WORLDS COM INC
SB-2, 2000-08-03
PREPACKAGED SOFTWARE
Previous: ABBOTT LABORATORIES, 10-Q, EX-27, 2000-08-03
Next: WORLDS COM INC, SB-2, EX-5.1, 2000-08-03



      As filed with the Securities and Exchange Commission on August 3, 2000
                                                     Registration No. 333-10838
--------------------------------------------------------------------------------


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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


                                    FORM SB-2
                          REGISTRATION STATEMENT UNDER

                           THE SECURITIES ACT OF 1933

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


                                 WORLDS.COM INC.
                             (Formerly Worlds Inc.)
                    We are not affiliated with Worldcom Inc.
                 (Name of small business issuer in its charter)

New Jersey                            7370                      22-1848316
(State or Other Jurisdiction   (Primary Standard              (I.R.S. Employer
of Incorporation or             Industrial Classsification     Identification
Organization)                   Code Number)                   Number)

15 Union Wharf                                    Thomas Kidrin, CEO
Boston, Massachusetts 02109                       15 Union Wharf
(617) 725-8900                                    Boston, Massachusetts 02109
(Address and Telephone Number of                  (617) 725-8900
Principal Executive Offices and                   (Name, Address and Telephone
Principal Place of Business)                       Number of Agent For Service)
                ------------------------------------------------


                                   Copies to:
                             David Alan Miller, Esq.
                            Graubard Mollen & Miller
                                600 Third Avenue
                            New York, New York 10016
                            Telephone: (212) 818-8800

Approximate Date of Commencement of Proposed Sale to Public: At the discretion
of the selling shareholders.

If any of the securities being registered on this form are to be offered on a
delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box. |X|

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

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

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

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

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

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

                                                              1


<PAGE>





                                                CALCULATION OF REGISTRATION FEE
                                        Proposed
                                        Maximum      Proposed         Amount
Title of Each               Amount      Offering      Maximum           of
Class of Securities         to be       Price        Aggregate     Registration
to be Registered           Registered   Per Share  Offering Price      Fee
========================   ==========   =========  ==============  ============
Common stock, par value
$0.001(1)                   1,118,643   $ 1.56(2)  $1,745,083.00  $  460.70
Common stock (3)              148,245   $ 3.17(4)  $  469,936.65  $  124.06
Common stock (5)            1,772,188   $ 1.56(2)  $2,764,631.20  $  729.86
         Total                                                    $1,314.62


(1)      Represents shares of common stock to be sold from time to time for the
         account of certain shareholders. These shares were issued by us in our
         private placements in March and April 2000.

(2)      Based upon the average of the bid and asked prices of our common stock
         as reported on the OTC Bulletin Board on July 28, 2000, pursuant to
         Rule 457 under the Securities Act.

(3)      Represents shares of common stock to be sold from time to time for the
         account of certain option holders. These shares are issuable by us to
         such parties upon exercise of stock purchase options issued in March
         2000. Pursuant to Rule 416 under the Securities Act, this registration
         statement also covers any additional shares which may be issuable by
         virtue of the anti-dilution provisions of the stock purchase options.

(4)      Represents the average weighted exercise prices of the options.

(5)      Represents shares of common stock to be sold from time to time for the
         account of certain shareholders. These shares were purchased from a
         principal shareholder in private transactions in March and April 2000.

         THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE
OR DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933, AS AMENDED, OR UNTIL THIS REGISTRATION STATEMENT
SHALL BECOME EFFECTIVE ON SUCH DATE AS THE SEC, ACTING PURSUANT TO SUCH SECTION
8(A), MAY DETERMINE.


<PAGE>



         The information in this prospectus is incomplete and may be changed.
None of the selling stockholders may sell these securities until the
registration statement filed with the Securities and Exchange Commission is
effective. This prospectus is not an offer to sell these securities and is not
soliciting an offer to buy these securities in any state where the offer or sale
of these securities is not permitted.

                     Subject to Completion, August 3, 2000.

Prospectus

                                 WORLDS.COM INC.

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


                        3,039,076 shares of common stock

This Prospectus covers:

         o The sale from time to time of an aggregate of 1,118,643 shares of
common stock by the persons indicated in this prospectus. All of these shares
were issued by us to them in private placements in March and April 2000.

         o The sale from time to time of an aggregate of 1,772,188 shares of
common stock by the persons indicated in this prospectus. All of these shares
were sold to them by a principal shareholder of the Company, in private
transactions in March and April 2000.

         o The sale from time to time of an aggregate of 148,245 shares of
common stock by two parties indicated in this prospectus. These are shares that
would be issued by us to them upon the exercise of stock purchase options.

         Our common stock is quoted on the OTC Bulletin Board under the symbol
"WDDD." On July 28, 2000, the last reported sale price of our common stock was
$1.56 per share.

         We will not receive any cash proceeds from the sale of any shares by
any person under this prospectus. We will receive proceeds upon the exercise of
the aforementioned options from time to time and will use such proceeds for
working capital and general corporate purposes. We will bear all costs, expenses
and fees in connection with the registration of the shares offered by this
prospectus. Such expenses are estimated to be approximately $31,000.00.

See "Risk Factors" beginning on page 5 of this prospectus for information that
should be considered by prospective investors.

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


Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or determined if this
Prospectus is truthful or complete. Any representation to the contrary is a
criminal offense.

The information in this prospectus is not complete and may be changed. We may
not sell these securities until the registration statement filed with the
Securities and Exchange Commission is effective. This prospectus is not an offer
to sell these securities and it is not soliciting an offer to buy these
securities in any state where the offer or sale is not permitted.

                 The date of the Prospectus is August __, 2000.




<PAGE>



                       WHERE YOU CAN FIND MORE INFORMATION

         We file annual, quarterly and special reports, proxy statements and
other information with the SEC. Our SEC filings are available to the public over
the Internet at the SEC's web site at http://www.sec.gov. You may also read and
copy any document we file at the SEC's public reference room at 450 Fifth
Street, N.W., Washington, D.C. 20549. These documents are also available at the
public reference rooms at the SEC's regional offices in New York, New York and
Chicago, Illinois. Please call the SEC at 1-800-SEC-0330 for further information
on the public reference rooms. Our SEC filings are also available at the offices
of the Nasdaq National Market in Washington, D.C.

         We have filed a registration statement on Form SB-2 under the
Securities Act of 1933 with the SEC. This prospectus is part of that
registration statement and, as permitted by the SEC's rules, does not contain
all of the information included in the registration statement. For further
information about us and our common stock, you may refer to the registration
statement and its exhibits and schedules. You can review and copy these
documents at the public reference facilities maintained by the SEC or on the
SEC's website as described above.

         This prospectus may contain summaries of contracts or other documents.
Because they are summaries, they will not contain all of the information that
may be important to you. If you would like complete information about a contract
or other document, you should read the copy filed as an exhibit to the
registration statement or incorporated in the registration statement by
reference.

                                        2


<PAGE>



                               PROSPECTUS SUMMARY

General

         Worlds.com is a leading 3D entertainment portal which leverages our
proprietary technology to offer visitors a network of virtual, multi-user
environments. In support of this portal and our overall business strategy, we
design and develop software, content and related technology for the creation of
interactive, three-dimensional Internet web sites. Using our technology, we
create our own Internet sites, as well as sites available through third- party
online service providers, such as Freeserve, the largest Internet service
provider in the United Kingdom, and Time Warner's Road Runner service, one of
the two largest cable-modem based Internet service providers in the United
States.

         Our goal is to become a leading provider of interactive 3D Internet
sites where entertainment content, interactive chat and e-commerce opportunities
converge to provide communities for users and advertisers.

Corporate Background

         We were formed as a result of the contemporaneous mergers on
December 3, 1997 of Worlds Inc., a Delaware corporation formed on April 26, 1994
with and into Worlds Acquisition Corp., a Delaware corporation formed on April
8, 1997 and of Worlds Acquisition Corp. with and into Academic Computer Systems,
Inc., a New Jersey corporation formed on May 20, 1968 (the "Mergers"). Academic
Computer Systems changed its name to Worlds Inc. after the Mergers. In December
1999, we changed our name from Worlds Inc. to Worlds.com Inc. in order to better
reflect our business as a consumer Internet web site that offers virtual
"worlds" in which consumers interact, conduct e-commerce and receive
entertainment.

         The address of our principal executive offices is 15 Union Wharf,
Boston, Massachusetts 02109. Our phone number is (617) 725-8900.

                                        3


<PAGE>



                    SUMMARY HISTORICAL FINANCIAL INFORMATION

         The following sets forth our summary historical financial information
for the quarter ended March 31, 2000, years ended December 31, 1999 and 1998,
and the summary historical financial information of Worlds.com Inc. (formerly
Worlds Inc. and Worlds Acquisition Corp.) for the period April 8, 1997
(inception) through December 31, 1997, and of our predecessor for the year ended
December 31, 1996 and for the period of January 1, 1997 through December 3, 1997
(the date we acquired our predecessor). The following also sets forth our
summary balance sheet data at March 31, 2000 and December 31, 1999. Data for
March 31, 2000 are derived from our unaudited financials of the same date
included in this prospectus while those for the period from inception through
December 31, 1999 are derived from the audited financial statements included in
this prospectus (in which the independent certified public accountants report
contained an explanatory paragraph regarding the Company's ability to continue
as a going concern). Data for 1997 and 1996 are derived from the audited
financial statements previously filed. The following data should be read in
conjunction with those financial statements.

Statement of Operations Data

<TABLE>
<CAPTION>
                                                 Worlds.com Inc.                                        Predecessor
                           ------------------------------------------------------------       --------------------------------
                               Three
                               Months
                               Ended                                       From 4/8/97        For the Period   For the Year
                              3/31/00       Year Ended    Year Ended       (Inception)             Ended            Ended
                            (Unaudited)      12/31/99      12/31/98        to 12/31/97            12/3/97         12/31/96
                           -----------    ------------   ------------     --------------        ------------   ---------------
<S>                        <C>            <C>            <C>              <C>                   <C>            <C>
Net revenues............   $   180,023    $   507,499    $    29,110      $     1,420           $    80,720    $  3,784,019
Total cost and
  expense...............   $ 2,161,640    $ 3,746,789    $ 3,672,914      $ 6,810,568 (b)       $ 2,885,088    $ 13,871,984

Operating loss..........   $(1,981,617)   $(3,239,290)   $(3,643,804)     $(6,809,148)          $(2,804,368)   $(10,087,965)
Other income and
 (expenses).............   $   (26,878)   $  (100,210)   $   822,576 (a)  $    (3,099)          $   134,863    $     16,011
Net loss before taxes and
  extraordinary item....   $(2,008,495)   $(3,339,500)   $(2,821,228)     $(6,812,247)          $(2,669,505)   $(10,071,954)
Income taxes............   $     -0-      $     -0-      $     -0-        $     -0-             $    (5,000)   $   (115,000)

Net loss before
  extraordinary item....   $(2,008,495)   $(3,339,500)   $(2,821,228)     $(6,812,247)          $(2,674,505)   $(10,186,954)
Extraordinary item -
  gain on debt
  settlement............   $     -0-      $     -0-      $   172,547      $   125,776           $   389,285    $      -0-
Net loss................   $(2,008,495)   $(3,339,500)   $(2,648,681)     $(6,686,471)          $(2,285,220)   $(10,186,954)

Loss per share - before   $       (.11)   $     (0.19)   $     (0.16)     $     (0.73)
   extraordinary item
  (basic and diluted)
Loss per share
  (basic and diluted).    $       (.11)   $     (0.19)   $     (0.15)     $     (0.72)

Balance Sheet Data
</TABLE>

                                      March 31, 2000
                                       (Unaudited)     December 31, 1999
                                      -------------------------------------
Working capital....................   $    338,025        (1,441,900)
Total assets.......................   $  6,611,165         4,780,957
Total liabilities..................   $  4,141,975         3,803,146
Stockholders' equity...............   $  2,469,190           977,811


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

(a)  Includes $810,140 gain resulting from reversal of certain predecessor
     liabilities.

(b)  Includes $6,135,538 of acquired research and development costs resulting
     from the Mergers.



                                        4


<PAGE>



                                  RISK FACTORS

         You should carefully consider the risks described below before making a
decision to invest in our company. The risks described below are not the only
ones we face. Additional risks that are not presently known to us or which we
currently believe are immaterial may also impair our business operations. Our
business, financial conditions or results of operation could be materially
adversely affected by any of these risks.

We have a limited history of operations.

         We have limited experience in developing and commercializing new
products based on innovative technologies and there is limited information
available concerning our financial performance or the market acceptance of our
existing and proposed products.

         Our business prospects are subject to all the risks, expenses and
uncertainties encountered by any new company, as well as those encountered by
companies operating in the rapidly evolving markets for Internet products and
services. These risks include:

          o    the failure to develop brand name recognition and reputation;

          o    the failure to achieve market acceptance of our services;

          o    slow down in general consumer acceptance of the Internet as a
               vehicle for commerce; and

          o    an inability to grow and adapt our business and technology to
               evolving consumer demand.

We may not be successful in addressing these risks or the other risks set forth
herein.

We have significant and continuing losses and our auditors have expressed
concern about our ability to continue as a going concern.

         Since inception, Worlds.com (including our predecessor company) has
incurred significant net losses. Our predecessor company incurred losses of
$1,181,133, $7,582,832 and $10,186,954 for the years ended December 31, 1994,
1995, and 1996, respectively, and $2,285,220 for the period ended December 3,
1997, with an accumulated deficit from inception in April 1994 to December 3,
1997 of $21,236,139. We incurred additional losses of $6,686,471 from inception
in April 1997 through December 1997, $2,648,681 for the year ended December 31,
1998, $3,339,500 for the year ended December 31, 1999 and $2,008,495 for the
three-month period ended March 31, 2000.

         We anticipate that we will continue to incur significant losses until,
at the earliest, we generate sufficient revenues to offset the substantial
up-front expenditures and operating costs associated with developing and
commercializing our products. We will not, and may never, generate any
meaningful revenues or achieve profitable operations until we successfully
attract and retain a significant number of advertisers and users to our 3D sites
and other customers for our 3D technology. Further, 3D sites based on our
technology may prove to not be commercially viable and superior technology to
create and deliver 3D sites may exist or may be developed by our competitors.

                                        5


<PAGE>



We expect to spend a large amount of money in advance of profits as we introduce
our products and expect to seek to raise additional capital through equity and
debt offerings.

         Our capital requirements for the development and commercialization of
our technology, creation of our 3D sites and our general operations have been
and will continue to be significant. Historically, we have been dependent on
financings to fund our development and working capital needs. In addition, we
have approximately $1,900,000 in notes payable maturing in December 2000.

         We expect to continue to incur significant operating expenses and make
relatively high capital expenditures as we roll out our Internet business and
expand our product offerings. These operating expenses and capital expenditures
will initially outpace revenues and result in significant losses in the near
term. During the periods that we experience net losses, we expect to be
dependent upon sales of our capital stock and debt securities to finance our
working capital requirements. Based upon our current plans and assumptions
relating to our business plan, we anticipate that our existing capital resources
will satisfy our capital requirements through November 2000. However, if our
plans change or our assumptions prove to be inaccurate, we may need to seek
additional financing sooner than currently anticipated or curtail our
operations.

         We will need to raise additional capital, which may be in the form of
equity or debt financing. Any issuance of equity securities would dilute the
interest of our shareholders. Additionally, if we incur debt, our company will
become subject to risks that interest rates may fluctuate and cash flow may be
insufficient to pay the principal and interest on any such debt. If financing is
not available as we require it, we could be forced to slow down the growth of
our business or suspend operations entirely.

We may not be able to successfully develop and market products based upon our
technology.

         Although we recently introduced the first commercial applications
based on our technology, we may encounter problems in our continuing efforts to
refine our technology and to utilize this technology in other commercial
applications. In connection with these efforts, we may experience unanticipated
delays, expenses, technical problems or other difficulties. It is also possible
that we will not have access to the funds necessary to satisfactorily complete
any development efforts we undertake, which could result in abandonment or
substantial change in product commercialization. In addition, there can be no
assurance that we will be able to successfully adapt our technology to satisfy
specific requirements of potential customers.

         Demand and market acceptance for new products, such as our Worlds
Ultimate 3D Chat site, are subject to a high level of uncertainty. The
successful introduction of any new product requires a focused, efficient
strategy to create awareness of and desire for the products. We have conducted
only limited marketing activities to date and have only limited experience and
financial, technical, personnel and other resources to independently undertake
extensive marketing activities. There can be no assurance that our marketing
strategy will result in successful product commercialization or that our efforts
will result in initial or continued market acceptance for our proposed products.

                                        6


<PAGE>




We may not be able to develop and maintain marketing relationships with other
Internet companies.

         Our strategy for expanding brand recognition through online advertising
depends to some extent on our relationship with other Internet companies. We
plan to enter into marketing agreements with these companies that will permit us
to advertise our products and services on their web pages. There can be no
assurance that we will be able to negotiate these agreements on favorable terms
or at all. Additionally, other e-commerce and music- related sites which
advertise on popular web sites may have exclusive advertising relationships with
such sites or may otherwise object to our attempts to enter into marketing
agreements or relationships with such sites. If we cannot secure or maintain
these marketing agreements on favorable terms, our business prospects could be
substantially harmed.

In addition to our own technology, we use the technology of others in the
creation of our products.

         Although our proprietary technology is the foundation of our products,
we also use the technology of other companies in the creation and delivery of
our products. Accordingly, any delay or termination by any of these third-party
providers in the provision of their technologies to us could cause a disruption
in the commercial distribution of our own products. Further, any material
increases in the prices these providers charge us for use of their technologies
could force us to increase the prices we charge for our own products or possibly
make the creation and distribution of our products no longer economically
feasible or desirable. We cannot assure you that any of these companies will
continue to provide their technology to us in an efficient and cost-effective
manner. An interruption or termination in our access to any necessary third
party technologies, and our subsequent inability to make alternative
arrangements in a timely manner, if at all, would have a material adverse effect
on our business and financial condition.

We operate in very competitive markets characterized by the existence of large
competitors and rapidly changing technology.

         The markets for our products are characterized by intense competition
and increasing numbers of new market entrants who have developed or are
developing potentially competitive products.

         We face competition from a growing number of companies, including
online and Internet service providers, online shopping malls, online direct
music retailers, online music and book sites and traditional music retailers. In
addition, the very companies with which we do business, such as the record
labels, may determine to create and distribute their own 3D Internet sites. Many
of our competitors have advantages over us, including:

          o    longer  operating  histories  and greater  financial,  technical,
               marketing and other resources;

          o    a wider range of services and financial products;

          o    greater name recognition and larger customer bases;

          o    more extensive promotional activities; and

          o    cooperative relationships among themselves and with third parties
               to enhance services and products.

         The markets in which we compete are characterized by rapid changes in
technology and customer requirements, frequent new service and product
introductions and evolving industry standards which could result in product
obsolescence or short product


                                        7


<PAGE>



life cycles.  Accordingly,  our ability to compete  will be  dependent  upon our
ability to develop and successfully  introduce new products into the marketplace
in a timely manner and to continually enhance and improve our technology to meet
the  increasingly  sophisticated  and varied needs of our users and  prospective
users.

         The development and enhancement of services and products entails
significant risks, including:

          o    the  inability  to  effectively  adapt  new  technologies  to our
               business;

          o    the  failure to conform  our  services  and  products to evolving
               industry standards;

          o    the  inability  to  develop,  introduce  and market  service  and
               product  enhancements  or new  services  and products on a timely
               basis; and

          o    the nonacceptance by the market of such new service and products.

Competitors may develop superior technology or determine as a group to adopt
standards with which our technology is not compatible. Currently, there are many
companies collaborating to establish standardization of the Virtual Reality
Modeling Language for 3D usage on the Internet, the adoption of which may
require changes to our technology. If we fail to recognize or address the need
for new service or product introductions, or if we encounter any of the
foregoing problems, our business and financial condition could be materially
adversely effected.

Disruption in any element of our technology backbone could harm our business or
limit our growth.

         We are highly dependent on our systems to process, on a daily basis, a
large and growing number of transactions. We rely heavily on our web service
providers, data processing systems and telecommunications systems. If any of
these systems do not operate properly or are unavailable due to problems with
our physical infrastructure, we could suffer disruptions of our business and
damage to our reputation and the development of our brand name, any and all of
which could have a material adverse effect on our business and limit our ability
to grow.

         We also must ensure that users do not experience significant or
frequent disruptions in their access to our web sites. Our web sites could
become inaccessible for numerous reasons, including as a result of failure by
our servers and/or software glitches. Web site failures could result in loss of
existing users and missed opportunities to garner additional users. Accordingly,
any failure to have adequate systems in place to ensure the constant monitoring
and maintenance of, and accessibility to, our sites could have a material
adverse effect on our business and financial results.

         Access to our sites is also directly dependent on the operating
condition of the Internet in general. Our success, therefore, will depend in
part upon the development and maintenance of the Internet's infrastructure to
cope with increased user traffic. This will require a reliable network backbone
possessing the necessary bandwidth, and the timely development of complementary
products, such as high-speed modems, for providing reliable Internet access and
services to users. The Internet has experienced a variety of outages and other
delays as a result of damage to portions of its infrastructure and could face
similar outages and delays in the future, which could have a material adverse
effect on our business and financial condition.

                                        8


<PAGE>



We cannot be certain that our network security systems won't be circumvented.

         The need to securely transmit confidential information over the
Internet has been a significant barrier to electronic commerce and
communications. We are potentially vulnerable to attempts by unauthorized
computer users to penetrate our network security. If successful, those
individuals could misappropriate proprietary information or cause interruptions
in our services. We may be required to expend significant capital and resources
to protect against the threat of such security breaches or to alleviate
resulting problems. In addition to security breaches, inadvertent transmission
of computer viruses could expose us to the risk of disruption of our business,
loss and possible liability. Continued concerns over the security of Internet
transactions and the privacy of its users may also inhibit the growth of the
Internet generally as a means of conducting commercial transactions.

