CEL SCI CORP
10-K, 1997-12-24
BIOLOGICAL PRODUCTS, (NO DIAGNOSTIC SUBSTANCES)
Previous: INSURED MUNICIPALS INCOME TRUST SERIES 96, 485BPOS, 1997-12-24
Next: CEL SCI CORP, 8-K, 1997-12-24







                                   FORM 10-K

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549
(Mark One)
(X)                ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended September 30, 1997.

                                      OR

( )                 TRANSITION REPORT PURSUANT TO SECTION 13 OR
                 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                to                  .

Commission file number 0-11503

                                       CEL-SCI CORPORATION
            (Exact name of registrant as specified in its charter)

                  COLORADO
84-0916344
        (State or other jurisdiction of
(I.R.S. Employer
         incorporation or organization)
Identification No.)

         66 Canal Center Plaza, Suite 510
            Alexandria, Virginia
  22314
   (Address of principal executive offices)                             (Zip
Code)

      Registrant's telephone number, including area code: (703) 549-5293

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

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

                         Common Stock, $.001 par value
                               (Title of Class)

    Indicate by check mark whether the  registrant  (1) has filed all reports to
be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X No

    The aggregate market value of the voting stock held by non-affiliates of the
Registrant,  based upon the closing  sale price of the Common  Stock on December
15,  1997,  as  quoted  on  the  American  Stock  Exchange,   was  approximately
$79,000,000. Shares of Common Stock held by each officer, director and principal
shareholder  have  been  excluded  in that  such  persons  may be  deemed  to be
affiliates of the Registrant.

Documents Incorporated by Reference:   None

Indicate by check mark if disclosure of delinquent  filers pursuant to Item 405
of Regulation S-K is not contained  herein,  and will not be contained,  to the
best of Registrant's  knowledge,  in definitive proxy or information statements
incorporated  by  reference  in Part III of this Form 10-K or any  amendment to
this Form 10-K.  [X]

    As of December 15, 1997,  the  Registrant  had  11,218,910  shares of Common
Stock issued and outstanding.


<PAGE>


                                    PART I

ITEM 1.  BUSINESS

         CEL-SCI   Corporation   (the   "Company")  was  formed  as  a  Colorado
corporation in 1983. The Company is involved in the research and  development of
certain  drugs  and  vaccines.   The  Company's   first  product,   MULTIKINETM,
manufactured  using the Company's  proprietary cell culture  technologies,  is a
combination,  or "cocktail", of natural human interleukin-2 ("IL-2") and certain
lymphokines  and  cytokines.  MULTIKINE  is being  tested to  determine if it is
effective in improving  the immune  response of cancer  patients.  The Company's
second  product,  HGP-30,  is being  tested to  determine  if it is an effective
treatment/vaccine  against the AIDS virus.  In  addition,  the Company  recently
acquired a new patented T-cell Modulation Process which uses  "heteroconjugates"
to direct the body to chose a specific immune  response.  The Company intends to
use this new  technology  to improve  the  cellular  immune  response of persons
vaccinated  with  HGP-30 and to develop  potential  treatments  and/or  vaccines
against various diseases.  Present target diseases are herpes simplex,  malaria,
tuberculosis, prostate cancer and breast cancer.

         The costs associated with the clinical trials relating to the Company's
technologies,  research expenditures and the Company's  administrative  expenses
have been funded with the public and  private  sales of shares of the  Company's
Common Stock and  borrowings  from third  parties,  including  affiliates of the
Company.

         There can be no  assurance  that  either the  Company or the  Company's
wholly owned subsidiary, Viral Technologies,  Inc. ("VTI") will be successful in
obtaining  approvals from any regulatory  authority to conduct further  clinical
trials  or to  manufacture  and sell  their  products.  The  lack of  regulatory
approval for the  Company's or VTI's  products  will prevent the Company and VTI
from generally marketing their products. Delays in obtaining regulatory approval
or the failure to obtain regulatory approval in one or more countries may have a
material adverse impact upon the Company's operations.

MULTIKINE

         The function of the immunological system is to protect the body against
infectious agents, including viruses, bacteria, parasites and malignant (cancer)
cells.  An  individual's  ability to respond to  infectious  agents and to other
substances  (antigens)  recognized  as foreign by the  body's  immune  system is
critical to health and survival. When the immune response is adequate, infection
is usually combated effectively and recovery follows. Severe infection can occur
when the immune  response is inadequate.  Such immune  deficiency can be present
from birth but, in adult life, it is frequently  acquired as a result of intense
sickness or as a result of the administration of  chemotherapeutic  drugs and/or
radiation.  It  is  also  recognized  that,  as  people  reach  middle  age  and
thereafter, the immune system grows weaker.

         Two classes of white blood  cells,  macrophages  and  lymphocytes,  are
believed to be primarily  responsible for immunity.  Macrophages are large cells
whose  principal  immune  activity is to digest and destroy  infectious  agents.
Lymphocytes  are divided into two  sub-classes.  One  sub-class of  lymphocytes,
B-cells,  produces  antibodies in response to antigens.  Antibodies  have unique
combining sites (specificities) that recognize the shape of particular antigens
                                      -2-

<PAGE>


and bind with them.  The  combination  of an  antibody  with an antigen  sets in
motion a chain of  events  which  may  neutralize  the  effects  of the  foreign
substance.  The  other  sub-class  of  lymphocytes,  T-cells,  regulates  immune
responses.  T-cells,  for  example,  amplify or suppress  antibody  formation by
B-cells,  and can also directly  destroy  "foreign" cells by activating  "killer
cells."

         It is generally  recognized that the interplay  among T-cells,  B-cells
and the  macrophages  determines the strength and breadth of the body's response
to  infection.  It is  believed  that the  activities  of  T-cells,  B-cells and
macrophages are controlled,  to a large extent,  by a specific group of hormones
called  lymphokines.  Lymphokines  regulate and modify the various  functions of
both T-cells and B-cells.  There are many lymphokines,  each of which is thought
to have distinctive chemical and functional properties. IL-2 is but one of these
lymphokines  and it is on IL-2 and its synergy with other  lymphokines  that the
Company has focused its  attention.  Scientific  and medical  investigation  has
established that IL-2 enhances immune responses by causing  activated T-cells to
proliferate. Without such proliferation no immune response can be mounted. Other
lymphokines and cytokines support T-cell and B-cell proliferation. However, IL-2
is the only known  lymphokine  or cytokine  which  causes the  proliferation  of
T-cells.  IL-2 is also known to activate B-cells in the absence of B-cell growth
factors.

         Although IL-2 is one of the best  characterized  lymphokines with anti-
cancer potential, the Company is of the opinion that to have optimum therapeutic
value,  IL-2 should be  administered  not as a single  substance but rather as a
mixture of IL-2 and certain  lymphokines  and  cytokines,  i.e. as a "cocktail".
This  approach,  which was pioneered by the Company,  makes use of the synergism
between these lymphokines. It should be noted, however, that neither the FDA nor
any other agency has  determined  that the Company's  MULTIKINE  product will be
effective against any form of cancer.

         It has been reported by researchers in the field of lymphokine research
that IL-2 can increase the number of killer T-cells  produced by the body, which
improves  the body's  capacity to  selectively  destroy  specific  tumor  cells.
Research and human  clinical  trials  sponsored by the Company have  indicated a
correlation between  administration of MULTIKINE to advanced cancer patients and
immunological responses. On the basis of these experimental results, the Company
believes that MULTIKINE may have  application  for the treatment of solid tumors
in humans.

         Between  1983 and 1986 the  Company was  primarily  involved in funding
pre-clinical   and  Phase  I  clinical  trials  of  its  proprietary   MULTIKINE
technologies.  These trials were  conducted  at St.  Thomas's  Hospital  Medical
School  located in London,  England  under the  direction of Dudley C.  Dumonde,
M.D., Ph.D., a former member of the SAB, and pursuant to approvals obtained from
England's Department of Health and Social Security.

         In the  Phase  I trial  in  England  (completed  in  1987),  forty-nine
patients  suffering  with various forms of solid  cancers,  including  malignant
melanoma,  breast cancer, colon cancer, and other solid tumor types were treated
with MULTIKINE.  The product was administered directly into the lymphatic system
in a number of patients. Significant and lasting lymph node responses, which are
considered to be an indication of improvement in the patient's immune responses,
were observed in these patients. A principal conclusion of
                                      -3-

<PAGE>


the  Phase I trials  was that the side  effects  of the  Company's  products  in
forty-nine  patients were not severe, the treatment was well tolerated and there
was no long-term toxicity.

         The results of the Phase I clinical  study were  encouraging,  and as a
result  the  Company  established  protocols  for  future  clinical  trials.  In
November,  1990, the Florida  Department of Health and  Rehabilitative  Services
("DHRS") gave the physicians at a southern Florida medical institution  approval
to start a  clinical  cancer  trial in  Florida  using the  Company's  MULTIKINE
product.  The focus of the trial was unresectable head and neck cancer (which is
presently  untreatable)  and was the first time that the natural  MULTIKINE  was
administered to cancer patients in a clinical trial in the United States.

         Four patients with regionally advanced squamous cell cancer of the head
and neck were treated with the  Company's  MULTIKINE  product.  The patients had
previously  received  radical  surgery  followed by x-ray  therapy but developed
recurrent  tumors at multiple sites in the neck and were diagnosed with terminal
cancer.  The  patients  had low levels of  lymphocytes  and  evidence  of immune
deficiency (generally a characteristic of this type of cancer).

         Significant tumor reduction occurred in three of the four patients as a
result of the treatment with  MULTIKINE.  Negligible  side effects were observed
and the patients  were treated as  outpatients.  Notwithstanding  the above,  it
should be noted that these trials were only  preliminary and were only conducted
on a small  number of  patients.  It  remains  to be seen if  MULTIKINE  will be
effective in treating any form of cancer.

         In March  1995,  the  Canadian  Health  Protection  Branch,  Health and
Welfare  Ministry  gave  clearance  to the  Company to start a phase I/II cancer
study  using  MULTIKINE.  The study,  which  will  enroll up to 30 head and neck
cancer patients who have failed  conventional  treatments,  will be conducted at
several  sites in the  United  States and Canada  and is  designed  to  evaluate
safety,  tumor responses and immune  responses in patients treated with multiple
courses of  MULTIKINE.  The length of time that each  patient will remain on the
investigational treatment will depend on the patient's response to treatment.

         In February  1996,  the FDA authorized the Company to conduct two human
clinical  studies  using  MULTIKINE  and  focusing on prostate and head and neck
cancer.  The prostate study was conducted at Jefferson Hospital in Philadelphia,
Pennsylvania  and involved  prostate  cancer patients who had failed on hormonal
therapy.  Five  patients  completed  the  treatment and the data from this study
demonstrated  the safety and  feasibility of using MULTIKINE in the treatment of
prostate  cancer.  Biopsies  from the  patients  in the study also  suggest  the
recruitment of  inflammatory  cells to the tumor site.  Based on these findings,
investigators  are currently  preparing a new protocol for evaluation by the FDA
to study the ability of MULTIKINE to treat  patients with prostate  cancer.  The
study is  expected to test  MULTIKINE  as a therapy to be used prior to surgical
removal of the prostate gland. The head and neck cancer study will involve up to
30 cancer patients who have failed using  conventional  therapies.  The head and
neck  cancer  study  in the U.S.  is being  conducted  in  conjunction  with the
Company's Canadian head and neck cancer study.

                                      -4-
<PAGE>

         In January 1997, the FDA authorized a clinical trial using MULTIKINE to
determine its safety in the potential treatment of HIV-infected  individuals and
to determine its effect on various immune system responses.

         In  April  1997,   pursuant  to   authorization   from  Israeli  health
authorities,  a clinical trial was begun using  MULTIKINE to treat head and neck
cancer patients. In September 1997, the Company started a similar clinical trial
in Canada.  The Canadian  study will involve up to 21 patients who are scheduled
for surgery or  radiation.  The first  clinical  center to start  treatment  was
Hospital Notre Dame in Montreal, Canada.

         Proof of  efficacy  for  anti-cancer  drugs is a  lengthy  and  complex
process. At this early stage of clinical investigation,  it remains to be proven
that MULTIKINE will be effective  against any form of cancer.  Even if some form
of MULTIKINE is found to be effective in the treatment of cancer, commercial use
of MULTIKINE may be several years away due to extensive safety and effectiveness
tests that would be necessary before required government approvals are obtained.
It should be noted that other companies and research teams are actively involved
in developing treatments and/or cures for cancer, and accordingly,  there can be
no assurance  that the Company's  research  efforts,  even if successful  from a
medical standpoint, can be completed before those of its competitors.

Process for the Production of IL-2 and IL-2 Product

         The Company's  exclusive license includes  processes for the production
in high yields of natural  human IL-2 using cell culture  techniques  applied to
normal human cells.  Based upon the results of the Company's  research and human
clinical  trials,  the Company  believes  that  "natural"  IL-2 produced by cell
culture  technologies,  such as the  Company's  proprietary  products,  may have
advantages over genetically  engineered,  bacteria-produced  IL-2  ("recombinant
IL-2") manufactured by other companies.  There are basically two ways to produce
IL-2 on a commercial scale: (1) applying genesplicing  techniques using bacteria
or other  micro-organisms  to produce  recombinant  IL-2;  or, (2) applying cell
culture technology using mammalian cells.  Substantive differences exist between
recombinant IL-2 and IL-2 produced through cell culture technology. For example:
(1) cell cultured IL-2 is glycosylated (has sugars attached).  Sugar attachments
play a crucial role in cell  recognition  and have a  significant  effect on how
fast a body clears out  proteins.  Proteins  produced  through  bacteria have no
sugar  attachments and while recombinant IL-2 products produced from recombinant
yeast or insect cells are glycosylated,  they are not so to the right degree, or
at the right locations.  Cell cultured IL-2 has the "right" sugar attachments at
the right places; (2) there are also structural  differences  related to folding
(the way human  proteins work depends on their  sequence  folding);  and (3) the
cell cultured IL-2  "cocktail" is  administered in small dosages as pioneered by
Company  researchers.   This  formulation  and  dosage  mimics  the  way  immune
regulators are naturally  found and function  with- in the body.  This stands in
stark  contrast  to  the  huge  dosages   required  when   recombinant  IL-2  is
administered to patients.  In addition,  patients  treated with recombinant IL-2
usually suffer severe side effects.

