement the diet
by increasing total dietary intake and concentrates,  metabolites, constituents,
extracts, or combination of any of these substances."

DSHEA requires that all claims made by a manufacturer  in the marketing of these
products conform to language composed in "structure/function"  phraseology. This
structure is somewhat limited due to the requirement that no verbiage,  claim or
act may suggest  the  product(s)/ingredient(s)  act in any way as to:  diagnose,
treat, cure or prevent any disease.  All materials  including but not limited to
labeling, product literature,  oral and verbal sales materials and presentations
etc., are required to conform to these restrictions.

According to DSHEA a "statement of dietary  support" may be made about a product
and/or ingredients if:

o  the statement  claims a benefit  related to a classical  nutrient  deficiency
   disease and  discloses the  prevalence of such disease in the United  States,
   and/or

o  describes the role of the nutrient or dietary  ingredient  intended to affect
   the structure or function in humans
                                       26
                                       29
<PAGE>
o  documents the mechanism by which the nutrient or dietary  ingredient  acts to
   maintain such structure or function, and/or

o  describes general well-being from consumption of a nutrient or dietary
   ingredient

o  the manufacturer of the supplement has substantiation that such statement is
   truthful and not misleading

o  the statement contains  prominently  displayed and in boldface the following:
   "This  statement has not been evaluated by the Food and Drug  Administration.
   This  product  is not  intended  to  diagnose,  treat,  cure or  prevent  any
   disease."

DSHEA  requires  that  manufacturers  notify  the FDA of a  nutritional  support
statement  within 30 days after the first  marketing  of a  supplement  with the
dietary support statement.  This reporting provision does not permit FDA Premark
approval or require FDA Premark review of the claim(s).  At present time,  there
is no working  definition  of  substantiation  for a statement.  Once the FDA is
notified that the  statement is being made,  it can request the  substantiation,
and if it disagrees,  take legal action where the adequacy of the substantiation
would be determined in court. The industry and FDA interpretation of this rating
is that making such statements  without FDA  notification is a violation of this
portion of the law.

Further,   DSHEA  establishes   mandatory  labeling   requirements  for  dietary
supplements. A supplement will be deemed misbranded:

o  if the label or  labeling  fails to list the name of each  ingredient  of the
   supplement  that  qualifies as a dietary  supplement and the quantity of each
   such  ingredient;  if the product is a proprietary  blend it is misbranded if
   the total quantity of all ingredients in the blend is not listed;

o  the product does not bear a product identity as a "dietary supplement';

o  it contains an herb or other  botanical as a supplement and fails to disclose
   the part of the plant from which the ingredient is derived; and

o  if a supplement is covered by compendium (e.g.  United States  Pharmacopoeia)
   specifications  and is  represented  to conform to such  specifications,  but
   fails to do so or; the  supplement  is not in a compendium  and fails to have
   the  identity  and  strength  it is  represented  to possess or fails to meet
   specifications  based on valid assays or other appropriate methods that it is
   represented to meet.

Dietary  supplement  labels must also conform to the requirements that nutrition
information shall:

o  first list those dietary  ingredients present in the product in a significant
   amount and for which an RDI (Recommended  Daily Intake) has been established,
   followed by other dietary  ingredients for which no RDI has been  established
   and a listing of the quantity per serving of the dietary  supplement  (with a
   statement of source being optional).

The  nutrition   information   must   immediately   precede   ingredient-listing

                                       27
                                       30
<PAGE>
information,  but no ingredient need be listed twice. The law also provides that
a statement of the level of a dietary ingredient in a product for which there is
not an RDI does not result in the product being misbranded.

Finally,  DSHEA addresses new dietary  ingredients,  i.e., a dietary  ingredient
that was not marketed in the United  States  prior to October 15, 1994.  The law
specifically states that a dietary ingredient marketed prior to October 15, 1994
is not a new dietary  ingredient.  In order to market a new  dietary  ingredient
without the product being adulterated, the product must:

o  contain only dietary ingredients that have been present in the food supply as
   an article used for food in a form in which the food has not been  chemically
   altered (i.e., an ingredient in a "food" that has not previously been sold as
   a dietary supplement) or

o  there is a history of use or other evidence of safety for the ingredient when
   used as recommended and the manufacturer or distributor provides all relevant
   information to the FDA 75 days before introducing the product into interstate
   commerce.  The information is to be kept confidential by the FDA for a period
   of 90 days after its receipt,  after which time, the information will be made
   available to the public. This law also provides a mechanism for petitioning.

Trademarks. Roex, Citrigenics and Immortale,  Digestive Balance, WOW and Livanol
are registered trademarks of ours. In addition, the names "PC-95",  "Hurricane",
"Colon  Essentials",  and  "Staying  Alive  After  55",  are all  pending,  with
applications  having been filed in the U.S. Patent and Trademark  Office.  These
registrations are being monitored by our regulatory and trademark attorney.

Our Employees

We currently  employ 32 full time  employees of whom seven are in management and
administration,   22  sales  and   marketing  and  three  in   warehousing   and
distribution.  Our employees are not unionized,  and we believe our relationship
with our employees is good.

Our Facilities

Our  principal  offices are located at 2081 Business  Center  Drive,  Suite 185,
Irvine,   California   92612,   telephone   number  (714)  476-8675.   We  lease
approximately  7,400  square  feet of space  under  an  operating  lease,  which
encompasses most operations:  administration telemarketing,  shipping/receiving,
and  inventory  control.  The  annual  rent is  $115,000  and the lease  expires
February 28, 2001.  Shipping and  receiving  operate in a separate  2,000 square
foot facility with lease  expiring on the same date as the main facility with an
annual rent of $24,000. Although currently our facilities are quite suitable and
adequate,  we  anticipate  that we  will  require  additional  office  space  of
approximately 5,000 square feet within the next six months. Office space of this
size is readily available in the proximity of our location,  although the annual
rent may be higher.

Legal Proceedings

We are not a party to any legal proceedings.

                                       28
                                       31
<PAGE>
                                   MANAGEMENT

Executive Officers and Directors

Our officers and directors and their ages are as follows:

        Name                          Position            First Year      Age
                                    With Company            Elected
                                                           Director
-------------------------------------------------------------------------------
Rodney H. Burreson        Chairman of the Board, President    1994         66
                             and Chief Executive Officer

Derek Burreson            Director, Chief Operating Officer   1999         31
                                  and Secretary

Peter Weber                  Chief Financial Officer           N/A         52


William B. Barnett                  Director                  1998         59


Robert Stuckelman                   Director                  1998         68

Shri K. Mishra, M.D., M.S.          Director                  1999         57

BUSINESS EXPERIENCE OF DIRECTORS

Rodney H.  Burreson is the Founder,  Chairman of the Board of  Directors,  Chief
Executive  Officer  and  President  of the  Company  and  has  served  in  those
capacities  since its  inception  in July  1994.  Since  earning  his  degree in
business in 1960 from the  University of Minnesota,  Mr.  Burreson has spent his
entire career in sales and marketing in a myriad of industries,  including,  but
not  limited  to,  insurance,   real  estate,  and  financial  services.  Always
interested in the nutrition/fitness  industry,  Mr. Burreson,  through his radio
talk shows and seminars,  has become a recognized  name in nutrition and dietary
supplement industries.

Derek  Burreson is the Chief  Operating  Officer and  Secretary  of Roex and was
elected  a  director  in  July  1999.  His  primary   responsibilities   include
telemarketing,  management information systems,  shipping and customer services.
Other  responsibilities  include media manager (radio and TV) as well as hosting
daily live radio  programs.  Prior to joining the Company in January 1996,  from
January 1995 to January 1996,  Mr.  Burreson was a registered  CTA  (commodities
trading advisor) and broker whose responsibilities included publishing a monthly
newsletter (trend watch),  customer account  executive,  head of market analysis
and daily market recommendations.  Mr. Burreson graduated in 1992 from Cal State
San Bernardino  University with a degree in marketing and finance.  Mr. Burreson
is Rodney H. Burreson's nephew.

Peter  Weber has been the Chief  Financial  Officer of Roex  since May 1999.  He
joined  Roex as Manager of  Accounting  in  September  1998.  From April 1996 to
August 1998,  Mr. Weber was a full-charge  bookkeeper  with National  Associated
Publisher/United  Publishers Corp. in Las Vegas,  Nevada.  Between November 1994
and July 1996,  Mr. Weber was employed by Charles  Gellay,  Inc.,  and Davenport
International as an assistant controller.
                                       29
                                       32
<PAGE>
William B. Barnett has served as a Director of the Company since September 1998.
Mr.  Barnett has been an attorney for over 25 years,  specializing  in corporate
and securities law and is in private practice in Sherman Oaks,  California.  Mr.
Barnett formerly taught corporate and securities law in the paralegal program at
California State University at Los Angeles. Mr. Barnett received his L.L.B. from
De Paul University Law School in Chicago, Illinois.

Robert  Stuckelman has served as a director of the Company since September 1998.
He founded  and served as  President  of  CompuMed,  Inc.  (a  manufacturer  and
distributor  of medical  products),  from 1973 to 1982 and from 1989 to 1994. He
has been a director of CompuMed since its inception to the present. From 1982 to
1989 and from 1994 until the present he has been a business  consultant to small
companies and large  corporations.  He has been on the Board of Directors of the
Board of Medical Resources Management, Inc., since 1996 to the present. He holds
a Master's degree in Electrical  Engineering from USC and a Bachelor's degree in
Electrical Engineering from Cornell University.

Shri K. Mishra, M.D., M.S.  (Administrative  Medicine), was appointed a director
in 1999.  He has been a  practicing  neurologist,  a  teaching  professor  and a
researcher  and  administrator  as Associate  Dean at the USC School of Medicine
since 1987.  He is also the  coordinator  of the  Integrative  (alternative  and
conventional)  Medicine  program  at  USC  and  is a  staff  neurologist  at the
Sepulveda VA Hospital. He has been Medical Director of the VA out-patient clinic
in Los Angeles.  He is involved at USC on the World Bank AIDS prevention program
in India.  He previously  served as the Chief of Neurology at the  University of
Mississippi  Medical Center. He lectures  extensively at medical  conferences in
the United States,  India, and other foreign countries.  He received his initial
medical degree from BHU Varanasi,  India, in 1964. He subsequently received M.D.
medical degree from the University of Toronto in 1971. He was board certified in
Neurology in 1976,  and received his M.S. in  Administrative  Medicine  from the
University of Wisconsin,  in Madison, in 1990. He also has a Doctor of Ayurvedic
Medicine  from BHU  Varanasi,  India.  He is Chair of Study  Section of National
Center for  Complementary  Alternative  Medicine of the  National  Institute  of
Health.  He has been  involved  as a  health  care  consultant  for  profit  and
non-profit organizations.