         We rely upon encryption and authentication technology, including public
key cryptography technology licensed from third parties, to provide the security
and authentication necessary to effect secure transmission of confidential
information over the Internet. Advances in computer capabilities, new
discoveries in the field of cryptography or other developments could result in a
compromise or breach of the procedures we use to protect customer transaction
data. If any such compromise of our security occurs, our business, financial
condition and operating results could be materially adversely affected.

We are dependent on the success of the Internet as a commercial market place.

         Consumers have started to use the Internet only recently and market
acceptance of the Internet as a medium for commerce and advertising is therefore
still uncertain. The rapid growth of global commerce and the exchange of
information on the Internet and other online networks is relatively new and
still evolving, making it difficult to predict whether the Internet will prove
to be a viable commercial marketplace. We believe that our future success may
depend on our ability to significantly increase revenues which may require the
development and widespread acceptance of the Internet and online services as a
medium for commerce and advertising.

         The Internet may not prove to be a viable commercial marketplace
because of inadequate development of the necessary infrastructure, such as
reliable network backbones, or complementary services, such as high speed modems
and security procedures for financial transactions. Consumer concern over
Internet security has been, and could continue to be, a barrier to commercial
activities requiring consumers to send their credit card information over the
Internet. The Internet has experienced, and is expected to continue to
experience, significant growth in the number of users and amount of traffic.
There can be no assurance that the Internet infrastructure will continue to be
able to support the demands placed on it by sustained growth. In addition, the
viability of the Internet may prove uncertain due to delays in the development


                                        9


<PAGE>


and adoption of new standards and protocols, the inability to handle increased
levels of Internet activity or due to increased government regulation. If use of
the Internet does not continue to grow, or if the necessary Internet
infrastructure or complementary services are not developed to effectively
support growth that may occur, our business, result of operations and financial
condition would be materially adversely affected.

We face potential liability for the content delivered over our sites.

         While we intend to acquire all licenses and other rights necessary to
conduct our business without violating any copyrights, there can be no assurance
that we will be able to do so. Due to the nature of our business, we could
become involved in litigation regarding the music, video and other content
transmitted over our sites which could force us to incur significant legal
defense costs, could result in substantial damage awards against us and could
otherwise damage our brand name and reputation.

         In addition, because music materials may be downloaded from our sites
and may be subsequently distributed to others, claims could be made against us
for "pirating" and copyright or trademark infringement. Claims could also be
made against us if material deemed inappropriate for viewing by children is
accessed or accessible through our sites. While we carry insurance policies, our
insurance may not cover these types of claims or may not be otherwise adequate
to cover liability that may be imposed. Any partially or completely uninsured
claim against us, if successful and of sufficient magnitude, would have a
material adverse effect on us.

Government regulation may impact our operations.

         Notwithstanding the U.S. Supreme Court's decision upholding the
principle that the Constitutional protections relating to freedom of speech
extend to content delivered on the Internet, there are currently few laws or
regulations directly applicable to the Internet and the content thereon. As a
result of the increasing popularity and use of the Internet, it is possible that
laws and regulations covering user privacy, responsibility for content, service
pricing and quality and other issues may be adopted, modified, or changed. The
adoption of any such laws or regulations may limit the growth of the Internet,
which could in turn decrease the demand for our products and services and
increase our cost of doing business. Inasmuch as the applicability to the
Internet of the existing laws governing issues such as property ownership, libel
and personal privacy is uncertain, any such new legislation or regulation or the
application of existing laws and regulations to the Internet could have an
adverse effect on our business and prospects.

We are dependent on certain technology we deem proprietary and may not be able
to protect this technology or defend our right to use it.

         We regard our technology and various elements relating thereto as
proprietary. We have not determined whether we will attempt to protect our
technology with copyrights, trade secret laws, proprietary rights agreements,
internal nondisclosure agreements or other intellectual property safeguards.
Even if we do use such safeguards, they ultimately may not afford us complete
protection and we may not be able to prevent others from independently
developing know-how or accessing our know-how or software codes, concepts, ideas
and related documentation.

         Although we believe that our products do not violate the proprietary
rights of others, it is possible that infringement of existing or future
proprietary rights of others have occurred or may occur. If our products
infringe on the proprietary rights of others, we may be required to modify the
design of our products or obtain licenses from the owners of the proprietary
rights involved. In the event we are required to obtain any such license, there
can be no assurance that we will be able to do so in a timely manner, upon
acceptable terms and conditions or at all.

                                       10


<PAGE>



         There can be no assurance that we will have the financial or other
resources to enforce our proprietary rights or to defend a patent infringement
action against us.

Our growth may be difficult to manage.

         Growth of our business may place a significant strain on our management
systems and resources and may require us to implement new operational and
financial systems, procedures and controls. Our failure to manage our growth and
expansion could adversely affect our business, results of operations and
financial condition. Moreover, our present systems may not be adequate to
accommodate rapid growth in user demand. Our inability to add additional
hardware and software to upgrade our existing technology or network
infrastructure to accommodate increased traffic may cause decreased levels of
customer service and satisfaction. Failure to implement new systems effectively
or within a reasonable period of time could adversely affect our business,
results of operations and financial condition. We also intend to introduce
additional or enhanced features and services to retain current users and attract
new users to our web site. If we introduce a feature or a service that is not
favorably received, our current users may not use our web site as frequently and
we may not be successful in attracting new users. We also may experience
difficulties that could delay or prevent us from introducing new services and
features. Furthermore, these new services or features may contain errors that
are discovered only after they are introduced. We may need to significantly
modify the design of these services or features to correct errors. If users
encounter difficulty with or do not accept new services or features, our
business, results of operations and financial condition could be adversely
affected.

It is important that we build awareness of our brand and business.

         Although we intend to devote increased amounts of capital to creating
and maintaining brand loyalty and raising awareness of our products and
services, our failure to advertise and market our products and services or brand
effectively could cause our business to suffer. Our success in promoting our
brand also will depend on our success in providing our customers high-quality
products and services and a high-level of customer satisfaction.

We are dependent on key personnel and need to hire and retain other talented
employees.

         Our success is dependent, in part, on the personal efforts of Steven
Chrust, our Chairman of the Board, Thomas Kidrin, our Chief Executive Officer,
and other key personnel. We have a consulting agreement with Mr. Chrust's
consulting company which has a term through April 2002, but this agreement does
not require Mr. Chrust to devote any specified amount of time with respect to
our company. We do not currently have an employment agreement with Mr. Kidrin,
although, we maintain "key-man " insurance on his life in the amount of
$1,000,000. The loss of either Mr. Chrust's or Mr. Kidrin's services could have
a material adverse effect on our business and prospects. Our success is also
dependent upon our ability to hire and retain additional qualified management,
marketing, technical, financial, and other personnel. Competition for qualified
personnel is intense and we may not be able to hire or retain additional
qualified personnel. Any inability to attract and retain qualified management
and other personnel would have a material adverse effect on our business and
operations.

Possible issuances of our capital stock would cause dilution to our existing
shareholders.

         While we currently have approximately 19,100,000 shares of common stock
outstanding, we are authorized to issue up to 65,000,000 shares. Therefore, we
will be able to issue a substantial number of additional shares without
obtaining shareholder approval. In the event we elect to issue additional shares
of common stock in connection with any financing, acquisition or otherwise,
current shareholders could find their holdings substantially diluted, which
means they will own a smaller percentage of our company.

                                       11


<PAGE>



Certain shareholders control a substantial portion of our outstanding common
stock.

         Our executive officers, directors and principal shareholders own a
significant portion of the outstanding shares of our common stock. Accordingly,
these persons, acting together, will be able to influence the election of our
directors and thereby influence or direct our policies. Further, a director and
two principal shareholders have agreed to vote all of their approximately
4,700,000 shares for the election of Mr. Steven Chrust, our Chairman of the
Board, as a director through April 2002.

No dividends have been paid on our common stock.

         To date, we have not paid any cash dividends on our common stock and we
do not expect to declare or pay dividends on the common stock in the foreseeable
future. In addition, the payment of cash dividends may be limited or prohibited
by the terms of any future loan agreements.

The market price of our common stock is very volatile.

         The price of our common stock historically has been subject to wide
price fluctuations. In addition, the daily volume of our shares traded on the
OTC Bulletin Board has been relatively small. Therefore, our shareholders may
not always be able to sell their shares of common stock at the time they want or
at the most advantageous price.

We may become subject to "penny stock" regulations.

         Broker-dealer practices in connection with transactions in "penny
stocks" are regulated by certain penny stock rules adopted by the SEC. Penny
stocks generally are equity securities with a price of less than $5.00 (other
than securities registered on certain national securities exchanges or quoted on
the Nasdaq system). The penny stock rules require a broker-dealer, prior to a
transaction in a penny stock not otherwise exempt from the rules, to deliver a
standardized risk disclosure document that provides information on penny stocks
and the nature and level of risks in the penny stock market. The broker-dealer
also must provide the customer with current bid and offer quotations for the
penny stock, the compensation of the broker-dealer and its salesperson in the
transaction, and if the broker-dealer is the sole market-maker, the
broker-dealer must disclose this fact and the broker-dealer's presumed control
over the market, and monthly account statements showing the market value of each
penny stock held in the customer's account. In addition, broker-dealers who sell
such securities to persons other than established customers and accredited
investors (generally, those persons with assets in excess of $1,000,000 or
annual income exceeding $200,000 or $300,000 together with their spouse), the
broker-dealer must make a special written determination that the penny stock is
a suitable investment for the purchaser and receive the purchaser's written
agreement to the transaction.

         Although we are not subject to the penny stock requirements because
our net tangible assets exceed $2,000,000, this may not continue to be the case.
If we become subject to these requirements, they may reduce the level of trading
activity, if any, in the secondary market for our common stock. As a result of
the foregoing, our shareholders may find it more difficult to sell their shares.
We intend to apply for inclusion of our securities in the Nasdaq Stock Market as
soon as we meet the applicable requirements. We may not meet such requirements
in the near future or at any time.

The exercise or conversion of outstanding options and warrants into common stock
will dilute the percentage ownership of our other stockholders. The sale of such
common stock or other common stock in the open market could adversely affect the
market price of our common stock.

         There are outstanding options and warrants to purchase an aggregate of
approximately 5,470,000 shares of our common stock and more options will be
granted in the future under our employee benefit plans.

                                       12


<PAGE>



Substantially all of the shares of common stock underlying such securities are
or will be registered for resale under the Securities Act. The exercise or
conversion of outstanding stock options, warrants or other convertible
securities will dilute the percentage ownership of our other stockholders. In
addition, the majority of our currently outstanding shares of common stock have
been registered for sale under the Securities Act, are eligible for sale under
an exemption from the registration requirements or are subject to registration
rights pursuant to which holders may require us to register such shares in the
future. Sales or the expectation of sales of a substantial number of shares of
our common stock in the public market, including shares of our common stock
issuable upon exercise or conversion of our stock options or warrants, could
adversely affect the prevailing market price of our common stock.

                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

         Some of the statements under "Prospectus Summary," "Risk Factors,"
"Management's Discussion and Analysis of Financial Condition and Results of
Operations," "Business" and elsewhere in this prospectus are forward-looking
statements that involve risks and uncertainties. These forward-looking
statements include statements about our plans, objectives, expectations,
intentions and assumptions and other statements contained in this prospectus
that are not statements of historical fact. You can identify these statements by
words such as "may," "will," "should," "estimates," "plans," "expects,"
"believes," "intends" and similar expressions. We cannot guarantee future
results, levels of activity, performance or achievements. Our actual results and
the timing of certain events may differ significantly from the results discussed
in the forward-looking statements. Factors that might cause such a discrepancy
include those discussed in "Risk Factors" and elsewhere in this prospectus. You
are cautioned not to place undue reliance on any forward-looking statements.

                                       13


<PAGE>



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

         The following discussion should be read in conjunction with the
financial statements and related notes which are included elsewhere in this
prospectus. Statements made below which are not historical facts are
forward-looking statements. Forward-looking statements involve a number of risks
and uncertainties including, but not limited to, general economic conditions,
our ability to complete development and then market our products, competitive
factors and other risk factors detailed herein. See "Risk Factors" and "Special
Note Regarding Forward-Looking Statements."

Corporate Background

         Our predecessor was formed in April 1994 to design, develop and
commercialize 3D multi-user tools and technologies for the Internet market. From
inception through 1997, our predecessor's operations were limited and consisted
primarily of start-up activities, including recruiting personnel, raising
capital, custom production work, and research and development. In the third
quarter of 1996, our predecessor launched its first commercial user-oriented 3D
chat site, Worlds Chat 1.0, and began selling the client interface software
through direct sales channels. These sales were nominal. In October 1996, our
predecessor introduced its first commercial toolset for developing 3D multi-user
applications. In the first quarter of 1997, our predecessor became insolvent and
terminated most of its personnel. We thereafter acquired the enterprise through
the Mergers in December 1997.

Overview

         During the fourth quarter of 1998, we completed the development of our
Gamma development tool kit. This technology is the foundation of our existing
and planned product offerings. In early 1999, we embarked on our strategy to
commercialize our technology. We are following an aggressive growth strategy by
rapidly exploiting our technology to create 3D chat, entertainment, information
and e-commerce sites for our company and for third parties. We seek to establish
Worlds.com as the leading producer of 3D portals, web sites and content.

         Revenues

         Historical revenues prior to 1998 were generated by our predecessor
primarily through production service activities and sales of technology
licenses. Following our strategy, we generate revenues in the following manner:

          o    sales of music and sports related products through our 41
               e-commerce web sites which essentially are artist-specific online
               stores and include sites such as DavidBowieStore.com,
               RickyMartinStore.com, U2Store.com, EltonJohnStore.com and
               BruceSpringsteenStore.com, among others;

          o    the production of 3D promotion sites for third parties;

          o    VIP subscriptions to our Worlds Ultimate 3-D Chat service and
               services that we provide to Freeserve and Roadrunner;

          o    development and operation of 3D chat and entertainment sites for
               third parties;

          o    on-line advertising revenues; and

          o    e-commerce commissions and fees.

                                       14


<PAGE>




         To date, we have used our technology to develop numerous 3D chat sites
and promotional sites and related products for our company and third parties. We
have also been actively pursuing strategic alliances with a number of companies
that can provide exposure and distribution of our products and technology. We
recently entered into agreements with six major companies in the Internet arena,
including Excite@Home, Road Runner and Freeserve, among others, under which we
produce 3D sites and related products. We are also in negotiations with other
entities for numerous additional projects. No assurance can be given that any
negotiations will lead to the consummation of any additional agreements.

         During 1999, we put an experienced management team in place to manage
the expected growth in our businesses in 2000. We expect our e-commerce sales to
grow as we add music and sports related as well as other online stores at an
anticipated rate of four a quarter.

         During the first quarter of 2000, we began to generate increased
advertising revenue through our relationship with Freeserve. We expect our
advertising and related revenue to grow as we add advertising to our 3D chat
sites and continue to receive advertising revenue from our 2D sites.

         We also expect to see our revenue grow as we rollout 3D entertainment
sites we are developing with e- New Media and ShinWon Telecom.

         Our VIP subscriptions are continuing to grow in 2000.

         Expenses

         We classify our expenses into three broad groups:

          o    research and development;

          o    cost of revenues; and

          o    selling, general and administration.

         During the first quarter of 2000, we continued the implementation of
our new business plan. Significant expenditures were incurred in connection
with:

          o    the commercialization of our Gamma technology;

          o    maintaining our new-commerce sites; and

          o    building a management team to develop the infrastructure required
               to handle and promote rapid growth.

         Software development costs, consisting primarily of salaries and
related expenses, incurred prior to establishing technological feasibility are
expensed in accordance with Financial Accounting Standards Board (FASB)
Statement No. 86. In accordance with FASB 86, we will capitalize software
development costs at such time as the technological feasibility of the product
has been established. We began capitalizing our software costs in the fourth
quarter of 1998 with the commercial release of three products, AnimalHouse.com,
BowieWorld and Worlds Ultimate 3D Chat. At December 31, 1999, approximately
$1,353,000 of such expenditures had been capitalized. For the three months ended
March 31, 2000, we did not capitalize any software development expenditures.

                                       15


<PAGE>



Results of Our Operations

         The following data extracted from our unaudited financial statements
compares the results of our operations for the three months ended March 31, 2000
to the three months ended March 31, 1999. The following data extracted from our
audited financial statements compares the results of our operations for the
twelve months ended December 31, 1999 to the twelve months ended December 31,
1998 and the period April 8, 1997 to December 31, 1997.

<TABLE>
<CAPTION>
                                             Three Months Ended March 31,      Period from
                                             ----------------------------     April 8, 1997
                                                      (unaudited)            (inception) to           Year ended December 31,
                                                                               December 31,      --------------------------------
                                                1999           2000                1997              1998                1999
                                         ---------------   --------------     --------------     -------------     --------------
<S>                                     <C>                <C>                <C>                <C>               <C>
Net revenues.......................     $      35,177      $    180,023       $      1,420       $    29,110       $    507,499
Costs and expenses:
     Cost of revenues..............           (21,464)          (69,951)              -              (29,279)          (318,553)
     Selling, general and                    (615,815)       (2,091,689)
     administrative................                                               (675,030)       (2,650,703)        (3,428,236)
     Research and development......              -                 -                  -             (992,932)              -
     Acquired research and
     development...................              -                 -            (6,135,538)             -                  -
        Operating loss                       (602,102)       (1,981,617)        (6,809,148)       (3,643,804)        (3,239,290)
Other income (expenses):
     Gain resulting from reversal
     of certain predecessor
     liabilities..................              -                  -                  -              810,140               -
     Interest income..............            12,786             15,751             13,593           124,006             56,945
     Interest expense.............           (38,922)           (42,629)           (16,692)         (111,570)          (157,155)
        Loss before extraordinary
        item                                (628,238)        (2,008,495)        (6,812,247)       (2,821,228)        (3,339,500)
Extraordinary item - gain on debt
settlement........................              -                  -               125,776           172,547               -
Net loss..........................         $(628,238)       $(2,008,495)      $ (6,686,471)      $(2,648,681)       $(3,339,500)
</TABLE>

Three months ended March 31, 2000 compared to three months ended March 31, 1999

         We continued generating advertising revenue in the first quarter of
2000 through our relationship with Freeserve. We also realized other royalty
revenues by licensing our technology to third parties. Our first quarter of 2000
revenues were $180,023, compared to revenues of $ 35,177 during the first
quarter of 1999, an increase of 411%. Compared to the last quarter of 1999 our
revenues decreased by 32% due to seasonality of our e- commerce merchandise
business.

         Selling, general and administrative expenses were $2,091,689 for the
three months ended March 31, 2000 as compared to the three months ended March
31, 1999 of $615,815. This represented an increase of $1,475,874. This increase
was attributable to higher costs associated with building a new management team
to develop the infrastructure required to handle and promote rapid growth,
implementation of our contractual relationships with our strategic partners,
increasing the number of and maintaining our new e-commerce sites and legal and
professional fees.

         Other income included $15,751 of interest income for the three months
ended March 31, 2000 earned from the remainder of the proceeds of our share
offerings as compared to $12,786 for the three months ended March 31, 1999.
Other expenses included interest expense of $42,629 directly attributable to our


                                       16


<PAGE>


predecessor's notes payable for the three months ended March 31, 2000. Interest
expense for the three months ended March 31, 1999 was $38,922.

         As a result of the foregoing we incurred a net loss of $2,008,495 for
the three months ended March 31, 2000, compared to a loss of $628,238 for the
three months ended March 31, 1999, an increase of $1,380,257.

Year Ended December 31, 1999 Compared to Year Ended December 31, 1998

         Revenues consisted primarily of e-commerce sales through our website.
Further, we started generating advertising revenue in November 1999 through our
relationship with Freeserve. We also realized nominal royalty revenues by
licensing our technology to third parties. Our fourth quarter revenue growth was
significant, with revenues generated during the fourth quarter representing 52%
of our total revenue for 1999. Revenue for 1999 was $507,499 and had associated
direct costs of $318,553, compared to $29,110 in revenue and $29,279 of direct
costs for the same period in 1998.

         Selling, general and administrative expenses were $3,428,236 for the
year ended December 31, 1999. This represented an increase of $777,533 from
$2,650,703 for the year ended December 31, 1998. This increase was attributable
to the higher costs associated with maintaining our new-commerce sites, legal
and professional fees, and building a management team to develop the
infrastructure required to handle and promote rapid growth.

         We incurred no research and development costs during the year ended
December 31, 1999 as compared to $992,932 for the year ended December 31, 1998.
This is directly attributable to the fact that since our technology is now
technologically feasible, (i.e., it works), all expenses for research and
development are now capitalized. For 1999, $1,193,190 of such expenditures were
capitalized.

         Other income included $56,945 of interest income for the year ended
December 31, 1999 earned from the remainder of the proceeds of our share
offerings as compared to $124,006 for the year ended December 31, 1998. Other
expenses included interest expense of $157,155 directly attributable to our
predecessor's notes payable for the year ended December 31, 1999. Interest
expense for the year ended December 31, 1998 was $111,570.

         As a result of the foregoing we incurred a net loss of $3,339,500 for
the year ended December 31, 1999, compared to a loss of $2,648,681 for the year
ended December 31, 1998, an increase of $690,819. The loss in the 1998 period
was after an extraordinary gain of $172,547.