         Although  mammalian cells (other than human cells) could be genetically
engineered to produce  glycosylated  IL-2 in larger quantities than are produced
by the Company's method, such mammalian cells could not be genetically
                                      -5-

<PAGE>


engineered to produce the combination of human lymphokines and cytokines,  which
together with human  glycosylated  IL-2 form the  MULTIKINE  product used by the
Company.  The  Company is of the  opinion  that  glycosylated  IL-2  genetically
produced from mammalian  cells must be  administered in large dosages before any
benefits  are  observed.  Even  then,  the  Company  believes  that only a small
percentage  of  patients  will  benefit  from  treatments   consisting  only  of
glycosylated IL-2. In addition,  large dosages of glycosylated IL-2 can, as with
recombinant  IL-2,  result in severe toxic reactions.  In contrast,  the Company
believes the synergy between  glycosylated  IL-2 and certain other  lymphokines/
cytokines allows  MULTIKINE to be administered in low dosages,  thereby avoiding
the severe toxic reactions which often result when IL-2 is administered in large
dosages.

         The Company's technology includes the basic production method employing
the use of normal white blood cells, an improved production method based in part
on this basic production method, a serum-free and mitogen-free IL-2 product, and
a method for using this product in humans.  Mitogens are used to stimulate cells
to produce specific  materials (in this case, IL-2).  Mitogens  remaining in the
product of cell stimulation can cause allergic and anaphylactic reactions if not
removed from the cell product prior to introduction into the body.

         The  Company's  technology  also  includes a cell  culture  process for
producing  interleukin-2  and another type of cell process for producing  serum-
free  and  mitogen-free   interleukin-2  preparations  which  avoids  a  mitogen
stimulation step and uses interleukin-1 and white blood cells.

         The Company has an  agreement  with an  unrelated  corporation  for the
production,  until  August 31,  1998,  of  MULTIKINE  for  research  and testing
purposes.  At present,  this is the Company's only source of MULTIKINE.  If this
corporation  could not, for any reason,  supply the Company with MULTIKINE,  the
Company  estimates that it would take  approximately six to ten months to obtain
supplies  of  MULTIKINE  under an  alternative  manufacturing  arrangement.  The
Company does not know what cost it would incur to obtain this alternative source
of supply.

HGP-30 VACCINE

         The Company,  through its wholly owned subsidiary  Viral  Technologies,
Inc.  ("VTI") is  involved in the  development  of a  prototype  preventive  and
therapeutic  vaccine  against AIDS that is based on HGP-30,  a thirty amino acid
synthetic  peptide derived from the p17 region of the AIDS virus.  VTI holds the
proprietary  rights to certain  synthesized  components  of the p17 gag protein,
which is the outer core region of the AIDS virus (HIV-1).

         Prior to October 1995, Viral  Technologies,  Inc.  ("VTI"),  a Delaware
corporation,  was 50% owned by the Company and 50% owned by Alpha 1 Biomedicals,
Inc. In October 1995, the Company acquired Alpha 1's interest in VTI in exchange
for 159,170 shares of the Company's common stock.

         Evidence  compiled by scientists at George  Washington  University from
toxicology  studies with  different  animal  species  indicates  that the HGP-30
prototype  vaccine  does not appear to be toxic in animals.  The HGP-30  vaccine
being tested differs from most other vaccine candidates in that its active

                                      -6-

<PAGE>


component, the HGP-30 peptide, is derived from the p17 core protein particles of
the virus.  Since  HGP-30 is a totally  synthetic  molecule  containing  no live
virus, it cannot cause infection.  Unlike the envelope (i.e.  outside) proteins,
the p17  region of the AIDS  virus  appears to be  relatively  non-changing.  In
January,  1991, VTI was issued a United States patent  covering the  production,
use and  sale of  HGP-30.  HGP-30  may also be  effective  in  treating  persons
infected with the AIDS virus.

         Approval to start Phase I human clinical  trials in Great Britain using
VTI's  prototype AIDS vaccine  HGP-30 was granted in April 1988. The trial,  the
first in the European  common  market,  began in May 1989 with 18 healthy  (HIV-
negative) volunteers given three different dosages and was completed in December
1990. The trial results indicated that five of eight volunteers  vaccinated with
HGP-30, and whose blood samples were able to be tested, produced "killer" T-cell
responses.  The vaccine also elicited  cell-mediated immunity responses in 7 out
of 9 vaccinated  volunteers  and antibody  responses in 15 out of 18  vaccinated
volunteers.

         In March 1990,  the California  Department of Health  Services Food and
Drug  Branch  (FDB)  approved  the first human  testing  (Phase I trials) in the
United  States of  HGP-30.  The  trials  were  conducted  by  scientists  at the
University of Southern California and San Francisco General Hospital. Twenty-one
healthy  HIV-negative  volunteers  at  medical  centers in Los  Angeles  and San
Francisco  received  escalating  doses of HGP-30 with no clinically  significant
adverse side effects.  The clinical studies confirmed earlier clinical trials in
London.

         In April 1995 VTI, with the approval of the FDB, began another clinical
trial in California  using  volunteers from the previous  study.  The volunteers
received two booster vaccinations.  The volunteers,  who had originally received
the two lowest  dosage  levels,  were asked to donate blood for a SCID mouse HIV
challenge  study.  The SCID mouse is considered to be the best available  animal
model for HIV because it lacks its own immune system and therefore permits human
cell growth. White blood cells from the five (5) vaccinated  volunteers and from
normal donors were injected into groups of SCID mice.  They were then challenged
with high levels of a different  strain of the HIV virus than the one from which
HGP-30 is  derived.  Infection  by virus was  determined  and  confirmed  by two
different  assays,  p24  antigen,  a component  of the virus  core,  and reverse
transcriptase activity, an enzyme critical to HIV replication.  Of the SCID mice
given blood from vaccinated volunteers,  78% showed no HIV infection after virus
challenge as compared to 13% of the mice given blood from unvaccinated donors.

         In September  1997,  VTI completed a Phase I safety study of the HGP-30
AIDS vaccine in 24 HIV infected  patients.  The study showed that  immunizations
with the HGP-30 vaccine coupled with KLH were safe in AIDS patients.

         In December  l987,  VTI signed a licensing  agreement  with Nippon Zeon
Co., Ltd.  ("Nippon Zeon"), a Japanese  chemical  manufacturer,  granting Nippon
Zeon exclusive  rights to VTI's  prototype AIDS vaccine and  improvements in the
Pacific Area. Under the agreement, VTI received an initial licensing payment, as
well as a pre-commercialization payment, and was also entitled to receive

                                      -7-

<PAGE>


additional  pre-commercialization  payments  dependent  upon  receipt of certain
regulatory  approvals.  In  l995  Nippon  Zeon  released  its  rights  to  VTI's
technology in consideration  for VTI's agreement to pay Nippon Zeon a royalty on
sales of products made with VTI's technology in the licensed area. In July l996,
Nippon Zeon agreed to surrender its royalty rights,  as well as any other rights
it may have had to VTI's  technology,  in  exchange  for  45,000  shares  of the
Company's common stock.

         Although  there has been  important  independent  research  showing the
possible significance of the p17 region of HIV-1, there can be no assurance that
any of VTI's  technology  will be  effective  in the  prevention,  diagnosis  or
treatment  of AIDS.  There can be no  assurance  that other  companies  will not
develop a product that is more effective or that VTI ultimately  will be able to
develop and bring a product to market in a timely manner that would enable it to
derive commercial benefits.

         In January 1991, VTI was awarded a U.S.  patent  covering the exclusive
production, use and sale of HGP-30. In February 1993, VTI was awarded a European
patent covering HGP-30 and certain other peptides.

T-CELL MODULATION PROCESS

         In January 1997, the Company acquired a new patented T-cell  Modulation
Process  which uses  "heteroconjugates"  to direct the body to choose a specific
immune  response.  The  heteroconjugate  technology,  also  known as  L.E.A.P.S.
(Ligand  Epitope  Antigen  Presentation  System),  is  intended  to  selectively
stimulate the human immune system to more effectively fight bacterial, viral and
parasitic  infections and cancer, when it cannot do so on its own.  Administered
like  vaccines,  heteroconjugates  combine  T-cell  binding  ligands with small,
disease  associated,  peptide antigens and may provide a new method to treat and
prevent certain diseases.

         The ability to generate a specific immune response is important because
many diseases are often not combated  effectively due to the body's selection of
the "inappropriate" immune response. The capability to specifically reprogram an
immune response may offer a more effective  approach than existing  vaccines and
drugs in attacking an underlying disease.

         The Company  intends to use this new technology to improve the cellular
immune response of VTI's HIV HGP-30 immunogen which is currently in two clinical
studies.  In addition,  the Company  intends to use the  technology to develop a
potential Tuberculosis (TB)  vaccine/treatment.  TB is the largest killer of all
infectious  diseases worldwide and new strains of drug resistant TB are emerging
daily. The technology is also a potential  platform  technology which could also
work with many  other  peptides.  Using  this new  technology,  the  Company  is
currently conducting in vitro laboratory and in vivo animal studies.

         In  August  1996,  the  Company  signed  a  Cooperative  Research  and
Development Agreement ("CRADA") with the Naval Medical Research Institute of

                                      -8-

<PAGE>


the U.S. Navy to jointly develop a potential malaria vaccine using the Company's
heteroconjugate  technology.  Malaria  affects about 300-500  million people per
year and is responsible for about 2.7 million deaths annually. It is a parasitic
disease transmitted by mosquitoes.  As with tuberculosis,  the emergence of drug
resistant  strains is a major problem,  as is the emergence of mosquitoes  which
are resistant to  traditional  insecticides.  While at the present the number of
malaria  cases are not a major  problem in the  continental  U.S.,  there are an
increasing  number of cases involving  Americans  bringing the disease home from
overseas  travels.  Currently,  there is no approved malaria vaccine anywhere in
the world.

         In October 1996, the Company and Northeastern  Ohio University  College
of Medicine signed a Collaborative  Research  Agreement to jointly  identify and
evaluate  Herpes  Simplex  Virus  related  peptides.  This study made use of the
Company's new  heteroconjugate  technology which combines T-cell binding ligands
with small,  disease  associated,  peptide antigens.  In the past, some vaccines
have worked simply by  vaccination  with viral  proteins  (e.g.  hepatitis B) to
immunize  patients.  In the case of herpes simplex,  that strategy has yet to be
proven  successful.  The  purpose  of adding the  T-cell  binding  ligand was to
increase the  effectiveness  of the vaccine by directing the immune  response to
react in the way most likely to eliminate or control the disease agent.  To test
this hypothesis in herpes simplex, the researchers administered the vaccine with
a T-cell  binding  ligand  to one group of mice in order to  direct  the  immune
response  to  the  cellular  side,  which  is  thought  to  be  protective.  The
researchers  also  administered  the vaccine to a separate group of mice using a
different  T-cell  binding  ligand to direct the immune  response to the humoral
(antibody) side, which is thought to be non-protective.  For both vaccines,  the
herpes  simplex  peptide was kept the same.  The results of the study  indicated
that the  immunizations  allowed the mice to resolve the  infection  quicker and
more  effectively  resulting  in minimal  symptoms  and  mortality.  The vaccine
inducing a cellular immune response was protective  while the vaccine inducing a
humoral  (antibody) immune response was not protective and actually  accelerated
disease  progression.  Research conducted pursuant to this study may lead to the
future development of a herpes simplex vaccine.

         Conservative estimates of those individuals who have genital infections
are  30-40  million  in the  U.S.  Oral  herpetic  infections  are of a  greater
frequency.  In newborns or in  immunosuppressed  patients (e.g. AIDS) herpes can
lead to serious illness and death.  Vaccination against herpes simplex virus may
prevent or treat  herpes  simplex  infection.  Unlike most other  viruses,  once
infected,  a  herpes  virus  remains  in  hiding  within  an  individual  and is
reactivated often by stress-inducing factors. For some individuals,  recurrences
may take place on a monthly basis.  Although there are antiviral drugs which are
used to prevent serious  disease and lessen the symptoms,  there is currently no
method to effectively prevent initial infection,  to eliminate the virus from an
infected person, or to prevent recurrences.

         Scientists at  Northeastern  Ohio  University  College of Medicine have
been  working on methods of treating  and  detecting  the herpes  virus for over
fifteen years.


                                      -9-

<PAGE>


         The  T-cell   Modulation   technology   was  acquired  from   Cell-Med,
Incorporated  ("CELL-MED") in consideration for the Company's payment of $56,000
plus the issuance,  during the spring of 1997, of 33,378 shares of the Company's
common  stock . The  Company  must pay  CELL-MED  additional  payments  of up to
$600,000, depending upon the Company's ability to obtain regulatory approval for
clinical studies using the technology.  In addition,  should the Company receive
FDA  approval  for the sale of any product  incorporating  the  technology,  the
Company is obligated to pay CELL-MED an advance  royalty of $500,000,  a royalty
of 5% of the sales price of any product  using the  technology,  plus 15% of any
amounts the Company receives as a result of sublicensing the technology. So long
as the Company retains rights in the technology,  the Company has also agreed to
pay the future costs  associated  with  pursuing and or  maintaining  CELL-MED's
patent  and patent  applications  relating  to the  technology.  The  technology
obtained  from  CELL-MED  is covered  by  several  U.S.  and  European  patents.
Additional patent applications are pending.

RESEARCH AND DEVELOPMENT

         Since 1983, and through September 30, 1997,  approximately  $18,988,000
has been  expended on  Company-sponsored  research  and  development,  including
approximately $6,012,000,  $3,471,000,  and $1,825,000,  respectively during the
years  ended  September  30,  1997,  1996 and  1995.  Research  and  development
expenditures  prior  to  October  1995 do not  include  amounts  spent  by Viral
Technologies,  Inc. on research and development.  Since May, 1986 (the inception
of VTI) and through September 30, 1995, VTI has spent  approximately  $3,365,000
on research and development.