Election of Directors

Each Director of Roex is elected at the annual meeting of shareholders and holds
office  until  the next  annual  meeting  of  shareholders,  or until his or her
successor is elected and qualified.  The Bylaws permit the Board of Directors to
fill any vacancy and such  director  may serve until the next annual  meeting of
shareholders or until his or her successor is elected or qualified.

Directors' Compensation

Directors  who are not  employees  of Roex are paid  $500  per  meeting  and are
reimbursed for reasonable out-of-pocket expenses incurred in attending meetings.
Directors are also eligible to participate in Roex's 1999 Stock Incentive Plan.

Committees of the Board of Directors

The Board of Directors  has  appointed a  Compensation  Committee  consisting of
Messrs. Mishra,  Barnett and Stuckelman.  The Compensation Committee reviews and
evaluates  the  compensation  and  benefits of all of Roex's  officers,  reviews

                                       30
                                       33
<PAGE>
general policy matters relating to compensation and benefits of Roex's employees
and makes  recommendations  concerning  these matters to the Board of Directors.
The Compensation Committee also administers Roex's stock option plan.

The Board of Directors  has also  appointed  an Audit  Committee  consisting  of
Messrs. R. Burreson,  Barnett and Stuckelman.  The Audit Committee reviews, with
Roex's independent auditors, the scope and timing of the auditors' services, the
auditors'  report on Roex's  financial  statements  following  completion of the
auditors' audit, and Roex's internal  accounting and financial  control policies
and   procedures.   In   addition,   the  Audit   Committee   will  make  annual
recommendations  to the Board of Directors for the  appointment  of  independent
auditors for the ensuing year.

Limitation of Liability and Indemnification

Our Articles of Incorporation limit the liability of our Company's directors for
monetary damages to the maximum extent  permitted by California law.  California
law provides that every person who was or is a party or is threatened to be made
a party to or is involved  in any action,  suit or  proceeding,  whether  civil,
criminal,  administrative or  investigative,  by reason of the fact that he or a
person of whom he is the legal representative is or was a director or officer of
our  Company  or is or was  serving  at the  request  of our  Company or for its
benefit as a director  or officer of another  corporation,  or as our  Company's
representative in a partnership, joint venture, trust or other enterprise, shall
be indemnified and held harmless to the fullest extent legally permissible under
the  California  law from time to time against all expenses,  liability and loss
(including attorneys' fees,  judgments,  fines and amounts paid or to be paid in
settlement) reasonably incurred or suffered by him in connection therewith.

In addition,  we maintain  Directors  and Officers  liability  insurance and our
Bylaws provide that the expenses of officers and directors incurred in defending
a civil or criminal  action,  suit or proceeding  must be paid by our Company as
they are incurred and in advance of the final disposition of the action, suit or
proceeding  upon  receipt of an  undertaking  by or on behalf of the director or
officer  to  repay  the  amount  if it is  ultimately  determined  by a court of
competent jurisdiction that he is not entitled to be indemnified by our Company.
Such right of  indemnification  is a contract right that is not exclusive of any
other right such  directors,  officers or  representatives  may have,  including
rights under any bylaw, agreement, vote of shareholders, provision o law and any
other rights.

We have also entered into  agreements  to indemnify  our directors and executive
officers,  in  addition to  indemnification  provided  for in our Bylaws.  These
agreements, among other things, provide for indemnification of our directors and
executive officers for certain expenses,  including  attorneys fees,  judgments,
fines and  settlement  amounts  incurred  by any such  person  in any  action or
proceeding, including any action by or in the right of Roex, arising out of such
person's  services  as a  director  or  executive  officer  of Roex,  any of our
subsidiaries  or any other company or  enterprise  to which the person  provides
services at our request.  We believe that these  provisions  and  agreements are
necessary to attract and retain  qualified  persons as directors  and  executive
officers.

Insofar as indemnification  for liabilities arising under the Securities Act may
be permitted to directors,  officers and controlling persons of Roex pursuant to
the  provisions  of our  charter  documents,  California  law or the  agreements
                                       31
                                       34
<PAGE>
described  above, we have been advised that in the opinion of the Securities and
Exchange  Commission such  indemnification is against public policy as expressed
in the Securities Act and is, therefore, unenforceable.

Related Party Transactions

Any future material related party transactions and loans, including transactions
between Roex and its officers and directors or its principal shareholders,  will
be on terms at least as  favorable to us as could be obtained  from  non-related
third parties.  In addition, any such transactions and loans must be approved by
a majority of the disinterested members of the Board of Directors who shall have
access to advice from independent legal counsel at our expense.

Executive Compensation

The following  table sets forth the  compensation  earned by Rodney H. Burreson,
our founder and Chief Executive Officer,  during the fiscal years ended December
31, 1997,  1998 and 1999. Mr. Burreson is the only officer whose salary exceeded
$100,000 for such fiscal year.  No bonuses have ever been paid to Mr.  Burreson.
In accordance with a written employment  agreement  commencing  November 1, 1998
and ending  October 31, 2003,  Mr.  Burreson  receives as a salary 6% of the net
sales, plus $1,000/month car allowance.  In addition, in July 1999, Mr. Burreson
received  150,000 stock options  exercisable at prices ranging between $1.50 and
$1.65.

                           Summary Compensation Table
<TABLE>
<S>                           <C>      <C>           <C>       <C>         <C>                 <C>            <C>

                          Annual Compensation                                   Long-Term
                                                                           Compensation Awards
------------------------------------------------------------------------------------------------------------------
         Name and             Year      Salary      Bonus     Other      Securities       Compensation        All
      Other Principal                    ($)         ($)       ($)       Underlying            ($)           Other
         Position                                                          Options                          Awards
------------------------------------------------------------------------------------------------------------------
Rodney H. Burreson,           1999     $322,998      -0-       -0-         150,000             -0-            -0-
  President & CEO             1998     $218,168      -0-       -0-           -0-               -0-            -0-
                              1997     $207,554      -0-       -0-           -0-               -0-            -0-
</TABLE>
1999 Stock Incentive Plan

On May 12, 1999, our Board of Directors  approved a 1999 Stock  Incentive  Plan.
The  purpose  of the 1999 Plan is to enable us to recruit  and  retain  selected
officers and other employees by providing  equity  participation in Roex to such
individuals. Under the plan, regular salaried employees, including directors who
are full time  employees,  may be granted  options to purchase  our common stock
exercisable  at not less than 100% of the fair value of the share at the date of
grant.  The exercise  price of any option  granted to an optionee who owns stock
possessing  more than 10% of the  voting  power of all  classes  of stock of the
Company must be 110% of the fair market value of the common stock on the date of
grant and the  duration  may not exceed  five  years.  Since  there is no public
market for our shares,  the fair market value has been  determined  from time to
time by the Board of Directors.  Options generally become  exercisable at a rate
of 33% of the  shares  subject to option one year  after  grant.  The  remaining
shares generally become  exercisable  ratably over an additional 24 months.  The
duration  of  options  may not  exceed  ten  years.  Options  under the plan are
                                       32
                                       35
<PAGE>
nonassignable,  except in the case of death and may be exercised  only while the
optionee is employed by Roex or, in certain  cases,  within  three  months after
termination  of employment or within twelve months of death.  The purchase price
and number of shares that may be purchased  upon exercise of options are subject
to adjustment in certain cases,  including stock splits,  recapitalizations  and
reorganizations.

The amount of options  granted and to whom, are  determined by the  Compensation
Committee of the Board of Directors at their  discretion.  There are no specific
criteria, performance formulas or measures.

Under the plan, there are 1,000,000 common shares available for grant.

The following table sets forth certain information with respect to all qualified
and  non-qualified  stock  options held as of December 31, 1999 by our executive
officers  under the plan.  All options are  exercisable at a price equal to fair
market  value on date of grant and  terminate  ten years from date of grant,  or
such shorter period as is determined by the Board of Directors.

                       Option Grants in the Last Fiscal Year
<TABLE>
<S>                             <C>        <C>             <C>            <C>            <C>
                                                                                      Number of
                                                                                        Shares
                                Date of   Amount of      Exercise       Expiration    Currently
            Name                 Grant      Shares        Price            Date      Exercisable
--------------------------- ----------  ----------    -----------    ------------  -------------
Rodney H Burreson               7/14/99    60,000          $1.65          7/13/04           -0-
                                7/14/99    90,000(1)        1.50          7/13/09        90,000

Derek Burreson                  7/14/99    60,000           1.50          7/13/09           -0-
                                7/14/99    65,000(1)        1.50          7/13/09        65,000

Peter Weber                     7/14/99    50,000           1.50          7/13/09           -0-

Dennis M. Watson                7/14/99    50,000           1.50          7/13/09           -0-

William B. Barnett              7/14/99    75,000(1)        1.50          7/13/09        75,000
                                8/19/98    25,000(1)         .50          8/18/08        25,000

Robert Stuckelman               7/14/99    75,000(1)        1.50          7/13/09        75,000
                                8/19/98    25,000(1)         .50          8/18/08        25,000

Shri K. Mishra                  7/14/99    50,000(1)        1.50          7/13/09        50,000
</TABLE>
---------------------
(1)  Non-qualified stock options.

Aggregated Option/SAR Exercises in Last Fiscal Year and FY-End Option/SAR Values

For valuation purposes,  the last sale of a private placement at $1.50 per share
is used.
                                       33
                                       36
<PAGE>
<TABLE>
<S>                           <C>             <C>         <C>                  <C>
                                                                                  Value of
                                                             Number of           Unexercised
                                                            Unexercised         in-the-money
                                                           Options/SARs         Options/SARs
                           Shares                            at FY-End(#)         at FY-End($)
                         Acquired on          Value         Exercisable/         Exercisable/
 Name                    Exercise (#)       Realized        Unexercisable        Unexercisable
-------------------- ---------------    ----------   -------------------- --------------------
Rodney H. Burreson            -0-             -0-          90,000/60,000           -0-/-0-
Derek Burreson                -0-             -0-          65,000/65,000           -0-/-0-
Peter Weber                   -0-             -0-             -0-/50,000           -0-/-0-
Dennis M. Watson              -0-             -0-             -0-/50,000           -0-/-0-
William B. Barnett            -0-             -0-         100,000/-0-          $25,000/-0-
Robert Stuckelman             -0-             -0-         100,000/-0-          $25,000/-0-
Shri K. Mishra                -0-             -0-          50,000/-0-              -0-/-0-
</TABLE>

                             PRINCIPAL SHAREHOLDERS

The following  table sets forth the beneficial  ownership of our common stock as
of June 30,  2000 and as  adjusted  to reflect  the sale of the shares of common
stock offered hereby by:

o  each person or entity who is known by us to beneficially  own more than 5% of
   our outstanding common stock;

o  the CEO, each of the named executive officers and each of our directors; and

o  all executive officers and directors as a group.