Year Ended December 31, 1998 Compared With Period from April 8, 1997 (inception)
through December 31, 1997

         Our primary activities during 1998 were signing three contracts to
produce content for music related web sites, completing a small financing and
attempting a merger for additional financing that was not consummated,
completing development of certain products, releasing a new version of Worlds
Chat and developing and operating a web site for the sale of music related
merchandise. Our primary activities during the period from April 8, 1997 through
December 31, 1997 consisted of the start-up activities of our predecessor and
our formation of WAC, negotiation and consummation of the Mergers,
administration of post-Merger legal and business matters, the completion of a
private placement, and the negotiation and compromise of debts of our
predecessor.

         Revenues were nominal at $29,110 during 1998 as compared to $1,420 in
1997, due to almost total lack of sales directly attributable to the fact that
its WorldsStore.com web site was not operational until November 1997.

                                       17


<PAGE>



         Selling, general and administrative expenses were $2,650,703 during
1998 as compared to $675,030 in 1997 for this period and consisted largely of
overhead, expenses relating to development of our predecessor's web sites and
content for the contracts within the music industry, professional fees and other
expenses incurred in connection with the Mergers and other transactions,
representing an increase of $1,975,673.

         An expense of $6,135,538 was incurred during 1997 for the acquisition
of research and development from our predecessor, being the sum of the negative
net worth of our predecessor, plus the value of the 1,999,996 shares of our
common stock given in exchange for all the outstanding stock of our predecessor
at the time of the Mergers. We invested $992,932 during 1998 in research and
development for the completion of the development of our Gamma technology.

         We had net interest income during 1998 of $12,436 as compared to net
interest expense of $3,099 in 1997, primarily attributable to more earned on the
funds raised in financings than accumulated on our predecessor's notes payable.

         We also realized an extraordinary gain of $172,547 during 1998 as
compared to $125,776 during 1997, by settling debts of predecessor at less than
face value.

         As a result of the above, plus a recorded gain of $810,140 resulting
from the reversal of certain items previously recorded as liabilities of our
predecessor, our net loss for 1998 (including the extraordinary gain on debt
settlement of $172,547) was $2,648,681 as compared to a net loss of $6,686,471
during 1997.

Liquidity and Capital Resources

         At March 31, 2000, we had working capital of $338,025 and cash and cash
equivalents in the amount of $2,707,163. At March 31, 2000, we had proceeds in
transit from a private placement of $1,255,373. There are currently outstanding
convertible promissory notes payable to three of our stockholders (maturing
December 2000) for an aggregate of $1,685,000, and a note payable to one other
stockholder (maturing December 2000) for $250,000.

         At March 31, 2000, our total liabilities were $4,141,975, including the
current term portion of notes payable of $2,064,995.

         In April 2000, we entered into agreements with four investors to sell
an aggregate of 142,045 shares of common stock at $3.52 per share. We raised
aggregate net proceeds from these sales of $465,000.

         In March 2000, we consummated a private placement, selling an aggregate
976,598 shares of common stock. Each share cost $3.52. We raised net proceeds of
$3,243,957.

         In June and August 1999, we consummated two tranches of a private
placement, selling an aggregate of 59 units. Each unit cost $60,000 and
consisted of 15,000 shares of common stock and warrants to purchase 7,500 shares
of common stock. We raised gross proceeds of $3,540,000 in this private
placement, netting proceeds of approximately $3,264,000.

         Net cash provided from financing activities, net of operating and
investing activities from January 1, 1999 through December 31, 1999 was
$239,416. At December 31, 1999, we had a working capital deficit of $1,441,900
and cash and cash equivalents in the amount of $1,821,180. The negative working
capital is primarily the result of a convertible promissory note payable to one
of our stockholders (maturing December 3, 2000) for $1,685,000, and a note
payable to such stockholder (maturing December 2000) for $250,000.

                                       18


<PAGE>



         As a result of the Mergers, in 1997 we assumed our predecessor's
liabilities of approximately $4.6 million, the majority of which have since been
paid or renegotiated. At December 31, 1999, our total liabilities were
$3,803,146, including the current term portion of notes payable of $2,054,996.

         Our capital requirements relating to the commercialization of our
technology and the development of our web sites and related content have been
and will continue to be significant. Commercialization will require capital
resources greater than what we have now currently available to us. During the
periods that we experience net losses, we expect to be dependent upon sales of
our capital stock and debt securities to finance our working capital
requirements. Based upon our current plans and assumptions relating to our
business plan, we anticipate that our existing capital resources will satisfy
our capital requirements through at least November 2000. However, if our plans
change or our assumptions prove to be inaccurate, we may need to seek additional
financing sooner than currently anticipated or curtail our operations. We will
need to raise additional capital during 2001, which may be in the form of equity
or debt financing. Any issuance of equity securities would dilute the interest
of our shareholders. Additionally, if we incur debt, we will become subject to
risks that interest rates may fluctuate and cash flow may be insufficient to pay
the principal and interest on any such debt. While we hope to raise additional
financing, we have no current arrangements with respect to, or sources of,
additional financing and there can be no assurance that any such financing,
particularly the significant amounts of financing that would be required, will
be available to us on commercially reasonable terms, or at all. Any inability to
obtain additional financing will have a material adverse effect on our business,
including possibly requiring us to significantly curtail or cease operations.

Effect of Recent Accounting Pronouncements

         In June 1998, the Financial Accounting Standards Board issued SFAS No.
133 "Accounting for Derivative Instruments and Hedging Activities," which
requires entities to recognize all derivative financial instruments as either
assets or liabilities in the balance sheet and measure these instruments at fair
value. SFAS No. 133, as amended by SFAS No. 137, is effective for all fiscal
years beginning after June 15, 2000. We do not presently enter into any
transactions involving derivative financial instruments and, accordingly, we do
not anticipate that the new standard will have any effect on our financial
statements.

                                       19


<PAGE>



                                    BUSINESS

General

         Worlds.com is a leading 3D entertainment portal, which leverages our
proprietary technology to offer visitors a network of virtual, multi-user
environments. In support of this portal and our overall business strategy, we
design and develop software, content and related technology for the creation of
interactive, three-dimensional Internet web sites. Using our technology, we
create our own Internet sites, as well as sites available through third- party
online service providers, such as Freeserve, the largest Internet service
provider in the United Kingdom, and Time Warner's Road Runner service, one of
the two largest cable-modem based Internet service providers in the United
States.

         Sites using our technology allow numerous simultaneous visitors to
enter, navigate and share interactive "worlds," which are 3D spaces featuring
animation, motion and content. Our 3D Internet sites are designed to promote
frequent, repeat and prolonged visitation by users by providing them with unique
online communities featuring dynamic graphics, highly useful and entertaining
information content, and interactive capabilities. We believe that our sites are
highly attractive to advertisers because they offer access to
demographic-specific user bases comprised of people that visit the site
frequently and stay for relatively long periods of time.

         Our premiere site is Worlds Ultimate 3D Chat (www.worlds.com), an
interactive site employing our 3D technology which is targeted towards the music
industry. Visitors to Worlds Ultimate 3D Chat adopt an alter ego in the form of
one of hundreds of avatars, which are 3D characters that can be moved through
the many virtual "worlds" of Worlds Ultimate 3D Chat. The user moves his or her
avatar through these worlds using a mouse or keyboard arrow keys and can:

          o    engage other avatars in one-on-one text-based or real
               voice-to-voice discussions;

          o    enter theme-based chat rooms featuring group discussions on
               numerous music styles, specific recording artists and other
               topics;

          o    experience interactive advertising and promotions;

          o    access information on various recording artists, concert
               schedules and other music-related and nonmusic-related
               information;

          o    view new music videos by leading recording artists;

          o    listen to selections from newly released CDs by numerous
               recording artists;

          o    purchase music and recording artist-related merchandise online;
               and

          o    enter pay-access areas as a VIP subscriber.

         Currently, almost all Internet sites are entirely two-dimensional with
limited graphic and interactive capabilities because existing technological
barriers typically prevent the delivery of high-quality 3D graphics and motion
imagery. Typically, in order for sites to provide users with high-quality 3D
graphics on the Internet, such users must have very powerful computers and both
the user and site provider must have access to high-capacity communications
channels for the movement of the large amount of data that must be delivered to
provide 3D motion. Our technology, however, circumvents these limitations by
delivering a large portion of the necessary software and data through off-line
channels, such as CDs and CD-ROMs, with only the interactivity information

                                       20


<PAGE>



being transmitted online. This allows almost any home computer with a
traditional modem to enjoy our interactive 3D sites.

The Market

         A growing number of people access the Internet as a part of their daily
routine. They are embracing the Internet as a point of access for
communications, entertainment and shopping. The emergence of broadband delivery
capabilities, such as that provided by Road Runner to its customers through
cable modems, and other technologies will promote even greater growth in the use
of the Internet.

         The Internet has extended the capabilities of traditional media
products such as music. By making these products, which were previously used by
consumers on a passive basis, interactive, the Internet can broaden and prolong
their appeal. The Internet is also creating new opportunities for businesses to
reach customers on a cost- efficient, demographic-specific basis. Advertisers
are increasingly giving their online advertising business to sites that can
provide them with access to user bases comprised of repeat users who tend to
stay at the site for meaningful periods of time.

         The Internet is currently a flat, 2D media. However, it can be a
robust, immersive, interactive world, with 3D capabilities enhancing the
Internet experience as color enhanced the TV experience. We believe that sites
that provide users with exciting 3D interactivity via the Internet, a sense of
community and attractive online purchasing opportunities will garner user bases
that have the characteristics that appeal to users, sponsors and advertisers.

         We have a unique opportunity to exploit our technology to create
Internet sites that represent concrete e- commerce revenue generation models
because they are unique, fun and helpful to users on a repeat-visitation basis.
In turn, these users can be targeted by advertisers on a demographic-specific
basis to create meaningful revenue opportunities.

Our Strategy

         Our goal is to become a leading provider of interactive 3D Internet
sites where entertainment content, interactive chat and e-commerce opportunities
converge to provide communities for users and advertisers. Keys to achieving our
goal are:

         Initially producing interactive multimedia music-related 3D sites. We
believe that music readily lends itself to exploitation through web sites
utilizing our technology. Music is a universal theme that appeals to all people
and accordingly, music-based sites, such as Worlds Ultimate 3D Chat, have the
capability of drawing a wide range of users. We also believe that the highly
graphic, interactive nature of sites using our technology appeals to users drawn
to music-based sites, differentiates such sites from other music-based sites and
thereby encourages repeat visitation. Because our technology allows for the
creation of multiple worlds accessible from a web site, it allows such sites to
segregate users of different tastes and demographics. For example, the various
worlds of Worlds Ultimate 3D Chat focus on specific categories of music
including:

          o    alternative;

          o    jazz;

          o    rock;

          o    pop;


                                       21


<PAGE>



          o    country; and

          o    hip-hop.

Accordingly, advertisers at Worlds Ultimate 3D Chat are able to place their
online advertisements and e-commerce links in specific worlds, thereby focusing
their advertising efforts on targeted user groups.

         Creating effective offline distribution partnerships with recording
artists and their record companies. We regularly seek to enter into alliances
with recording artists and their record companies by which we gain access to the
excess capacity on their music CDs to distribute our Worlds Ultimate 3D Chat and
other software. CDs utilizing such excess capacity in this or a similar manner
are commonly referred to as CD+ or enhanced CDs. We believe that the
distribution of music on these types of CDs is an attractive alternative to
recording artists and their record companies as it creates opportunities for
them to expand the sale of their music through differentiation of their CDs,
creates a new channel of distribution for the sale of products related to the
artists, and aids in the promotion of the artists in general. We have entered
into relationships with companies representing David Bowie and the group Hanson,
and we are currently in negotiations with several major record companies with
respect to the distribution of our 3D technology and content.

         Creating Other Services Using Our Interactive 3D Technology. In
addition to Worlds Ultimate 3D Chat, we seek to create other marketable products
and services based on our technology. During late 1998, we completed development
of our technology tool kit "Gamma." Gamma is our software platform for the
creation and delivery of 3D graphics and multiuser functionality for Internet
web sites, such as those we have developed for Freeserve and Road Runner.

         Pursuing Alliances and Cross Promotional Opportunities. We are also
pursuing opportunities to provide our 3D Internet technology and content to
other companies. In this regard, we recently entered into agreements with:

         o Road Runner, pursuant to which we provide them with a co-branded area
on the Road Runner music channel and its "Hang" channel, which allows their
subscribers to access 3D interactive chat and music- related content;

         o Freeserve, pursuant to which we are creating co-branded traditional
2D and proprietary 3D chat sites which are accessible by Freeserve's members;

         o Recording artist Hanson, pursuant to which we used our technology to
create a special CD+ for distribution to the Hanson fan club during June and
July 1999;

         o Polygram Merchandising, pursuant to which we market and sell Polygram
Merchandising's recording-artist merchandise on our sites; and

         o Excite@Home, pursuant to which we will provide Excite@Home with
high-quality e-commerce content.

         Creating Brand Identity for Worlds.com. Public awareness of our site
and products is critical to our success. We will build this awareness through
public relations and marketing efforts and by building relationships with other
Internet companies and music companies. Worlds Ultimate 3D Chat and our other
products will be marketed through online and other efforts. Ultimately, we seek
to build a reputation as a leader in 3D technology and content for the Internet.

                                       22


<PAGE>



Our Technology

         During 1998, we directed our efforts toward completing development of
our Gamma development tool kit. Our development efforts are now focused on
adapting the Gamma tool kit to produce three-dimensional portals and web sites
for Worlds.com and third parties.

         The Gamma Development Kit, our third generation and newest 3D toolset,
was completed in the second half of 1998. We believe that Gamma delivers a
considerably faster frame rate for user experiences and, in some cases, a
meaningful productivity increase in art production and integration over its
previous generation production tools. We have successfully utilized the Gamma
tool kit in the development of 3D content for David Bowie's 3D on-line
environment, BowieWorld, as well as our Worlds Ultimate 3D Chat. A major part of
the Gamma platform was also utilized in the 3D AnimalHouse project which we
created for Universal/Hyundai and in our e-commerce site, WorldsStore.com.

         The Gamma tool kit has substantial elements written in Sun
Microsystem's programming language, Java, including the WorldsBrowser Gamma and
the WorldsShaper Gamma so we expect that it can be made portable across Windows
and UNIX Platforms because of Java's platform independence.

         The Gamma technologies include:

         o WorldsShaper Gamma: The WorldsShaper Gamma is an advanced compositing
3D building tool that integrates pre-existing or custom content, such as 3D
models created in Kinetix's 3D Studio, textures or images created in Adobe's
Photoshop, or midi or wave sound files, with foundation world architectural
geometry and interactive behaviors and actions written in Java. The
architectural building blocks for creating 3D worlds, the flexibility and power
of integrating professional modeling and imaging tools, and the extensibility
via Java make the WorldsShaper Gamma a tool well-suited for rapid world
creation. Additional Application Programming Interfaces for more sophisticated,
programmatic control of the spaces will also be included. Initially, the
WorldsShaper Gamma will only output in our proprietary file format.

         o WorldsServer Gamma: The WorldsServer Gamma is the server software
that we anticipate using to control and operate its on-line virtual community,
Worlds of Worlds. The WorldsServer Gamma manages the registration and
authentication of users, the locations of users within the 3D environment, the
physical structure of the 3D environment, all information regarding objects that
are "shared" by the participants and any of the interactions between the users
such as text chat.

         o WorldsBrowser Gamma: The WorldsBrowser Gamma is used to access the 3D
environments created with the Worlds Gamma Development Kit. The browser is
optimized for speed, delivering relatively fast frame rates per second in highly
textured virtual 3D worlds.

         o Worlds Gamma Libraries: The Worlds Gamma Libraries are composed of
sample worlds, textures, models, avatars, actions, sensors, sounds, motion
sequences, and other behaviors.

         The markets for our products are characterized by rapidly changing
technology and evolving industry standards, often resulting in product
obsolescence or short product life cycles. Accordingly, our ability to compete
will be dependent on our ability to enhance and upgrade Worlds Gamma in a timely
manner. There can be no assurance that competitors will not develop technologies
or products that render our products obsolete or less marketable or that we will
be able to successfully enhance our products or develop new products.

                                       23


<PAGE>



Our Products/Alliances

         Worlds Ultimate 3D Chat

         We own a proprietary online 3D Internet chat site known as Worlds
Ultimate 3D Chat. Originally launched as Worlds Chat, another proprietary 3D
chat site we still operate, it is an upgraded version using our newest
technology. The 3D environment was originally created by our predecessor and
launched in 1996 to test its technologies and to learn about user behaviors and
preferences in 3D environments. Our 3D technology enhances users' chat
experiences by allowing users to see a representation of each other in the form
of highly textured characters, known as avatars, and to explore a 3D environment
together. Avatars can be created by the individual or chosen from pre-defined
figures in our library. Users communicate with each other through text chat, as
well as voice-to-voice chat. The client interface for the Worlds Chat
environment was originally distributed through a free download and later was
sold on a CD which has a greater selection of avatars, persistent user names,
and access to six virtual worlds with over 500 rooms, compared to 100 available
in the free demo version.

         We believe that the user base to the Worlds Ultimate 3D Chat site will
develop into a valuable asset. Although we have no plans to build advertising or
subscription revenues through the original Worlds Chat site, such revenues may
be generated in the future. We are also attempting to market a customized
version of this product for Intranet applications by corporations. Currently, we
collect the name and e-mail address from our Worlds Ultimate 3D Chat users and
the name, address, and credit card information from our direct customers. Worlds
Ultimate 3D Chat also contains an e-commerce component, which we believe is the
first commercial real 3D virtual store online, selling music merchandise of
major recording artists including Elton John, David Bowie, Spice Girls, U2,
Hanson, John Mellencamp, Shania Twain and others.

         In order to rapidly increase the number of potential subscribers to our
3D music sites, we recently began to offer a modified demo version of our Worlds
Ultimate 3D Chat product as a free download. By reducing the price barrier, we
hope to generate new members to our Chat service. These new members may be
matriculated to the 3D music sites when launched and to our e-commerce web site.
The proliferation of Worlds Ultimate 3D Chat may also increase corporate brand
identity that could translate into valuable consumer data and related
advertising potential. The strategy of a free distribution model is comparable
to the marketing strategy implemented by Netscape, Hotmail, Geocities and
Tripod. The strategic objective is to rapidly establish market segment dominance
in order to increase sales to a large user base.

         Freeserve

         In 1999, we entered into two agreements with Freeserve, the largest
Internet service provider in the United Kingdom and a subsidiary of Dixons
Group. Pursuant to these agreements, we serve as the official and exclusive 2D
and 3D Internet broadband chat service and content provider for Freeserve. The
agreement calls for a sharing of advertising and related revenues generated by
these sites. In November 1999, we began selling advertising on Freeserve's site.

         Road Runner

         In 1999, we entered into an agreement with Road Runner to create Road
Runner/Worlds.com, a co- branded area on the Road Runner service. Road Runner is
a high-speed online service owned by Time Warner, MediaOne Group, Microsoft
Corp., Compaq, and Advance/Newhouse. Our agreement with Road Runner permits all
Road Runner subscribers to participate in an entirely new, interactive online
experience. The co-branded area we created highlights the latest technology in
the Road Runner music channel. Road Runner's agreement with us is the first
entered into by Road Runner with a 3D technology and broadband content provider
for the Road Runner music channel.

                                       24


<PAGE>



         e-New Media

         In 1999, we entered into an agreement with e-New Media 3D Company Ltd.
in which we will create 10 virtual Asian language and style chat and
entertainment worlds for the Far East region. Pursuant to the agreement, we will
provide two customized web sites with real time text chat capability in the
traditional Chinese, simplified Chinese, Japanese, Bahasa (for Indonesia) and
Thai languages.

         ShinWon Telecom

         In early 2000, we entered into an agreement with ShinWon Telecom, a
privately held telecommunications and cable television provider in South Korea,
pursuant to which we will create a Korean language chat and entertainment web
site which will be available through our portal and which will take advantage of
our proprietary 3-D technology. We believe that by having the ShinWon site
reside on our portal, we will be accessible to the large and growing Korean
population in the United States.

         Powernet Telecom

         In 2000, we entered into an agreement with Powernet Telecom, an
Internet service provider in the United Kingdom. We will provide Powernet with
3D interactive chat and entertainment sites through the Worlds.com 3D
entertainment portal.

         GQ Magazine Enhanced CD

         In 1999, we entered into an agreement with GQ magazine pursuant to
which more than 700,000 enhanced CDs containing our Worlds Ultimate 3D Chat
software were included with the November 1999 issue of GQ.

         Hanson

         In 1999, we entered into an agreement with Hansonopoly Inc. to create a
special CD with our 3D Internet technology and content. This CD includes various
3D environments for Hanson's fan club, "MOE." Hanson is a platinum recording
group that has sold more than 10 million CDs worldwide since 1997. The CD allows
the members of Hanson's fan club to enter, explore, and meet each other in a
visually rich environment. This fan club CD also includes several songs by
Hanson as well as video footage. The CD was distributed in June and July 1999.

         In April 2000, we produced a Hanson concert at the Bowery Ballroom in
New York City and obtained rights to Web-cast it four times. The first Web-cast
was in May 2000 in conjunction with a live chat that included the band's members
driving their own custom avatars in HansonWorld. In addition, the WorldsPlayer
was included on a Hanson enhanced CD that was bundled into the July issue of
Teen Magazine.

         Universal/Hyundai - Animal House.com

         In 1999, we entered into a contract with Universal Studios in
partnership with Hyundai to create a 3D Animal House site which has been encoded
on a music CD containing songs from 10 Universal recording artists. As part of
the launch of Animal House.com, Universal distributed 1,000,000 of the enhanced
CD's targeted to college students. We currently have the 3D Animal House site
created for this project encoded on the Worlds Ultimate 3D Chat CD.