         The  Company  has  established  a  Scientific  Advisory  Board  ("SAB")
comprised of scientists  distinguished  in  biomedical  research in the field of
lymphokines and related areas. From time to time,  members of the SAB advise the
Company on its research  activities.  Institutions with which members of the SAB
are  affiliated  have  in the  past  conducted  and  may in the  future  conduct
Company-sponsored  research.  The SAB has in the past and may in the future,  at
its discretion,  invite other scientists to opine in confidence on the merits of
the Company-sponsored  research.  Members of the SAB receive $500 per month from
the Company and have also been  granted  options  (for serving as members of the
SAB) which  collectively  allow for the  purchase of up to 15,000  shares of the
Company's  Common  Stock.  The options are  exercisable  at prices  ranging from
$13.80 to $19.70 per share.

         The members of the Company's SAB are:

         Dr.   Michael   Chirigos  -  former  head  of  the  Virus  and  Disease
Modification  Section,  National  Institutes  of Health (NIH),  National  Cancer
Institute  (NCI) from 1966-1981 and the  Immunopharmacology  Section,  NIH, NCI,
Biological Response Modifier Program until 1985.

         Dr. Evan M. Hersh -  Vice-Chairman,  Department of Internal  Medicine,
Chief,  Section  of  Hematology/Oncology,   Department  of  Internal  Medicine,
Tucson, AZ.  Director of Clinical Research, Arizona Cancer Center, Tucson.


                                      -10-

<PAGE>


         Dr. Michael J. Mastrangelo - Director,  Division of Medical  Oncology;
Professor of Medicine, Jefferson Medical College,  Philadelphia,  Pennsylvania;
and  Associate  Clinical  Director,   Jefferson  Cancer  Center,  Philadelphia,
Pennsylvania.

         Dr. Alan B.  Morris,  Ph.D.  -  Professor,  Department  of  Biological
Sciences, University of Warwick, Coventry, U.K.

GOVERNMENT REGULATION

         The  investigational  agents and future  products  of the  Company  are
regulated in the United  States under the Federal  Food,  Drug and Cosmetic Act,
the Public Health Service Act, and the laws of certain states.  The Federal Food
and Drug Administration (FDA) exercises significant  regulatory control over the
clinical   investigation,   manufacture  and  marketing  of  pharmaceutical  and
biological products.

         Prior to the  time a  pharmaceutical  product  can be  marketed  in the
United  States  for  therapeutic  use,  approval  of the FDA  must  normally  be
obtained.  Certain states,  however, have passed laws which allow a state agency
having  functions  similar  to  the  FDA  to  approve  the  testing  and  use of
pharmaceutical  products  within the  state.  In the case of either FDA or state
regulation, preclinical testing programs on animals, followed by three phases of
clinical  testing on humans,  are typically  required in order to establish pro-
duct safety and efficacy.

         The first stage of evaluation,  preclinical testing,  must be conducted
in animals.  After lack of toxicity has been demonstrated,  the test results are
submitted  to the FDA (or state  regulatory  agency)  along  with a request  for
clearance to conduct clinical testing,  which includes the protocol that will be
followed in the initial human clinical evaluation.  If the applicable regulatory
authority does not object to the proposed study,  the  investigator  can proceed
with  Phase I trials.  Phase I trials  consist of  pharmacological  studies on a
relatively few number of humans under rigidly controlled  conditions in order to
establish lack of toxicity and a safe dosage range.

         After  Phase I testing  is  completed,  one or more Phase II trials are
conducted in a limited number of patients to test the product's ability to treat
or prevent a  specific  disease,  and the  results  are  analyzed  for  clinical
efficacy and safety. If the results appear to warrant confirmatory  studies, the
data is submitted to the applicable regulatory authority along with the protocol
for a Phase III trial.  Phase III trials  consist of extensive  studies in large
populations  designed to assess the safety of the product and the most desirable
dosage in the treatment or prevention of a specific disease.  The results of the
clinical  trials for a new biological drug are submitted to the FDA as part of a
product license application ("PLA"), a New Drug Application ("NDA") or Biologics
License Application ("BLA"),  depending on the type or derivation of the product
being studied.

         In  addition  to  obtaining  FDA  approval  for a product,  a biologics
establishment  license  application  ("ELA") may need to be filed in the case of
biological products derived from blood, or not considered to be sufficiently

                                      -11-

<PAGE>


well  characterized,  in  order  to  obtain  FDA  approval  of the  testing  and
manufacturing  facilities in which the product is produced. To the extent all or
a portion  of the  manufacturing  process  for a product is handled by an entity
other than the Company,  the Company must similarly receive FDA approval for the
other   entity's   participation   in  the   manufacturing   process.   Domestic
manufacturing  establishments are subject to inspections by the FDA and by other
Federal,  state and  local  agencies  and must  comply  with Good  Manufacturing
Practices  ("GMP")  as  appropriate  for  production.   In  complying  with  GMP
regulations, manufacturers must continue to expend time, money and effort in the
area of  production,  quality  control  and  qualify  assurance  to ensure  full
technical compliance.

         The  process  of drug  development  and  regulatory  approval  requires
substantial  resources and many years. There can be no assurance that regulatory
approval will ever be obtained for products  developed by the Company.  Approval
of drugs and  biologicals by regulatory  authorities  of most foreign  countries
must also be obtained  prior to initiation of clinical  studies and marketing in
those  countries.  The approval  process  varies from country to country and the
time period required in each foreign country to obtain approval may be longer or
shorter than that required for regulatory approval in the United States.

         There are no assurances that clinical  trials  conducted under approval
from state authorities or conducted in foreign countries will be accepted by the
FDA. Product  licensure in a foreign country does not mean that the product will
be licensed by the FDA and there are no assurances that the Company will receive
any approval of the FDA or any other  governmental  entity for the manufacturing
and/or marketing of a product.  Consequently,  the commencement of the marketing
of any Company product is, in all likelihood, many years away.

COMPETITION AND MARKETING

         Many companies,  nonprofit organizations and governmental  institutions
are  conducting  research on  lymphokines.  Competition  in the  development  of
therapeutic agents and diagnostic products incorporating lymphokines is intense.
Large,  well-established  pharmaceutical  companies  are  engaged in  lymphokine
research  and  development  and have  considerably  greater  resources  than the
Company has to develop  products.  The establishment by these large companies of
in-house  research groups and of joint research  ventures with other entities is
already  occurring in these areas and will probably  become even more prevalent.
In addition, licensing and other collaborative arrangements between governmental
and other  nonprofit  institutions  and commercial  enterprises,  as well as the
seeking  of patent  protection  of  inventions  by  nonprofit  institutions  and
researchers,  could  result  in  strong  competition  for the  Company.  Any new
developments  made by such  organizations  may  render  the  Company's  licensed
technology and know-how obsolete.

         Several  biotechnology  companies are producing  IL-2-like  compounds.
The Company believes,  however, that it is the only producer of a patented IL-2
product using a patented cell-culture technology with normal human cells.  The

                                      -12-

<PAGE>


Company  foresees that its  principle  competition  will come from  producers of
genetically-engineered  IL-2-like products. However, it is the Company's belief,
based upon growing  scientific  evidence,  that its natural IL-2  products  have
advantages  over  the  genetically  engineered,   IL-2-like  products.  Evidence
indicates that  genetically  engineered,  IL-2-like  products,  which lack sugar
molecules  and  typically  are  not  water  soluble,  may be  recognized  by the
immunological  system as a  foreign  agent,  leading  to a  measurable  antibody
build-up and thereby possibly voiding their therapeutic value. Furthermore,  the
Company's  research has established that to have optimum  therapeutic value IL-2
should be  administered  not as a single  substance  but  rather as an IL-2 rich
mixture of certain  lymphokines  and other  proteins,  i.e. as a "cocktail".  If
these differences prove to be of importance, and if the therapeutic value of its
MULTIKINE product is conclusively  established,  the Company believes it will be
able to establish a strong competitive position in a future market.

         The Company has not established a definitive plan for marketing nor has
it established a price structure for the Company's saleable  products.  However,
the Company intends, if the Company is in a position to begin  commercialization
of its products,  to enter into written marketing  agreements with various major
pharmaceutical  firms with  established  sales forces.  The sales forces in turn
would probably target the Company's  products to cancer centers,  physicians and
clinics involved in immunotherapy.

         Competition  to develop  treatments for the control of AIDS is intense.
Many of the  pharmaceutical  and  biotechnology  companies  around the world are
devoting substantial sums to the research and development of technologies useful
in these areas.  VTI's development of its experimental  HGP-30 AIDS Vaccine,  if
successful,  would likely face intense  competition from other companies seeking
to find alternative or better ways to prevent and treat AIDS.

         Both the Company and VTI may encounter problems,  delays and additional
expenses in developing  marketing  plans with outside  firms.  In addition,  the
Company and VTI may experience other limitations  involving the proposed sale of
their products,  such as uncertainty of third-party  reimbursement.  There is no
assurance  that the Company or VTI can  successfully  market any products  which
they may develop or market them at competitive prices.

         The clinical trials funded to date by VTI have not been approved by the
FDA, but rather have been conducted  pursuant to approvals obtained from certain
states and foreign countries. Since the results of these clinical trials may not
be accepted by the FDA, companies which are conducting  clinical trials approved
by the  FDA may  have a  competitive  advantage  in that  the  products  of such
companies are further advanced in the regulatory process than those of VTI.

ITEM 2.  PROPERTIES

         The Company's  MULTIKINE  product used in its  pre-clinical and Phase I
clinical  trials in England was  manufactured  at a pilot  plant at St.  Thomas'
Hospital  Medical  School using the Company's  patented  production  methods and
equipment  owned by the  Company.  The  MULTIKINE  product  used in the  Florida
clinical  trials was  manufactured  in Florida.  In February  1993,  the Company
signed an agreement  with a third party  whereby the third party  constructed  a
facility designed to produce the Company's  MULTIKINE product.  The Company paid
the third party the cost of constructing this facility (approximately  $200,000)
in accordance with the Company's specifications.


                                      -13-

<PAGE>


         In October 1994, the Company  completed the  construction of a research
laboratory  in space leased by the Company.  The cost of modifying and equipping
this space for the Company's purposes was approximately  $1,200,000. In February
l997,  the Company added an  additional  3,900 square feet to this facility at a
cost, including equipment, of approximately $l20,000.

         The Company  leases office space at 66 Canal Center Plaza,  Alexandria,
Virginia  at a monthly  rental of  approximately  $8,500 per month.  The Company
believes this arrangement is adequate for the conduct of its present business.

ITEM 3.  LEGAL PROCEEDINGS

         The Company is not a party to any pending legal proceeding.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         Not applicable.

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

         As of November 30, 1997, there were approximately  2,800 record holders
of the  Company's  Common  Stock and  approximately  100  record  holders of the
Company's  Warrants.  Prior to June 5,  1997,  the  Company's  Common  Stock and
Warrants were traded on the National Association of Securities Dealers Automatic
Quotation  ("NASDAQ") System.  Since June 5, 1997 the Company's Common Stock and
Public Warrants have traded on the American Stock Exchange.  Set forth below are
the range of high and low  quotations  for the periods  indicated as reported by
NASDAQ and the American Stock Exchange, and as adjusted for the 10 for 1 reverse
stock split which was approved by the Company's  shareholders  on April 28, 1995
and became effective on May 1, 1995. The market quotations reflect  inter-dealer
prices, without retail mark-up, mark-down or commissions and may not necessarily
represent actual transactions.

           Quarter
           Ending                      Common Stock             Warrants
                                       High     Low           High    Low

           12/31/95                   $ 4.75   $ 2.28        $0.25   $0.09
           3/31/96                    $ 7.12   $ 2.68        $0.28   $0.03
           6/30/96                    $14.38   $ 4.56        $0.41   $0.16
           9/30/96                    $12.00   $ 5.62        $0.44   $0.21

           12/31/96                   $ 6.63   $ 3.50        $0.28   $0.12
           3/31/97                    $ 6.12   $ 4.19        $0.22   $0.12
           6/30/97                    $ 5.12   $ 2.75        $0.44   $0.09
           9/30/97                    $ 8.06   $ 3.12        $0.69   $0.19

         Holders of Common Stock are  entitled to receive such  dividends as may
be declared by the Board of Directors  out of funds legally  available  therefor
and, in the event of liquidation,  to share pro rata in any  distribution of the
Company's  assets after  payment of  liabilities.  The Board of Directors is not
obligated to declare a dividend. The Company has not paid any dividends on

                                      -14-

<PAGE>


its common  stock and the  Company  does not have any  current  plans to pay any
common stock dividends.

         The provisions in the Company's  Articles of Incorporation  relating to
the  Company's  Preferred  Stock would allow the  Company's  directors  to issue
Preferred  Stock with rights to multiple  votes per share and  dividends  rights
which would have priority over any dividends  paid with respect to the Company's
Common  Stock.  The issuance of  Preferred  Stock with such rights may make more
difficult  the removal of  management  even if such removal  would be considered
beneficial  to  shareholders  generally,  and will have the  effect of  limiting
shareholder  participation  in  certain  transactions  such as mergers or tender
offers if such transactions are not favored by incumbent management.

ITEM 6.  SELECTED FINANCIAL DATA

         The following  selected  financial  data should be read in  conjunction
with the more detailed financial  statements,  related notes and other financial
information included herein.