Unless otherwise indicated, the address for each of the named individuals is c/o
Roex,  Inc., 2081 Business Center Drive,  Suite 185, Irvine,  California  92612.
Except as otherwise  indicated,  and subject to  applicable  community  property
laws, the persons named in the table have sole voting and investment  power with
respect to all shares of common stock held by them.

The  information  contained in this table with respect to  beneficial  ownership
reflects  "beneficial  ownership" as defined in Rule 13d-3 under the  Securities
Exchange Act of 1934. All information  with respect to the beneficial  ownership
of any  shareholder  has been  furnished  by such  shareholder  and,  except  as
otherwise indicated or pursuant to community property laws, each shareholder has
sole voting and investment  power with respect to shares listed as  beneficially
owned  by  such  shareholder.  Pursuant  to  the  rules  of the  Commission,  in
calculating  percentage  ownership,  each person is deemed to  beneficially  own
shares subject to options or warrants  exercisable within 60 days of the date of
this Prospectus, but shares subject to options or warrants owned by others (even
if exercisable within 60 days) are deemed not to be outstanding.




                                       34
                                       37
<PAGE>
                                                    Percentage of Outstanding
                                                            Common Stock
                                              ---------------------------------
                             Shares
    Name and Address       Beneficially     Prior to       After Offering
     of Beneficial Owner      Owned         Offering
--------------------------------------- ---------------- -------------------
                                                         Minimum       Maximum

Rodney H. Burreson         2,890,000         54.7         46.8           42.6

Derek Burreson               115,000          2.2          2.0            1.8

Peter Weber                      -0-            *            *              *

William B. Barnett           151,666          2.9          2.6            2.4
15233 Ventura Blvd.
Suite 410
Sherman Oaks, CA 91403

Robert Stuckelman            151,666          2.9          2.6           2.4
2081 Business Center Drive
Suite 185
Irvine, CA 92612

Shri M. Mishra, M.D., M.S.    50,000            *            *             *


Bison Group (1)              698,100         13.2         11.3          10.3
315 Arden Drive

Glendale, CA 91206

All Officers and Directors 3,358,332         63.5         58.0          53.4
as a group (6 in number)
----------------------
*........Represents less than 1% of issued and outstanding shares.


(1)      The  beneficial  owners of the  Bison  Group  are the  following  three
         limited   partnerships:   Bison   Investment  Group  One,  Ltd.,  Bison
         Opportunity Ltd., and Bison Development,  Ltd. Each limited partnership
         consists of between 10 and 15 limited partners.


                         SHARES ELIGIBLE FOR FUTURE SALE

Upon completion of the offering,  we will have  outstanding a total of 6,288,584
shares of common stock,  assuming the sale of all of the shares  covered by this
offering.  Of these shares,  the 1,000,000  shares offered hereby will be freely
tradable without restriction or further registration under the Securities Act of
1933,  unless held by  affiliates  of Roex, as that term is defined in Rule 144.
The remaining  5,288,584  shares of common stock  outstanding upon completion of
the offering are  "restricted  securities"  as that term is defined in Rule 144.
All of these  shares will be eligible  for sale in the public  market  after the
date of this Prospectus,  all under and subject to the restrictions contained in
Rule 144.
                                       35
                                       38
<PAGE>
In  addition,  we have  reserved a total of 170,000  shares of common  stock for
issuance upon  conversion of our outstanding  convertible  notes and 496,350 for
issuance upon exercise of the  outstanding  options.  The shares of common stock
issuable upon such conversion and exercise will be restricted securities and may
be resold upon compliance with the holding period, volume limitations, manner of
sale and other  provisions of Rule 144.  Generally,  the holding  period for the
shares  issuable  on such  conversion  of Notes will begin upon  purchase of the
Notes and the holding period for shares  relating to the Warrants will not begin
until the effective date of such exercise.

In general, under Rule 144 as currently in effect, a person who has beneficially
owned the stock for at least one year, including the holding period of any prior
owner except an  affiliate  from whom such stock was  purchased,  is entitled to
sell in broker's transactions or to market makers, within any three-month period
commencing  90 days  after  the date of this  Prospectus,  a number of shares of
stock  that does not  exceed  the  greater  of (a) one  percent of the number of
shares of common  stock then  outstanding,  or (b) the  average  weekly  trading
volume in the common stock during the four calendar weeks preceding the required
filing  of a Form  144 with  respect  to such  sale.  Sales  under  Rule 144 are
generally subject to the availability of current public  information about Roex.
Persons  other than  affiliates  who have  beneficially  owned such stock for at
least two years are not subject to the notice,  manner of sale, volume or public
information  requirements  and may sell such shares  immediately  following this
offering.

Prior to this  offering,  there has not been any  public  market  for our common
stock.  Future sales of substantial amounts of common stock in the public market
could  adversely  affect the prevailing  market prices and impair our ability to
raise capital through the sale of equity securities.


                          DESCRIPTION OF CAPITAL STOCK

The Amended  Articles of  Incorporation  authorize  capital stock  consisting of
50,000,000  shares  of common  stock,  no par  value,  and  5,000,000  shares of
preferred stock, $.01 par value.

Common Stock

As of June 30, 2000,  there were  5,288,584  shares of common stock  outstanding
that were held of record by approximately 40 shareholders.

Each outstanding share of common stock is entitled to one vote on all matters to
be submitted  to a vote of  shareholders,  except  that,  upon giving the notice
required  by law,  shareholders  may  cumulate  their  votes in the  election of
directors.  Holders do not have preemptive  rights,  so we may issue  additional
shares  that may reduce  each  holder's  voting and  financial  interest  in our
company.  The right of holders of our common stock to receive  dividends  may be
restricted  by the terms of any  shares  of our  preferred  stock  issued in the
future. If we were to liquidate,  dissolve,  or wind up our affairs,  holders of
common stock would share proportionately in our assets that remain after payment
of all of our debts and  obligations  and after any  liquidation  payments  with
respect to preferred stock.

Preferred Stock
                                       36
                                       39
<PAGE>
Our board has authority, without further action by the shareholders, to issue up
to 5,000,000 of preferred  stock, par value $.01. As of June 30, 2000, there are
no preferred  shares  outstanding.  We can issue  shares of  preferred  stock in
series with such  preferences  and  designations  as our board of directors  may
determine.  Our board can, without shareholder  approval,  issue preferred stock
with voting, dividend, liquidation, and conversion rights. This could dilute the
voting  strength  of the  holders  of common  stock and may help our  management
impede a takeover or attempted change in control.

Convertible Notes

We have issued in two private  placements  convertible  promissory  notes in the
aggregate  principal amount of $195,000.  All of the notes have an interest rate
of 12% per annum.  $30,000 of the notes are due and payable on October 14, 2000,
and $165,000 are due and payable on June 30, 2002.  Each of the notes was issued
in exchange for cash.

The notes issued under both  placements  may be converted  into shares of common
stock at any time prior to maturity.  For the notes  issued under the  placement
commenced  September  1998,  the holder may convert the note into that number of
shares of common  stock  determined  by dividing  the face amount of the note by
$.50.  For the notes issued under the placement  commenced June 1999, the holder
may convert the note into that number of shares of common  stock  determined  by
dividing the face amount of the note by $1.50.  We have reserved for issuance on
conversion of the notes a total of 170,000 shares of our common stock.


                          TRANSFER AGENT AND REGISTRAR

The transfer agent and registrar for our common stock is U.S. Stock Transfer
Corporation, 1745 Gardena Avenue, 2nd Floor, Glendale, CA 91204;
telephone: (818) 502-1404.


                                  UNDERWRITING

We have entered into a managing  placement  agent  agreement  with RH Investment
Corporation,  in connection  with this  offering.  The  principal  office of the
managing  placement  agent is located at 15760  Ventura  Boulevard,  Suite 1732,
Encino,  California  91436,  and its  telephone  number  is (818)  386-6415.  RH
Investment   Corporation,   as  managing   placement  agent,  may  engage  other
broker-dealer  members  of the  National  Association  of  Security  Dealers  to
participate as selected placement agents in the offering of our common stock.

This is a best-efforts, minimum-maximum offering. Our selected placement agents,
including  the managing  placement  agent,  are not obligated (1) to sell on our
behalf any number or dollar  amount of our common stock in excess of the 500,000
share minimum  offering or (2) to purchase any number or dollar amount of shares
at any time.  These  agents have agreed to use their best efforts to sell on our
behalf all of the common stock offered by this  prospectus.  However,  we cannot
guarantee  how much  stock in  excess  of the  required  minimum,  if any,  will
actually be sold in this offering.

All funds received from  subscribers for our common stock will be held in escrow

                                       37
                                       40
<PAGE>
by Wells Fargo Bank, N.A., Encino,  California,  as escrow agent, pursuant to an
agreement among us, the managing  placement agent and the escrow agent until the
minimum  amount is sold.  Pending  disbursement,  subscription  proceeds  may be
deposited  in a  segregated  account and invested in  short-term  United  States
government  securities,  securities  guaranteed by the United States government,
certificates of deposit or time or demand  deposits in commercial  banks located
in the United States.

In the event  that at least  500,000  shares of common  stock have not been sold
within 90 days from the date of this  prospectus,  which  period can be extended
for an additional 60 days by the placement  agent,  the offering will  terminate
and all funds received from subscribers will be promptly returned in full by the
escrow agent directly to subscribers, without interest or deduction, as provided
in the escrow  agreement.  Provided that at least 500,000 shares of common stock
are sold within the foregoing  period, we may continue to offer our common stock
for sale until (1)  1,000,000  shares are sold or (2) March 31, 2001,  whichever
occurs first.  However,  we may terminate the offering at any earlier time if we
choose to do so.


We propose to offer our common stock to the public at the public  offering price
set  forth  on cover  page of this  prospectus,  and  will pay to RH  Investment
Corporation,  the managing  placement  agent,  commissions in an amount equal to
9.25% of the  aggregate  purchase  price of the common stock sold.  The managing
placement  agent may  reallow all or any part of such  commissions  to any other
selected  placement  agent,  up to an  amount  equal to  9.25% of the  aggregate
purchase  price of the  common  stock  sold in this  offering  by that  selected
placement  agent.  We have also agreed to pay to the managing  placement agent a
non-accountable expense allowance equal to 2% of the aggregate purchase price of
the common stock sold in this offering. The managing placement agent may reallow
all or any part of such expense allowance to any other selected placement agent,
up to an amount equal to 2% of the aggregate  purchase price of the common stock
sold in this offering by that selected placement agent.