                                       25


<PAGE>



         Polygram

         We also entered into an agreement with Polygram merchandising to
develop and maintain the SuperStarSuperstore.com web site employing an
e-commerce engine to sell music merchandise of major recording artists including
Elton John, Hanson, U2, Spice Girls, Sting, Shania Twain and others. We
developed the 3D stores for these artists and they are included on the Worlds
Ultimate 3D Chat CD. In conjunction with this 3D site, we launched our
WorldsStore.com, an HTML, 2D, commerce site that offers the same merchandise as
the 3D store to consumers who wish to access these artists' stores through
traditional HTML pages on the Internet.

         David Bowie

         In 1999, we entered into an agreement with UltraStar Internet Services
LLP to create and operate the official 3D David Bowie environment entitled
"BowieWorld." The development of BowieWorld was completed and released in
January 1999. As part of the agreement, we have the exclusive rights to create
the 3D DavidBowieStore.com to sell selected Bowie merchandise and the
non-exclusive rights to operate a traditional HTML, or 2D, DavidBowieStore.com.
A direct link from David Bowie's official site, DavidBowie.com, has recently
been placed on the home page of DavidBowie.com that directs the user to our
David Bowie Internet store.

         24/7 Media

         In June 2000, we entered into a sales and marketing agreement with 24/7
Media to sell advertising on our entertainment portal and website pages. 24/7
Media is a leading global provider of end-to-end interactive technology and
marketing solutions and services for web publishers, online advertisers,
advertising agencies, e- marketers and e-commerce merchants. Under the terms of
the agreement, advertising and marketing clients of 24/7 Media will be able to
place advertising on our 3D entertainment portal.

         British Telecommunications

         In July 2000, we entered into an agreement with British
Telecommunications plc pursuant to which we will provide co-branded 3D web sites
featuring our interactive worlds to users of British Telecommunications'
Internet service. We will share with British Telecommunications revenues derived
from VIP subscription and e-commerce activities generated through these sites as
well as advertising revenues.

Competition

         The markets in which we currently operate and those we intend to enter
are characterized by intense competition and an increasing number of new market
entrants which have developed or are developing competitive products. We will
face competition from numerous sources, including prospective customers which
may develop and market their own competitive products and services, software
companies, and online and Internet service providers. We believe that
competition will be based primarily on ease of use, price and features,
including communications capabilities and content.

         In addition, certain companies have developed or may be expected to
develop technologies or products in related market segments which could compete
with certain technologies or products we are developing. We expect that such
companies, as well as other companies including established and newly formed
companies, may attempt to develop products that will be in direct competition
with us. Certain of these competitors have substantially greater financial,
technical, marketing, distribution personnel and other resources than we do,
permitting such companies to implement more extensive marketing campaigns than
we can.

                                       26


<PAGE>



         Technologically, our target market is sought after by a combination of
numerous recent start-ups and well established 3D graphics companies. Each
company has a slightly different focus and each claims a different combination
of product offerings. Our product solution includes three major components:
tools for building 3D worlds known as shapers, servers for distributing those
worlds and making those worlds multi-user, and browsers that enable end-users to
enter and experience those worlds. Many of our competitors in this market have
adopted VRML and VRML 2.0 scene description language as their file format and
have limited their expertise and scope to only one of the above categories. VRML
is an early industry attempt to provide standard protocols for 3D Internet
experiences.

         Many companies now compete with us in one way or another and new ones
may emerge in the future. The competition may be through entry into the same
markets, or through technology that either obviates our advantages or lowers the
barrier to entry in one of our markets.

         Besides technological competition, we will be competing with
established online music retailers that have substantial resources and
established user bases. Among the leaders in non-3D online music web sites are
Amazon.com and CDNow. Each of these companies, as well as others that are
currently selling on-line music related products, including CDs and other
merchandise, have financial and management resources significantly in excess of
our resources. These companies have established themselves with consumers as
music merchandise and music review destinations; they all sell music-related
products and have generated revenues in online sales.

         Notwithstanding the foregoing, to the best of our knowledge, no other
company is currently offering a product that integrates 3D Internet technology
with a music industry content application similar to that which we are now
offering.

Employees

         We currently have 30 full time employees. None of our employees are
represented by a labor union. We believe that relations with our employees are
good.

Community Leaders Monitoring Program

         We recently implemented a program through which certain users of Worlds
Ultimate 3D Chat are given the opportunity to volunteer as online Community
Leader Monitors. These volunteers monitor our community chat rooms, making sure
that users comply with our terms of service and otherwise refrain from obscene
or inappropriate behavior. We reward each of these volunteers with free V.I.P.
service for our Worlds Ultimate 3D Chat.

Properties

         Our principal executive offices are located at 15 Union Wharf, Boston,
Massachusetts 02109 where we lease approximately 2,500 square feet of office
space at a base rent of approximately $50,000 per year. The lease term expires
in September 2002. We have a facility in San Francisco, California where we
lease approximately 2,500 square feet of office space at a base rent of $2,500
per month. The lease term in San Francisco expires in August 2002. We recently
entered into a lease for approximately 2,300 square feet of office space in
Edison, New Jersey at a base rent of approximately $40,000 per year. The initial
term of this lease expires in August 2003.

Legal Proceedings

         We are not involved in any material legal proceeding.

                                       27


<PAGE>



                                   MANAGEMENT

Officers and Directors

         Our officers and directors are as follows:

Name                        Age             Position
----                        ---             --------
Steven G. Chrust            51              Chairman of the Board
Thomas Kidrin               48              President, Chief Executive Officer,
                                            Treasurer, Secretary and Director

Christopher J. Ryan         39              Vice President-Finance, Acting
                                            Principal Accounting and Financial
                                            Officer
Kenneth A. Locker           54              Director
William Harvey              58              Director

         Steven G. Chrust has been Chairman of the Board since April 1999.
Since May 2000, Mr. Chrust has also served as Chairman of the Board of Comtel
Secure Fiber Telecommunications, Inc., which has a proprietary technology that
secures fiber optic transmissions. Mr. Chrust was the Vice Chairman and
co-founder of Winstar Communications, Inc. and a member of its Board of
Directors from 1994 through December 1998. At Winstar he was responsible for
corporate development, strategic and capital planning and acquisitions. Mr.
Chrust has been involved with the telecommunications and financial services
industries for 25 years. He was formerly a Chairman and Chief Executive Officer
of AMNEX, Inc., an operator services long distance company, and was Executive
Vice President of Executone Information Services, Inc., a telecommunications
company. Prior to becoming an executive in the telecommunications industry, Mr.
Chrust was Director of Technology Research at Sanford C. Bernstein & Co., a Wall
Street investment firm, where he was named a top telecommunications analyst each
year for more than a decade by Institutional Investor and ranked as the #1
analyst in the sector for five consecutive years in its all-star ranking. Mr.
Chrust is Chairman of the Association for Local Telecommunications Services, the
national organization representing facilities-based competitive local exchange
carriers and is the founder and President of SGC Advisory Services, Inc., a
discretionary money-management service firm specializing in telecommunications
and technology. Mr. Chrust is a graduate of Baruch College in New York.

         Thomas Kidrin has been President, Chief Executive Officer, Secretary
and Treasurer since December 1997. Mr. Kidrin was also President and a director
of Worlds Acquisition Corp. from April 1997 to December 1997. He is Chairman and
President of Datastream Corporation, a designer and developer of interactive
products and services. From December 1991 to June 1996, Mr. Kidrin was a
founder, director, and President of UC Television Network Corp., a company
engaged in the design and manufacture of interactive entertainment/advertising
networks in the college market under the brand name College Television
Network(TM), the largest private network on college campuses in the United
States. Mr. Kidrin attended Drake University and received a B.A. degree from the
New School of Social Research.

         Christopher J. Ryan has been Vice President- Finance since May 2000.
From August 1991 through April 2000, Mr. Ryan held a variety of financial
management positions at Reuters America, an information services company. Mr.
Ryan is a certified public accountant. He is a graduate of Montclair State
College in New Jersey and received an M.B.A. degree from Fordham University in
New York.

         Kenneth A. Locker has been a director since December 1997 and prior
thereto was a director of Worlds Acquisition Corp. Since June 1998 he has been a
Senior Consultant to Intel Corporation on entertainment industry strategies and
has also served as an advisor to Ziff Davis, Inc., an Internet consulting
company, and to Digital Evolution, Inc., a technology publishing company. From


                                       28


<PAGE>


June 1996 to June 1998, he was the General Manager and Executive Producer for
MGM Interactive, Inc., an interactive content and programming company, where he
was responsible for creating and implementing the MGM Interactive online
business strategy. From 1994 to March 1996, he was a founder and Vice President
of our predecessor and from 1993 to 1994, he was Senior Program Consultant for
Ziff Davis Communications. From 1990 to 1993, Mr. Locker was Executive Vice
President and Head of Production for RHI Entertainment, Inc., a television
production company, which at the time was 50% owned by New Line Cinema. Mr.
Locker is also on the Board of Directors of Softbank Forums, Inc., a technology
publishing company which is a division of Softbank Corp. Mr. Locker received a
B.A. degree from Johns Hopkins University and attended the Massachusetts
Institute of Technology and Oxford University.

         William Harvey, 56, has been a director since November 1999. In 1972
and 1991, respectively, Mr. Harvey founded New Electronic Media Science, Inc.
("NEMS"), and Next Century Media, Inc. ("Next Century"), marketing, media and
research consulting companies specializing in the marketing, entertainment and
interactive media industries. Mr. Harvey has served as Chief Executive Officer
and President of both NEMS and Next Century since their respective inceptions.
Through NEMS and Next Century, Mr. Harvey has worked with major television and
cable networks, several RBOCs, major film studios, IBM, AT&T, advertising
agencies, videotex companies and advertisers on the integration of advertising
into various new media. Mr. Harvey invented the marketing tool known as the Area
Dominant Influence for Arbitron and co-founded International Ratings Services,
Inc., the first company to provide United States movie studios, including Warner
Brothers, Columbia and CBS International, with ratings for their television
programs broadcast in foreign countries. Since 1979, Mr. Harvey has also been
the publisher of "The Marketing Pulse," a monthly advertising and media trade
newsletter.

         Our Audit Committee is currently comprised of Kenneth Locker and
William Harvey. The function of our Audit Committee is to recommend annually to
the Board of Directors the appointment of our independent auditors; review with
the independent auditors the scope of the annual audit and review their report
relating thereto; review with the independent auditors our accounting practices
and policies; review with the internal accountants and independent auditors our
overall accounting and financial controls; and be available to independent
auditors during the year for consultation.

         Messrs. Locker and Chrust serve on our Compensation Committee. The
Compensation Committee administers our 1997 Incentive and Nonqualified Stock
Option Plan, as amended, to the extent not administered by the full Board of
Directors, and reviews and makes recommendations with respect to compensation of
officers, consultants and key employees.

         We do not have a standing Nominating Committee.

Compensation of Directors

         Non-employee directors, excluding Mr. Chrust, will be reimbursed for
reasonable travel and lodging expenses incurred in attending meetings of the
Board of Directors and any committee on which they may serve.

                                       29


<PAGE>



                          SECURITY OWNERSHIP OF CERTAIN
                        BENEFICIAL OWNERS AND MANAGEMENT

         The following table sets forth, as of July 31, 2000, information
regarding the beneficial ownership of our common stock based upon the most
recent information available to us for (i) those persons or group of persons
known by us to beneficially own more than five percent (5%) of our voting
securities, (ii) each director of Worlds.com (iii) each current executive
officer whose compensation exceeded $100,000 in 1999, and (iv) all executive
officers and directors of Worlds.com as a group.

                                          Amount and Nature
Name and Address of Beneficial Owner      of Beneficial Owner  Percent of Class
------------------------------------      -------------------  ----------------
Steven G. Chrust                             1,465,939(1)            7.7%
Thomas Kidrin                                1,290,000(2)(3)         6.8%
Christopher J. Ryan                              -0-  (4)             *
Kenneth A. Locker                               26,666(5)             *
William Harvey                                     -0-(6)             *
Steven A. Greenberg                          2,046,562(2)           10.7%
Michael J. Scharf(7)                         1,381,250(2)            7.2%
All Executive Officers and Directors         2,782,665(8)           13.8%
   as a Group (5 persons)

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

*        less than 1%

(1)  Includes (i) 1,000,000 shares of common stock issuable upon exercise the
     warrants held by SGC; (ii) 42,000 shares of common stock held of record by
     Steven and Sharon Chrust jointly; (iii) 60,000 shares of common stock held
     of record by Bear Stearns Securities Corp., as custodian for Mr. Chrust's
     Individual Retirement Account; (iv) 16,000 shares of common stock held of
     record by Steven Chrust BSSC Master Def Contribution Profit Sharing
     Account; (v) 15,000 shares of common stock held of record by Eve Chrust,
     Mr. Chrust's daughter; (vi) 15,000 shares of common stock held of record by
     Liza Chrust, Mr. Chrust's other daughter; and (vii) 15,000 shares of common
     stock issuable upon the exercise of presently exercisable warrants granted
     to Steven and Sharon Chrust, jointly. Does not include 377,500 shares of
     common stock underlying stock options that are not currently exercisable.

(2)  Messrs. Kidrin, Greenberg and Scharf have agreed to vote shares owned by
     them for the election of Mr. Chrust as a director through March 2002.

(3)  Does not include 270,000 shares of common stock common stock underlying
     stock options that are not currently exercisable.

(4)  Does not include 150,000 shares of common stock common stock underlying
     stock options that are not currently exercisable.

(5)  Represents shares of common stock issuable upon exercise of currently
     exercisable stock options. Does not include 28,334 shares of common stock
     underlying stock options that are not currently exercisable.

(6)  Does not include 65,000 shares of common stock underlying stock options
     that are not currently exercisable.

(7)  Mr. Scharf resigned as a director, effective May 30, 2000.

(8)  Includes 26,666 shares issuable upon exercise of currently exercisable
     stock options. Does not include 890,334 shares of common stock underlying
     stock options that are not currently exercisable.


                                       30


<PAGE>



                             EXECUTIVE COMPENSATION

         The following table sets forth the compensation for the three years
ended December 31, 1999, for our Chief Executive Officer and other executive
officers whose compensation exceeded $100,000 (or would have exceeded $100,000
if employed for the full year) (the "Named Executive Officers") for the year
ended December 31, 1999.

                                                SUMMARY COMPENSATION TABLE

                                        Annual
                                     Compensation(1)(2)  Long-Term Compensation
Name and Principal                   -----------------  ------------------------
Position                  Year         Salary    Bonus  Restricted  All Other
                                       ($)        ($)      Stock   Compensation
                                                           Awards     ($)
----------------------    ----       -----------------  ------------------------
Thomas Kidrin             1999       176,000      -0-       -0-       -0-
President and CEO         1998       175,000      -0-       -0-       -0-
                          1997        21,903(3)   -0-       -0-       -0-

Steven G. Chrust,         1999        85,000(4)   -0-       -0-       -0-
Chairman of the Board     1998         -0-        -0-       -0-       -0-
                          1997         -0-        -0-       -0-       -0-

(1)  The above compensation does not include other personal benefits, the total
     value of which do not exceed the lesser of $50,000 or 10% of such person's
     or persons' cash compensation).

(2)  Pursuant to the regulations promulgated by the SEC, the table omits columns
     reserved for types of compensation not applicable to us.

(3)  Paid by us from December 3, 1997 to December 31, 1997. No compensation was
     paid to Mr. Kidrin by our predecessor during the remainder of 1997.

(4)  Represents amounts paid by us to SGC Advisory Services, Inc., a firm which
     provides us with consulting services, and of which Mr. Chrust is President
     and sole stockholder. The agreement provides for an annual consulting fee
     of $120,000, of which $85,000 was earned and accrued in 1999.

                                       31


<PAGE>



Option Grants

         The following table represents the stock options granted to the Named
Executive Officers in the fiscal year ended December 31, 1999.

                     Options Granted in the Last Fiscal Year
                     ---------------------------------------
                      Number of      Percent of
                      Securities    Total Options
                      Underlying      Granted to
                      Options       Employees in     Exercise Price   Expiration
Name of Executive     Granted (#)   Fiscal Year (%)   of Options ($)     Date
------------------    -----------   --------------   ---------------  ----------
Steven G. Chrust      1,000,000         51%              0.50          4/13/06

Thomas Kidrin             -0-           N/A              N/A             N/A

         None of the Named Executive Officers exercised any stock options during
1999. The following table sets forth certain information concerning the fiscal
year end value of unexercised options held by such persons.

    Aggregated Option Exercises in Last Fiscal Year and FY-End Option Values
    -------------------------------------------------------------------------
                        Number of Securities
                        Underlying Unexercised        Value of Unexercised
                          Options at FY-End                In-The-Money
Name of Executive                  (#)                Options at FY-End ($)(1)
                       Exercisable   Unexercisable   Exercisable   Unexercisable
------------------     ---------------------------   ---------------------------
Steven G. Chrust        1,000,000        -0-          $2,190,000        -0-

Thomas Kidrin               -0-          -0-               -0-          -0-

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

(1)  Represents the difference between the aggregate market value at December
     31, 1999 of our common stock underlying the options, based on a last sale
     price of $2.59 on that date, and the options' aggregate exercise prices.

1997 Stock Option Plan and Other Options

      The 1997 Incentive and Non-Qualified Stock Option Plan, as amended
("Plan") has been adopted by the Board and the shareholders as an incentive for,
and to encourage share ownership by, the Company's directors, officers and other
key employees and/or consultants and management of possible future acquired
companies. The Plan was amended at our annual meeting of shareholders in
December 1999 to increase the number of shares of common stock available under
the Plan from 1,000,000 to 3,000,000. The Plan also allows for the granting of
stock appreciation rights in tandem with, or independently of, stock options.
Independent (stand-alone) grants of stock appreciation rights are not counted
against the Plan limit. As of July 31, 2000, there were outstanding grants under
the Plan of options to purchase an aggregate of 2,525,100 shares of common
stock. The number of outstanding options includes options to purchase 125,000
shares of our stock at $5.68 each, 25,000 shares at $6.00 each, 25,000 shares at
$9.00 each and 95,000 shares at $2.00 each, held by Thomas Kidrin, our President
and Chief Executive Officer, and options to purchase 187,500 shares at $5.68
each, 50,000 at $6.00 each, 50,000 at $9.00 each and 90,000 shares at $2.00
each, held by Steven G. Chrust, our Chairman of the Board. As of July 31, 2000,
there were 304,900 additional shares of common stock available for grant under
the Plan.

                                       32


<PAGE>



      The purpose of the Plan is to make both "incentive stock options" within
the meaning of Section 422A of the Internal Revenue Code of 1986, as amended,
and non-qualified options and stock appreciation rights available to our
officers, directors and other key employees and/or consultants in order to give
such individuals a greater personal interest in our success and, in the case of
employees, an added incentive to continue and advance in their employment.

      The Board designates those persons to receive grants under the Plan and
determines the number of options and/or stock appreciation rights, as the case
may be, to be granted. The price payable for the shares of common stock
underlying each option will be fixed by the Board at the time of the grant, but,
for incentive stock options, must be not less than 100% of the fair market value
of common stock at the time the option is granted. The Board also determines the
term and vesting schedule of all options and stock appreciation rights granted,
provided that no option may be exercisable later than ten years after the date
of grant.

      We have other outstanding options to purchase an aggregate of 2,888,745
shares of our common stock. These securities are exercisable at prices ranging
from $0.67 to $10.00 and include options to purchase 1,000,000 shares for $0.50
each held by SGC Advisory Services, a company owned by Mr. Chrust, our chairman
of the board.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      We have entered into a Financial Advisory and Consulting Agreement, dated
March 23, 1999, with SGC Advisory Services, Inc., of which Mr. Chrust is the
President and sole shareholder. The agreement continues through March 2002 and
provides for an initial annual fee of $120,000. The annual fee increased to
$300,000 in March 2000. In addition, we granted warrants to SGC Advisory
Services, Inc. to purchase 1,000,000 shares of our common stock at $.50 per
share. The warrants are exercisable through April 13, 2006 and contain
anti-dilution provisions and both "demand" and "piggy-back" registration rights.
In connection with the engagement of SGC Advisory Services, Inc., Messrs.
Kidrin, Greenberg and Scharf agreed (i) to contribute to us for cancellation
300,000, 881,250 and 318,750 shares of our common stock, respectively, and (ii)
during the term of the consulting agreement, to vote any shares of our common
stock owned by them for the election of Mr. Chrust as a director.

      In June and August 1999, we consummated two tranches of a private
placement, selling an aggregate of 59 units. Each unit cost $60,000 and
consisted of 15,000 shares of common stock and warrants to purchase 7,500 shares
of common stock (at an exercise price of $5.00 per share). Mr. Chrust purchased
two units in this private placement.

      In December 1997, we entered into a month-to-month consulting agreement
with Steven A. Greenberg. The agreement provided for monthly compensation of
$15,000 plus reimbursement of reasonable expenses actually incurred. This
agreement was terminated in February 2000. During 1997, Mr. Greenberg loaned
$77,000 to Worlds Acquisition Corp. on an interest-free basis of which $73,000
was repaid as of December 31, 1998, and the balance was repaid as of June 30,
1999.


                                       33


<PAGE>


                      DISCLOSURE OF COMMISSION POSITION ON
                 INDEMNIFICATION FOR SECURITIES ACT LIABILITIES

      Section 14A:3-5 of the New Jersey Business Corporation Act, as amended,
authorizes us to indemnify any director or officer under certain prescribed
circumstances and, subject to certain limitations, against certain costs and
expenses, including attorneys' fees actually and reasonably incurred in
connection with any action, suit or proceeding, whether civil, criminal,
administrative or investigative, to which such person is a party by reason of
being one of our directors or officers if it is determined that such person
acted in accordance with the applicable standard of conduct set forth in such
statutory provisions. At our annual meeting of shareholders on December 15,
1999, our shareholders adopted an amendment to our Certificate of Incorporation
which limited the liability of our directors to the fullest extent permitted
under the New Jersey Business Corporation Act. Article VI of our By-Laws also
provides for indemnification of our directors to the fullest extent permitted
under the New Jersey Business Corporation Act.