<TABLE>
<CAPTION>
                                      For the  Years  Ended  September  30,
                         1997          1996          1995          1994         1993
<S>                     <C>          <C>           <C>           <C>           <C>

Investment Income &
  Other Revenues     $   438,145   $  322,370   $   423,765   $  624,670   $  997,964
Expenses:
Research and
  Development          6,011,670    3,471,477     1,824,661    2,896,l09    1,307,042
Depreciation
  and Amortization       3l3,547      290,829       262,705      138,755       55,372
General and
  Administrative       2,302,386    2,882,958     1,713,912    1,621,990    1,696,119
Equity in loss of
  joint venture               --        3,772       501,125      394,692      344,423

Net Loss             $(8,189,458) $(6,326,666)  $(3,878,638) $(4,426,876) $(2,404,992)

Loss per common share     $(0.88)      $(0.98)       $(0.89)      $(1.06)      $(0.58)

Weighted average
  common shares
  outstanding          9,329,419    6,425,316     4,342,628    4,185,240    4,155,431

Balance Sheet Data:
                                                   September 30,
                        1997          1996         1995          1994           1993

Working Capital      $4,581,247   $10,266,104   $3,983,699    $5,795,191   $10,296,472
Total Assets          6,334,397    11,878,370    6,359,011     8,086,670    11,633,090
Total Liabilities       508,617       294,048    1,516,978     l,407,602       688,231
Shareholders'
  Equity              5,825,780    11,584,322    4,842,033     6,679,068    10,944,859

</TABLE>
No dividends have been declared on the Company's common stock.


                                      -15-

<PAGE>


ITEM 7.  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND
RESULTS OF OPERATIONS

Results of Operations

Fiscal 1997

         Interest  income  during the year ending  September  30, l997  reflects
interest earned on investments. Research and development expenses have increased
due to the  beginning  of new clinical  studies  with cancer and AIDS  patients.
Research and  development  expenses  also  increased  due to the purchase of the
MULTIKINE  rights from the Sittona Company  ($2,250,000),  which was expensed as
research and development expenses, as well as the payment to Cell-Med ($125,000)
to retain ownership of the L.E.A.P.S. technology.

Fiscal 1996

         Interest  income  during the year ending  September  30, l996  reflects
interest  earned on  investments.  Other  revenues were derived from  commercial
services provided by the Company's laboratory. Research and development expenses
increased  significantly due to the Company's new clinical trials as well as the
consolidation of VTI, as explained below.

         Prior to October 30, 1995,  VTI was owned 50% by the Company and 50% by
Alpha 1 Biomedicals,  Inc. Effective October 30, 1995 the Company acquired Alpha
1's  interest in VTI in  exchange  for 159,170  shares of the  Company's  common
stock. Prior to this acquisition the Company accounted for its investment in VTI
using  the  equity  method  of  accounting.  Following  the  acquisition  of the
remaining 50% interest in VTI on October 30, 1995,  the financial  statements of
VTI have been consolidated with those of the Company.

         The  acquisition of VTI was accounted for under the purchase  method of
accounting. Since the acquisition represented primarily research and development
costs, the purchase price for the remaining 50% interest in VTI was expensed and
caused research and development expense for the year ended September 30, 1996 to
increase.

         The  consolidation  of VTI's  financial  statements  with  those of the
Company also had the following effects:

         1. Interest income declined from the comparable  period in the previous
year  since  interest  income  associated  with the  Company's  loans to VTI was
eliminated upon consolidation.

         2. Research and development  expenses increased due to the inclusion of
VTI's research and development expenses with those of the Company.

         3. General and  administrative  expenses increased due to the inclusion
of VTI's general and administrative expenses with those of the Company.

         4.  Capitalized  patent costs  increased  due to the inclusion of VTI's
patent expenditures with those of the Company.


                                      -16-

<PAGE>


Fiscal 1995

         Revenues for the year ended  September 30, 1995 consisted  primarily of
interest  earned on funds  received  from the  Company's  February  1992  public
offering.  The interest  income and  investment  balances have declined from the
previous  year as funds  were  used  for  ongoing  expenses  and  equipping  the
Company's new laboratory. Research and development expenses decreased due to the
use of the Company's  laboratory  for research  programs and the completion of a
research  and  development  project  relating  to  the  Company's  manufacturing
process.  General and  administrative  expenses  increased  as the result of the
expenses  (approximately  $100,000)  associated  with the Company's  1995 annual
meeting  of  shareholders.  The  Company  did  not  have  any  meetings  of  its
shareholders  during  fiscal  1994.   Significant   components  of  general  and
administrative  expenses  during this year were  salaries and employee  benefits
($341,000),   automobile,   travel  and   expense   reimbursements   ($271,000),
shareholder   communications  and  investor  relations  ($245,000),   legal  and
accounting   ($134,000),   and  officers  and  directors   liability   insurance
($138,000).  Losses  associated with the Company's joint venture interest in VTI
increased due to an increase in VTI's research and development expenditures.

Liquidity and Capital Resources

         The Company has had only limited  revenues  from  operations  since its
inception in March l983. The Company has relied upon proceeds  realized from the
public and private  sale of its Common  Stock to meet its funding  requirements.
Funds raised by the Company have been expended  primarily in connection with the
acquisition of an exclusive worldwide license to certain patented and unpatented
proprietary  technology and know-how relating to the human immunological defense
system,  the  funding  of  VTI's  research  and  development   program,   patent
applications,  the repayment of debt,  the  continuation  of Company-  sponsored
research and  development,  administrative  costs and construction of laboratory
facilities. Inasmuch as the Company does not anticipate realizing revenues until
such time as it enters into licensing  arrangements regarding the technology and
know-how  licensed  to it (which  could take a number of years),  the Company is
mostly  dependent  upon the proceeds from the sale of its securities to meet all
of its liquidity and capital resource requirements.

         In February  1992, the Company  received net proceeds of  approximately
$13,800,000  from the sale, in a public  offering,  of 517,500  shares of Common
Stock and 5,175,000 Warrants. Every five Warrants entitle the holder to purchase
one  additional  share of Common  Stock at a price of $6.00  per share  prior to
February 7, 1998.

         In June and September  l995, the Company  completed  private  offerings
whereby  it sold a total of  1,150,000  units  at  $2.00  per  unit.  Each  unit
consisted of one share of Common Stock and one  Warrant.  Each Warrant  entitles
the holder to purchase one additional  share of Common Stock at a price of $3.25
per share at any time prior to June 30,  1997.  The net  proceeds to the Company
from these offerings,  after the payment of Sales Agent's  commissions and other
offering  expenses,  were  approximately  $2,000,000.  On November  30, 1995 the
Company  and the  investors  in these  Private  Offerings  agreed to reduce  the
exercise price of the Warrants to $1.60 per share in return for the

                                      -17-

<PAGE>


commitment on the part of the investors to exercise 312,500 Warrants  ($500,000)
prior to December 23, 1995 and an additional  312,500 Warrants  ($500,000) prior
to  January  31,  1996.  All  Warrants  sold in this  Offering  have  since been
exercised.

         In March  1996,  the  Company  sold  $l,250,000  of  Convertible  Notes
("Notes") to two persons.  The Notes were convertible from time to time in whole
or in part, into shares of the Company's  Common Stock. The conversion price was
the lesser of (i) $5 per share or (ii) 80% of the  average  closing bid price of
the Company's  Common Stock during the five trading days  immediately  preceding
the date of such  conversion.  The Notes were  payable on  December  1, 1996 and
accrued  interest at 10% per annum.  All of the Notes have since been  converted
into 250,000 shares of the Company's Common Stock.

         In May 1996,  the Company  sold 3,500  shares of its Series A Preferred
Stock (the  "Preferred  Shares")  for  $3,500,000  or $1,000  per share.  At the
purchasers'  option, up to 1,750 Preferred Shares were convertible,  on or after
60 days from the closing  date of the  purchase of such shares (the  "Closing"),
into shares of the Company's Common Stock on the basis of one share of Preferred
Stock for shares of Common  Stock  equal in number to the amount  determined  by
dividing $1,000 by 85% of the Closing Price of the Company's  Common Stock.  All
Preferred Shares were convertible,  on or after 90 days from the Closing, on the
basis of one share of Preferred  Stock for shares of the Company's  Common Stock
equal in  number  to the  amount  determined  by  dividing  $1,000 by 83% of the
Closing  Price of the  Company's  Common  Stock.  The term  "Closing  Price" was
defined as the average closing bid price of the Company's  Common Stock over the
five-day  trading  period  ending  on the day prior to the con-  version  of the
Preferred  Stock.  All  outstanding  shares of the Series A Preferred Stock have
since been converted into 632,041 shares of the Company's Common Stock.

         In August  1996,  the Company  sold,  in a private  transaction,  5,000
shares of its Series B Preferred  Stock (the  "Series B Preferred  Shares")  for
$5,000,000 or $1,000 per share. At the purchasers'  option, up to 2,500 Series B
Preferred Shares are convertible,  on or after ten days from the date the shares
were  registered  for public  sale (the  "Effective  Date"),  into shares of the
Company's  Common Stock on the basis of one share of Preferred  Stock for shares
of Common Stock equal in number to the amount  determined by dividing  $1,000 by
87% of the Closing Price of the Company's  Common  Stock.  All Preferred  Shares
were  convertible,  on or after 40 days from the Effective Date, on the basis of
one share of Preferred  Stock for shares of the Company's  Common Stock equal in
number to the amount  determined by dividing  $1,000 by 85% of the Closing Price
of the  Company's  Common  Stock.  The term  "Closing  Price" is  defined as the
average  closing  bid price of the  Company's  Common  Stock  over the  five-day
trading period ending on the day prior to the conversion of the Preferred Stock.
Notwithstanding the above, the conversion price could not be less than $3.60 nor
more than $14.75. By means of a Registration Statement filed with the Securities
and Exchange Commission, the shares issuable upon the conversion of the Series B
Preferred  Shares have been  registered  for public sale.  Prior to December 20,
1996,  1,900 Series B Preferred Shares were converted into 527,774 shares of the
Company's common stock. In December 1996 the Company  repurchased 2,850 Series B
Preferred  Shares  for  $2,850,000  plus  warrants  which  allow the  holders to
purchase up to 99,750 shares of the  Company's  common stock for $4.25 per share
at any time

                                      -18-

<PAGE>


prior  to  December  15,  1999.  The  Company  raised  funds  required  for this
repurchase  from  the  sale of its  Series C  Preferred  Stock.  In May 1997 all
remaining 250 shares of the Series B Preferred  Stock were converted into 69,444
shares of common  stock.  As of November  30, 1997  Warrants for the purchase of
17,500 shares of common stock had been exercised.

         In December 1996, the Company raised  $2,850,000 from the sale of units
consisting of 2,850 shares of the Company's  Series C Preferred  Stock,  379,763
Series A Warrants and 379,763 Series B Warrants.  The Series C Preferred  Shares
were  convertible  into shares of the Company's Common Stock on the basis of one
share of  Preferred  Stock for  shares of  Common  Stock  equal in number to the
amount  determined  by  dividing  $1,000  by  85% of the  Closing  Price  of the
Company's  Common Stock (the "Conversion  Price").  The term "Closing Price" was
defined as the average closing bid price of the Company's  Common Stock over the
five  day  trading  period  ending  on the day  prior to the  conversion  of the
Preferred  Stock.  Notwithstanding  the above, the Conversion Price could not be
more than  $4.00.  Beginning  90 days after  December  17,  1996 one half of the
Series C Preferred  Shares were  convertible into shares of the Company's common
stock. All preferred shares were convertible into shares of the Company's common
stock beginning 180 days after December 17, 1996. Each Series A Warrant entitles
the holder to purchase  one share of the  Company's  common  stock at a price of
$4.50  per  share at any time  prior to March 15,  1998.  Each  Series B Warrant
entitles  the holder to purchase  one share of the  Company's  common stock at a
price of $4.50 per share at any time prior to March 15, 1999. As of November 30,
1997 all shares of the Series C Preferred Stock have been converted into 915,271
shares  of the  Company's  common  stock,  273,163  Series A  Warrants  had been
exercised and 253,175 Series B Warrants had been exercised.

         In October  1994,  the Company  completed the  construction  of its own
research  laboratory in a facility leased by the Company.  The cost of modifying
the leased space and providing the  equipment  for the research  laboratory  was
approximately  $1,200,000.  In August 1994, the Company  obtained a loan to fund
the majority of the costs for the research  laboratory.  The Company repaid this
loan during the quarter ending September 30, 1996. In February l997, the Company
added an  additional  3,900  square feet to this  facility at a cost,  including
equipment, of approximately $l20,000.

         On December  22, 1997,  the Company sold 10,000  shares of its Series D
Preferred Stock, 550,000 Series A Warrants and 550,000 Series B Warrants, to ten
institutional  investors for  $10,000,000.  The Series D Preferred Shares may be
converted into shares of the Company's Common Stock. Prior to September 19, 1998
(or such earlier date as the market price of the Company's Common Stock is $3.45
or less for five  consecutive  trading days) the number of shares  issuable upon
the conversion of each Series D Preferred  Share is to be determined by dividing
$1,000 by $8.28.  On or after  September 19, 1998 the number of shares  issuable
upon the  conversion  of each Series D Preferred  Share is to be  determined  by
dividing  $1,000 by the lower of (i)  $8.28,  or (ii) the  average  price of the
Company's  common  stock for any two trading  days  during the ten trading  days
preceding  the  conversion  date.  Each  Series A Warrant  allows  the holder to
purchase one share of the Company's  common stock for $8.62 at any time prior to
December 22, 2001. Each Series B Warrant allows

                                      -19-

<PAGE>


the holder to purchase one share of the Company's  Common Stock for $9.31 at any
time prior to December 22, 2001.  The Company has agreed to file a  registration
statement with the Securities and Exchange  Commission  covering the sale of the
common stock issuable upon the conversion of the Series D Preferred Stock and/or
the exercise of the Series A and Series B Warrants.

         During the twelve month period ending  September 30, l998,  the Company
expects that it will spend  approximately  $3,500,000 on research,  development,
and  clinical  trials.   This  amount  includes  VTI's  estimated  research  and
development  expenses during fiscal l998.  Prior to October l995, VTI's research
and  development  expenses  were  shared 50% by the  Company  and 50% by Alpha 1
Biomedicals, Inc. VTI became a wholly-owned subsidiary of the Company in October
l995 when the Company purchased Alpha 1's 50% interest in VTI. The Company plans
to use its existing  financial  resources  to fund its research and  development
program during this period.

         Other than funding its research and  development  program and the costs
associated with its research laboratory,  the Company does not have any material
capital commitments.