RH Investment  Corporation has informed us that the selected  placement  agents,
including the managing  placement agent,  will not confirm sales of common stock
offered by this  prospectus to accounts  over which they exercise  discretionary
authority.

To purchase  common stock in this  offering,  a  prospective  investor  must (1)
complete  and  sign a  subscription  agreement,  in the  form  attached  to this
prospectus  as  Exhibit  A,  and any  other  documents  that we or the  managing
placement  agent may require  and (2)  deliver  such  documents,  together  with
payment in an amount equal to the full purchase price the shares of common stock
being purchased,  to the selling selected placement agent. Checks should be made
payable  to "Roex  Subscription  Account."  Each  subscription  payment  must be
transmitted to the escrow agent by 12:00 noon on the business day next following
its receipt by a selected placement agent.

We will determine,  in our sole  discretion,  to accept or reject  subscriptions
within  five  days  following   their  receipt.   Funds  of  an  investor  whose
subscription  is rejected will be promptly  returned  directly to such person by
the escrow agent,  without  interest or deduction,  pursuant to the terms of the
escrow agreement. No subscription may be withdrawn, revoked or terminated by the
purchaser after acceptance of the  subscription.  We reserve the right to refuse
to sell our common stock to any person at any time.
                                       38
                                       41
<PAGE>
We, our officers,  directors and respective  affiliates have agreed,  subject to
limited  exceptions,  not to sell, transfer or otherwise dispose of, directly or
indirectly,  any  shares  of  common  stock  or any  securities  convertible  or
exchangeable  for shares of common stock for a period of 180 days after the date
of  this  prospectus   without  the  prior  written  consent  of  RH  Investment
Corporation,  the managing placement agent. RH Investment Corporation,  however,
may in its sole  discretion,  at any time  without  notice,  release  all or any
portion of the shares of common stock subject to lock-up agreements.


In  connection  with  this  offering,  we have  agreed  to sell to the  managing
placement  agent  or its  designee,  which  designee  must be  another  selected
placement agent or a bona fide officer or partner of a selected placement agent,
at a purchase price of $.01 each,  warrants to purchase from us shares of common
stock in an amount  equal to 9% of the number of shares of common  stock sold in
this offering. These underwriter's warrants are exercisable for a period of four
years,  commencing  one year after the date of this  prospectus,  at an exercise
price  equal to 130% of the price per share set forth on the cover  page of this
prospectus.  The underwriter's  warrants will be restricted from sale, transfer,
assignment  or  hypothecation  for one year  after the date of this  prospectus,
except to officers of RH Investment Corporation,  co-underwriters, selling group
members,  and their officers or partners.  The  underwriter's  warrants  contain
provisions  for  adjustment of the exercise price upon the occurrence of certain
events,  including  stock  dividends,  stock splits,  recapitalizations  and the
issuance of our common stock for consideration less than the exercise price. The
holders of  underwriter's  warrants have no voting,  dividend or other rights as
stockholders of Roex with respect to shares  underlying  their warrants,  unless
and until the underwriter's warrants have been exercised.


A new  registration  statement or  post-effective  amendment to the registration
statement  of which this  prospectus  is a part will be required to be filed and
declared  effective  before  distribution  to the public of shares of our common
stock issuable upon exercise of the underwriter's  warrants.  We have agreed, on
one occasion when requested, to make necessary filings, at our expense, in order
to permit a public offering of the shares underlying the underwriter's  warrants
during the period  beginning  one year and ending  five years  after the date of
this  prospectus,  and to use  our  best  efforts  to  cause  that  registration
statement or  post-effective  amendment to become effective and remain effective
for a period of at least one year. In addition,  we have agreed that, during the
same four-year  period,  we will give advance notice to holders of underwriter's
warrants and shares issued upon the exercise of underwriter's  warrants, if any,
of our  intention  to file a  registration  statement.  In any  such  case,  the
warrantholders  so  notified  shall have the right to require us to include  any
shares of common stock issued upon the exercise of their underwriter's  warrants
in  that  registration   statement,   at  our  expense,   and  to  maintain  the
effectiveness of such registration statement for a period of at least one year.

For the period  during which the  underwriter's  warrants are  exercisable,  the
managing  placement agent and any transferee will have the opportunity to profit
from a rise in the market price of our common stock,  with a resulting  dilution
in the interest of our other  stockholders.  In addition,  the terms on which we
will be able to obtain  additional  capital  during the  exercise  period may be
adversely  affected in that the managing  placement  agent or its  transferee is

                                       39
                                       42
<PAGE>
likely to exercise the  underwriter's  warrants at a time when we would,  in all
likelihood,  be able to obtain  capital by a new offering of securities on terms
more favorable than those provided by the terms of the underwriter's warrants.

We and the selected placement agents have agreed to indemnify each other against
certain liabilities, including liabilities under the Securities Act of 1933.

Prior to this  offering,  there has been no public  market for our common stock.
The initial public offering price has been determined by negotiations between us
and the managing  placement  agent and is not  necessarily  related to our asset
value, net worth,  results of operations or other established criteria of value.
The factors  considered in  determining  the initial  offering price include the
history of and the prospects for Roex and the industry in which we operate,  our
past and present operating results and the trends of such results, our financial
condition, the experience of our management, the market price of publicly traded
stock of comparable companies in recent periods and the general condition of the
securities markets at the time of this offering.


                                  LEGAL MATTERS


The  legality of our  securities  offered  will be passed on for Roex by the Law
Offices of William B. Barnett, 15233 Ventura Boulevard, Suite 410, Sherman Oaks,
California  91403.  Mr.  Barnett is a Director  of the  Company  and owns 15,000
shares of our  Company's  common  stock.  He also  owns  $25,000  of  debentures
convertible  into 36,666  shares and options  exercisable  into 100,000  shares.
Legal  matters in  connection  with this  offering  will be passed  upon for the
underwriters by Gary Wykidal, Esq., Costa Mesa, California.



                                     EXPERTS

The audited  financial  statements  included in this prospectus and elsewhere in
the  Registration  Statement have been audited by Stonefield,  Josephson,  Inc.,
independent  public  accountants,  as  indicated  in their  reports with respect
thereto,  and are included herein in reliance given upon their authority of said
firm as experts in accounting and auditing.


NO PERSON HAS BEEN  AUTHORIZED  IN  CONNECTION  WITH THE OFFERING MADE HEREBY TO
GIVE  ANY  INFORMATION  OR TO MAKE  ANY  REPRESENTATION  NOT  CONTAINED  IN THIS
PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATION MUST NOT BE
RELIED  UPON  AS  HAVING  BEEN   AUTHORIZED   BY  THE  COMPANY  OR  THE  SELLING
SHAREHOLDERS.  THIS  PROSPECTUS  DOES  NOT  CONSTITUTE  AN  OFFER  TO  SELL OR A
SOLICITATION  OF ANY OFFER TO BUY ANY OF THE  SECURITIES  OFFERED  HEREBY TO ANY
PERSON OR BY ANYONE IN ANY  JURISDICTION  IN WHICH IT IS  UNLAWFUL  TO MAKE SUCH
OFFER OR SOLICITATION. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE MADE
HEREUNDER  SHALL,  UNDER ANY  CIRCUMSTANCES,  CREATE  ANY  IMPLICATION  THAT THE
INFORMATION  CONTAINED  HEREIN IS CORRECT AS OF ANY DATE  SUBSEQUENT TO THE DATE
HEREOF.


                                       40
                                       43
<PAGE>

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

                                  A MINIMUM OF
                                 500,000 SHARES
                                       AND
                                  A MAXIMUM OF
                                1,000,000 SHARES

                                     [LOGO]

                                  COMMON STOCK
                                  ------------

                                   PROSPECTUS

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

                            RH INVESTMENT CORPORATION


                               November ____, 2000



                                1,000,000 SHARES
                                   ROEX, INC.
                                  COMMON STOCK

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



























                                       41
                                       44
<PAGE>


                                   ROEX, INC.

                              FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1999 AND 1998

                                    CONTENTS

                                                                      Page

INDEPENDENT AUDITORS' REPORT                                            2

FINANCIAL STATEMENTS:
  Balance Sheets                                                        3
  Statements of Income (Operations)                                     4
  Statements of Stockholders' Deficit                                   5
  Statements of Cash Flows                                              6-7
  Notes to Financial Statements                                         8-16



































                                      F-1

                                       45
<PAGE>




                          INDEPENDENT AUDITORS' REPORT


Board of Directors
Roex, Inc.
Irvine, California


We have audited the accompanying  balance sheet of Roex, Inc. as of December 31,
1999, and the related statements of income (operations),  stockholders'  deficit
and cash flows for the years ended December 31, 1999 and 1998.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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 Roex, Inc. as of December 31,
1999,  and the results of its  operations and its cash flows for the years ended
December 31, 1999 and 1998, in conformity  with  generally  accepted  accounting
principles.



/s/ Stonefield Josephson, Inc.
------------------------------
CERTIFIED PUBLIC ACCOUNTANTS

Santa Monica, California
January 19, 2000














                                      F-2

                                       46
<PAGE>
                                   ROEX, INC.

                                 BALANCE SHEETS

                                ASSETS                June 30,     December 31,
                                                         2000          1999
                                                    (unaudited)
CURRENT ASSETS:

  Cash                                              $   391,325    $   306,552
  Accounts receivable                                     1,578          2,600
  Loans to officer-stockholder                           16,576         33,152
  Inventory                                             396,979        254,221
  Other current assets                                   37,548         30,802
                                                    -----------    -----------
          Total current assets                          844,006        627,327
                                                    -----------    -----------
PROPERTY AND EQUIPMENT, net of
  accumulated depreciation and amortization              78,153         80,648
                                                    -----------    -----------
OTHER ASSETS:
  Deposits                                               27,659         10,853
  Deferred offering costs                               150,547         91,935
                                                    -----------    -----------

          Total other assets                            178,206        102,788
                                                    -----------    -----------
                                                    $ 1,100,365    $   810,763
                                                    ===========    ===========
                      LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES:
  Accounts payable and accrued expenses             $   234,561    $   242,659
  Current maturities of obligations under
               capitalized leases                        20,000         21,397
  Current maturities of notes and loans payable         540,000        539,181
                                                    -----------    -----------

          Total current liabilities                     794,561        803,237
                                                    -----------    -----------
OBLIGATIONS UNDER CAPITALIZED LEASES,
  less current maturities                                28,570         38,551
                                                    -----------    -----------
NOTES AND LOAN PAYABLE, less current maturities         280,045        364,134
                                                    -----------    -----------
STOCKHOLDERS' DEFICIT:
  Common stock; no par value, 15,000,000 shares
  authorized, 5,288,584 shares issued and outstanding   677,687        677,687
  Additional paid-in capital                             35,000         35,000
  Stock subscriptions receivable                        (80,000)       (80,000)
  Accumulated deficit                                  (635,498)    (1,027,846)
                                                    -----------    -----------
          Total stockholders' deficit                    (2,811)      (395,159)
                                                    -----------    -----------
                                                    $ 1,100,365    $   810,763
                                                    ===========    ===========
See accompanying independent auditors' report and notes to financial statements.
                                      F-3
                                       47
<PAGE>
                                   ROEX, INC.