      We may also purchase and maintain insurance for the benefit of any
director or officer which may cover claims for which we could not indemnify such
person.

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

                            DESCRIPTION OF SECURITIES

Common Stock

      We are currently authorized by our Certificate of Incorporation to issue
65,000,000 shares of common stock, par value $.001 per share.

      The holders of our common stock are entitled to one vote per share on all
matters to be voted upon by our shareholders. The holders of common stock do not
have cumulative voting rights, which means that the holders of more than 50% of
such outstanding shares can elect all of our directors. The holders of our
common stock are entitled to receive such dividends, if any, as may be declared
from time to time by our Board of Directors out of funds legally available
therefor. In the event we are liquidated or dissolved, the holders of our common
stock are entitled to receive all assets available for distribution to the
shareholders. The holders of common stock have no preemptive or other
subscription rights, and there are no conversion rights or redemption or sinking
fund provisions with respect to our common stock. All outstanding shares of
common stock are, and the shares offered hereby are, validly issued, fully paid
and nonassessable.

Shares Available for Future Sale

      A majority of shares of our outstanding common stock may be deemed
"restricted securities," as that term is defined under Rule 144 promulgated
under the Securities Act. Such shares may be sold to the public, subject to
volume restrictions, as described below. Commencing at various dates, these
shares may be sold to the public without any volume limitations. In addition, we
are registering 3,039,076 of such shares for sale by the selling shareholders
hereunder. The remaining outstanding shares of common stock are freely tradable.
The expectation of sales of a substantial number of shares of our common stock
in the public market could adversely affect the prevailing market price of our
common stock.

                                       34


<PAGE>



      In general, under Rule 144 as currently in effect, subject to the
satisfaction of certain other conditions, a person, including one of our
affiliates, or persons whose shares are aggregated with affiliates, who has
owned restricted shares of common stock beneficially for at least one year is
entitled to sell, within any three-month period, a number of shares that does
not exceed 1% of the total number of outstanding shares of the same class. In
the event our shares are sold on an exchange or are reported on the automated
quotation system of a registered securities association, you could sell during
any three-month period the greater of such 1% amount or the average weekly
trading volume as reported for the four calendar weeks preceding the date on
which notice of your sale is filed with the SEC. Sales under Rule 144 are also
subject to certain manner of sale provisions, notice requirements and the
availability of current public information about us. A person who has not been
one of our affiliates for at least the three months immediately preceding the
sale and who has beneficially owned shares of common stock for at least two
years is entitled to sell such shares under Rule 144 without regard to any of
the limitations described above.

Transfer Agent

      Continental Stock Transfer & Trust Company, 2 Broadway, New York, New York
10004, acts as Transfer Agent for our common stock.



                                       35


<PAGE>



Market for the Company's Securities

      Our common stock began trading on the OTC Bulletin Board on October 20,
1998 under the symbol "WLDI." On February 11, 2000, in connection with the
change in our name from Worlds Inc. to Worlds.com Inc., our symbol was changed
to "WDDD." The following table sets forth, for the periods indicated, the high
and low bids for our common stock as reported on the OTC Bulletin Board
(representing interdealer quotations, without retail mark-ups, mark-downs or
commissions, and may not necessarily represent actual transactions):

Period                              High($)                  Low($)
------                              -------                  ------

Fiscal 2000

     Third Quarter*                  2.13                     1.34
     Second Quarter                  6.38                     1.13
     First Quarter                   6.88                     2.25

Fiscal 1999

     Fourth Quarter                  4.53                     1.81
     Third Quarter                   5.43                     2.31
     Second Quarter                  6.50                     1.31
     First Quarter                   1.63                     0.72

Fiscal 1998

     Fourth Quarter                  2.00                     0.25


*     Through July 31, 2000.

      On July 31, 2000, the last sale price of the common stock as reported on
the OTC Bulletin Board was $1.56.

Holders

      As of July 31, 2000, there were more than 550 beneficial owners of our
common stock.

Dividends

      We have never paid a dividend on our common stock and do not anticipate
paying any dividends in the near future.

                                       36


<PAGE>



                              SELLING SHAREHOLDERS

      On March 10, 2000, Mr. Chrust, our Chairman, and The Advent Fund LLC
purchased 302,939 shares and 151,469 shares of common stock, respectively, at a
purchase price of $3.301 per share from Steven A. Greenberg, a founder of Worlds
Acquisition Corp. and a principal shareholder of Worlds.com, in private
transactions. Mr. Chrust also purchased options at $.007335 per share to
purchase 1,363,342 additional shares of common stock owned by Mr. Greenberg at
$3.301 per share. On April 27, 2000, Mr. Chrust, in a private transaction,
assigned 1,317,780 of these options at a price of $.007335 per share. The shares
purchased from Mr. Greenberg by Mr. Chrust, Advent and the transferees of the
options are registered for resale hereunder. The remaining 45,562 options
expired unexercised.

      On March 31, 2000, we consummated an agreement to sell an aggregate of
976,598 shares of common stock pursuant to Regulation S. The shares of common
stock were sold to ten non-U.S. principals at $3.52 per share. On April 7, 2000,
we consummated agreements with four investors to sell an aggregate of 142,045
shares of common stock pursuant to Section 4(2) of the Securities Act at $3.52
per share.   The shares so purchased are registered for resale hereunder.

      In February and March 2000, we issued options to purchase (1) 75,000
shares of common stock at $2.50 per share to a consultant and (2) an aggregate
of 73,245 shares of common stock at $3.87 per share to the placement agent for
our March private placement.  The shares underlying these options are
registered for resale hereunder.

      The following table provides certain information with respect to the
above-referenced selling shareholders' beneficial ownership of our common stock
as of July 31, 2000, and as adjusted to give effect to the sale of all of the
shares offered hereby. See "Plan of Distribution." Except as otherwise
indicated, the number of shares reflected in the table has been determined in
accordance with Rule 13d-3 promulgated under the Exchange Act. Under this rule,
each selling shareholder is deemed to own beneficially the number of shares
issuable upon exercise of options it holds that are exercisable within 60 days
from the date of this prospectus. For purposes of presentation, it is assumed
that the selling shareholders will exercise all of the options and then resell
all of the shares received as a consequence of such exercise. Unless otherwise
indicated, each of the selling shareholders possesses sole voting and investment
power with respect to the securities shown. None of the selling shareholders
have entered into agreements, understandings or arrangements with any
underwriters or broker-dealers regarding the sale of their shares.

      Except as indicated below or otherwise in this prospectus, none of the
selling shareholders has held any position or office, or had any material
relationship with us or any of our predecessors or affiliates within the last
three years, and none will own any of our outstanding common stock after
completion of the offering of such shares. The shares reflected by each selling
shareholder is based upon information provided to us by our transfer agent and
from other available sources.

Shares Purchased from Steven A. Greenberg in March and April 2000

                                                              Shares Owned
Name                           Shares Held  Shares Offered     After Sale
----                           -----------  --------------     ---------
Primo Capital Growth Fund         73,850        45,441             0
eCom Growth Fund Ltd.            134,437       106,028             0
Ken Cayre                         75,734        75,734             0
The Advent Fund LLC              302,938       302,938             0
Noel Kimmel(1)                    18,147        15,147           3,000
Stanley Cayre & Sons              75,734        75,734             0


                                       37


<PAGE>


Noel Kimmel(1)                   18,147         15,147          3,000
Schottenfeld Associates, LP     287,792        287,792            0
Hoodless Brennan &
  Partners, plc(2)              133,832         60,587            0
Robert Newman                   413,759        151,469            0
E-New Media 3-D Limited(3)      302,938        302,938            0
547 Partners                     45,441         45,441            0
Steven G. Chrust              1,465,939(2)     302,939      1,163,000(4)


Shares Issued in March and April 2000 Private Placements


                                                              Shares Owned
Name                           Shares Held  Shares Offered     After Sale
----                           -----------  --------------     ---------
Robert Newman                   413,759        262,290             0
Archdream Ltd.                  252,804        252,804             0
Atalanta Finance Ltd.            71,023         71,023             0
Netvest.com Plc                  74,751         74,751             0
Bracken Partners Ltd.            22,450         22,450             0
Barry Gold                       11,264         11,264             0
Peter Old                        45,068         45,068             0
Voyager IT.com Plc              203,121        203,121             0
Marmara Resources SA             22,577         22,577             0
Pierson Resources Limited        11,250         11,250             0
Cehoff Opportunity Fund          56,818         56,818             0
eCom Growth Fund                134,437         28,409             0
Primo Capital Growth Fund        73,850         28,409             0
Rosebud Internet Fund            28,409         28,409             0


Shares Issuable Upon Exercise of Options


                                                              Shares Owned
Name                           Shares Held  Shares Offered     After Sale
----                           -----------  --------------     ---------
Credo Interactive Inc.           75,000         75,000             0
Hoodless Brennan &
  Partners, plc.(1)             133,832         73,245             0

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

(1)  Director of Business Development of SGC.

(2)  Placement Agent for our March 2000 private placement.

(3)  Party to Content Supply Agreement with us.


                                       38


<PAGE>



(4)  Includes 1,015,000 shares underlying currently exercisable options and
     warrants registered under a previously filed registration statement.

                              PLAN OF DISTRIBUTION

      The sale or distribution of the securities may be effected directly to
purchasers by the selling shareholders or by any donee, pledgee or transferee as
principals or through one or more underwriters, brokers, dealers or agents from
time to time in one or more public or private transactions, including:

          o    block trades;

          o    on any exchange or in the over-the-counter market;

          o    in transactions otherwise than on an exchange or in the
               over-the-counter market;

          o    through the lending of such securities;

          o    through the distribution of the securities by any selling
               stockholder to its partners, members or shareholders; or

          o    through a combination of any of the above.

      Any of these transactions may be effected:

          o    at market prices prevailing at the time of sale;

          o    at prices related to such prevailing market prices;

          o    at varying prices determined at the time of sale; or

          o    at negotiated or fixed prices.

      If the selling shareholders effect transactions by selling securities to
or through underwriters, brokers, dealers or agents, these underwriters,
brokers, dealers or agents may receive compensation in the form of discounts,
concessions or commissions from the selling stockholders or purchasers. These
discounts may be in excess of those customary for the types of transactions
involved.

      The selling shareholders and any brokers, dealers or agents that
participate in the distribution of the securities may be deemed to be
underwriters. Any profit on the sale of securities by them and any discounts,
concessions or commissions received by any of the underwriters, brokers, dealers
or agents may be deemed to be underwriting discounts and commissions under the
Securities Act.

      Under the securities laws of some states, the securities may be sold in
these states only through registered or licensed brokers or dealers. In
addition, in some states, the securities may not be sold unless the securities
have been registered or qualified for sale in the state or an exemption from
registration or qualification is available and is complied with.

                                       39


<PAGE>



      Selling shareholders may also resell all or a portion of their securities
in open market transactions in reliance upon Rule 144 under the Securities Act.
In these cases, they must meet the criteria and conform to the requirements of
that rule.

      We will pay all of the costs, expenses and fees incident to the
registration, offering and sale of these securities to the public other than
commissions, fees and discounts of underwriters, brokers, dealers and agents. We
have agreed to indemnify the selling shareholders and any underwriters against
certain liabilities, including liabilities under the Securities Act. We will not
receive any of the proceeds from the sale of any of the securities by the
selling shareholders.

                                  LEGAL MATTERS

      Certain legal matters in connection with this offering are being passed
upon by the law firm of Graubard Mollen & Miller, New York, New York.

                                     EXPERTS

      Our audited financial statements as of December 31, 1999 and 1998 and for
the fiscal years then ended are included herein and in the registration
statement in reliance upon the reports of BDO Seidman, LLP, independent
certified public accountants, appearing elsewhere herein, and upon the authority
of said firm as experts in accounting and auditing. Such reports contain an
explanatory paragraph regarding the Company's ability to continue as a going
concern.

                                       40



<PAGE>


<TABLE>
<CAPTION>
                                         Worlds.com Inc.

                                  INDEX TO FINANCIAL STATEMENTS

                                                                                     Page
UNAUDITED FINANCIAL STATEMENTS                                                       ----
<S>                                                                                 <C>
     Balance Sheet at March 31, 2000                                                 F-2

     Statements of Operations for the Three Months Ended
             March 31, 1999 and 2000                                                 F-3

     Statement of Stockholders' Equity (Deficit) for the
             Period from December 31, 1998 to March 31, 2000                         F-4

     Statements of Cash Flows for the Three Months
             Ended March 31, 1999 and 2000                                           F-5

     Notes to Financial Statements                                                F-6 - F-7

AUDITED FINANCIAL STATEMENTS

Report of Independent Certified Public Accountants                                   F-8

     Financial Statements

     Balance Sheets as of December 31, 1998 and 1999                                 F-9

     Statements of Operations for the Period from April 8, 1997                      F-10
             (inception) to December 31, 1997, the Years Ended December 31,
             1998 F-10 and 1999 and  Cumulative,  for the Period from April
             8, 1997 (inception) to December 31, 1999

     Statement of Stockholders' Equity (Deficit) for the                             F-11
             Period from April 8, 1997 (inception) to December 31, 1999

     Statementsof Cash Flows for the Period  from April 8, 1997  (inception)
             to December 31, 1997,  the Years Ended  December 31, 1998 and
             1999 and Cumulative, for the Period from April 8, 1997
             (inception) to December 31, 1999                                        F-12

     Summary of Accounting Policies                                              F-13 - F-17

     Notes to Financial Statements                                               F-18 - F-33
</TABLE>

                                      F-1

<PAGE>

                                Worlds.com, Inc.

                                  BALANCE SHEET

                                 March 31, 2000
                                   (unaudited)


                                     ASSETS

CURRENT ASSETS
    Cash and cash equivalents                                  $   2,707,163
    Private placement proceeds receivable                          1,255,373
    Accounts receivable                                              136,706
    Prepaid expenses and other current assets                         64,941
    Inventories                                                      259,146
                                                               -------------
         Total current assets                                      4,423,329

PROPERTY, EQUIPMENT AND SOFTWARE
    DEVELOPMENT, NET OF ACCUMULATED
    DEPRECIATION AND AMORTIZATION                                  1,243,502

INTANGIBLE ASSET                                                     944,334
                                                               -------------
                                                               $   6,611,165

                      LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES
    Accounts payable                                           $     755,473
    Accrued expenses                                                 744,900
    Deferred revenue                                                 519,936
    Current maturities of notes payable                            2,064,995
                                                                ------------
         Total current liabilities                                 4,085,304

LONG-TERM PORTION, NOTES PAYABLE                                      56,671
                                                                ------------
         Total liabilities                                         4,141,975

COMMITMENTS

STOCKHOLDERS' EQUITY (DEFICIT)
    Common stock, $.001 par value - authorized, 65,000,000
       shares; issued, 18,930,128 shares                              18,929
    Additional paid-in capital                                    17,133,408
    Accumulated deficit                                          (14,683,147)
                                                                 -----------
                                                                   2,469,190
                                                                ------------
                                                               $   6,611,165
                                                               =============
The accompanying notes are an integral part of this statement.


                                      F-2
<PAGE>


                                Worlds.com, Inc.

                            STATEMENTS OF OPERATIONS

                          Three months ended March 31,
                                   (unaudited)





                                                1999                  2000
                                             ----------            ----------

Net revenues                                $   35,177           $    180,023

Costs and expenses

    Cost of revenues                           21,464                  69,951
    Selling, general and administrative       615,815               2,091,689
                                            ---------              ----------

         Operating loss                      (602,102)             (1,981,617)
                                             --------              ----------

Other income (expense)
    Interest income                            12,786                  15,751
    Interest expense                          (38,922)                (42,629)
                                            ---------            ------------

         NET LOSS                           $(628,238)            $(2,008,495)
                                             ========              ==========

Loss per share (basic and diluted)              $(.04)                  $(.11)
                                                 ====                    ====

Weighted average common shares outstanding
    Basic and diluted                      17,918,531              17,776,845
                                           ==========              ==========





The accompanying notes are an integral part of these statements.


                                       F-3
<PAGE>


                                Worlds.com, Inc.

                   STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)

                 Period from December 31, 1998 to March 31, 2000
                                   (unaudited)


<TABLE>
                                                                                        Deficit
                                                                                       accumulated                        Total
                                                Common stock            Additional      during the                     stockholders
                                           -------------------------     paid-in       development       Treasury        equity
                                              Shares        Amount       capital          stage            stock       (deficit)
                                           -----------  ------------  -------------    ------------        ------------------------
<S>                                         <C>            <C>         <C>             <C>                <C>         <C>
Balance, December 31, 1998                  18,031,996     $18,032     $  8,401,970    $  (9,335,152)     $(64,743)   $   (979,893)

Issuance of warrants for
  consulting services (April 1999)                                          465,000                                        465,000
Contribution of 1,500,000 shares
  by founders to treasury (April 1999)
  and subsequent cancellation               (1,500,000)     (1,500)           1,500
Exercise of stock options (April 1999)          75,000          75           74,925                                         75,000
Issuance of shares for content supply
  agreement (June 1999)                         93,750          93          374,907                                        375,000
Issuance of shares to agent for
  content supply agreement (July 1999)          50,000          50          199,950                                        200,000
Sale of shares in private offering
  memorandum, net (June through
  September 1999)                              892,500         893        3,263,081                                      3,263,974
Issuance of options for consulting
  services and software development
  costs (August and September 1999)                                         368,230                                        368,230
Issuance of shares for legal and
  consulting services (September 1999)          20,000          20           79,980                                         80,000
Cancellation of treasury shares
  (September 1999)                            (113,465)       (113)         (64,630)                        64,743
Exercise of warrants (November 1999)            95,000          95           94,905                                         95,000
Issuance of shares for content
  supply agreement (December 1999)              93,750          93          374,907                                        375,000
Net loss for the year ended
  December 31, 1999                                                                       (3,339,500)                   (3,339,500)
                                       ---------------    --------      -----------       ----------     ---------     -----------

Balance, December 31, 1999                  17,738,531      17,738       13,634,725      (12,674,652)        -             977,811

Exercise of stock options
   (March 2000)                                215,000         215          135,285                                        135,500
Sale of shares in private
  offering memorandum, net
  (March 2000)                                 976,597         976        3,242,981                                      3,243,957
Issuance of stock options for
  consulting and advertising services                                       120,417                                        120,417
  (March 2000)
Net loss for the three months
  ended March 31, 2000                                                                   (2,008,495)                    (2,008,495)
                                       ---------------    --------      -----------       ----------     ---------     -----------

Balance, March 31, 2000                     18,930,128     $18,929      $17,133,408     $(14,683,147)   $     -        $ 2,469,190
                                       ===============    ========      ===========     =============   ==========     ===========
</TABLE>



The accompanying notes are an integral part of this statement.


                                       F-4
<PAGE>


                                Worlds.com, Inc.

                            STATEMENTS OF CASH FLOWS

                          Three months ended March 31,
                                   (unaudited)


<TABLE>
                                                                                            1999                    2000
                                                                                        ------------            --------
<S>                                                                                      <C>                     <C>
Cash flows from operating activities
    Net loss                                                                             $  (628,238)            $(2,008,495)
    Adjustments to reconcile net loss to net cash used in
      operating activities
        Depreciation and amortization                                                         50,000                 337,100
        Consulting and advertising expense related to the issuance
           of stock options                                                                                          120,417
        Changes in operating assets and liabilities
           Private placement proceeds receivable                                                                  (1,255,373)
           Accounts receivable                                                                                        40,509
           Inventories                                                                        21,464                 (37,635)
           Prepaid expenses and other current assets                                          27,353                   9,729
           Accounts payable and accrued expenses                                              56,078                 318,893
           Deferred revenue                                                                                           19,936
                                                                                        ------------            ------------
         Net cash used in operating activities                                              (473,343)             (2,454,919)
                                                                                         ------------             ----------
Cash flows from investing activities
   Acquisition of property and equipment                                                                             (38,555)
   Additions to software development costs                                                  (214,000)
                                                                                         -----------
         Net cash used in investing activities                                              (214,000)                (38,555)
                                                                                         ------------           ------------
Cash flows from financing activities
    Proceeds from sale of common stock in private offering memorandum                                              3,243,957
    Proceeds from exercise of options                                                                                135,500
                                                                                         ------------             -----------
         Net cash provided by financing activities                                                                 3,379,457
                                                                                         -----------              ----------
         Net increase (decrease) in cash and cash equivalents                               (687,343)                885,983
Cash and cash equivalents, beginning of period                                             1,581,764               1,821,180
                                                                                         -----------              ----------

Cash and cash equivalents, end of period                                                 $   894,421             $ 2,707,163
                                                                                         ===========             ===========

Supplemental disclosures of cash flow information:
   Cash paid during the year for
     Interest                                                                            $       -              $       -
     Income taxes                                                                                -                      -
</TABLE>

Noncash investing and financing activities:
  Issuance of an option to purchase 73,245 shares of common stock at $3.87
   per share to the placement agent in connection with the private placement
   in March 2000.

  Issuance of stock options for consulting and advertising services of $120,417
  in the period ended March 31, 2000.

The accompanying notes are an integral part of these statements.


                                       F-5
<PAGE>


                                Worlds.com, Inc.

                          NOTES TO FINANCIAL STATEMENTS

                             March 31, 2000 and 1999



NOTE 1 - SUMMARY OF ACCOUNTING POLICIES

     Nature of Business

     The Company designs, develops and markets three-dimensional ("3D")
     music-oriented Internet sites on the World Wide Web. These web sites
     utilize 3D technologies. The Company also sells music and sports-related
     merchandise through its website.