         It should be noted that substantial additional funds will be needed for
more extensive clinical trials which will be necessary before the Company or VTI
will be able to apply to the FDA for approval to sell any products  which may be
developed on a commercial basis throughout the United States.  In the absence of
revenues,  the Company will be required to raise  additional  funds  through the
sale of securities,  debt financing or other  arrangements  in order to continue
with  its  research  efforts.  However,  there  can be no  assurance  that  such
financing will be available or be available on favorable terms.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         See the Financial Statements included with this Report.

ITEM 9.  CHANGES IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
FINANCIAL DISCLOSURE

         Not applicable.

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Officers and Directors

    Name                     Age          Position

    Maximilian de Clara       69       Director and President
    Geert R. Kersten, Esq.    39       Director, Chief Executive
                                        Officer, Secretary and Treasurer
    Patricia B. Prichep       45       Vice President of Operations

                                      -20-

<PAGE>



    Name                     Age               Position

    M. Douglas Winship        47       Vice President of Regulatory
                                       Affairs and Quality Assurance
    Dr. Eyal Talor            42       Vice    President    of   Research   and
Manufacturing
    Dr. Prem S. Sarin         63       Vice   President  of  Research  for Viral
                                         Technologies, Inc.
    Dr. Daniel H. Zimmerman   56       Vice President of Cellular Immunology
    Mark V. Soresi            45       Director
    F. Donald Hudson          64       Director

         The  directors  of the Company  serve in such  capacity  until the next
annual meeting of the Company's  shareholders  and until their  successors  have
been duly  elected and  qualified.  The  officers  of the  Company  serve at the
discretion of the Company's directors.

         Mr.  Maximilian  de Clara,  by virtue of his position as an officer and
director of the Company,  may be deemed to be the "parent" and  "founder" of the
Company as those terms are defined under applicable rules and regulations of the
Securities and Exchange Commission.

         The  principal  occupations  of the Company's  officers and  directors,
during the past several years, are as follows:

         Maximilian  de Clara.  Mr. de Clara has been a director  of the Company
since its inception in March l983,  and has been  president of the Company since
July l983. Prior to his affiliation  with the Company,  and since at least l978,
Mr. de Clara was  involved in the  management  of his personal  investments  and
personally funding research in the fields of biotechnology and biomedicine.  Mr.
de Clara  attended the medical  school of the  University of Munich from l949 to
l955, but left before he received a medical  degree.  During the summers of l954
and l955, he worked as a research assistant at the University of Istanbul in the
field of cancer  research.  For his  efforts  and  dedication  to  research  and
development  in the fight against  cancer and AIDS, Mr. de Clara was awarded the
"Pour le Merit" honorary medal of the Austrian Military Order "Merito Navale" as
well as the honor cross of the Austrian Albert Schweitzer Society.

         Geert R.  Kersten,  Esq. Mr.  Kersten was  Director of  Corporate  and
Investment  Relations for the Company  between  February 1987 and October 1987.
In  October  of  1987,  he was  appointed  Vice  President  of  Operations.  In
December 1988, Mr. Kersten was appointed  director of the Company.  Mr. Kersten
also became the Company's  secretary  and  treasurer in 1989. In May 1992,  Mr.
Kersten  was  appointed  Chief  Operating  Officer and in  February  1995,  Mr.
Kersten became the Company's Chief Executive  Officer.  In previous years,  Mr.
Kersten worked as a financial analyst with Source Capital,  Ltd., an investment
advising firm in McLean,  Virginia.  Mr.  Kersten is a stepson of Maximilian de
Clara,  who  is the  President  and a  Director  of the  Company.  Mr.  Kersten
attended  George  Washington  University in Washington,  D.C. where he earned a
B.A. in Accounting and an M.B.A. with emphasis on International Finance.  He

                                      -21-

<PAGE>


also attended law school at American  University in  Washington,  D.C. where he
received a Juris Doctor degree.

         Patricia  B.  Prichep  has  been  the  Company's   Vice  President  of
Operations  since  March  1994.  Between  December  1992 and  March  1994,  Ms.
Prichep was the Company's  Director of  Operations.  From June 1990 to December
1992,  Ms. Prichep was the Manager of Quality and  Productivity  for the NASD's
Management,  Systems  and  Support  Department.  Between  1982  and  1990,  Ms.
Prichep was Vice President and Operations Manager for Source Capital, Ltd.

         M. Douglas  Winship has been the Company's Vice President of Regulatory
Affairs and Quality Assurance since April 1994. Between 1988 and April 1994, Mr.
Winship held various positions with Curative Technologies,  Inc., including Vice
President of Regulatory Affairs and Quality Assurance (1991-1994).

         Eyal Talor, Ph.D. has been the Company's Vice President of Research and
Manufacturing  since March 1994.  From October 1993 until March 1994,  Mr. Talor
was  Director of Research,  Manufacturing  and Quality  Control,  as well as the
Director of the Clinical  Laboratory,  for Chesapeake  Biological  Laboratories,
Inc. From 1991 to 1993, Mr. Talor was a scientist with SRA  Technologies,  Inc.,
as well as the  director  of SRA's Flow  Cytometry  Laboratory  (1991-1993)  and
Clinical  Laboratory  (1992-1993).  During 1992 and 1993, Mr. Talor was also the
Regulatory  Affairs and Safety  Officer For SRA.  Since 1987, Mr. Talor has held
various positions with the John Hopkins University, including course coordinator
for the School of  Continuing  Studies  (1989-Present),  research  associate and
lecturer in the Department of Immunology and  Infectious  Diseases  (1987-1991),
and associate professor (1991-Present).

         Prem S. Sarin,  Ph.D.  has been the Vice  President  of  Research  for
Viral Technologies,  Inc. (the Company's wholly-owned  subsidiary) since May 1,
1993.  Dr.  Sarin  was an  Adjunct  Professor  of  Biochemistry  at the  George
Washington  University  School of Medicine,  Washington,  D.C., from 1986-1992.
From  1975-1991  Dr. Sarin held the  position of Deputy  Chief,  Laboratory  of
Tumor Cell Biology at the  National  Cancer  Institute  (NCI),  NIH,  Bethesda,
Maryland.  Dr.  Sarin  was a Senior  Investigator  (1974-1975)  and a  Visiting
Scientist  (1972-1974)  at the  Laboratory  of Tumor Cell Biology at NCI,  NIH.
From  1971-1972  Dr.  Sarin  held  the  position  of  Director,  Department  of
Molecular Biology, Bionetics Research Laboratory, Bethesda, Maryland.

         Daniel H.  Zimmerman,  Ph.D.  has been the Company's Vice President of
Cellular  Immunology since January 1996. Dr. Zimmerman founded  CELL-MED,  Inc.
and was its president from 1987-1995.  From 1973 to 1987 Dr.  Zimmerman  served
in various positions at  Electronucleonics,  Inc. including  Scientist,  Senior
Scientist,   Technical  Director  and  Program  Manager.   From  1969-1973  Dr.
Zimmerman was a Senior Staff Fellow at NIH.

         Mark V. Soresi.  Mr.  Soresi  became a director of the Company in July
1989. In 1982, Mr. Soresi  founded,  and since that date has been the president
and Chief  Executive  Officer of  REMAC(R),  Inc.  REMAC(R)  is involved in the
clean-up of hazardous and toxic waste dump sites.  Mr. Soresi

                                      -22-

<PAGE>


attended  George  Washington  University in Washington,  D.C. where he earned a
Bachelor of Science in Chemistry.

         F. Donald  Hudson.  F. Donald Hudson has been a director of the Company
since May 1992.  From December 1994 to October 1995 Mr. Hudson was President and
Chief Executive  Officer of VIMRx  Pharmaceuticals,  Inc. Between 1990 and 1993,
Mr. Hudson was President and Chief  Executive  Officer of  Neuromedica,  Inc., a
development stage company engaged in neurological research.  Until January 1989,
Mr.  Hudson  served  as  Chairman  and Chief  Executive  Officer  of  Transgenic
Sciences, Inc. (now TSI Corporation),  a publicly held biotechnology corporation
which he founded in January  1987.  From October 1985 until  January  1987,  Mr.
Hudson was a director of  Organogenesis,  Inc.,  a publicly  held  biotechnology
corporation  of which he was a founder,  and for five years  prior  thereto  was
Executive  Vice  President  and a  director  of  Integrated  Genetics,  Inc.,  a
corporation  also engaged in  biotechnology  which he  co-founded  and which was
publicly traded until its acquisition in 1989 by Genzyme, Inc.

         All of the Company's  officers devote  substantially all of their time
on the Company's  business.  Messrs.  Soresi and Hudson,  as directors,  devote
only a minimal amount of time to the Company.

         The Company has an audit committee whose members are Geert R. Kersten
and F. Donald Hudson.

Executive Compensation

         The  following  table  sets  forth in  summary  form  the  compensation
received  by (i) the Chief  Executive  Officer of the  Company  and (ii) by each
other executive officer of the Company who received in excess of $100,000 during
the fiscal year ended September 30, 1996.

<TABLE>
<CAPTION>
       Annual Compensation                 Long Term Compensation
                                                       Re-                      All
                                              Other    stric-                   Other
                                              Annual   ted              LTIP    Com-
                                              Compen-  Stock   Options  Pay-    pensa-
Name and Princi-     Fiscal  Salary   Bonus   sation   Awards  Granted  outs    tion
pal Position          Year     (1)      (2)     (3)      (4)     (5)     (6)     (7)
<S>                  <C>     <C>      <C>     <C>      <C>     <C>      <C>     <C>

Maximilian           1997  $319,104       -  $76,290        -  333,000      -     $88
de Clara,            1996  $225,000 $75,000  $85,016        -   70,000      -     $88
President            1995         -       -  $95,181        -  225,000      -       -

Geert R. Kersten,    1997  $228,888       -  $12,314        -  313,000      -  $8,888
Chief Executive      1996  $172,531 $75,000   $9,420        -  294,000      -  $8,869
Officer, Secretary   1995  $164,801       -  $ 9,426        -  224,750      -  $3,911
and Treasurer

M. Douglas Winship,  1997  $129,926       -   $2,400        -   45,000         $3,152
Vice President of    1996  $119,100       -   $2,400        -        -      -  $2,488
Regulatory Affairs   1995  $113,500       -  $ 1,200        -   22,000      -  $2,100
and Quality Assur-
ance

</TABLE>

                                      -23-

<PAGE>


<TABLE>
<CAPTION>
       Annual Compensation                 Long Term Compensation
                                                       Re-                      All
                                              Other    stric-                   Other
                                              Annual   ted              LTIP    Com-
                                              Compen-  Stock   Options  Pay-    pensa-
Name and Princi-     Fiscal  Salary   Bonus   sation   Awards  Granted  outs    tion
pal Position          Year     (1)      (2)     (3)      (4)     (5)     (6)     (7)
<S>                  <C>     <C>      <C>     <C>      <C>     <C>      <C>     <C>

Prem S. Sarin, Ph.D.  1997 $113,385       -       -       -     34,000     -    $3,473
Vice President of     1996 $102,379       -       -       -     32,000     -    $3,160
Research, Infectious
Diseases

Eyal Talor, Ph.D.     1997 $119,333       -  $3,000       -     58,000     -    $3,668
Vice President of     1996 $107,458       -  $3,000       -      8,000     -    $3,312
Research and
Manufacturing

Daniel Zimmerman,     1997 $104,000       -       -       -     34,000     -    $3,208
 Ph.D.,
Vice President of
Cellular Immunology
</TABLE>

(1) The dollar value of base salary (cash and non-cash) received.

(2) The dollar value of bonus (cash and non-cash) received.

(3) Any other annual  compensation not properly  categorized as salary or bonus,
including  perquisites  and other  personal  benefits,  securities  or property.
Amounts in the table  represent  automobile,  parking  and other  transportation
expenses,  plus,  in  the  case  of  Maximilian  de  Clara  and  Geert  Kersten,
compensation  received  for  serving  as a  member  of the  Company's  Board  of
Directors.

(4) During the period covered by the Table,  no shares of restricted  stock were
issued as  compensation  for services to the persons listed in the table.  As of
September 30, 1997, the number of shares of the Company's common stock, owned by
the officers  included in the table above,  and the value of such shares at such
date, based upon the market price of the Company's common stock were:

         Name                      Shares               Value

         Maximilian de Clara            -                   -
         Geert R. Kersten         104,940            $763,963
         M. Douglas Winship             -                   -
         Prem S. Sarin, Ph.D.           -                   -
         Eyal Talor, Ph.D.          1,500             $10,920
         Dan Zimmerman, Ph.D.           -                   -


                                      -24-

<PAGE>


    Dividends may be paid on shares of  restricted  stock owned by the Company's
officers and directors, although the Company has no plans to pay dividends.

(5) The shares of Common  Stock to be  received  upon the  exercise of all stock
options granted during the period covered by the Table. Includes certain options
issued in connection  with the Company's  l997 Salary  Reduction Plan as well as
certain options  purchased from the Company.  See "Options Granted During Fiscal
Year Ending September 30, l997" below.

(6) "LTIP" is an  abbreviation  for "Long-Term  Incentive  Plan". An LTIP is any
plan that is intended to serve as an incentive for  performance  to occur over a
period longer than one fiscal year.  Amounts  reported in this column  represent
payments  received  during  the  applicable  fiscal  year by the  named  officer
pursuant to an LTIP.

(7) All other  compensation  received that the Company could not properly report
in any other column of the Table including annual Company contributions or other
allocations to vested and unvested  defined  contribution  plans, and the dollar
value of any  insurance  premiums  paid by, or on behalf  of, the  Company  with
respect to term life insurance for the benefit of the named  executive  officer,
and the full dollar value of the remainder of the premiums paid by, or on behalf
of, the Company.  Amounts in the table represent life insurance  premiums and/or
contributions  made by the Company to a 401(k) pension plan on behalf of persons
named in the table.

Long Term Incentive Plans - Awards in Last Fiscal Year

         None.