                        STATEMENTS OF INCOME (OPERATIONS)
<TABLE>
<CAPTION>
                                                Six months ended    Six months ended            Year ended            Year ended
                                                 June 30, 2000       June 30, 1999          December 31, 1999     December 31, 1998
                                                  (unaudited)          (unaudited)

<S>                                              <C>                   <C>                      <C>                   <C>
NET SALES                                        $ 3,133,908           $ 2,662,519              $ 5,736,832           $ 3,934,910
COST OF SALES                                        696,353               621,424                1,263,082             1,070,590
                                                  -----------          -----------              -----------           -----------

GROSS PROFIT                                       2,437,555             2,041,095                4,473,750             2,864,320
                                                  -----------          -----------              -----------           -----------

OPERATING EXPENSES:
  Payroll and related expenses                       940,813               714,872                1,567,779             1,273,716
  Sales and marketing                                628,236               547,050                1,086,092               936,764
  General and administrative                         418,627                50,421                1,165,721               772,901
  Debt restructuring and loan fees                        --                    --                       --               229,775
  Interest                                            56,731                60,163                  119,226               113,628
                                                 -----------           -----------               ----------           -----------
                                                   2,044,407             1,772,506                3,938,818             3,326,784
                                                 -----------           -----------              -----------           -----------

NET INCOME (LOSS) BEFORE PROVISION FOR
 INCOME TAXES                                        393,148               268,589                  534,932             (462,464)

PROVISION FOR INCOME TAXES                               800                   800                      800                  800
                                                 -----------           -----------              -----------          -----------

NET INCOME (LOSS)                                $   392,348           $   267,789              $   534,132          $  (463,264)
                                                 ===========           ===========              ===========          ===========

NET INCOME (LOSS) PER SHARE:
  Basic                                          $      0.07           $      0.05              $      0.10          $     (0.10)
                                                 ===========           ===========              ===========          ===========
  Diluted                                        $      0.06           $      0.04              $      0.09          $     (0.10)
                                                 ===========           ===========              ===========          ===========

WEIGHTED AVERAGE COMMON EQUIVALENT
  SHARES OUTSTANDING:
  Basic                                            5,288,584             5,288,296                5,288,296            4,826,870
                                                 ===========           ===========              ===========          ===========
  Diluted                                          6,087,049             6,086,761                6,086,761            4,826,870
                                                 ===========           ===========              ===========          ===========
</TABLE>

See accompanying independent auditors' report and notes to financial statements.

                                      F-4

                                       48
<PAGE>
                                   ROEX, INC.

                       STATEMENTS OF STOCKHOLDERS' DEFICIT

                     YEARS ENDED DECEMBER 31, 1999 AND 1998
<TABLE>
<CAPTION>

                                                                           Additional      Stock           Total
                                                   Common stock              paid-in     subscriptions   Accumulated   stockholders'
                                              Shares         Amount          capital      receivable       deficit         deficit
<S>                                         <C>             <C>            <C>           <C>            <C>            <C>
Balance at January 1, 1998                   4,675,000    $   433,750    $      --     $   (90,000)     $(1,098,714)   $(754,964)

Common stock surrendered                       (50,000)       (10,000)                      10,000                            --

Issuance of common stock from
  private placement offering                    44,334         59,162                                                     59,162

Issuance of common stock related to
  debt restructuring and loan fees             611,750        183,525                                                    183,525

Issuance of common stock options related
  to debt restructuring and loan fees                                         35,000                                      35,000

Net loss for the year ended
  December 31, 1998                                                                                      (463,264)      (463,264)
                                             -----------    -----------   -----------   -----------    -----------     ----------

Balance at December 31, 1998                 5,281,084        666,437         35,000       (80,000)    (1,561,978)      (940,541)

Issuance of common stock from
  private placement offering                     7,500         11,250                                                     11,250

Net income for the year ended
  December 31, 1999                                                                                       534,132        534,132
                                             -----------    -----------    -----------   -----------    -----------   ----------

Balance at December 31, 1999                 5,288,584        677,687         35,000       (80,000)    (1,027,846)      (395,159)

Net income for the six months
  ended June 30, 2000 (unaudited)                                                                         392,348        392,348
                                           -----------    -----------    -----------   -----------    -----------    -----------

Balance at June 30, 2000 (unaudited)         5,288,584    $   677,687    $    35,000   $   (80,000)   $  (635,498)   $    (2,811)
                                           ===========    ===========    ===========   ===========    ===========    ===========

</TABLE>
See accompanying independent auditors' report and notes to financial statements.


                                      F-5

                                       49
<PAGE>
                                   ROEX, INC.

                            STATEMENTS OF CASH FLOWS

                INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
<TABLE>
<CAPTION>
                                                                            Six months     Six Months        Year           Year
                                                                              ended          ended           ended          ended
                                                                           June 30, 2000  June 30, 1999   Dec.31,1999   Dec.31, 1998
                                                                            (unaudited) .  (unaudited)
CASH FLOWS PROVIDED BY (USED FOR) OPERATING ACTIVITIES:
<S>                                                                          <C>            <C>           <C>            <C>
  Net income ................................................................$ 392,348      $ 267,789     $ 534,132      $(463,264)
                                                                             -----------    ----------    ----------     ----------

  ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH PROVIDED BY (USED FOR)
    OPERATING ACTIVITIES:
      Bad debts .............................................................   --              --            2,780          4,950
      Depreciation and amortization .........................................   30,000         26,600        66,689         62,187
      Loan fees related to debt restructuring ...............................   --              --             --          218,525

  CHANGES IN ASSETS AND LIABILITIES:
    (INCREASE) DECREASE IN ASSETS:
      Accounts receivable ...................................................     1,022        (3,882)       (1,643)        (3,548)
      Inventory .............................................................   142,758)      (49,194)      (53,645)        11,206
      Other current assets ..................................................    (6,747)        3,114       (27,688)         6,770
Other assets ................................................................   (16,806)          878           498        (10,473)

  INCREASE (DECREASE) IN LIABILITIES -
      accounts payable and accrued expenses .................................    (8,097)     (105,023)     (137,562)        66,213
                                                                             -----------    ----------     ---------      ---------

          Total adjustments ................................................. (143,386)     (127,507)      (150,571)       355,830
                                                                             -----------    ----------     ---------      ---------

          Net cash provided by (used for) operating activities ..............  248,962        140,282       383,561       (107,434)
                                                                             -----------     --------     ---------      ---------

                   CASH FLOWS USED FOR INVESTING ACTIVITIES -
  payments to acquire property and equipment ................................  (10,119)       (7,480)      (13,804)        (5,352)
                                                                             ----------     ---------      ---------       ---------
</TABLE>


                                   (Continued)


                                      F-6
                                       50
<PAGE>
                                   ROEX, INC.

                      STATEMENTS OF CASH FLOWS (CONTINUED)

                INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
<TABLE>
<CAPTION>
                                                                  Six months    Six months      Year         Year
                                                                     ended        ended
                                                                 June 30,2000  June 30,1999    ended        ended
                                                                  (unaudited)  (unaudited)   Dec,31,1999   Dec.31,1998
CASH FLOWS PROVIDED BY (USED FOR) FINANCING ACTIVITIES:
<S>                                                               <C>          <C>         <C>          <C>
  Advances (to)/from officer-stockholder                            16,576         (375)      (4,000)      (1,892)
  Payments on notes and loan payable, other                        (83,270)     (73,440)    (171,196)    (114,580)
  Proceeds from notes and loan payable, other                         --           --        165,000      100,000
  Deferred offering costs                                          (58,612)     (30,000)     (91,935)        --
  Payments on obligations under capitalized leases                 (28,764)     (24,816)     (26,631)     (15,192)
  Proceeds from private placement, net of offering costs              --         11,250       11,250       59,162
                                                                 ---------    ---------    ---------    ---------

          Net cash provided by (used for) financing activities    (154,070)    (117,381)    (117,512)      27,498
                                                                 ---------    ---------    ---------    ---------

NET INCREASE (DECREASE) IN CASH                                     84,773       15,421      252,245      (85,288)
CASH AND CASH EQUIVALENTS, beginning of year/period                306,552       54,307       54,307      139,595
                                                                 ---------    ---------    ---------    ---------

CASH AND CASH EQUIVALENTS, end of year/period                    $ 391,325    $  69,728    $ 306,552    $  54,307
                                                                 =========    =========    =========    =========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
    Interest paid                                                $  27,282    $  60,163    $ 119,226    $ 113,628
                                                                 =========    =========    =========    =========
    Income taxes paid                                            $     800    $     800    $     800    $     800
                                                                 =========    =========    =========    =========

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND
  FINANCING ACTIVITIES:
    Issuance of common stock related to
      debt restructuring and loan fees                           $    --      $    --      $    --      $ 183,525
                                                                 =========    =========    =========    =========
    Issuance of common stock options
      related to debt restructuring and loan fees                $    --      $    --      $    --      $  35,000
                                                                 =========    =========    =========    =========
    Cancellation of stock in exchange for
      elimination of receivable                                  $    --      $    --      $    --      $  10,000
                                                                 =========    =========    =========    =========
    Property and equipment acquired under
      capitalized lease                                          $   8,693    $  28,408    $  52,588    $    --
                                                                 =========    =========    =========    =========

</TABLE>

See accompanying independent auditors' report and notes to financial statements



                                      F-7
                                       51
<PAGE>
                                   ROEX, INC.
                          NOTES TO FINANCIAL STATEMENTS

                     YEARS ENDED DECEMBER 31, 1999 AND 1998

(1)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

         GENERAL:

                  Roex,  Inc.  ("the Company") was incorporated  in the State of
                  California on October 5, 1994 as a C corporation.

         BUSINESS ACTIVITY:

                  The Company  retails  nutritional  supplements  to the general
                  public through radio  advertising,  telemarketing and over the
                  internet.

         USE OF 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 date of the financial statements
                  and the reported  amounts of revenues and expenses  during the
                  reporting  period.  Actual  results  could  differ  from those
                  estimates.

         REVENUE RECOGNITION:

                  The  Company  recognizes  revenue at the time  merchandise  is
shipped to its customers.

         CASH:
                  Equivalents

                           For  purposes of the  statement  of cash flows,  cash
                           equivalents    include   all   highly   liquid   debt
                           instruments with original  maturities of three months
                           or  less  which  are  not  securing   any   corporate
                           obligations.