     Basis of Presentation

     The accompanying financial statements are unaudited; however, in the
     opinion of management, all adjustments necessary for a fair statement of
     financial position and results for the stated periods have been included.
     These adjustments are of a normal recurring nature. Selected information
     and footnote disclosures normally included in financial statements prepared
     in accordance with generally accepted accounting principles have been
     condensed or omitted. Results for interim periods are not necessarily
     indicative of the results to be expected for an entire fiscal year. These
     condensed financial statements should be read in conjunction with the
     audited financial statements and accompanying notes for the Company for the
     year ended December 31, 1999. In prior years, the Company was classified as
     a development stage enterprise.

     Software Development Costs

     In accordance with the provisions of Statement of Financial Accounting
     Standards No.86, "Accounting for the Costs of Computer Software to be Sold,
     Leased, or Otherwise Marketed," software development costs incurred by the
     Company subsequent to establishing technological feasibility of the
     resulting product or enhancement and until the product is available for
     general release to customers are capitalized and carried at the lower of
     unamortized cost or net realizable value. Net realizable value is
     determined based on estimates of future revenues to be derived from the
     sale of the software product reduced by the costs of completion and
     disposing of the product.

     $214,000 was capitalized and included in property, equipment and software
     development during the period ended March 31, 1999. No costs were
     capitalized in the first quarter of 2000. Amortization of the costs
     capitalized commenced in the first quarter of 1999, based on current and
     anticipated future revenues for each product or enhancement with an annual
     minimum equal to straight-line amortization over the remaining estimated
     economic life of the product or enhancement. All software development costs
     are being amortized over a period of three years. Amortization expense
     charged to operations for the periods ended March 31, 1999 and 2000 was
     $14,000 and $113,000, respectively.


                                       F-6
<PAGE>


                                Worlds.com, Inc.

                    NOTES TO FINANCIAL STATEMENTS (continued)

                             March 31, 2000 and 1999



NOTE 1 (continued)

     Loss Per Share

     Basic and diluted loss per share is calculated by dividing the net loss by
     the weighted average number of shares of common stock outstanding during
     each period. The common stock equivalents, which would arise from the
     exercise of stock options and warrants, are excluded from calculation of
     diluted loss per share since their effect is antidilutive. Therefore, the
     amounts reported for basic and diluted loss per share are the same.

     Stock-Based Compensation

     In the first quarter of 2000, the Company granted options to purchase an
     aggregate of 1,028,500 shares of common stock to directors, officers and
     employees of, and certain consultants to the Company at exercise prices
     ranging from $3.00 to $9.00. In connection with options issued to
     nonemployees, the Company recorded consulting and advertising expense of
     approximately $120,000 for the fair market value of the options using the
     Black-Scholes calculation.

NOTE 2 - GOING CONCERN

     As discussed in Note 3, the Company completed a private placement during
     the first quarter of 2000, raising net proceeds of $3,243,957. In April of
     2000, the Company raised an additional $500,000 through another private
     placement of 142,045 shares of common stock.

     The accompanying financial statements have been prepared assuming that the
     Company will continue as a going concern. Since its inception, the Company
     has had minimal revenues from operations. There can be no assurance that
     the Company will be able to obtain the substantial additional capital
     resources necessary to pursue its business plan or that any assumptions
     relating to its business plan will prove to be accurate. The Company is
     pursuing sources of additional financing and there can be no assurance that
     any such financing will be available to the Company on commercially
     reasonable terms, or at all. Any inability to obtain additional financing
     will have a material adverse effect on the Company, including possibly
     requiring the Company to significantly curtail or cease operations.

     These factors raise doubt about the ability of the Company to continue as a
     going concern. The financial statements do not include any adjustments that
     might result from the outcome of this uncertainty.


NOTE 3 - PRIVATE PLACEMENT

     On March 31, 2000, the Company sold 976,597 shares of common stock through
     a private placement. In connection with the Private Placement, the
     placement agent received an option to purchase 73,245 shares of the
     Company's common stock at $3.87 per share for five years. Cumulative net
     proceeds, after commissions and expenses of the offering, aggregated
     $3,243,957.


                                      F-7
<PAGE>


Report of Independent Certified Public Accountants

Worlds.com Inc.
Boston, Massachusetts

We have audited the accompanying balance sheets of Worlds.com Inc. (the
"Company") (a development stage enterprise) as of December 31, 1998 and 1999,
and the related statements of operations, stockholders' equity (deficit) and
cash flows for the period from April 8, 1997 (inception) to December 31, 1997
and for the years ended December 31, 1998 and 1999. 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 audits 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 audits provide 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 Worlds.com Inc. at December 31,
1998 and 1999, and the results of it operations and its cash flows for the
period from April 8, 1997 (inception) to December 31, 1997 and for the years
ended December 31, 1998 and 1999, in conformity with generally accepted
accounting principles.

As discussed in Note 1, the accompanying financial statements have been prepared
assuming Worlds.com Inc. will continue as a going concern. The Company is in the
development stage and has incurred losses since its inception, has a working
capital deficiency, has had minimal revenues from operations and will require
substantial additional funds for development and marketing of its products.
These matters raise substantial doubt about its ability to continue as a going
concern. The financial statements do not include any adjustments that might
result from the outcome of this uncertainty.

BDO Seidman, LLP

New York, New York

March 10, 2000





                                      F-8
<PAGE>



                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                                  Balance Sheets
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
 December 31,                                                                            1998                   1999
 ----------------------------------------------------------------------- ---------------------- ----------------------
<S>                                                                              <C>                  <C>
 Assets
 Current:
    Cash and cash equivalents                                                    $  1,581,764         $    1,821,180
    Accounts receivable                                                                     -                177,215
    Prepaid expenses and other current assets                                          53,486                 74,670
    Inventories                                                                        58,516                221,511
 ----------------------------------------------------------------------- ---------------------- ----------------------
         Total current assets                                                       1,693,766              2,294,576
 Property, equipment and software development, net of accumulated
    depreciation and amortization (Note 5)                                            214,246              1,353,047
 Intangible asset (Note 6)                                                                  -              1,133,334
 ----------------------------------------------------------------------- ---------------------- ----------------------
                                                                                 $  1,908,012         $    4,780,957
 ----------------------------------------------------------------------- ---------------------- ----------------------
 Liabilities and Stockholders' Deficit
 Current:
    Accounts payable (Note 12)                                                   $    319,906         $      370,037
    Accrued expenses (Note 12)                                                        446,333                811,443
    Deferred revenue (Note 8(d))                                                            -                500,000
    Current maturities of notes payable (Note 7)                                      246,648              2,054,996
 ----------------------------------------------------------------------- ---------------------- ----------------------
         Total current liabilities                                                  1,012,887              3,736,476
 Long-term portion, notes payable (Note 7)                                          1,875,018                 66,670
 ----------------------------------------------------------------------- ---------------------- ----------------------
         Total liabilities                                                          2,887,905              3,803,146
 ----------------------------------------------------------------------- ---------------------- ----------------------
 Commitments (Note 8)
 Stockholders' equity (deficit) (Notes 2, 3 and 9):
    Common stock, $.001 par value - shares authorized 65,000,000;
       issued 18,031,996 and 17,738,531                                                18,032                 17,738
    Additional paid-in capital                                                      8,401,970             13,634,725
    Deficit accumulated during the development stage                               (9,335,152)           (12,674,652)
 ----------------------------------------------------------------------- ---------------------- ----------------------
                                                                                     (915,150)               977,811
    Treasury stock, at cost, 113,465 shares in 1998 (Note 2)                          (64,743)                     -
 ----------------------------------------------------------------------- ---------------------- ----------------------
         Total stockholders' equity (deficit)                                        (979,893)               977,811
 ----------------------------------------------------------------------- ---------------------- ----------------------
                                                                                 $  1,908,012         $    4,780,957
 ----------------------------------------------------------------------- ---------------------- ----------------------
</TABLE>

                                 See accompanying summary of accounting policies
                                              and notes to financial statements.





                                      F-9
<PAGE>


                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                        Statements of Operations
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                                        Cumulative,
                                           Period from                                                  period from
                                          April 8, 1997                                                April 8, 1997
                                          (inception) to          Year ended December 31,             (inception) to
                                           December 31,   ---------------------------------------       December 31,
                                             1997(a)              1998                1999                1999(a)
 ------------------------------------ ------------------- ------------------- --------------------   -----------------
<S>                                    <C>                    <C>                  <C>                <C>
 Net revenues                          $        1,420         $      29,110        $    507,499         $    538,029
 Costs and expenses:
    Cost of revenues                                -               (29,279)           (318,553)            (347,832)
    Selling, general and
       administrative                        (675,030)           (2,650,703)         (3,428,236)          (6,753,969)
    Research and development                        -              (992,932)                  -             (992,932)
    Acquired research and
       development (Note 1)                (6,135,538)                    -                   -           (6,135,538)
 ------------------------------------ ------------------- ------------------- -------------------- -------------------
         Operating loss                    (6,809,148)           (3,643,804)         (3,239,290)         (13,692,242)
 Other income (expenses):
    Gain resulting from reversal of
       certain predecessor
       liabilities (Note 12)                        -               810,140                   -              810,140
    Interest income                            13,593               124,006              56,945              194,544
    Interest expense                          (16,692)             (111,570)           (157,155)            (285,417)
 ------------------------------------ ------------------- ------------------- -------------------- -------------------
         Loss before extraordinary
            item                           (6,812,247)           (2,821,228)         (3,339,500)         (12,972,975)
 Extraordinary item - gain on debt
    settlement (Note 11)                      125,776               172,547                   -              298,323
 ------------------------------------ ------------------- ------------------- -------------------- -------------------
 Net loss                              $   (6,686,471)        $  (2,648,681)       $ (3,339,500)        $(12,674,652)
 ------------------------------------ ------------------- ------------------- -------------------- -------------------
 Loss per share (basic and diluted)
    (Note 13):
       Loss before extraordinary
         item                          $         (.73)        $        (.16)       $       (.19)
       Extraordinary item                         .01                   .01                   -
 ------------------------------------ ------------------- ------------------- --------------------
         Net loss per share (basic
            and diluted)               $         (.72)        $        (.15)       $       (.19)
 ------------------------------------ ------------------- ------------------- --------------------
 Weighted average common shares
    outstanding:
       Basic and diluted                    9,336,569            17,170,288          17,377,808
 ------------------------------------ ------------------- ------------------- --------------------
</TABLE>
 --------------
(a)  Includes the results of Predecessor and Academic which were merged into the
     Company on December 3, 1997.
--------------------------------------------------------------------------------

                                 See accompanying summary of accounting policies
                                              and notes to financial statements.





                                      F-10
<PAGE>


                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                    Statements of Stockholders' Equity (Deficit)
                                                                        (Note 9)
--------------------------------------------------------------------------------

Period from April 8, 1997 (inception) to December 31, 1999
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                                                          Deficit
                                                                                                                        accumulated
                                                                                 Common stock           Additional       during the
                                                                         ----------------------------    paid-in         development
                                                                             Shares         Amount       capital           stage
 ----------------------------------------------------------------------- -------------- -------------- -------------- -------------
<S>                                                                         <C>             <C>        <C>            <C>
 Issuance of common stock to founding stockholders                          8,400,000       $  8,400    $   195,600   $
 Sale of shares in private offering memorandum and shares issued to
    placement agent, net (Note 3)                                           4,810,000          4,810      3,689,866              -
 Issuance of shares to Academic Computer Systems, Inc. (Note 2)               910,000            910        557,116              -
 Issuance of shares pursuant to merger with predecessor (Note 2)            1,999,996          2,000      1,998,000              -
 Capital contribution resulting from forgiveness of debt to
    shareholders of predecessor (Note 7)                                            -              -        221,000              -
 Net loss for the period April 8 to December 31, 1997                               -              -              -     (6,686,471)
 ----------------------------------------------------------------------- -------------- -------------- -------------- -------------
 Balance, December 31, 1997                                                16,119,996         16,120      6,661,582     (6,686,471)
 Sale of shares in private offering memorandum (January 1998) (Note 3)         30,000             30         26,470              -
 Sale of shares in public offering of common stock, net
    (June 1998) (Note 3)                                                    1,832,000          1,832      1,713,968              -
 Purchase of 113,465 treasury shares (June 1998) (Note 2)                           -              -              -              -
 Conversion of employee stock options into shares (October 1998)               50,000             50            (50)             -
 Net loss for the year ended December 31, 1998                                      -              -              -     (2,648,681)
 ----------------------------------------------------------------------- -------------- -------------- -------------- -------------
 Balance, December 31, 1998                                                18,031,996         18,032      8,401,970     (9,335,152)
 Issuance of warrants for consulting services (April 1999) (Note 8(c))              -              -        465,000              -
 Contribution of 1,500,000 shares by founders to treasury (April 1999)
    and subsequent cancellation (Note 8(c))                                (1,500,000)        (1,500)         1,500              -
 Exercise of stock options (April 1999)                                        75,000             75         74,925              -
 Issuance of shares for content supply agreement (June 1999) (Note 6)          93,750             93        374,907              -
 Issuance of shares to agent for content supply agreement (July 1999)
    (Note 6)                                                                   50,000             50        199,950              -
 Sale of shares in private offering memorandum, net (June through
    September 1999) (Note 3)                                                  892,500            893      3,263,081              -
 Issuance of options for consulting services and software development
    costs (August and September 1999)                                               -              -        368,230              -
 Issuance of shares for legal and consulting services (September 1999)         20,000             20         79,980              -
 Cancellation of treasury shares (September 1999) (Note 2)                   (113,465)          (113)       (64,630)             -
 Exercise of warrants (November 1999)                                          95,000             95         94,905              -
 Issuance of shares for content supply agreement (December 1999)
    (Note 6)                                                                   93,750             93        374,907              -
 Net loss for the year ended December 31, 1999                                      -              -              -     (3,339,500)
 ----------------------------------------------------------------------- -------------- -------------- -------------- -------------
 Balance, December 31, 1999                                                17,738,531       $ 17,738    $13,634,725   $(12,674,652)
 ----------------------------------------------------------------------- -------------- -------------- -------------- -------------
<CAPTION>

                                                                                            Total
                                                                                         stockholders'
                                                                            Treasury        equity
                                                                             stock         (deficit)
-----------------------------------------------------------------------  -------------- --------------
<S>                                                                      <C>            <C>
Issuance of common stock to founding stockholders                        $          -   $    204,000
Sale of shares in private offering memorandum and shares issued to
   placement agent, net (Note 3)                                                    -      3,694,676
Issuance of shares to Academic Computer Systems, Inc. (Note 2)                      -        558,026
Issuance of shares pursuant to merger with predecessor (Note 2)                     -      2,000,000
Capital contribution resulting from forgiveness of debt to
   shareholders of predecessor (Note 6)                                             -        221,000
Net loss for the period April 8 to December 31, 1997                                -     (6,686,471)
-----------------------------------------------------------------------  -------------- --------------
Balance, December 31, 1997                                                          -         (8,769)
Sale of shares in private offering memorandum (January 1998) (Note 3)               -         26,500
Sale of shares in public treasury offering of common stock, net
   (June 1998) (Note 3)                                                             -      1,715,800
Purchase of 113,465 treasury shares (June 1998) (Note 2)                      (64,743)       (64,743)
Conversion of employee stock options into shares (October 1998)
   (Note 8)                                                                         -              -
Net loss for the year ended December 31, 1998                                       -     (2,648,681)
-----------------------------------------------------------------------  -------------- --------------
Balance, December 31, 1998                                                    (64,743)      (979,893)
Issuance of warrants for consulting services (April 1999) (Note 8(c))               -        465,000
Contribution of 1,500,000 shares by founders to treasury (April 1999)
   and subsequent cancellation (Note 8(c))                                          -              -
Exercise of stock options (April 1999)                                              -         75,000
Issuance of shares for content supply agreement (June 1999) (Note 6)                -        375,000
Issuance of shares to agent for content supply agreement (July 1999)
   (Note 6)                                                                         -        200,000
Sale of shares in private offering memorandum, net (June through
   September 1999) (Note 3)                                                         -      3,263,974
Issuance of options for consulting services and software development
   costs (August and September 1999)                                                -        368,230
Issuance of shares for legal and consulting services (September 1999)               -         80,000
Cancellation of treasury shares (September 1999) (Note 2)                      64,743              -
Exercise of warrants (November 1999)                                                -         95,000
Issuance of shares for content supply agreement (December 1999)
   (Note 6)                                                                         -        375,000
Net loss for the year ended December 31, 1999                                       -     (3,339,500)
-----------------------------------------------------------------------  -------------- --------------
Balance, December 31, 1999                                               $           -  $    977,811
-----------------------------------------------------------------------  -------------- --------------
</TABLE>

                                See accompanying summary of accounting policies
                                             and notes to financial statements.




                                      F-11

<PAGE>




                                                                Worlds.com Inc.
                                               (a development stage enterprise)


                                                       Statements of Cash Flows
                                                                      (Note 14)
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                                                       Cumulative,
                                                       Period from                                     period from
                                                      April 8, 1997                                   April 8, 1997
                                                     (inception) to      Year ended December 31,     (inception) to
                                                      December 31,   --------------------------------  December 31,
                                                         1997(a)       1998                1999         1999
 ---------------------------------------------------- -------------- ---------------- --------------- ---------------
<S>                                                  <C>             <C>              <C>             <C>
Cash flows from operating activities:
    Net loss                                             $(6,686,471)   $(2,648,681)    $(3,339,500)   $(12,674,652)
 ----------------------------------------------------  -------------- --------------- --------------- ---------------
    Adjustments to reconcile net loss to net cash
     used in operating activities:
         Loss on disposal of fixed assets                          -         54,041               -          54,041
         Depreciation and amortization                        16,323        129,752         282,674         428,749
         Gain resulting from reversal of certain
            predecessor liabilities                                -       (810,140)              -        (810,140)
         Gain on debt settlement                            (125,776)      (172,547)              -        (298,323)
         Acquired research and development                 6,135,538              -               -       6,135,538
         Allowance for doubtful accounts                        (538)           538               -               -
         Issuance of warrants for consulting services              -              -         465,000         465,000
         Issuance of options for consulting services               -              -          13,226          13,226
         Issuance of shares for legal and consulting
            services                                               -              -          80,000          80,000
         Changes in operating assets and liabilities,
            net of effects from merger with
            Predecessor and Academic:
               Accounts receivable                                 -              -        (177,215)       (177,215)
               Inventories                                         -        (58,516)       (162,995)       (221,511)
               Prepaid expenses and other current
                 assets                                       93,716         20,689         (21,184)         93,221
               Accounts payable and accrued expenses         214,361        151,829         235,572         601,762
               Deferred revenue                                    -              -         500,000         500,000
 ------------------------------------------------------ -------------- --------------- --------------- ---------------
                  Total adjustments                         6,333,624       (684,354)      1,215,078       6,864,348
 ------------------------------------------------------ -------------- --------------- --------------- ---------------
                  Net cash used in operating activities      (352,847)    (3,333,035)     (2,124,422)     (5,810,304)
 ------------------------------------------------------ -------------- --------------- --------------- ---------------
  Cash flows from investing activities:
    Acquisition of property and equipment                          -        (28,587)       (161,619)       (190,206)
    Additions to software development costs                        -       (160,000)       (783,517)       (943,517)
    Additions to intangible asset                                  -              -        (125,000)       (125,000)
 ------------------------------------------------------ -------------- --------------- --------------- ---------------
                 Net cash used in investing activities             -       (188,587)     (1,070,136)     (1,258,723)
 ------------------------------------------------------ -------------- --------------- --------------- ---------------
 Cash flows from financing activities:
    Proceeds from sale of common stock to founding
       stockholders                                          204,000              -               -         204,000
    Proceeds from sale of common stock in private
       offering memorandum                                 3,694,676         26,500       3,263,974       6,985,150
    Proceeds from sale of common stock in public
       offering                                                    -      1,715,800               -       1,715,800
    Proceeds from exercise of options                              -              -          75,000          75,000
    Proceeds from exercise of warrants                             -              -          95,000          95,000
    Payment of conversion price of shares to certain
       stockholders                                                -        (64,743)              -         (64,743)
    Payments on note payable                                  (4,000)      (116,000)              -        (120,000)
 ------------------------------------------------------ -------------- --------------- --------------- ---------------
                 Net cash provided by financing
                    activities                             3,894,676      1,561,557       3,433,974       8,890,207
 ------------------------------------------------------ -------------- --------------- --------------- ---------------
 Net increase (decrease) in cash and cash equivalents      3,541,829     (1,960,065)        239,416       1,821,180
 Cash and cash equivalents, beginning of period                    -      3,541,829       1,581,764               -
 ------------------------------------------------------ -------------- --------------- --------------- ---------------
 Cash and cash equivalents, end of period                $ 3,541,829    $ 1,581,764     $ 1,821,180    $  1,821,180
 ------------------------------------------------------ -------------- --------------- --------------- ---------------
</TABLE>

                                 See accompanying summary of accounting policies
                                              and notes to financial statements.




                                      F-12

<PAGE>



                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                  Summary of Accounting Policies
--------------------------------------------------------------------------------

Definitions              The Company is the resulting entity of two
                         contemporaneous mergers (the "Mergers") of Worlds Inc.,
                         a Delaware corporation ("Predecessor"), with and into
                         Worlds Acquisition Corp., a Delaware corporation
                         ("WAC"), and WAC with and into Academic Computer
                         Systems, Inc., a New Jersey corporation ("Academic"),
                         which changed its name to Worlds.com Inc. While
                         Academic was the legal entity that survived the
                         Mergers, WAC was the accounting acquiror in both
                         Mergers. The Company's fiscal year-end is December 31.