Employee Pension, Profit Sharing or Other Retirement Plans

         During 1993 the Company implemented a defined  contribution  retirement
plan,  qualifying under Section 401(k) of the Internal Revenue Code and covering
substantially all the Company's employees.  The Company's  contribution is equal
to the  lesser  of 3% of  each  employee's  salary,  or  50%  of the  employee's
contribution.  The fiscal 1997 expenses for this plan were  $35,732.  Other than
the 401(k) Plan,  the Company  does not have a defined  benefit,  pension  plan,
profit sharing or other retirement plan.

Compensation of Directors

         Standard Arrangements.  The Company currently pays its directors $2,000
per quarter, plus expenses.  The Company has no standard arrangement pursuant to
which directors of the Company are  compensated  for any services  provided as a
director or for committee participation or special assignments.

         Other  Arrangements.  The  Company  has  from  time  to  time  granted
options  to its  outside  directors:  Mr.  Soresi  and Mr.  Hudson.  See Stock
Options below for  additional  information  concerning  options  granted to the
Company's directors.


                                      -25-

<PAGE>


Employment Contracts

         Effective  January 2,  1996,  the  Company  entered  into a  three-year
employment  agreement with Mr. de Clara. The employment  agreement provides that
during the period between  January 2, 1996 and January 2, 1997, the Company will
pay Mr. de Clara an annual salary of $300,000.  During the years ending  January
2, 1998 and 1999,  the Company  will pay Mr. de Clara a salary of  $330,000  and
$363,000 respectively. In the event that there is a material reduction in Mr. de
Clara's  authority,  duties or activities,  or in the event there is a change in
the control of the  Company,  then the  agreement  allows Mr. de Clara to resign
from his position at the Company and receive a lump-sum payment from the Company
equal to 18 months salary. For purposes of the employment agreement, a change in
the  control of the Company  means the sale of more than 50% of the  outstanding
shares of the Company's Common Stock, or a change in a majority of the Company's
directors.

         Effective  August  1,  1997,  the  Company  entered  into a  three-year
employment  agreement with Mr. Kersten.  The employment  agreement provides that
during the period between August 1, 1997 and July 31, 1998, the Company will pay
Mr. Kersten an annual salary of $264,848.  During the years ending July 31, 1999
and 2000,  the Company  will pay Mr.  Kersten a salary of $291,333  and $320,466
respectively.  In the event that there is a material  reduction in Mr. Kersten's
authority,  duties  or  activities,  or in the  event  there is a change  in the
control of the  Company,  the  agreement  allows Mr.  Kersten to resign from his
position at the Company and receive a lump-sum payment from the Company equal to
18 months  salary.  For purposes of the  employment  agreement,  a change in the
control of the Company means the sale of more than 50% of the outstanding shares
of the  Company's  Common  Stock,  or a change in a  majority  of the  Company's
directors.

Compensation Committee Interlocks and Insider Participation

         The  Company  has a  compensation  committee  comprised  of all of the
Company's directors,  with the exception of Mr. Kersten.  During the year ended
September  30,  1997,  Mr.  de Clara  was the  only  officer  participating  in
deliberations  of the Company's  compensation  committee  concerning  executive
officer  compensation.  See Item 13 of this report for  information  concerning
transactions between the Company and Mr. de Clara.

         During the year ended  September  30, 1997,  no director of the Company
was also an executive officer of another entity,  which had an executive officer
of the  Company  serving  as a  director  of such  entity  or as a member of the
compensation committee of such entity.

Stock Options

         The  following  tables set forth  information  concerning  the  options
granted,  during the fiscal year ended  September 30, 1997, to the persons named
below, and the fiscal year-end value of all unexercised  options  (regardless of
when granted) held by these persons.


                                      -26-

<PAGE>


<TABLE>
<CAPTION>
         Options Granted During Fiscal Year Ending September 30, l997

                                                               Potential
                   Individual Grants                       Realizable Value at
                        % of Total                         Assumed Annual Rates
                          Options                            of Stock Price
                        Granted to   Exercise               Appreciation for
              Options   Employees in Price Per  Expiration    Option Term (2)
 Name       Granted (#) Fiscal Year  Share         Date       5%         10%
<S>         <C>         <C>          <C>        <C>          <C>       <C>

Maximilian    163,000 (1)              $3.12      1/10/01  $109,210   $236,350
 de Clara     170,000                  $3.25       5/1/07  $346,800   $880,600
              333,000       34.5%

Geert R.      163,000 (1)              $3.12      1/10/01  $109,210   $236,350
 Kersten      150,000                  $3.25       5/1/07  $306,000   $777,000
              313,000       32.4%

M. Douglas     45,000        4.7%      $4.31       4/1/07   $41,400    $90,000
 Winship

Prem S.        24,000 (1)              $3.12      1/10/01   $16,080    $34,800
 Sarin, Ph.D.  10,000                  $3.25       5/1/07   $20,400    $51,800
               34,000        3.5%

Eyal
 Talor, Ph.D.   8,000 (1)              $3.12      1/10/01    $5,360    $11,600
               50,000                  $5.18      3/16/07  $162,500   $412,500
               58,000        6.0%

Daniel         24,000 (1)              $3.12      1/10/01   $16,080    $34,800
Zimmerman,     10,000                  $3.94      6/19/07   $24,800    $62,700
 Ph.D.         34,000        3.2%
</TABLE>

(1)  Options were granted in accordance with the Company's 1997 Salary Reduction
     Plan.  Pursuant to the Salary  Reduction  Plan, any employee of the Company
     was  allowed to receive  options  (exercisable  at market  price at time of
     grant) in exchange for a one-time reduction in such employee's salary.

(2)  The potential  realizable  value of the options shown in the table assuming
     the market price of the Company's  Common Stock  appreciates  in value from
     the date of the grant to the end of the option term at 5% or 10%.

                  Option Exercises and Year End Option Values
<TABLE>
<CAPTION>

                                                                 Value (in $) of
                                                                  Unexercised
                                                                     In-the-
                                                 Number of        Money Options
                                                Unexercised         at Fiscal
                       Shares                  Options (3)         Year-End (4)
                     Acquired On  Value Re-    Exercisable/      Exercisable/
Name                 Exercise (1) alized (2)   Unexercisable     Unexercisable
<S>     <C>    <C>    <C>    <C>    <C>    <C>

Maximilian de Clara    15,000      $31,950     78,334/402,999     249,617/1,520,211
Geert R. Kersten            -            -    451,751/379,999   2,015,214/1,469,312
M. Douglas Winship          -            -     20,334/ 46,666      86,339/  139,331
Prem S. Sarin               -            -     25,667/ 42,833     110,324/  156,261
Eyal Talor                  -            -     21,500/ 63,166      88,401/  155,896
Daniel Zimmerman            -            -      4,000/ 42,000      15,360/  163,030

</TABLE>

                                      -27-

<PAGE>


(1)  The number of shares  received upon  exercise of options  during the fiscal
     year ended September 30, 1997.

(2)  With respect to options  exercised  during the Company's  fiscal year ended
     September 30, 1997, the dollar value of the  difference  between the option
     exercise  price and the market value of the option shares  purchased on the
     date of the exercise of the options.

(3)  The total number of  unexercised  options  held as of  September  30, 1997,
     separated  between  those options that were  exercisable  and those options
     that were not exercisable.

(4)  For all  unexercised  options held as of September 30, 1997,  the aggregate
     dollar  value of the  excess of the  market  value of the stock  underlying
     those options (as of September  30, 1997) over the exercise  price of those
     unexercised  options.  Values are shown  separately  for those options that
     were  exercisable,  and those  options  that were not yet  exercisable,  on
     September 30, 1997.

Stock Option and Bonus Plans

         The Company has  Incentive  Stock  Option  Plans,  Non-Qualified  Stock
Option  Plans and a Stock  Bonus  Plan.  A summary  description  of these  Plans
follows. In some cases these Plans are collectively referred to as the "Plans".

         Incentive   Stock  Option  Plan.  The  Incentive   Stock  Option  Plans
collectively  authorize  the issuance of up to 800,000  shares of the  Company's
Common Stock to persons that exercise options granted pursuant to the Plan. Only
Company  employees may be granted options pursuant to the Incentive Stock Option
Plan.

         To be classified as incentive stock options under the Internal  Revenue
Code,  options  granted  pursuant  to the Plans must be  exercised  prior to the
following dates:

     (a)  The  expiration  of three  months  after  the date on which an  option
          holder's  employment  by the  Company  is  terminated  (except if such
          termination is due to death or permanent and total disability);

     (b)  The expiration of 12 months after the date on which an option holder's
          employment by the Company is terminated, if such termination is due to
          the Employee's permanent and total disability;

     (c)  In the event of an option  holder's  death  while in the employ of the
          Company, his executors or administrators may exercise,  with- in three
          months  following  the date of his death,  the option as to any of the
          shares not previously exercised;

         The total fair market value of the shares of Common  Stock  (determined
at the time of the grant of the  option) for which any  employee  may be granted
options  which  are  first  exercisable  in any  calendar  year  may not  exceed
$100,000.


                                      -28-

<PAGE>


         Options  may not be  exercised  until  one year  following  the date of
grant.  Options  granted to an employee  then owning more than 10% of the Common
Stock of the Company may not be  exercisable  by its terms after five years from
the date of grant.  Any other  option  granted  pursuant  to the Plan may not be
exercisable by its terms after ten years from the date of grant.

         The  purchase  price  per share of Common  Stock  purchasable  under an
option is  determined  by the  Committee but cannot be less than the fair market
value of the Common Stock on the date of the grant of the option (or 110% of the
fair market value in the case of a person  owning more than 10% of the Company's
outstanding shares).

         Non-Qualified  Stock Option Plan. The Non-Qualified  Stock Option Plans
collectively  authorize the issuance of up to 2,460,000  shares of the Company's
Common Stock to persons that exercise options granted pursuant to the Plans. The
Company's employees,  directors, officers, consultants and advisors are eligible
to be granted  options  pursuant to the Plans,  provided  however that bona fide
services must be rendered by such consultants or advisors and such services must
not be in connection  with the offer or sale of securities in a  capital-raising
transaction.  The option  exercise  price is deter- mined by the  Committee  but
cannot be less than the market price of the  Company's  Common Stock on the date
the option is granted.

         Stock Bonus Plan.  Up to 40,000  shares of Common  Stock may be granted
under the Stock Bonus Plan.  Such shares may  consist,  in whole or in part,  of
authorized but unissued shares, or treasury shares.  Under the Stock Bonus Plan,
the Company's  employees,  directors,  officers,  consultants and ad- visors are
eligible to receive a grant of the  Company's  shares,  provided  how- ever that
bona fide services must be rendered by consultants or advisors and such services
must  not  be  in  connection  with  the  offer  or  sale  of  securities  in  a
capital-raising transaction.

         Other  Information  Regarding the Plans.  The Plans are administered by
the Company's Compensation Committee ("the Committee"),  each member of which is
a director of the Company.  The members of the  Committee  were  selected by the
Company's  Board of  Directors  and serve for a one-year  tenure and until their
successors are elected.  A member of the Committee may be removed at any time by
action of the Board of Directors. Any vacancies which may occur on the Committee
will be filled by the  Board of  Directors.  The  Committee  is vested  with the
authority  to  interpret   the   provisions  of  the  Plans  and  supervise  the
administration  of the Plans. In addition,  the Committee is empowered to select
those  persons to whom  shares or options are to be granted,  to  determine  the
number of shares  subject  to each  grant of a stock  bonus or an option  and to
determine  when, and upon what  conditions,  shares or options granted under the
Plans will vest or otherwise be subject to forfeiture and cancellation.

         In the discretion of the Committee,  any option granted pursuant to the
Plans may include installment  exercise terms such that the option becomes fully
exercisable  in  a  series  of  cumulating  portions.  The  Committee  may  also
accelerate  the date upon which any option (or any part of any options) is first
exercisable.  Any shares issued pursuant to the Stock Bonus Plan and any options
granted pursuant to the Incentive Stock Option Plan or the  Non-Qualified  Stock
Option Plan will be forfeited if the "vesting" schedule established

                                      -29-

<PAGE>


by the Committee administering the Plan at the time of the grant is not met. For
this purpose,  vesting means the period during which the employee must remain an
employee  of the  Company  or the  period of time a  non-employee  must  provide
services to the Company.  At the time an employee ceases working for the Company
(or at the time a non-employee ceases to perform services for the Company),  any
shares or options  not fully  vested will be  forfeited  and  cancelled.  At the
discretion  of the Committee  payment for the shares of Common Stock  underlying
options may be paid through the delivery of shares of the Company's Common Stock
having an aggregate  fair market value equal to the option price,  provided such
shares have been owned by the option  holder for at least one year prior to such
exercise. A combination of cash and shares of Common Stock may also be permitted
at the discretion of the Committee.

         Options are generally  non-transferable except upon death of the option
holder.  Shares  issued  pursuant to the Stock Bonus Plan will  generally not be
transferable  until the  person  receiving  the  shares  satisfies  the  vesting
requirements imposed by the Committee when the shares were issued.

         The Board of Directors of the Company may at any time, and from time to
time, amend,  terminate,  or suspend one or more of the Plans in any manner they
deem appropriate,  provided that such amendment,  termination or suspension will
not  adversely  affect rights or  obligations  with respect to shares or options
previously  granted.  The  Board  of  Directors  may  not,  without  shareholder
approval:  make any  amendment  which would  materially  modify the  eligibility
requirements  for the Plans;  increase or decrease the total number of shares of
Common  Stock which may be issued  pursuant to the Plans except in the case of a
reclassification  of the Company's capital stock or a consolidation or merger of
the Company;  reduce the minimum  option price per share;  extend the period for
granting options;  or materially increase in any other way the benefits accruing
to employees who are eligible to participate in the Plans.

         Option  Summary.  The following sets forth certain  information,  as of
November 30, 1997,  concerning  the stock options  granted by the Company.  Each
option represents the right to purchase one share of the Company's Common Stock.