                  Concentration

                           The  Company  maintains  its  cash  in  bank  deposit
                           accounts  which,  at  times,   may  exceed  federally
                           insured  limits.  The Company has not experienced any
                           losses in such accounts.

         INVENTORY:

                  Inventory is valued at the lower of cost (first-in, first-out)
or market.

See accompanying independent auditors' report.
                                      F-8
                                       52
<PAGE>
                                   ROEX, INC.
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                     YEARS ENDED DECEMBER 31, 1999 AND 1998

(1)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED:

         INCOME TAXES:
                  The Company uses the asset and  liability  approach to measure
                  temporary   differences   in  accounting   for  income  taxes.
                  Temporary  differences  arise from  differences in the time of
                  revenue and expense  recognition  for financial  reporting and
                  income  tax  return   purposes  and  are  measured  using  the
                  currently enacted tax rates and laws. The principal  temporary
                  difference is the federal net operating loss  carryforward  of
                  approximately $750,000 and $1,300,000 at December 31, 1999 and
                  1998,  respectively,  which  if not  utilized,  will  start to
                  expire  in year  2018.  California  State net  operating  loss
                  carryforward  of   approximately   $285,000  and  $850,000  at
                  December  31, 1999 and 1998,  respectively,  if not  utilized,
                  will start to expire in year 2003.  A deferred  asset has been
                  provided and is  completely  offset by a valuation  allowance,
                  because  its  utilization  does not  appear  to be  reasonably
                  assured.

         NET INCOME (LOSS) PER SHARE:
                  Net  income  per share has been  computed  using the  weighted
                  average  number  of  common  and  common   equivalent   shares
                  outstanding  during 1999.  Common equivalent shares consist of
                  the common shares  issuable upon conversion of the debt (using
                  the if-converted method) and shares issuable upon the exercise
                  of stock options (using the treasury  stock  method).  For the
                  year  ended  December  31,  1998 net loss per  share  has been
                  computed  using the weighted  average  number of common shares
                  outstanding  and  common  stock   equivalents  have  not  been
                  included since they reduce loss per share.

         NEW ACCOUNTING PRONOUNCEMENTS:
                  The  Company  has  adopted  Statements of Financial Accounting
                  Standards  No.  130, "Reporting  Comprehensive Income" and No.
                  133,  "Accounting  for  Derivative  Instruments  and   Hedging
                  Activities."  The  Company  also adopted Statement of Position
                  No.  98-5  "Reporting  on  the  Costs of Start-up Activities."
                  Adoption of these pronouncements did not materially affect the
                  financial statements.

         INTERIM FINANCIAL STATEMENTS (UNAUDITED):
                  The accompanying  unaudited condensed financial statements for
                  the  interim  periods  ended June 30,  2000 and 1999 have been
                  prepared in  accordance  with  generally  accepted  accounting
                  principles  for  interim  financial  information  and with the
                  instructions  to  Regulation  S-B.  Accordingly,  they  do not
                  include  all of the  information  and  footnotes  required  by
                  generally   accepted   accounting   principles   for  complete
                  financial  statements.  In  the  opinion  of  management,  all

See accompanying independent auditors' report.
                                      F-9
                                       53
<PAGE>
                                   ROEX, INC.
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                     YEARS ENDED DECEMBER 31, 1999 AND 1998

                  adjustments   (consisting   of  normal   recurring   accruals)
                  considered   necessary  for  a  fair  presentation  have  been
                  included.  Operating results for the six months ended June 30,
                  2000 are not necessarily indicative of the results that may be
                  expected for the year ending December 31, 2000.

(2)      LOANS TO OFFICER-STOCKHOLDER:

         Loans to  officer-stockholder  are due on demand,  non-interest bearing
         and unsecured.

(3)      INVENTORY:

         Inventory is comprised of the following:
                                                 June 30,          December 31,
                                                    2000                1999
                                                (unaudited)

                  Finished goods              $      367,881     $     227,537
                  Labels and packaging                29,098            26,684
                                              --------------     -------------
                                              $      396,979     $     254,221
                                              ==============     =============
(4)      PROPERTY AND EQUIPMENT:

         Property and equipment is comprised of the following:

                  Computer equipment and software                $     172,091
                  Office furniture and equipment                        81,207
                  Vehicle                                               24,778
                  Leasehold improvements                                 4,003
                                                                 -------------
                                                                       282,079
                  Less accumulated depreciation and amortization       201,431

                                                                 $      80,648

         Total  depreciation  and  amortization  expense  for  the  years  ended
         December   31,  1999  and  1998   amounted  to  $66,689  and   $62,187,
         respectively.

(5)      MAJOR VENDOR:

         Purchases from four vendors amounted to approximately  $960,000 for the
         year ended December 31, 1999  representing  approximately  76% of total
         purchases.  Included  in  accounts  payable  and  accrued  expenses  at
         December 31, 1999 is approximately $28,000 due to these vendors.

         Purchases from three vendors amounted to approximately $648,000 for the
         year ended December 31, 1998  representing  approximately  60% of total
         purchases.

See accompanying independent auditors' report.
                                      F-10
                                       54
<PAGE>
                                   ROEX, INC.
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                     YEARS ENDED DECEMBER 31, 1999 AND 1998
(6)      NOTES AND LOAN PAYABLE:

         Notes and loan payable is comprised of the following:

         Note  payable  to  stockholder,  secured by all assets of the
           Company   and   the     personal     guarantee    of    the
           principal-stockholder,  with  monthly  payments of  $16,697
           including principal and interest at 13.25% per annum through
           November 1, 2001 (see Note 6-A) ..........................  $337,461

         Notes payable, unsecured, principal originally due at various
           times starting December 1, 1999 through January 27, 2000,
           bearing interest at 12.0% per annum and payable monthly.
           The due dates were extended to September 30, 2000 ........   200,000

         Notes   payable,   others  (Bridge   Financing),   unsecured,
           principal due on June 30, 2002, interest payable quarterly
           at 12% per  annum  and is  convertible  into  74,000
           restricted shares of
           common stock anytime prior to June 30, 2002 ..............   111,000

         Notes payable, unsecured, payable on demand with interest
           ranging from 12.0% to 16.0% per annum and payable monthly .   87,500

         Promissory notes payable, related parties (Bridge Financing),
           unsecured, principal due on June 30, 2002, interest payable
           quarterly at 12% per annum and is convertible  into  36,000
           restricted shares of
           common stock at anytime prior to June 30, 2002 ...........    54,000

         Note  payable,  bank,  secured by all assets of the  Company,
         with annual  principal  payments of $20,000 through August 5,
         2001,
           interest due monthly at prime rate plus 2.0% per annum ...    40,000

         Notes payable to stockholders/directors,  unsecured,  due on
           October  14,  2000  with   interest  at  12.0%  per  annum,
           convertible
           into 60,000 shares of common stock (see Note 6-B) ........    30,000

         Note payable, related party, unsecured, payable on demand with
           interest at 12.0% (see Note 6-C) .........................    30,000

         Loan  payable,  other,  secured by related  vehicle,  bearing
           interest at 9.0% per annum, payable in monthly installments
           of $635, including
           interest, due November 27, 2001 ..........................    13,354

         Less current maturities ....................................   903,315
                                                                        539,181

                                                                       $364,134
                                                                       ========
See accompanying independent auditors' report
                                 F-11
                                  55
<PAGE>
                                   ROEX, INC.
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                     YEARS ENDED DECEMBER 31, 1999 AND 1998

(6)      NOTES AND LOANS PAYABLE, CONTINUED:

         A.        In  September  1998,  the  Company   restructured   its  debt
                   obligation to Bison  Development  Fund, L.P. Pursuant to this
                   debt  restructuring  agreement,  an  additional  $100,000 was
                   loaned to the Company for working capital.  The payment terms
                   were extended  through November 1, 2001 and the interest rate
                   was increased from 12.5% to 13.25%. In addition,  the Company
                   issued 581,750 shares of its common stock valued at $0.30 per
                   share,  paid a $11,250  loan fee and granted  116,350  common
                   stock options with an exercise  price of $0.50 per share (see
                   Note 9). These options may be exercised at anytime during the
                   period which expires on the fourth  anniversary from the date
                   the Company becomes a publicly  traded  company.  The Company
                   has recorded $229,775 in debt  restructuring and loan fees in
                   the  accompanying  statement of income  (operations)  for the
                   year ended December 31, 1998.
         B.       In October  1998,  two  directors  loaned the Company  $30,000
                  ($15,000 each) for working capital.  These notes bear interest
                  at 12.0% per annum and are due on October 14, 2000. As part of
                  this  transaction,  the Company issued these directors a total
                  of 30,000 shares valued at $0.30 per share,  which is recorded
                  as  debt  restructuring  and  loan  fees  in the  accompanying
                  statement of income (operations).

         C.       The note  payable,  related  party in the  amount  of  $30,000
                  requires  the  Company  to pay $0.50  per  bottle of a certain
                  product sold or $300 per month (interest at 12%), whichever is
                  greater through December 2000.

         The following  table  summarizes the aggregate  maturities of the notes
         and loan payable as of December 31, 1999:
                  Year ending December 31,
                      2000                                       $      539,181
                      2001                                              199,134
                      2002                                              165,000
                                                                 --------------
                                                                 $      903,315
                                                                 ==============
         Total interest  expense for the years ended December 31, 1999 and 1998,
         including  interest on obligations  under capital  leases,  amounted to
         $119,226 and $113,628, respectively.

         Bridge Financing

         Starting in July 1999, the Company issued 12% subordinated  convertible
         notes in the amount of $165,000,  which are included in notes and loans
         payable  as  non-current.  These  notes are due on June 30,  2002,  are
         unsecured,  and interest is payable in cash at the end of each quarter.
         These  notes may be  converted  at any time  prior to the due date into
         common stock shares of the Company at the  conversion  rate of $1.50 of
         debt for one share of common stock.
See accompanying independent auditors' report.
                                      F-12
                                       56
<PAGE>
                                   ROEX, INC.
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                     YEARS ENDED DECEMBER 31, 1999 AND 1998

(7)      OBLIGATIONS UNDER CAPITALIZED LEASES:

         The Company leases office and computer  equipment  under capital leases
         which  are  secured  by  related  assets  with  a  net  book  value  of
         approximately  $63,000. The following is a schedule, by year, of future
         minimum lease payments  required under capital leases together with the
         present  value of the net minimum  lease  payments  as of December  31,
         1999:
                  Year ending December 31,
                      2000                                       $       23,230
                      2001                                               22,064
                      2002                                               17,034
                      2003                                                7,392
                                                                 --------------
                  Total minimum lease payments                           69,720
                  Less amounts representing interest                      9,772
                                                                 --------------
                  Present value of net minimum lease payments            59,948
                  Less current maturities                                21,397
                                                                 --------------
                                                                 $       38,551
                                                                 ==============
(8)      COMMITMENTS, CONTINGENCIES AND OTHER:

         Operating Leases

         The  Company   leases  its   warehouse   and  office  space  under  two
         non-renewable  operating  leases,  which  expire on February  28, 2001.
         Pursuant to these lease agreements, the Company is also responsible for
         maintaining   certain  minimum  insurance   requirements  and  for  its
         proportionate share (approximately 15%) of common area expenses.