                         The term the "Company," as used herein, refers to the
                         consolidated entity resulting from the two
                         contemporaneous Mergers, as well the pre-merger
                         Predecessor, WAC and Academic; however, Predecessor,
                         WAC and Academic are hereinafter sometimes referred to
                         separately as the context requires.

Nature of Business       WAC was incorporated on April 8, 1997 to design,
                         develop and market three-dimensional ("3D") music
                         oriented Internet sites on the World Wide Web. These
                         web sites utilize 3D technologies developed by
                         Predecessor. The Company also sells music and sports
                         related merchandise through its website.

Revenue Recognition      Revenue from technology development and licensing
                         contracts is recognized upon the attainment of
                         contractual milestones (approximating the
                         percentage-of-completion method).

                         Deferred revenue represents cash received in advance to
                         be offset against royalties to be earned.

Basis of Presentation    The financial statements include the results of
                         operations of Predecessor and Academic from
                         December 3, 1997, the date of the Mergers (the "Merger
                         Date").

                         The financial statements have been prepared in
                         accordance with the provisions of Statement of
                         Financial Accounting Standards ("SFAS") No. 7,
                         "Accounting and Reporting by Development Stage
                         Enterprises," which requires development stage
                         enterprises to employ the same accounting principles as
                         operating companies.



                                      F-13

<PAGE>





                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                  Summary of Accounting Policies
--------------------------------------------------------------------------------


Fair Value of Financial  The carrying amounts of financial instruments,
Instruments              including cash and short-term debt, approximated fair
                         value as of December 31, 1999 because of the relatively
                         short maturity of the instruments. The carrying value
                         of long-term debt, including the current portion,
                         approximates fair value as of December 31, 1999, based
                         upon quoted market prices for similar debt issues.

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 disclosures 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 these
                         estimates.

Cash and Cash            Cash and cash equivalents are comprised of highly
Equivalents              liquid money market instruments, which have original
                         maturities of three months or less at the time of
                         purchase.

Property and Equipment   Property and equipment and intangible assets are stated
and Intangible Assets    at cost. Depreciation and amortization are calculated
                         using the straight-line method over the estimated
                         useful lives of the assets, which range from two to
                         five years.

Inventory                Inventories consist of merchandise held for resale and
                         are valued at the lower of cost or market. Cost is
                         determined by the first-in, first-out (FIFO) method.





                                      F-14

<PAGE>




                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                  Summary of Accounting Policies
--------------------------------------------------------------------------------


Software Development     In accordance with the provisions of SFAS No. 86,
Costs                    "Accounting for the Costs of Computer Software to be
                         Sold, Leased, or Otherwise Marketed", software
                         development costs incurred by the Company subsequent to
                         establishing technological feasibility of the resulting
                         product or enhancement and until the product is
                         available for general release to customers are
                         capitalized and carried at the lower of unamortized
                         cost or net realizable value. Net realizable value is
                         determined based on estimates of future revenues to be
                         derived from the sale of the software product reduced
                         by the costs of completion and disposing of the
                         product. During the fourth quarter of 1998
                         technological feasibility of the company's software was
                         established. In this regard $160,000 and $1,193,190
                         (aggregating $1,353,190), were capitalized and included
                         in property, equipment and software development as of
                         December 31, 1998 and 1999, respectively. Amortization
                         of the costs capitalized commenced in the first quarter
                         of 1999, based on current and anticipated future
                         revenues for each product or enhancement with an annual
                         minimum equal to straight-line amortization over the
                         remaining estimated economic life of the product or
                         enhancement. All software development costs are being
                         amortized over a period of three years. Amortization
                         expense charged to operations for the year ended
                         December 31, 1999 was $151,890.

Research and             Research and development costs are expensed as
Development Costs        incurred.

Income Taxes             The Company uses the liability method of accounting for
                         income taxes in accordance with SFAS No. 109,
                         "Accounting for Income Taxes." Deferred income tax
                         assets and liabilities are recognized based on the
                         temporary differences between the financial statement
                         and income tax bases of assets, liabilities and
                         carryforwards using enacted tax rates. Valuation
                         allowances are established, when necessary, to reduce
                         deferred tax assets to the amount expected to be
                         realized.



                                      F-15

<PAGE>




                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                  Summary of Accounting Policies
--------------------------------------------------------------------------------


Loss Per Share           The Company has adopted SFAS No. 128, "Earnings per
                         Share," which provides for the calculation of "basic"
                         and "diluted" earnings/loss per share. Basic
                         earnings/loss per share includes no dilution and is
                         computed by dividing income/loss available to common
                         shareholders by the weighted average number of common
                         shares outstanding for the period. Diluted
                         earnings/loss per share reflect, in periods in which
                         they have a dilutive effect, the effect of common
                         shares issuable upon exercise of stock options and
                         warrants. The common stock equivalents which would
                         arise from the exercise of stock options and warrants
                         are excluded from calculation of diluted loss per share
                         since their effect is anti-dilutive. Therefore, the
                         amounts reported for basic and diluted loss per share
                         are the same.

Stock-Based              In October 1995, the FASB issued SFAS No. 123,
Compensation             "Accounting for Stock-Based Compensation" ("SFAS No.
                         123"). SFAS No. 123 encourages entities to adopt the
                         fair value method in place of the provisions of
                         Accounting Principles Board Opinion No. 25, "Accounting
                         for Stock Issued to Employees" ("APB No. 25"), for all
                         arrangements under which employees receive shares of
                         stock or other equity instruments of the employer or
                         the employer incurs liabilities to employees in amounts
                         based on the price of its stock. The Company has not
                         adopted the fair value method encouraged by SFAS No.
                         123 and will continue to account for such transactions
                         in accordance with APB No. 25.

Comprehensive Income     Effective January 1, 1998, the Company adopted SFAS No.
                         130, "Reporting Comprehensive Income", which
                         establishes standards for reporting and display of
                         comprehensive income, its components and accumulated
                         balances. Comprehensive income is defined to include
                         all changes in equity except those resulting from
                         investments by owners and distributions to owners.
                         Adoption of the standard has had no effect on financial
                         statement disclosures since there were no items of
                         comprehensive income during the periods presented.



                                      F-16

<PAGE>






                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                  Summary of Accounting Policies
--------------------------------------------------------------------------------


Recent Accounting        In June 1998, the Financial Accounting Standards Board
Pronouncements           issued SFAS No. 133 "Accounting for Derivative
                         Instruments and Hedging Activities," which requires
                         entities to recognize all derivative financial
                         instruments as either assets or liabilities in the
                         balance sheet and measure these instruments at fair
                         value. SFAS No. 133, as amended by SFAS No. 137, is
                         effective for all fiscal years beginning after June 15,
                         2000. The Company does not presently enter into any
                         transactions involving derivative financial instruments
                         and, accordingly, does not anticipate that the new
                         standard will have any effect on its financial
                         statements.





                                      F-17
<PAGE>





                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                   Notes to Financial Statements
--------------------------------------------------------------------------------


1. Going Concern    As discussed in Notes 2 and 3, the Company completed a
                    private placement during the fourth quarter of 1997 raising
                    gross proceeds of $4,415,000, consummated a merger agreement
                    during December 1997 with a development stage enterprise,
                    Predecessor, completed a public offering in June 1998
                    raising gross proceeds of $1,832,000, and completed a
                    private placement during the third quarter of 1999, raising
                    gross proceeds of $3,540,000. Predecessor had not generated
                    significant revenues from operations and had an accumulated
                    deficit from inception to the Merger Date of $21,236,139 and
                    a capital deficit of $4,135,538. The acquisition of
                    Predecessor by the Company was accounted for as a purchase.
                    Accordingly, $6,135,538, the portion of the purchase
                    allocable to in-process research and development projects
                    that had not reached technological feasibility and had no
                    probable alternative future uses, was expensed by the
                    Company at the date of merger.

                    The accompanying financial statements have been prepared
                    assuming that the Company will continue as a going concern.
                    The Company is in the development stage, has incurred
                    significant losses since its inception, and has had minimal
                    revenues from operations since the series of merger
                    transactions. There can be no assurance that the Company
                    will be able to obtain the substantial additional capital
                    resources necessary to pursue its business plan or that any
                    assumptions relating to its business plan will prove to be
                    accurate. The Company is pursuing sources of additional
                    financing and there can be no assurance that any such
                    financing will be available to the Company on commercially
                    reasonable terms, or at all. Any inability to obtain
                    additional financing will have a material adverse effect on
                    the Company, including possibly requiring the Company to
                    significantly curtail or cease operations.

                    These factors raise substantial doubt about the ability of
                    the Company to continue as a going concern. The financial
                    statements do not include any adjustments that might result
                    from the outcome of this uncertainty.



                                      F-18

<PAGE>






                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                   Notes to Financial Statements
--------------------------------------------------------------------------------


2. The Mergers      On December 3, 1997, Predecessor was merged with and into
                    WAC in a series of related transactions which included a
                    simultaneous capital transaction between the Company and
                    Academic (the "Mergers") and a private offering of WAC's
                    securities (the "Private Placement"). In both the merger
                    with Predecessor and the capital transaction with Academic,
                    WAC was the acquiror for accounting purposes.

                    The acquisition of Predecessor was accounted for as a
                    purchase whereby all of the common and preferred stock of
                    Predecessor were exchanged for 1,999,996 shares of WAC. The
                    shares issued to Predecessor common and preferred
                    shareholders were valued at $1.00 per share which
                    represented the share value in the private placement that
                    occurred during this time period (see Note 3); a purchase
                    price of approximately $2,000,000. The exchange ratio was
                    determined after extensive negotiation between management of
                    Predecessor and WAC. Predecessor was a development stage
                    company, had not generated significant revenues from
                    operations and had an accumulated deficit from inception to
                    December 3, 1997 of $21,236,139 and a capital deficit of
                    $4,135,538. The assets acquired of Predecessor (cash,
                    prepaid expenses, property and equipment) were recorded at
                    fair market value which approximated book value at December
                    3, 1997, and, as discussed in Note 1 above, since
                    technological feasibility of the various Predecessor
                    technologies acquired had not been established, the excess
                    purchase price over Predecessor's capital deficit of
                    $6,135,538 was expensed as acquired research and
                    development.

                    Academic was an inactive company with no operations. The
                    value assigned to the 910,000 shares in the capital
                    transaction with Academic on December 3, 1997 represented
                    Academic's net tangible assets (primarily cash) of $558,026.
                    During June 1998, 113,465 shares of common stock were
                    converted at $0.57 per share ($64,743) as a result of
                    certain stockholders dissenting with respect to the
                    Academic/WAC capital transaction of December 3, 1997. Such
                    reacquired shares have been classified as treasury and were
                    cancelled during the third quarter of 1999.



                                      F-19

<PAGE>






                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                   Notes to Financial Statements
--------------------------------------------------------------------------------


3. Private Placement  The Private Placement discussed in Note 2 called for
   and Public         WAC to offer for sale a maximum of 50 units (57-1/2
   Offering           with the over-allotment), each consisting of 120,000
                      shares of WAC's common stock (the "Units") at a price
                      of $120,000 per Unit. In connection with the Private
                      Placement, the placement agent was to receive one
                      warrant to purchase one share of WAC's common stock at
                      $1 per share for every $40 of gross proceeds from the
                      sale of the Units. On November 21, 1997, WAC sold 31.67
                      Units with gross proceeds of $3,800,000 (3,800,000
                      shares) (the "Initial Private Placement Closing") and
                      the placement agent was issued 425,000 shares of common
                      stock. On December 31, 1997, the Company sold 4.88
                      Units with gross proceeds of $585,000 (585,000 shares).
                      On January 2, 1998 a further 30,000 shares were issued
                      with gross proceeds of $30,000. Cumulative net
                      proceeds, after commissions and expenses of the
                      offering, aggregated $3,721,176.

                      WAC agreed to include the shares of common stock
                      underlying the Units sold in the Private Placement (the
                      "Private Placement Shares") in a registration statement
                      to be filed with the Securities and Exchange Commission
                      (the "SEC"). Such registration statement was declared
                      effective on May 1, 1998. During June 1998, WAC sold
                      1,832,000 shares in a public offering of its stock and
                      received gross proceeds of $1,832,000. Net proceeds,
                      after commissions of this offering, aggregated
                      $1,715,800.

                      During the second and third quarters of 1999, the
                      Company sold 892,500 shares in a private offering and
                      received gross proceeds of $3,540,000. In connection
                      with the private offering, the Company issued warrants
                      to purchase 452,500 shares of common stock at $5.00 per
                      share to the investors in the offering. Broker-dealers
                      assisting the Company in the sale of its securities
                      were issued warrants to purchase 48,000 shares of
                      common stock of the Company at $5.00 per share. Net
                      proceeds, after commissions and expenses of this
                      offering, aggregated $3,263,974.



                                      F-20

<PAGE>






                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                   Notes to Financial Statements
--------------------------------------------------------------------------------


4. Agreement and    On June 25, 1998, the Company entered into an agreement
   Plan of Merger   and plan of merger and reorganization (the "Agreement")
                    with Unity First Acquisition Corp., a Delaware
                    corporation ("Unity"), whereby Unity would acquire all
                    of the outstanding shares of the Company in exchange
                    for shares of its own common stock. The acquisition
                    called for each share of the Company's stock being
                    converted into .357 shares of Unity's common stock. At
                    that point, the Company would "reverse-merge" into
                    Unity which would then change its name to "Worlds.com
                    Inc." The Agreement was, among other conditions,
                    subject to approval by both Unity and the Company's
                    stockholders.

                    On October 29, 1998, the Company's stockholders voted
                    in favor of the Agreement, however, Unity did not
                    obtain the super majority of 80% required by Unity's
                    Charter, thereby canceling the proposed plan of merger
                    and reorganization.

5. Property,        A summary of property, equipment and software
   Equipment and    development at December 31, 1998 and 1999 is as follows:
   Software
   Development

<TABLE>
<CAPTION>
                    <S>                                          <C>                  <C>
                    December 31,                                     1998                   1999
                    ---------------------------------- ---------------------- ----------------------
                    Computers, software and equipment              $426,796            $   599,333
                    Software development costs                      160,000              1,353,190
                    ---------------------------------- ---------------------- ----------------------
                               Total                                586,796              1,952,523
                    Less: Accumulated depreciation
                             and amortization                       372,550                599,476
                    ---------------------------------- ---------------------- ----------------------
                                                                   $214,246            $ 1,353,047
                    ---------------------------------- ---------------------- ----------------------
</TABLE>



                                      F-21

<PAGE>






                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                   Notes to Financial Statements
--------------------------------------------------------------------------------


6. Intangible Asset    During June 1999, the Company entered into a content
                       supply agreement for 2D and 3D internet sites offered
                       by an Internet service provider (the "Provider"). The
                       agreement provides for advertising revenue sharing and
                       an e-commerce link to the Company's website which
                       markets music and sports related merchandise.Under the
                       terms of the agreement, the Company paid $125,000 and
                       issued 93,750 shares of common stock upon signing. The
                       brokerage agent of such agreement was issued 50,000
                       shares of common stock during July 1999 ($200,000).
                       Further, 93,750 shares were issued upon launch of the
                       sites during November 1999 and $125,000, which was
                       accrued at December 31, 1999, was paid during February
                       2000. The total consideration of $1,200,000 is recorded
                       as an intangible asset and is being amortized on a
                       straight-line basis (commencing in the fourth quarter
                       of 1999) over the initial term of the agreement, which
                       expires June 2001. Accumulated amortization at December
                       31, 1999 was $66,666.




                                      F-22


<PAGE>






                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                   Notes to Financial Statements
--------------------------------------------------------------------------------


7. Notes Payable    Long-term debt at December 31, 1998 and 1999 consists
                    of the following:
<TABLE>
<CAPTION>

                     December 31,                                             1998             1999
                     --------------------------------------------- ---------------- -----------------
                    <S>                                               <C>                 <C>

                    Convertible promissory notes payable -
                       stockholders, maturing December 3, 2000,
                       plus interest at 7.5% compounded
                       annually. The notes are convertible into
                       shares of the Company's common stock
                       after December 4, 1999 at $5.625 per
                       share. (Stockholders granted forgiveness
                       of accrued interest of $106,000 on this
                       debt which had previously been assumed as
                       an accrued expense in the merger - see
                       (a) below).                                      $1,685,000       $1,685,000
                     Note payable - technology obligation
                       (noninterest bearing), payable in monthly
                       installments of $3,333 until November 2001          186,666          186,666
                     Note payable - stockholder, payable in
                       monthly installments of $6,944 until
                       December 2000, plus interest at 8%.
                       (Stockholder granted forgiveness of
                       $115,000 which had previously been
                       assumed as an account payable in the
                       merger - see (a) below).                            250,000          250,000
                     --------------------------------------------- ---------------- -----------------
                                                                         2,121,666        2,121,666
                     Less:  Current maturities                             246,648        2,054,996
                     --------------------------------------------- ---------------- -----------------
                            Long-term portion                           $1,875,018       $   66,670
                     --------------------------------------------- ---------------- -----------------
</TABLE>

                     --------------
                      (a)  As a result of the mergers discussed in Note 2, the
                           Company was granted forgiveness of debt by certain
                           stockholders of Predecessor. Such forgiveness,
                           aggregating $221,000, was accounted for as a
                           contribution of capital to the Company for the period
                           ended December 31, 1997.



                                      F-23

<PAGE>






                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                   Notes to Financial Statements
--------------------------------------------------------------------------------



                    Maturities of long-term debt are as follows:

<TABLE>
<CAPTION>
                     Year ended December 31,
                     --------------------------------------------------------- ----------------------
                     <S>                                                              <C>
                     2000                                                                $2,054,996
                     2001                                                                    39,996
                     2002                                                                    26,674
                     --------------------------------------------------------- ----------------------
                                                                                         $2,121,666
                     --------------------------------------------------------- ----------------------
</TABLE>


8. Commitments       (a) The Company is obligated under noncancellable operating
                         leases for office space. Minimum annual rental
                         payments are approximately as follows:

<TABLE>
<CAPTION>

                         Year ending December 31,
                         ------------------------------------------------------ ------------------
                         <S>                                                            <C>
                         2000                                                           $75,000
                         2001                                                            37,000
                         2002                                                            18,000
                         ------------------------------------------------------ ------------------
</TABLE>

                         Rent expense for the period ended December 31, 1997
                         and the years ended December 31, 1998 and 1999 were
                         approximately $21,000, $112,000, and $156,000,
                         respectively. These amounts include approximately
                         $5,000, $64,000 and $89,000 for the periods,
                         respectively, of rent paid under month-to-month
                         arrangements.

                    (b)  The Company anticipates entering into an
                         employment agreement with its president that calls
                         for minimum annual compensation of $175,000.
                         Bonuses will be determined at the discretion of
                         the Board of Directors. The agreement is
                         anticipated to expire in December 2000.




                                      F-24


<PAGE>







                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                   Notes to Financial Statements
--------------------------------------------------------------------------------


                    (c)  On March 23, 1999, the Company entered into a
                         three-year financial advisory and consulting
                         agreement (that became effective during April
                         1999) with a consulting firm controlled by the
                         Company's Chairman that provides for an annual fee
                         of $120,000, escalating to $300,000 annually if
                         the Company raises $5 million in cash and the
                         market value of the Company's issued and
                         outstanding common stock is no less than $100
                         million. In addition, the Company granted warrants
                         to such firm to purchase 1,000,000 shares of
                         common stock at $.50 per share. Such warrants were
                         valued at $465,000 and charged to selling, general
                         and administrative expenses in the quarter ended
                         June 30, 1999. The warrants are exercisable
                         through April 13, 2006 and contain anti-dilution
                         provisions and both "demand" and "piggy-back"
                         registration rights.

                         Further, in connection with the above consulting
                         agreement, three founding stockholders of WAC
                         contributed 1,500,000 shares to the capital of the
                         Company. Such shares had been classified as treasury
                         stock and were cancelled during the third quarter of
                         1999.

                    (d)  On December 15, 1999, the Company entered into an
                         additional content supply agreement to provide
                         two customized websites with the Company's 3D
                         technology. Under the terms of the agreement the
                         Company received $500,000 upon signing, which is
                         included in deferred revenue at December 31, 1999. The
                         Company will be entitled to an additional payment of
                         $250,000 upon delivery of the first website.

                         On December 31, 1999, the Company entered into an
                         additional content supply agreement to provide a
                         customized website with the Company's 3D technology.
                         Under the terms of the agreement the Company received
                         $20,000 upon execution of the agreement during January
                         2000.

                         The above agreements provide for the Company to receive
                         royalty revenue from advertising placements and
                         subscriptions with respect to customized websites.



                                      F-25


<PAGE>







                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                   Notes to Financial Statements
--------------------------------------------------------------------------------


9. Stockholders'
   Equity (Deficit)      Stock Option Plan

                         During September 1997, the Board of Directors and
                         stockholders of the Company adopted a stock option
                         plan (the "Option Plan") as an incentive for, and to
                         encourage share ownership by, the Company's officers,
                         directors and other key employees and/or consultants
                         and potential management of possible future acquired
                         companies. The Option Plan provides that options to
                         purchase a maximum of 3,000,000 shares of common stock
                         (subject to adjustment in certain circumstances) may be
                         granted under the Option Plan. The Option Plan also
                         allows for the granting of stock appreciation rights
                         ("SAR's") in tandem with, or independent of, stock
                         options. Any SAR's granted will not be counted against
                         the 3,000,000 limit.

                         The Company applies APB Opinion No. 25, "Accounting for
                         Stock Issued to Employees" ("APB 25"), and related
                         Interpretations in accounting for the Option Plan.
                         Under APB 25, no compensation cost was recognized
                         because the exercise price of Worlds' employee stock
                         options equaled the market price of the underlying
                         stock on the date of grant.