<TABLE>
<CAPTION>
                                          Total         Shares
                                          Shares     Reserved for   Remaining
                                         Reserved    Outstanding     Options
Name of Plan                            Under Plan     Options      Under Plan
<S>                                     <C>          <C>            <C>

1992 Incentive Stock Option Plan          100,000       78,550         3,283
1992 Non-Qualified Stock Option Plan       60,000       14,000         2,500
1994 Incentive Stock Option Plan          100,000      100,000            --
1994 Non-Qualified Stock Option Plan      100,000       27,250         2,750
1995 Non-Qualified Stock Option Plan      800,000      562,417        43,874
1996 Incentive Stock Option Plan          600,000      392,666       207,334
1996 Non-Qualified Stock Option Plan    1,500,000      950,000       550,000

TOTAL:                                               2,124,883       809,741
</TABLE>

         As of November 30, 1997,  1,500 shares had been issued  pursuant to the
Company's  1992 Stock Bonus  Plan.  All of these  shares were issued  during the
fiscal year ending September 30, 1994.


                                      -30-

<PAGE>


ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The following  table sets forth,  as of November 30, 1997,  information
with  respect  to  the  only  persons  owning  beneficially  5% or  more  of the
outstanding  Common Stock and the number and  percentage of  outstanding  shares
owned by each director and officer and by the officers and directors as a group.
Unless  otherwise  indicated,  each owner has sole voting and investment  powers
over his shares of Common Stock.

<TABLE>
<CAPTION>
Name and Address                Number of Shares  (1)     Percent of Class (3)
<S>                             <C>                       <C>
Maximilian de Clara                   33,342                     *
Bergstrasse 79
6078 Lungern,
Obwalden, Switzerland

Geert R. Kersten                     556,691 (2)                 4.8%
66 Canal Center Plaza
Suite 510
Alexandria, VA  223l4

Patricia B. Prichep                   55,530                     *
66 Canal Center Plaza
Suite 510
Alexandria, VA  223l4

M. Douglas Winship                    20,334                     *
66 Canal Center Plaza
Suite 510
Alexandria, VA  223l4

Eyal Talor, Ph.D.                     11,834                     *
66 Canal Center Plaza
Suite 510
Alexandria, VA  223l4

Daniel H. Zimmerman, Ph.D.             9,000                     *
66 Canal Center Plaza
Suite 510
Alexandria, VA  22314

Prem Sarin, Ph.D.                     25,667                     *
66 Canal Center Plaza
Suite 510
Alexandria, VA  22314

Mark Soresi                           85,000                     *
1010 Wayne Ave., 8th Floor
Silver Spring, MD  209l0

F. Donald Hudson                      65,000                     *
53 Mt. Vernon Street
Boston, MA  02108



                                      -31-

<PAGE>


All Officers and Directors
as a Group (9 persons)               862,398                     7.2%

*Less than 1%
</TABLE>


(1)  Includes  shares  issuable  prior to February 28, 1998 upon the exercise of
     options or warrants granted to the following persons:

                                          Options or Warrants Exercisable
         Name                                Prior to February 28, 1998

         Maximilian de Clara                        23,334
         Geert R. Kersten                          462,751
         Patricia B. Prichep                        52,500
         M. Douglas Winship                         20,324
         Eyal Talor, Ph.D.                          10,334
         Daniel H. Zimmerman, Ph.D.                  9,000
         Prem Sarin, Ph.D.                          25,667
         Mark Soresi                                65,000
         F. Donald Hudson                           65,000

         See Item 10 of this report for information concerning outstanding stock
options.

(2)  Amount includes shares held in trust for the benefit of Mr. Kersten's minor
     children. Geert R. Kersten is the stepson of Maximilian de Clara.

(3)  Amount  excludes shares which may be issued upon the exercise or conversion
     of other  options,  warrants and other  convertible  securities  previously
     issued by the Company.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         The MULTIKINE technology being tested by the Company was developed by a
group of researchers  and was assigned,  during 1980 and 1981, to Hooper Trading
Company, N.V., a Netherlands Antilles' corporation  ("Hooper"),  and Shanksville
Corporation,  also  a  Netherlands  Antilles  corporation  ("Shanksville").  The
MULTIKINE  technology assigned to Hooper and Shanksville was licensed to Sittona
Company, B.V., a Netherlands corporation ("Sittona"),  effective September, 1982
pursuant  to a  licensing  agreement  which  required  Sittona to pay Hooper and
Shanksville  royalties  on  income  received  by  Sittona  with  respect  to the
MULTIKINE technology.  In 1983, Sittona licensed the MULTIKINE Technology to the
Company and received from the Company a $1,400,000  advance royalty payment.  At
such time as the Company generates  revenues from the sale or sublicense of this
technology,  the Company will be required to pay  royalties to Sittona  equal to
l0% of net sales and l5% of the licensing royalties received from third parties.
In that event,  Sittona,  pursuant to its licensing  agreements  with Hooper and
Shanksville,  was  required  to pay to those  companies  a minimum of l0% of any
royalty payments received from the

                                      -32-

<PAGE>


Company.  The license  agreement  with Sittona also required the Company to bear
the expense of  preparing,  filing and  processing  patent  applications  and to
obtain and maintain  patents in the United  States and foreign  countries on all
inventions,  developments and  improvements  made by or on behalf of the Company
relating to the MULTIKINE technology.  The license was to remain in effect until
the  expiration  or  abandonment  of all  patent  rights or until the  MULTIKINE
technology entered into the public domain, whichever was later.

         Prior to October, 1996, Maximilian de Clara, an Officer,  Director and
shareholder  of the  Company,  owned 50% and 30%,  respectively,  of Hooper and
Shanksville.  Between  1985 and  October  1996 Mr.  de Clara  owned  all of the
issued  and  outstanding  stock of  Sittona.  In  October  1996,  Mr.  de Clara
disposed of his interest in Hooper, Shanksville and Sittona.

         In January 1997 Hooper and Shanksville  sold all of their rights in the
MULTIKINE  technology  to Sittona.  Immediately  following  these  transactions,
Sittona  sold all of its  rights in the  MULTIKINE  technology  to the  Company,
including all rights acquired from Hooper and Shanksville,  in consideration for
$500,000 in cash and 751,678 shares of the Company's common stock. The shares of
the Company's  Common Stock acquired by Sittona as a result of this  transaction
are being  offered for public sale by means of a  registration  statement  filed
with the Securities and Exchange Commission.

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

    (a) See the Financial Statements attached to this Report.

    (b) The  Company  did not file any  reports on Form 8-K  during the  quarter
ended September 30, 1997.

    (c)  Exhibits                           Page Number

3(a)     Articles of Incorporation     Incorporated      by
                                       reference   to   Exhibit   3(a)  of  the
                                       Company's     combined      Registration
                                       Statement     on     Form     S-1    and
                                       Post-Effective  Amendment ("Registration
                                       Statement"),      Registration      Nos.
                                       2-85547-D and 33-7531.

 (b)     Amended Articles              Incorporated    by   reference   to
                                       Exhibit    3(a)    of   the    Company's
                                       Registration   Statement  on  Form  S-1,
                                       Registration Nos. 2-85547-D and 33-7531.

 (c)     Amended Articles              Incorporated    by   reference   to
                                       Exhibit  (Name  change  only) 3(c) filed
                                       with Registration  Statement on Form S-1
                                       (No. 33-34878).

 (d)                                   Bylaws   Incorporated   by  reference  to
                                       Exhibit    3(b)    of    the    Company's
                                       Registration   Statement   on  Form  S-1,
                                       Registration Nos. 2-85547-D and 33-7531.


                                      -33-

<PAGE>


4(a)                                   Specimen   copy   of    Incorporated   by
                                       reference  to Exhibit  Stock  Certificate
                                       4(a)   of  the   Company's   Registration
                                       Statement on Form S-1,  Registration Nos.
                                       2-85547-D
                                       and 33-7531.

4(c)     Form of Common Stock          Incorporated    by   reference   to
                                       Exhibit  Purchase  Warrant 4(c) filed as
                                       an   exhibit   to   the   Com-    pany's
                                       Registration   Statement   on  Form  S-1
                                       (Registration No. 33-43281).

10(a)    Purchase Agreement            Incorporated  by  reference  to  Exhibit
                                       dated   April  21,  1986  10(a)  of  the
                                       Company's   Registration  with  Alpha  I
                                       Biomedical   Statement   on  Form   S-1,
                                       Registration Nos. 2-85547-D and 33-7531.

 (b)     Agreement with Sittona        Incorporated    by   reference   to
                                       Exhibit  Company B.V. dated 10(c) of the
                                       Company's   Registration   May  3,  1983
                                       Statement  on  Form  S-1,   Registration
                                       Nos. 2-85547-D and 33-7531.

 (c)     Addendum effective May 3,     Incorporated    by   reference   to
         1983 to Licensing Agreement   Exhibit 10(e) of the Company's
         with Sittona Company, B.V.    Registration Statement on Form S-1,
                                       Registration   Nos.   2-85547-D   and
                                       33-7531.

 (d)     Addendum  effective  October  Incorporated  by reference to 13, 1989 to
         Licensing  Agree-  Exhibit  10(d) of Company's  Annual Report ment with
         Sittona Company, on Form 10-K for the year ended September
         B.V.                          30, 1989.


10(e)    Employment Agreement with     Incorporated  by reference to Exhibit
         Geert Kersten                 10(e) filed as an exhibit to the
                                       Company's Registration Statement on Form
                                       S-1 (Registration No. 33-43281).

l0(f)    Research Agreement between    Incorporated    by   reference   to
         Viral Technologies, Inc.      Exhibit 10(f) filed as an exhibit to  the
         George Washington University  Company's Registration Statement on Form
                                       S-1 (Registration No. 33-43281).

l0(g)    Agreement between Viral       Incorporated  by reference to Exhibit
         Technologies, Inc. and        10(g) filed as an exhibit to the
         Nippon Zeon Co., Ltd.         Company's Registration  Statement on Form
                                       S-1 (Registration No. 33-43281).

23       Consent of accountants           Filed with this report

27       Financial data schedule          Filed with this report

    (d)  Financial statement schedules.

         None


                                      -34-

<PAGE>


CEL-SCI CORPORATION


Consolidated Financial Statements for the Years
Ended September 30, 1997, 1996, and 1995,
and Independent Auditors' Report


<PAGE>


CEL-SCI CORPORATION


TABLE OF CONTENTS
- --------------------------------------------------------------------------------


                                                                     Page

INDEPENDENT AUDITORS' REPORT                                          F-1

CONSOLIDATED  FINANCIAL STATEMENTS FOR THE YEARS ENDED SEPTEMBER 30, 1997, 1996,
 AND 1995:

  Consolidated Balance Sheets                                         F-2

  Consolidated Statements of Operations                               F-3

  Consolidated Statements of Stockholders' Equity                     F-4

  Consolidated Statements of Cash Flows                               F-5

  Notes to Consolidated Financial Statements                       F-6 - F-19



<PAGE>

INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Shareholders of CEL-SCI Corporation:

We  have  audited  the  accompanying  consolidated  balance  sheets  of  CEL-SCI
Corporation  (the  Company) as of September  30, 1997 and 1996,  and the related
consolidated statements of operations,  stockholders' equity, and cash flows for
each of the three years in the period ended September 30, 1997.  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 consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of CEL-SCI Corporation
as of September  30, 1997 and 1996,  and the results of its  operations  and its
cash flows for each of the three years in the period ended  September  30, 1997,
in conformity with generally accepted accounting principles.



DELOITTE & TOUCHE LLP
Washington, DC
December 8, 1997


                                       F - 1



<PAGE>


CEL-SCI CORPORATION

CONSOLIDATED BALANCE SHEETS
SEPTEMBER 30, 1997 AND 1996
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

ASSETS                                                                            1997         1996

<S>                                                                             <C>       <C>
CURRENT ASSETS:
    Cash and cash equivalents                                                 $3,508,606   $3,549,810
    Investment securities available for sale                                     745,216    6,498,812
    Interest and other receivables                                               106,443       76,515
    Prepaid expenses                                                             410,788      272,404
    Advances to officer/shareholder and employees                                291,781      142,973
                                                                             -----------  -----------
                      Total current assets                                     5,062,834   10,540,514

RESEARCH AND OFFICE EQUIPMENT - Less accumulated
    depreciation of $1,128,410 and $863,899                                      791,964      871,983

DEPOSITS                                                                          18,178       18,178

PATENT COSTS - Less accumulated amortization
    of $402,025 and $352,990                                                     461,421      447,695
                                                                             -----------  -----------
                                                                              $6,334,397  $11,878,370
                                                                             ===========  ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
    Accounts payable and accrued expenses                                     $  481,587      274,410

                      Total current liabilities
                                                                                 481,587      274,410

DEFERRED RENT                                                                     27,030       19,638
                                                                             -----------  -----------
                     Total liabilities                                           508,617      294,048

STOCKHOLDERS' EQUITY:
    Series A Preferred stock, $.01 par value - authorized,  3,500 shares; issued
        and outstanding, -0- and 600 shares (Liquidation
        preference of $1,000)                                                          -            6
    Series B Preferred stock, $.01 par value - authorized, 5,000 shares;
        issued and outstanding, -0- and 5,000 shares (liquidation                      -           50
        preference of $1,000)
    Series C Preferred stock, $01 par value - authorized, 3,600 shares;
        issued and outstanding, -0- shares                                             -            -
    Common stock, $.01 par value - authorized, 100,000,000 shares;
        issued and outstanding, 10,445,691 and 7,831,481 shares                  104,457       78,315
    Additional paid-in capital                                                44,419,244   41,918,036
    Net unrealized loss on marketable equity securities                           (3,499)     (16,078)
    Accumulated deficit                                                      (38,694,422) (30,396,007)
                                                                             -----------  -----------
                   Total stockholders' equity                                  5,825,780   11,584,322
                                                                             -----------  -----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                    $6,334,397  $11,878,370
                                                                             ===========  ===========
</TABLE>

See notes to consolidated financial statements.