         The following is a schedule by years of future minimum rental  payments
         required under operating leases that have noncancellable lease terms in
         excess of one year as of December 31, 1999:

                                              Warehouse
                                                 and
                                            office space    Equipment     Total

                  Year ending December 31,
                      2000                    $  120,833   $  23,980   $ 144,813
                      2001                        20,139      11,990      32,129
                                              ----------   ---------   ---------

                                              $  140,972   $  35,970   $ 176,942
                                              ==========   =========   =========
         Total rent  expense  amounted to $121,435  and  $127,841  for the years
         ended December 31, 1999 and 1998, respectively.

See accompanying independent auditors' report.

                                      F-13
                                       57
<PAGE>
                                   ROEX, INC.
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                     YEARS ENDED DECEMBER 31, 1999 AND 1998

(8)      COMMITMENTS, CONTINGENCIES AND OTHER, CONTINUED:

         Royalty Agreement, Related Party

         The  Company  is  party  to  a  royalty   agreement   with  a  minority
         stockholder,  which requires the payment of a minimum  royalty of $0.50
         per bottle of a  particular  product  sold.  The  agreement  expires in
         November 2003.  Total royalty  expense for the years ended December 31,
         1999 and 1998 amounted to $19,416 and $19,027, respectively.

         Advertising

         Advertising  costs,  consisting  primarily  of radio  advertising,  are
         expensed  when  incurred  and  amounted to  approximately  $991,000 and
         $794,000 for the years ended December 31, 1999 and 1998, respectively.

         Principal Stockholder-Officer Compensation

         Effective November 1998, the Board of Directors of the Company approved
         the  compensation  of the  principal  stockholder-officer  at 6% of net
         sales, payable monthly.

(9)      COMMON STOCK:

         Private Placement

         On  November  18,  1998,  the  Company  initiated  a private  placement
         offering (the "Private  Placement")  of 666,667 shares of the Company's
         common  stock at an  offering  price of $1.50 per  share.  The  Private
         Placement was exempt from the registration provisions of the Securities
         and  Exchange  Commission  Act of 1933 and Rule  504 of  Regulation  D.
         During 1998, net proceeds amounted to $59,162,  which is net of related
         offering  costs of $7,339,  from the  issuance of 44,334  shares of its
         common stock.  During 1999,  net proceeds  amounted to $11,250 from the
         issuance of 7,500 shares of its common stock.

         Initial Public Offering

         During  December 1999,  the Company filed a  Registration  Statement on
         Form SB-2 with the  Securities  and  Exchange  Commission  pursuant  to
         regulation  S-B under the Securities Act of 1933, to sell up to a total
         of  1,000,000  shares of its common  stock at $5.00 per  share.  During
         1999, the Company incurred $91,935 of offering costs (primarily related
         to legal,  accounting  and  filing  fees),  which is  presented  on the
         accompanying  balance  sheet  as  deferred  offering  costs.  Upon  the
         successful completion of the proposed offering, deferred offering costs
         will be netted against the gross proceeds.

See accompanying independent auditors' report.

                                      F-14
                                       58
<PAGE>
                                   ROEX, INC.
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                     YEARS ENDED DECEMBER 31, 1999 AND 1998

(9)      COMMON STOCK, CONTINUED:

         Non-Qualified Stock Options

         In 1998,  pursuant to a debt and  debt-restructuring  agreement  with a
         current   stockholder   (see  Note  6),  the  Company  granted  116,350
         non-qualified  common stock options with an average  exercise  price of
         $0.50 per option as an incentive to renegotiate.

         The Company also granted 50,000  non-qualified  common stock options to
         two of its directors at an exercise price of $0.50 per share.

         Incentive Stock Option Plan

         In 1999,  the  Company  adopted an  Incentive  Stock  Option  Plan (the
         "Plan") that  provides for granting of options to acquire  common stock
         of the  Company  ("Options").  Options  under the Plan may be issued to
         directors, executives, key employees and consultants providing valuable
         services to the Company. A maximum of 1,000,000 shares of the Company's
         common  stock  maybe  issued  under  the Plan.  The Board of  Directors
         administer the Plan, selects recipients to whom options are granted and
         determines  the number of shares to be granted.  Options  granted under
         the  Plan  are  exercisable  at a  price  determined  by the  Board  of
         Directors  at the time of grant,  but in no event less than fair market
         value. During 1999, 737,500 options have been granted under this plan.

         The number and weighted  average exercise prices of options granted for
         the years ended December 31, 1999 and 1998 are as follows:
                                                1999                1998
                                        ----------------    ------------------
                                                 Average               Average
                                                Exercise               Exercise
                                        Number    Price        Number     Price

Outstanding at beginning of the year   166,350   $  0.50      581,750  $   0.50
Granted during the year                737,500      1.53      166,350      0.50
Outstanding at end of the year         903,850      1.34      166,350      0.50
Exercisable at end of the year         496,350      1.19      166,350      0.50
Exercised during the year                    -         -            -         -
Cancelled during the year                    -         -      581,750      0.50

         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
         the alternative fair value accounting provided for under FASB Statement
         No.  123,  "Accounting  for  Stock-Based  Compensation,"  ("FASB  123")
         requires use of option valuation models that were not developed for use
         in valuing  employee stock options.  Under APB 25, because the exercise
         price of the Company's  employee stock options equal or exceed the fair
         market  value  of  the  underlying  stock  on the  date  of  grant,  no
         compensation expense is recognized.

See accompanying independent auditors' report.
                                      F-15
                                       59
<PAGE>
                                   ROEX, INC.

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED DECEMBER 31, 1999 AND 1998

(9)      COMMON STOCK, CONTINUED:

         Proforma  information  regarding net income (loss) and earnings  (loss)
         per share,  pursuant  to the  requirements  of FASB 123,  for the years
         ended December 31, 1999 and 1998, are as follows:

<TABLE>
<S>                                                               <C>            <C>         <C>         <C>
                                                                             1999                     1998
                                                                            -------                 --------
                                                                   Historical    Proforma   Historical    Proforma


Net income (loss) ................................................$ 534,132      $ 109,460   $(463,264)  $(513,169)
 .
Net income (loss) per share - basic ..............................$    0.10      $    0.02   $   (0.10)  $(0.11)

Net income (loss) per share - diluted ............................$    0.09      $    0.02   $   (0.10)  $(0.11)
</TABLE>

* In computing the proforma  diluted net income,  an adjustment of approximately
$24,000  arising from  interest  savings from  conversion of debts to equity has
been made in the Proforma net income for the year ended December 31, 1999.




See accompanying independent auditors' report.



















                                      F-16

                                       60
<PAGE>
PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

Section 204(a)(10) of the California General Corporation Law (the "GCL") permits
corporations  to eliminate the liability of a Director to the corporation or its
stockholders for monetary damages for breach of the Director's fiduciary duty of
care. Our Articles of  Incorporation  include such a provision  eliminating  the
liability of Directors to the fullest extent  permissible  under California law.
Under the GCL,  directors will not be personally liable for monetary damages for
breach of their  fiduciary  duties as  directors,  except  liability for (a) any
breach of their duty of loyalty to the corporation or its stockholders, (b) acts
or omissions  not in good faith or which  involve  intentional  misconduct  or a
knowing  violation of law, (c) unlawful  payments of dividends or unlawful stock
repurchases  or  redemptions  or (d) any  transaction  from  which the  director
derived an improper personal benefit. Such imitation of liability does not apply
to liabilities arising under the federal securities laws and does not affect the
availability of equitable remedies such as injunctive relief or rescission.

Our Articles of  Incorporation  and Bylaws  provide that we will  indemnify  our
directors  and  executive  officers  and may  indemnify  our other  officers and
employees  and other agents to the fullest  extent  permitted by law. We believe
that  indemnification  under our  Bylaws  covers at least  negligence  and gross
negligence  on the part of  indemnified  parties.  Our Bylaws  also permit us to
secure insurance on behalf of any officer, director, employee or other agent for
any liability arising out of his or her actions in such capacity,  regardless of
whether or not California law would permit indemnification.

We have entered  into  agreements  to  indemnify  our  directors  and  executive
officers,  in  addition to  indemnification  provided  for in our Bylaws.  These
agreements, among other things, provide for indemnification of our directors and
executive officers for certain expenses,  including  attorneys fees,  judgments,
fines and  settlement  amounts  incurred  by any such  person  in any  action or
proceeding, including any action by or in the right of Roex, arising out of such
person's  services  as an  director  or  executive  officer of Roex,  any of our
subsidiaries  or any other company or  enterprise  to which the person  provides
services at our request.  We believe that these  provisions  and  agreements are
necessary to attract and retain  qualified  persons as directors  and  executive
officers.

We are not  obligated  to  indemnify  the  indemnitee  with respect to (a) acts,
omissions  or  transactions  from which the  indemnitee  may not be  relieved of
liability under applicable law, (b) claims  initiated or brought  voluntarily by
the  indemnitee  and not by way of defense,  except in certain  situations,  (c)
proceedings   instituted  by  the  indemnitee  to  enforce  the  Indemnification
Agreements which are not made in good faith or are frivolous,  or (d) violations
of Section 16(b) of the Securities Exchange Act of 1934 or any similar statute.

While not  requiring the  maintenance  of  directors'  and  officers'  liability
insurance, if there is such insurance,  the indemnitee must be provided with the
maximum  coverage  afforded to Directors,  officers,  key  employees,  agents or
fiduciaries  if  indemnitee  is a  Director,  officer,  key  employee,  agent or
fiduciary,  respectively.  Any award of  indemnification  to an agent would come
directly from our assets, thereby affecting a stockholder's investment.
                                      II-1
                                       61
<PAGE>
These indemnification provisions and the Indemnification Agreements may be broad
enough to permit  indemnification  of our officers and Directors for liabilities
(including reimbursement of expenses) arising under the Securities Act.

ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

The  estimated  expenses  of the  offering,  all of which are to be borne by the
Registrant, are as follows:

SEC Filing Fee                                         $  1,584
Printing Expenses                                        30,000
Accounting Fees and Expenses                             50,000
Legal Fees and Expenses                                 105,000
Blue Sky Fees and Expenses                                7,500
Registrar and Transfer Agent Fees                         2,500
Miscellaneous                                             3,416
                                                       ---------
                  Total                                $200,000

ITEM 26.  RECENT SALES OF UNREGISTERED SECURITIES

NOTES AND LOANS  PAYABLE.  On December 31, 1996,  Roex issued  promissory  notes
("Notes") in the amount of $100,000 each to two non-related  parties.  The Notes
were due December 31, 1999 and carried  interest of 12% per annum. On August 31,
1999, the two holders of the Notes agreed to extend the due date of the Notes to
September 30, 2000.

In  January  1998,  Roex  borrowed  $30,000  from  Prostate,   Ltd.,  a  limited
partnership comprised of three non-affiliated limited partners. The borrowing is
evidenced by a demand promissory note with interest at 12% per annum.

In September 1998, we restructured our debt obligation to a current stockholder,
Bison Group Ltd. Pursuant to this debt  restructuring  agreement,  an additional
$100,000 was loaned to us for working  capital.  The payment terms were extended
through  November 1, 2001,  and the interest  rate was  increased  from 12.5% to
13.25%.  In addition,  we issued 581,750  shares of our Common Stock,  valued at
$0.30 per share,  paid an $11,250  loan fee and  granted  116,350  Common  Stock
options with an exercise  price of $0.50 per share to the lender.  These options
may be  exercised  at any time  during  the period  which  expires on the fourth
anniversary from the date we become a publicly traded company.  This investor is
an LLC in the business of lending  monies to businesses.  It is a  sophisticated
lender  and  had  access  to the  kind of  information  normally  provided  in a
prospectus.

An exemption from registration is claimed by the registrant under Section 4(2).

In October 1998, two of our directors, Messrs. Barnett and Stuckelman, loaned us
an aggregate of $30,000,  evidenced by convertible subordinated promissory notes
with  interest at 12% per annum (the  "Notes").  The Notes are due on October 4,
2000.  The holders of the Notes may convert the Notes into 60,000 shares of Roex
Common Stock at any time prior to October 4, 2000. In connection with this loan,
Roex issued 30,000 shares valued at $0.30 per share to the two  directors.  Both
of the directors are  sophisticated  individuals  and had access to  information
normally provided in a prospectus.  An exemption from registration is claimed by
the registrant under Section 4(2).
                                      II-2
                                       62
<PAGE>
Between  December  1998 and January  1999,  we sold 51,834  shares of our Common
Stock at $1.50 per share (proceeds of $70,412 net of offering cost of $7,339) to
27 persons. The sales were made pursuant to a private placement and were sold by
the officers and directors of Roex. No commissions were paid for sales of stock.
No general solicitation or general advertising was used in connection with these
sales. Not more than 35 unaccredited  investors were involved in purchasing this
private  placement.  Each  investor  was given  access to  information  normally
provided in a  prospectus.  An  exemption  from  registration  is claimed by the
registrant under Regulation D.

Between July and  September  1999,  pursuant to a private  placement,  we issued
Convertible  Promissory Notes (the "Notes") in the aggregate amount of $165,000.
The notes have interest rates of 12% per annum and are  convertible  into shares
of Common Stock at $1.50 per share at any time prior to the due date of June 30,
2002.  No  commissions  were  paid for the sale of the  Notes.  The  Notes  were
purchased by only 12 investors, including Roex's three outside directors. All of
the  investors  are  sophisticated  individuals  and had  access to  information
normally  provided  in a  prospectus.  Furthermore,  each  investor  is either a
director or had a prior personal and/or business relationship with a director or
officer of Roex. An exemption  from  registration  is claimed by the  registrant
under Section 4(2).

Roex's issuance of all of the foregoing securities were effected in transactions
exempt from  registration  under section 4(2) of the  Securities Act of 1933, as
amended, and Regulation D promulgated thereunder. All of the investors (total of
27) in all of the private  placements,  except the December 1998 to January 1999
offering,  were  sophisticated  and  accredited  persons.  At  least  one of the
officers and directors had a prior relationship with the investors. The December
1998 to January 1999 offering was pursuant to a private placement memorandum.

Each investor  executed a subscription  agreement  representing  that he/she was
purchasing  securities  not  with a view to  distribute.  Less  than 35  persons
purchased in this offering.

ITEM 27.  EXHIBITS.

The following Exhibits are filed as part of this Registration Statement pursuant
to Item 601 of Regulation S-B:

   EXHIBIT
    NUMBER                              DESCRIPTION
--------------- ----------------------------------------------------------------
      1         Form of Managing Placement Agent (Underwriter) Agreement
      3         Charter Documents
          **             3.1      Articles of Incorporation
          **             3.2      Bylaws
      4         Instruments defining rights of holders
          **             4.1      Form of Convertible Promissory Note issued
                                  October 1998
          **             4.2      Form of Convertible Promissory Note issued
                                  between July and October 1999
                         4.3      Subscription Agreement for this Offering
                         4.4     Form of Underwriter's Warrant
      5         Opinion of Law Offices of William B. Barnett
      10        Material Contracts

                                      II-3
                                       63
<PAGE>
                         10.1     Form of Escrow Agreement with Wells Fargo
                                  Bank, N.A. applicable to this Offering
          **             10.2     1999 Stock Incentive Plan
          **             10.3     Form of Officer and Director Indemnification
                                  Agreement
          **             10.4     Loan Restructure Agreement with Bison
                                  Development Fund, L.P.
          **             10.5     Stock Option granted to Bison Development
                                  Fund, L.P.
          **             10.6     Employment Agreement dated November 1, 1998,
                                  between Roex and Rodney H. Burreson
          **             10.7     Royalty Agreement dated July 23, 1996, between
                                  Roex and Dennis F. Gibson
      23        Consents of Experts and Counsel
                         23.1    Consent of Law Offices of William B. Barnett
                                 (filed as part of Exhibit 5 hereto)
                         23.2     Consent of Stonefield, Josephson, Inc.

-----------------
*    To be filed by amendment.
**   Previously filed


ITEM 28.  UNDERTAKINGS.

The undersigned  small business  issuer will provide to the  Underwriters at the
closing   specified  in  the   Underwriting   Agreement   certificates  in  such
denominations  and registered in such names as required by the  Underwriters  to
permit prompt delivery to each purchaser.

Insofar as indemnification  for liabilities  arising under the Securities Act of
1933 (the "Act") may be permitted to directors, officers and controlling persons
of the small business issuer pursuant to the foregoing provisions, or otherwise,
the small business issuer has been advised that in the opinion of the Securities
and  Exchange  Commission  such  indemnification  is  against  public  policy as
expressed in the Act and is, therefore, unenforceable.

In the event that a claim for  indemnification  against such liabilities  (other
than the payment by the small business issuer of expenses  incurred or paid by a
director,  officer or  controlling  person of the small  business  issuer in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the small business issuer will, unless in the opinion of its counsel
the  matter  has been  settled by  controlling  precedent,  submit to a court of
appropriate  jurisdiction  the question  whether such  indemnification  by it is
against  public policy as expressed in the Act and will be governed by the final
adjudication of such issue.

The undersigned small business issuer will:

(1)      For  determining  any liability  under the Act,  treat the  information
         omitted from the form of prospectus filed as part of this  registration
         statement  in  reliance  upon  Rule  430A  and  contained  in a form of
         prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or
         497(h) under the Act as part of this  registration  statement as of the
         time the Commission declared it effective.
                                      II-4
                                       64
<PAGE>
(2)      For determining any liability under the Act, treat each  post-effective
         amendment  that  contains a form of  prospectus  as a new  registration
         statement for the securities offered in the registration statement, and
         the  offering of the  securities  at that time as the initial bona fide
         offering of those securities.

(3)      File,  during  any  period in which it offers  or sells  securities,  a
         post-effective amendment to this registration statement to:

         (i)      Include any prospectus required by section 10(a)(3)of the Act;

         (ii)     Reflect  in  the   prospectus   any  facts  or  events  which,
                  individually  or together,  represent a fundamental  change in
                  the information in the registration statement; and

         (iii) Include any  additional or changed  material  information  on the
plan of distribution.

(4)      For  determining  liability  under the Act,  treat each  post-effective
         amendment as a new  registration  statement of the securities  offered,
         and the offering of the  securities at that time to be the initial bona
         fide offering.

(5)      File a post-effective  amendment to remove from registration any of the
         securities which remain unsold at the end of the offering.































                                      II-5
                                       65
<PAGE>
                                   SIGNATURES

In  accordance  with  the  requirements  of  the  Securities  Act of  1933,  the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in the City of Irvine, State of California, on October ___, 2000.

                                ROEX, INC.
                                By:  /s/ RODNEY H. BURRESON
                                     ----------------------------------------
                                     Rodney H. Burreson, Chief Executive Officer

In  accordance  with  the  requirements  of the  Securities  Act of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.

KNOW ALL MEN BY THESE PRESENTS,  that each person whose signature  appears below
constitutes  and appoints  Rodney H. Burreson,  Derek Burreson and each of them,
such person's true and lawful attorneys-in-fact and agents, each with full power
of substitution  and  resubstitution  for such person and in such person's name,
place  and  stead,  in any and all  capacities,  to sign any and all  amendments
(including post-effective  amendments,  exhibits thereto, and other documents in
connection   therewith  to  this  Registration   Statement  and  any  subsequent
registration  statement  filed by the Registrant  pursuant to Rule 462(b) of the
Securities  Act, which relates to this  Registration  Statement) and to file the
same with exhibits thereto and other documents in connection  therewith with the
Securities and Exchange  Commission,  granting unto said  attorneys-in-fact  and
agents,  and each of them,  full power and  authority to do and perform each and
every act and thing  requisite and necessary to be done, as fully to all intents
and purposes as such person might or could do in person,  hereby  ratifying  and
confirming all that each of said  attorneys-in-fact  and agents, or any of them,
or their substitute or substitutes may lawfully do or cause to be done by virtue
hereof.
     NAME                          DATE                           TITLE

/s/ Rodney H. Burreson
------------------------    October 25, 2000         Chairman of the Board and
Rodney H. Burreson                                     Chief Executive Officer

/s/ Derek Burreson
------------------------    October 25, 2000         Chief Operating Officer,
Derek Burreson                                         Secretary and Director

/s/ Peter Weber
------------------------    October 25, 2000         Chief Financial Officer
Peter Weber                                            (Principal Financial and
                                                     Accounting Officer)
/s/ Robert Stuckelman
------------------------    October 25, 2000         Director
Robert Stuckelman

/s/ William B. Barnett
------------------------    October 25, 2000         Director
William B. Barnett

/s/ Shri K. Mishra
------------------------    October 25, 2000         Director
Shri K. Mishra, M.D., M.S.

                                      II-6
                                       66


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