                         FASB Statement No. 123, "Accounting for Stock-Based
                         Compensation", requires the Company to provide pro
                         forma information regarding net loss as if compensation
                         cost for the Company's stock option plans had been
                         determined in accordance with the fair value based
                         method prescribed in FASB Statement No. 123. The
                         Company estimates the fair value of each stock option
                         at the grant date by using the Black-Scholes
                         option-pricing model with the following
                         weighted-average assumptions used for grants in 1998
                         and 1999, no dividend yield; expected volatility of
                         46.1% in 1998 and 45.8% in 1999; risk-free interest
                         rate of 4.3% in 1998 and 5.8% in 1999; and expected
                         life of 3.8 years.




                                      F-26


<PAGE>




                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                   Notes to Financial Statements
--------------------------------------------------------------------------------

                         Under the accounting provisions of FASB Statement No.
                         123, the Company's net loss and net loss per share
                         would have been adjusted to the pro forma amounts
                         indicated below:

<TABLE>
<CAPTION>

                                                     Period from
                                                     inception to        Year ended December 31,
                                                     December 31,   ------------------ -----------------
                                                         1997              1998               1999
                         ------------------------ ----------------- ------------------ -----------------
                         <S>                          <C>               <C>                <C>

                         Net loss:
                           As reported                $(6,686,471)      $(2,648,681)       $(3,339,500)
                           Pro forma                   (6,751,856)       (2,654,185)        (3,811,956)

                         Net loss per share
                            (basic and
                            diluted):
                              As reported             $      (.72)      $      (.15)       $      (.19)
                              Pro forma                      (.72)             (.15)              (.22)
                         ------------------------ ----------------- ------------------ -----------------
</TABLE>




                                      F-27


<PAGE>







                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                   Notes to Financial Statements
--------------------------------------------------------------------------------

A summary of the status of the Company's stock option plan as of December 31,
1997, 1998 and 1999, and changes during the years ending on those dates, is
presented below:

<TABLE>
<CAPTION>

                                           December 31, 1997                 December 31, 1998                December 31, 1999
                                      -----------------------------     ----------------------------     ---------------------------
                                                       Weighted                          Weighted                         Weighted
                                                        average                          average                           average
                                                       exercise                          exercise                         exercise
                                         Shares          price             Shares         price             Shares          price
          --------------------------- -------------- -------------- --- -------------- ------------- --- -------------- ------------
          <S>                           <C>            <C>                <C>           <C>                <C>            <C>

          Outstanding at beginning
            of year                            -       $     -             165,000       $   .50            830,000        $    .90
          Granted                        165,000           .50             700,000          1.00            321,300            3.00
          Exercised                            -             -                   -             -            (75,000)           1.00
          Cancelled                            -             -             (35,000)        (1.00)          (180,000)            .90
          --------------------------- -------------- -------------- --- -------------- ------------- --- -------------- ------------
          Outstanding at end of year     165,000       $   .50             830,000       $   .90            896,300        $   1.63
          --------------------------- -------------- -------------- --- -------------- ------------- --- -------------- ------------
          Options exercisable at
            year-end                      13,750       $   .50             153,805       $   .78            492,466        $    .92
          --------------------------- -------------- -------------- --- -------------- ------------- --- -------------- ------------
          Weighted average fair
            value of options
            granted during the year                    $     -                           $     -                           $   1.12
          --------------------------- -------------- -------------- --- -------------- ------------- --- -------------- ------------
</TABLE>

The following table summarizes information about stock options outstanding at
December 31, 1999.
<TABLE>
<CAPTION>

                                                     Options outstanding                                 Options exercisable
                                   ---------------------------------------------------------    ------------------------------------
                                         Number
                                     outstanding at   Weighted average                                Number
             Range of exercise        December 31,        remaining      Weighted average         exercisable at    Weighted average
                  prices                  1999        contractual life    exercise price        December 31, 1999    exercise price
          ------------------------ ------------------ ------------------ ------------------- -- ------------------- ----------------
          <S>                           <C>                <C>                 <C>               <C>                        <C>

          $.50 to $1.00                 600,000             3.81               $  .90              485,666                  $ .88
          $2.00 to $3.00                165,000             4.66                 2.46                    -                      -
          $3.01 to $4.00                131,300             4.66                 4.00                6,800                   4.00
          ------------------------ ------------------ ------------------ ------------------- -- ------------------- ----------------
                                        896,300             4.09               $ 1.63              492,466                  $ .92
          ------------------------ ------------------ ------------------ ------------------- -- ------------------- ----------------
</TABLE>




                                      F-28


<PAGE>






                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                   Notes to Financial Statements
--------------------------------------------------------------------------------


                    Non-Plan Stock Options and Warrants

                    The Company has issued options and warrants to various
                    employees, directors and other third parties that were not
                    part of the Company's Option Plan. The following non-plan
                    options and warrants were issued during 1999:

                    a)   Warrants to purchase 300,000 shares of common stock of
                         the Company at $2.46 per share were issued to a
                         consultant in connection with services rendered for the
                         development of the Company's proprietary software (see
                         Note 1). The warrants were valued at $355,004 and were
                         capitalized as software development costs.

                    b)   Options to purchase an aggregate of 750,000 shares of
                         common stock of the Company at various prices between
                         $2.91 and $10.00 per share were issued to two employees
                         and a director of the Company.

                    c)   Warrants to purchase an aggregate of 500,500 shares of
                         common stock of the Company at $5.00 per share were
                         issued in connection with a private offering
                         (see Note 3).

                    d)   Warrants to purchase 1,000,000 shares of common stock
                         at $.50 per share were issued in connection with a
                         financial advisory and consulting agreement
                         (see Note 8(c)).




                                      F-29


<PAGE>





                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                   Notes to Financial Statements
--------------------------------------------------------------------------------

10. Income Taxes    The use of the Predecessor's net operating loss ("NOL") is
                    subject to annual limits due to the ownership change for the
                    Mergers. In general, an ownership change occurs if, during
                    any three-year test period, the aggregate of all increases
                    in percentage ownership by stockholders is more than 50%.
                    Upon completion of the Mergers discussed in Note 2, such an
                    ownership change occurred.

                    At December 31, 1999, after accounting for the estimated
                    limitation of the Predecessor's NOL carryforward
                    (approximately $100,000 per year over 15 years), the Company
                    has a NOL aggregating approximately $9,300,000 to be used to
                    offset future Federal income taxes. A deferred income tax
                    asset for the Company's NOL has been completely offset by a
                    valuation allowance due to the uncertainty of its
                    realization.

11. Extraordinary   During 1997, the Company negotiated settlement of
    Item            certain trade payables assumed in the Merger with
                    Predecessor. Such payables which amounted to $193,501 were
                    reduced to $67,725 resulting in a gain on debt forgiveness
                    of $125,776. During 1998, additional trade payables
                    amounting to $172,547 were forgiven resulting in a total
                    gain on debt forgiveness since inception of $298,323.

12. Gain Resulting  During December 1998, management determined that certain
    from Reversal   predecessor liabilities assumed at the date of the Merger
    of Certain      with Predecessor were no longer owed. During the fourth
    Predecessor     quarter of 1998, accounts payable ($220,000), accrued
    Liabilities     expenses ($154,000) and advanced customer billings
                    ($436,140), which aggregated $810,140, were reversed and
                    accounted for as other income in the accompanying statement
                    of operations for the year ended December 31, 1998.




                                      F-30


<PAGE>






                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                   Notes to Financial Statements
--------------------------------------------------------------------------------


13. Loss Per Share  The following table sets forth the computation of basic and
                    diluted loss per share:

<TABLE>
<CAPTION>
                                                       Period from
                                                       inception to    Year ended December 31,
                                                       December 31, --------------- ---------------
                                                          1997           1998            1999
                    -------------------------------- -------------- --------------- ---------------
                    <S>                               <C>            <C>             <C>

                    Numerator:
                       Loss before extraordinary
                          item                          $(6,812,247)  $ (2,821,228)   $ (3,339,500)
                       Extraordinary item                   125,776)       172,547               -
                    -------------------------------- -------------- --------------- ---------------
                            Net loss, numerator
                               for basic loss per
                               share                     (6,686,471)    (2,648,681)     (3,339,500)
                       Effect of dilutive
                          securities:
                          Convertible debt                        -              -               -
                    -------------------------------- -------------- --------------- ---------------
                            Net loss, numerator
                               for diluted loss
                               per share                $(6,686,471)  $ (2,648,681)   $ (3,339,500)
                    -------------------------------- -------------- --------------- ---------------
                    Denominator:
                       Denominator for basic loss
                          per share - weighted
                          average common shares           9,336,569     17,170,288      17,377,808
                    -------------------------------- -------------- --------------- ---------------
                       Effect of dilutive
                          securities:
                          Convertible debt                        -              -               -
                          Stock options and
                            warrants                         33,343         79,724       1,206,749
                    -------------------------------- -------------- --------------- ---------------
                            Dilutive potential
                               common shares                 33,343         79,724       1,206,749
                    -------------------------------- -------------- --------------- ---------------
                       Denominator for diluted
                          loss per share -
                          adjusted weighted
                          average common shares
                          and assumed conversions         9,369,912     17,250,012      18,584,557
                    -------------------------------- -------------- --------------- ---------------
                    Basic loss per share                $       (.7)  $       (.15)   $       (.19)
                    -------------------------------- -------------- --------------- ---------------
                    Diluted loss per share - as
                      calculated                        $      (.71)  $       (.15)   $       (.18)
                    -------------------------------- -------------- --------------- ---------------
                    Diluted loss per share - as
                      disclosed due to
                      anti-dilutive effect of
                      stock options                     $      (.72)  $       (.15)   $       (.19)
                    -------------------------------- -------------- --------------- ---------------
</TABLE>



                                      F-31


<PAGE>






                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                   Notes to Financial Statements
--------------------------------------------------------------------------------


                    For additional disclosure regarding stock options, warrants
                    and convertible debt, see Notes 3, 7, 8 and 9, respectively.

                    Options to purchase 50,000 shares of common stock at $5 per
                    share were outstanding during 1997 and 1998, and options to
                    purchase 1,125,000 shares of common stock, at various
                    prices, were outstanding during 1999. These shares were not
                    included in the computation of diluted loss per share
                    because the option exercise prices were greater than the
                    fair value of common shares and, therefore, the effect would
                    be anti-dilutive.

14. Supplemental    1)   Interest paid was approximately $1,600, $1,000 and $575
    Cash Flow            for the period ended December 31, 1997 and the years
    Information          ended December 31, 1998 and 1999, respectively.

                    2)   Noncash investing and financing activities during the
                         period ended December 31, 1997 were as follows:

                        (a)     As discussed in Note 2, WAC exchanged all of the
                                outstanding common and preferred stock of the
                                Predecessor in exchange for 1,999,996 shares of
                                WAC. Also, Academic exchanged all of their
                                outstanding common and preferred stock for
                                910,000 shares of WAC and WAC was merged into
                                Academic.

                        (b)     The Company recognized a gain of $221,000 from
                                forgiveness of debt to shareholders of
                                Predecessor that was recorded as a capital
                                contribution (see Note 7).

                        (c)     The Company converted accounts payable of
                                $250,000 into a note payable (see Note 7).



                                      F-32


<PAGE>






                                                                 Worlds.com Inc.
                                                (a development stage enterprise)


                                                   Notes to Financial Statements
--------------------------------------------------------------------------------


                    3)   Noncash investing and financing activities during the
                         year ended December 31, 1999 were as follows:

                        (a)     During 1999, the Company issued 237,500 shares
                                (valued at $950,000) with respect to a content
                                supply agreement and incurred $125,000 in
                                accounts payable related to such agreement that
                                was paid in February 2000 (see Note 6).

                        (b)     During 1999, the Company issued 300,000 warrants
                                to purchase common stock in the Company as
                                consideration for services rendered in
                                connection with the development of the Company's
                                proprietary software. The warrants were valued
                                at $355,004.



                                      F-33

<PAGE>


You should only rely on the information contained in this document or other
information that we refer you to. We have not authorized anyone to provide you
with any other information that is different.

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

You should note that even though you                        WORLDS.COM INC.
received a copy  of this prospectus, there
may have been changes in our affairs since
the date of this prospectus.  This prospectus
does not constitute an offer to sell securities            3,039,076 shares
in any jurisdiction in which such offer or                  of Common Stock
solicitation is not authorized.



TABLE OF CONTENTS                                PAGE
                                                                 ------
Where You Can Find More Information.................2
Prospectus Summary..................................3          PROSPECTUS
Summary Historical Financial Information............4
Risk Factors........................................5            ------
Special Note Regarding Forward-
  Looking Statements...............................13
Management's Discussion and Analysis
  of Financial Condition and Results
  of Operations....................................14
Business...........................................20
Management.........................................28
Security Ownership of Certain Beneficial
  Owners and Management............................30
Executive Compensation.............................31
Certain Relationships and Related
  Transactions.....................................33
Disclosure of Commission Position on
  Indemnification for Securities Act
  Liabilities......................................34
Description of Securities..........................34
Selling Shareholders...............................37
Plan of Distribution...............................39
Legal Matters......................................40
Experts............................................40
Index to Financial Statements.....................F-1

                                                            August __, 2000
           ===============================                  ================



                                       41


<PAGE>



                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24.          Indemnification of Directors and Officers.

         Section 14A:3-5 of the New Jersey Business Corporation Act, as amended,
authorizes the Registrant to indemnify any director or officer under certain
prescribed circumstances and subject to certain limitations against certain
costs and expenses, including attorneys' fees actually and reasonably incurred
in connection with any action, suit or proceeding, whether civil, criminal,
administrative or investigative, to which such person is a party by reason of
being a director or officer of the Registrant if it is determined that such
person acted in accordance with the applicable standard of conduct set forth in
such statutory provisions. Article VIII of the Registrant's Certificate of
Incorporation and Article VI of the Registrant's By-Laws extend such indemnities
to the fullest extent permitted by the New Jersey Business Corporation Act.

         The Registrant may also purchase and maintain insurance for the benefit
of any director or officer which may cover claims for which the Registrant could
not indemnify such persons.

Item 25.          Other Expenses of Issuance and Distribution

         The following statement sets forth the estimated expenses in connection
with the offering described in the Registration Statement,  all of which will be
borne by the Registrant.


Securities and Exchange Commission...................      $    1,314.62
Accountants' Fees....................................      $    1,500.00
Legal Fees...........................................      $   25,000.00
Printing and engraving...............................      $    1,500.00
Miscellaneous........................................      $    1,685.38
                                                           --------------
TOTAL................................................      $   31,000.00

Item 26.          Recent Sales of Unregistered Securities

         Except as may be  otherwise  indicated,  we relied upon Section 4(2) of
the Securities Act as the basis for exemption from registration for all of the
following transactions because the transactions did not involve public
offerings.

         In December  1997,  we  consummated  the Mergers,  as well as a private
placement of our common stock raising gross proceeds of $4,385,000, by selling
4,385,000 shares. We netted proceeds of approximately $3,695,000 from this
private placement. In January 1998, we received an additional $30,000, of which
we netted approximately $26,500, and issued an additional 30,000 shares in this
private placement. In June 1998, we closed on a secondary offering of $1,832,000
gross proceeds, of which we netted approximately $1,715,800 by selling 1,832,000
shares of our common stock at $1.00 per share.

         In June and August 1999, we consummated a private placement, selling an
aggregate of 59 units. Each unit cost $60,000 and consisted of 15,000 shares of
common stock and warrants to purchase 7,500 shares of common stock. We raised
gross proceeds of $3,540,000 in this private placement, netting proceeds of
approximately $3,264,000. We also issued 1 1/3 units to the placement agent and
warrants to purchase 48,000 shares to broker-dealers in exchange for services
rendered in connection with the private placement.

                                      II-1

<PAGE>



         In June and December  1999, we issued an aggregate of 187,500 shares of
common stock to an internet service provider and 50,000 shares of common stock
to a brokerage agent in exchange for services rendered in connection with an
agreement with the internet service provider.

         Between September 1997 and July 2000, we issued options to purchase
an aggregate of 2,695,100 shares of common stock at an average exercise price of
$3.00 per share to employees, consultants and a director under our 1997
Incentive and Non-Qualified Stock Plan, as amended ("Plan").

         Between May 1998 and November 1999, we also issued non-Plan options and
warrants to purchase an aggregate of 2,165,000 shares of common stock at an
average exercise price of $3.82 per share to employees, directors, and
consultants.

         On March 31, 2000, we  consummated an agreement to sell an aggregate of
976,598 shares of common stock pursuant to Regulation S. The shares of common
stock were sold by Hoodless Brennan & Partners, plc to ten non-U.S. principals
at $3.52 per share, less a discount of 5%. The total offering price was
$3,437,622 with net proceeds to us of $3,243,957, which includes approximately
$21,000 in fees invoices after March 31, 2000. In connection with the offering,
we issued a five-year Purchase Option to purchase an aggregate of 73,245 shares
of common stock at $3.87 per share to Hoodless Brennan.

         On April 7, 2000,  we entered into  agreements  with four  investors to
sell an aggregate of 142,045 shares of common stock pursuant to Section 4(2) of
the Securities Act at $3.52 per share. As compensation for these subscriptions
we paid another agent, International Capital Growth, Ltd., a commission of 7%.
From the $500,000 total offering price, aggregate net proceeds to us from these
sales were $465,000.

         In May 2000,  we issued 32,000 shares of common to one of our employees
in connection with an inventory purchase agreement.

                                      II-2

<PAGE>


Item 27.          Exhibits and Financial Statements Schedules.

<TABLE>
<CAPTION>
                                                                       Incorporated
Exhibit                                                                By Reference           No. in
Number         Description                                            from Document          Document            Page
------         -----------                                            ---- --------          --------            ----
<S>            <C>                                                        <C>                <C>                <C>
3.1            Certificate of Incorporation                                 A                  3.1
3.1.1          Certificate of Amendment of the Certificate of               B                 3.1.1
               Incorporation

3.1.2          Certificate of Merger                                        A                 3.1.1
3.2            By-Laws                                                      A                  3.2
3.2.1          By-Laws - Restated as Amended                                E                 3.2.1
4.1            Specimen common stock Certificate                            A                  4.1
4.2            1997 Incentive and Non-Qualified Stock Option                C                  4.1
               Plan, as amended

4.3            Form of Employee Incentive/Non-Incentive                     C                  4.2
               Stock Option Agreement under the 1997
               Incentive and Non-Qualified Stock Option Plan
4.4            Form of Consultant Non-Incentive Stock Option                C                  4.3
               Agreement under the 1997 Incentive and Non-
               Qualified Stock Option Plan
4.5            Form of Director Non-Incentive Stock Option                  C                  4.4
               Agreement under the 1997 Incentive and Non-
               Qualified Stock Option Plan
4.6            Form of Community Leader Stock Option                        C                  4.5
               Agreement under the 1997 Incentive and Non-
               Qualified Stock Option Plan
4.10           Schedule of Option Grants under Benefit Plans                C                  4.9
5.1            Opinion of Graubard Mollen & Miller                          -                   -                Filed
                                                                                                               Herewith

10.1           Merger Agreement between Worlds Acquisition                  D                   99
               Corp. and Academic Computer Systems, Inc.
10.2           Consulting Agreement between the Registrant                  B                  10.2
               and SGC Advisory, Inc.
23.1           Consent of BDO Seidman, LLP                                  -                   -                Filed
                                                                                                               Herewith
</TABLE>

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

A        Registrant's Registration Statement No. 2-31876.
B        Registrant's Annual Report on Form 10-KSB filed on March 30, 2000.
C        Registrant's Registration Statement on Form S-8 (File No. 333-89937).
D        Registrant's Current Report on Form 8-K filed on December 18, 1997.
E        Registrant's Post-Effective Amendment No. 3 to Registration Statement
         on Form SB-2 (File No. 333-10838)


Item 28.          Undertakings.
                  ------------

         The undersigned Registrant hereby undertakes:

(a)      (1)      To 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 Securities Act;


                                      II-3

<PAGE>



                  (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 notwithstanding the
         foregoing, any increase or decrease in volume of securities offered (if
         the total dollar value of securities offered would not exceed that
         which was registered) and any deviation from the low or high and of the
         estimated maximum offering range may be reflected in the form of
         prospectus filed with Commission pursuant to Rule 424(b) if, in the
         aggregate, the changes in volume and price represent no more than a 20%
         change in the maximum aggregate offering price set forth in the
         "Calculation of Registration Fee" table in the effective registration
         statement.

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

         (2) For determining liability under the Securities Act, to 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.

         (3) To file a post-effective amendment to remove from registration any
of the securities that remain unsold at the end of the offering.

(e)      "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 Securities Act and will be governed by
the final adjudication of such issue.

                                      II-4


<PAGE>


                                   SIGNATURES

                  In accordance with the requirements of the Securities Act, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements of filing on Form SB-2 and has authorized this registration
statement or amendment to be signed on its behalf by the undersigned, in the
City of Boston on the 2nd day of August, 2000.

                                                    WORLDS.COM INC.

                                                    By: /s/ Thomas Kidrin
                                                    ---------------------
                                                    Thomas Kidrin, President

                  In accordance with the requirements of the Securities Act,
this registration statement or amendment was signed by the following persons in
the capacities and on the dates stated:

Signatures                           Title                           Date
------------------                   -----                           ----
 /s/ Thomas Kidrin              President and Chief            August 2, 2000
 -----------------              Executive Officer
Thomas Kidrin

 /s/ Steven G. Chrust           Chairman                       August 2, 2000
 --------------------
Steven G. Chrust

 /s/ Kenneth A. Locker          Director                       August 2, 2000
 ---------------------
Kenneth A. Locker

 /s/ William Harvey             Director                       August 2, 2000
 ---------------------
William Harvey

 /s/ Christopher J. Ryan        Acting Principal Accounting    August 2, 2000
 -----------------------        and Financial Officer
Christopher J. Ryan




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