                                     F - 2



<PAGE>


CEL-SCI CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
YEARS ENDED SEPTEMBER 30, 1997, 1996, AND 1995
- --------------------------------------------------------------------------------
<TABLE>
<S>                                                    <C>          <C>          <C>
                                                        1997        1996         1995

INVESTMENT INCOME                                     $386,547    $255,053     $365,049

OTHER INCOME                                            51,598      67,317       58,716
                                                     ---------   ---------    ---------
           Total income                                438,145     322,370      423,765
                                                     ---------   ---------    ---------
OPERATING EXPENSES:
    Research and development                         6,011,670   3,471,477    1,824,661
    Depreciation and amortization                      313,547     290,829      262,705
    General and administrative                       2,302,386   2,882,958    1,713,912
                                                     ---------   ---------    ---------
                      Total operating expenses       8,672,603   6,645,264    3,801,278
                                                     ---------   ---------    ---------
EQUITY IN LOSS OF
    JOINT VENTURE                                            -      (3,772)    (501,125)
                                                     ---------   ---------    ---------
NET LOSS                                             8,189,458   6,326,666    3,878,638
                                                     =========   =========    =========
LOSS PER COMMON SHARE                                 $   0.88    $   0.98     $   0.89
                                                     =========   =========    =========
WEIGHTED AVERAGE COMMON
    SHARES OUTSTANDING                               9,329,419   6,425,316    4,342,628
                                                     =========   =========    =========
</TABLE>

See notes to consolidated financial statements.



                                     F - 3

<PAGE>


CEL-SCI CORPORATION

CONSOLIDATED STATEMENTS OF STOCKHOLDERS'EQUITY
YEARS ENDED SEPTEMBER 30, 1997, 1996, AND 1995
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                             Preferred            Preferred           Preferred
                                           Series A Stock       Series B Stock     Series C Stock         Common Stock
                                         ---------------------  -----------------  ------------------  ---------------------
<S>                                          <C>      <C>          <C>     <C>        <C>      <C>         <C>       <C>
                                             Shares    Amount      Shares  Amount     Shares   Amount      Shares    Amount

BALANCE, OCTOBER 1, 1994                        -       $ -          -      $-          -        $-      4,188,244   $41,882

    Common stock issued for cash                -         -          -       -          -         -      1,150,000    11,500

    Change in market value of marketable
        securities available for sale           -         -          -       -          -         -            -          -

    Net loss                                    -         -          -       -          -         -            -          -
                                             -------   -------     -----   -----      -----     -----    ---------   -------
BALANCE, SEPTEMBER 30, 1995                     -         -          -       -          -         -      5,338,244    53,382

    Common stock issued for cash                -         -          -       -          -         -         23,000       230

    Exercise of stock options                   -         -          -       -          -         -        171,711     1,717

    Exercise of warrants                        -         -          -       -          -         -      1,332,780    13,328

    Conversion of convertible debentures        -         -          -       -          -         -        257,480     2,575

    Stock issued for acquisition of VTI
        and Nippon-Zeon rights                  -         -          -       -          -         -        204,170     2,042

    Issuance - Series A preferred stock   3,500.00     35.00         -       -          -         -            -          -

    Issuance - Series B preferred               -         -        5,000    50          -         -            -          -

    Preferred Series A conversion        (2,900.00)      (29)        -       -          -         -        504,096     5,041

    Cash dividends on Series A and
        Series B preferred stock                -         -          -       -          -         -            -          -
    Change in market value of marketable
        securities available for sale           -         -          -       -          -         -            -          -

    Net loss                                    -         -          -       -          -         -            -          -
                                             -------   -------     -----   -----      -----     -----    ---------   -------
BALANCE, SEPTEMBER 30, 1996                 600.00      6.00      5,000      50         -         -      7,831,481    78,315

    Exercise of stock options                   -         -          -       -          -         -        127,500     1,275

    Exercise of warrants                        -         -          -       -          -         -         61,220       612

    Stock issued for acquisition of Multikine
        and Cell-Med's Heteroconjugate rights   -         -          -       -          -         -        785,056     7,851

    Stock options issued to nonemployees
                                                -         -          -       -          -         -            -          -
    Issuance - Series C preferred stock         -         -          -       -        2,850       29           -          -

    Repurchase of Preferred B shares            -         -      (2,850)    (29)        -         -            -          -

    Preferred Series A conversion          (600.00)       (6)        -       -          -         -        127,945     1,279

    Preferred Series B conversion               -         -      (2,150)    (21)        -         -        597,218     5,972

    Preferred Series C conversion               -         -          -       -       (2,850)     (29)      915,271     9,153

    Cash dividends on Series A and B            -         -          -       -          -         -            -          -

    Change in market value of marketable
        securities available for sale           -         -          -       -          -         -            -          -

    Net loss                                    -         -          -       -          -         -            -          -
                                             -------   -------     -----   -----      -----     -----    ---------   -------
BALANCE, SEPTEMBER 30, 1997                     -        $-          -      $-          -        $-     10,445,691   104,457

</TABLE>

See notes to consolidated financial statements.



CEL-SCI CORPORATION

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
YEARS ENDED SEPTEMBER 30, 1997, 1996, AND 1995
- --------------------------------------------------------------------------------
<TABLE>
<S>                                          <C>             <C>          <C>           <C>

                                             Additional
                                              Paid in
                                              Capital        Other        Deficit       Total

BALANCE, OCTOBER 1, 1994                    $26,854,848    $(85,753)    $(20,131,909)  $6,679,068

    Common stock issued for cash              1,944,350          -                -     1,955,850

    Change in market value of marketable
        securities available for sale                -       85,753               -        85,753

    Net loss                                         -           -        (3,878,638)  (3,878,638)
                                             ----------     -------      -----------   ----------
BALANCE, SEPTEMBER 30, 1995                  28,799,198          -       (24,010,547)   4,842,033

    Common stock issued for cash                 57,270          -                -        57,500

    Exercise of stock options                   491,113          -                -       492,830

    Exercise of warrants                      2,330,226          -                -     2,343,554

    Conversion of convertible debentures      1,284,825          -                -     1,287,400

    Stock issued for acquisition of VTI
        and Nippon-Zeon rights                  834,117          -                -       836,159

    Issuance - Series A preferred stock         430,034          -                -       430,069

    Issuance - Series B preferred stock       4,799,950          -                -     4,800,000

    Preferred Series A conversion             2,891,303          -                -     2,896,315

    Cash dividends on Series A and
        Series B preferred stock                    -            -           (58,794)     (58,794)

    Change in market value of marketable
        securities available for sale               -       (16,078)              -       (16,078)

    Net loss                                        -            -        (6,326,666)  (6,326,666)
                                             ----------     -------      -----------   ----------
BALANCE, SEPTEMBER 30, 1996                  41,918,036     (16,078)     (30,396,007)  11,584,322

    Exercise of stock options                   427,650          -                -       428,925

    Exercise of warrants                        168,084          -                -       168,696

    Stock issued for acquisition of Multikine
        and Cell-Med's Heteroconjugate rights 1,817,149          -                -     1,825,000

    Stock options issued to nonemployees
        for services                            104,673          -                -       104,673

    Issuance - Series C preferred stock       2,849,971          -                -     2,850,000

    Repurchase of Preferred B shares         (2,849,971)         -                -    (2,850,000)

    Preferred Series A conversion                (1,273)         -                -             -

    Preferred Series B conversion                (5,951)         -                -             -

    Preferred Series C conversion                (9,124)         -                -             -

    Cash dividends on Series A and B                -            -          (108,957)    (108,957)

    Change in market value of marketable
        securities available for sale               -        12,579               -        12,579

    Net loss                                        -            -        (8,189,458)  (8,189,458)
                                            ===========    ========     ============   ===========
BALANCE, SEPTEMBER 30, 1997                 $44,419,244    $ (3,499)    $(38,694,422)  $5,825,780


</TABLE>

See notes to consolidated financial statements.



                                     F - 4

<PAGE>

CEL-SCI CORPORATION

STATEMENTS OF CASH FLOWS
YEARS ENDED SEPTEMBER 30, 1997, 1996, AND 1995
- -------------------------------------------------------------------------------
<TABLE>
<S>                                                               <C>                 <C>              <C>
                                                                  1997               1996             1995

CASH FLOWS FROM OPERATING ACTIVITIES:
    Net loss                                                     $(8,189,458)       $(6,326,666)     $(3,878,638)

    Adjustments to reconcile net loss to net cash used in operating activities:
        Depreciation and amortization                                313,547            290,829          262,705
        Equity in loss of Joint Venture                                   -               3,772          501,125
        Issue of stock options for services                          104,673                 -                -
        Research and development expenses related to stock
            purchase of Cell-Med                                      75,000                 -                -
        Research and development expenses related to stock
            purchase of Multikine rights from Sittona              1,750,000                 -                -
        Research and development expenses related to
            purchase of Viral Technologies, Inc.                          -             515,617               -
        Research and development expenses related to
            purchase of licensing agreement from Nippon Zeon              -             219,375               -
        Net realized loss on sale of securities                           -                  -            42,490
        Amortization of investment premiums and discounts           (158,825)            22,558            6,407
        Changes in assets and liabilities:
            Decrease (increase) in advances                          137,567           (129,739)           4,147
            (Increase) decrease in prepaid expenses, deposits,
                interest receivable, and receivable from joint
                venture                                             (168,312)            56,456         (396,705)
            Increase (decrease) in accounts payable,
                accrued expenses, and deferred rent                  214,569             20,601          (68,330)
                                                                  ----------         ----------       ----------
                      Net cash used in operating activities       (5,921,239)        (5,327,197)      (3,526,799)
                                                                  ----------         ----------       ----------
CASH FLOWS PROVIDED BY (USED IN)
    INVESTING ACTIVITIES:
    Purchases of investments                                      (1,700,000)        (6,492,955)        (389,688)
    Sales and maturities of investments                            7,625,000            170,000        2,951,299
    Advances to Joint Venture                                             -                  -          (346,081)
    Repayment on note receivable from shareholder                     13,625                 -                -
    Issuance of note receivable to shareholder                      (300,000)                -                -
    Expenditures for property and equipment                         (184,543)           (16,727)        (151,006)
    Expenditures for patents                                         (62,762)           (63,379)              -
                                                                  ----------         ----------       ----------
                      Net cash provided by                         5,391,320         (6,403,061)       2,064,524
                                                                  ----------         ----------       ----------
</TABLE>


                                   (Continued)



                                     F - 5
<PAGE>


CEL-SCI CORPORATION

STATEMENTS OF CASH FLOWS
YEARS ENDED SEPTEMBER 30, 1997, 1996, AND 1995
- --------------------------------------------------------------------------------
<TABLE>
<S>                                                          <C>           <C>            <C>

                                                             1997          1996           1995

CASH FLOWS PROVIDED BY (USED IN)
    FINANCING  ACTIVITIES:
    Issuance of note payable                                     -               -       184,915
    Issuance of convertible debentures                           -        1,250,000           -
    Issuance of preferred and common stock                  597,672      10,927,075    1,955,850
    Repayment of note receivable for stock option exercise       -           86,100           -
    Repayment of note payable                                    -         (811,263)    (162,253)
    Dividends paid                                         (108,957)        (58,794)          -
                                                         ----------      ----------   ----------
             Net cash provided by financing activities      488,715      11,393,118    1,978,512
                                                         ----------      ----------   ----------
NET INCREASE (DECREASE) IN CASH                             (41,204)       (337,140)     516,237

CASH, BEGINNING OF YEAR                                   3,549,810       3,886,950    3,370,713
                                                         ----------      ----------   ----------
CASH, END OF YEAR                                        $3,508,606      $3,549,810   $3,886,950
                                                         ==========      ==========   ==========
</TABLE>

     SUPPLEMENTAL DISCLOSURES:

In   October  1995,   CEL-SCI   issued   159,170   shares  of  common  stock  as
     consideration  for the purchase of the remaining  50% of Viral  Technology,
     Inc. In conjunction with this acquisition, CEL-SCI obtained net assets with
     a fair value of $170,000.

In   March 1996,  a  shareholder  of the Company  exercised  options to purchase
     40,000 shares of common stock. The shareholder signed a note for the stock,
     agreeing  to pay the note by the end of June  1996.  The note was repaid in
     June 1996.

During 1996,  $1,250,000  of the  convertible  debentures  were  converted  into
     250,000 shares of common stock.

During 1997 and 1996, the net unrealized loss on investments  available-for-sale
     was $3,499 and $16,078, respectively.

During the quarter  ended  December 31,  1996,  600 shares of Series A Preferred
     Stock were  converted  into 127,945 shares of common stock and 1,900 shares
     of Series B Preferred  Stock were  converted  into 527,774 shares of common
     stock.  During the  quarter  ended March 31,  1997,  500 shares of Series C
     Preferred Stock were converted into 125,000 shares of common stock.  During
     the quarter ended June 30,  1997,250 shares of Series B Preferred Stock was
     converted  into 69,444  shares of common stock and 2,350 shares of Series C
     Preferred Stock were converted into 790,271 shares of common stock

In   March 1997,  CEL-SCI issued 751,678 shares of common stock as consideration
     for the purchase of the rights to its  Multikine  technology.  In addition,
     the Company paid $500,000 in cash for the rights,  included in research and
     development expense.

In   April 1997,  CEL-SCI  issued 33,378 shares of common stock to Cell-Med as a
     payment for the  company's  heteroconjugate  technology.  CEL-SCI also paid
     $50,000 in cash to Cell-Med, included in research and development expense.

                                                                  (Concluded)
See notes to consolidated financial statements.



                                     F - 6
<PAGE>


CEL-SCI CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED SEPTEMBER 30, 1997, 1996, AND 1995
- --------------------------------------------------------------------------------


1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

CEL-SCI  Corporation  (the Company) was  incorporated  on March 22, 1983, in the
State of Colorado, to finance research and development in biomedical science and
ultimately to engage in marketing products.

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

    Significant accounting policies are as follows:

Principles of Consolidation - The consolidated  financial statements include the
accounts  of  CEL-SCI  Corporation  and  its  wholly  owned  subsidiary,   Viral
Technologies,   Inc.  All  significant   intercompany   transactions  have  been
eliminated upon consolidation.

Investments - Investments  that may be sold as part of the liquidity  management
of the Company or for other factors are classified as available-for-sale and are
carried at fair market value. Unrealized gains and losses on such securities are
reported as a separate  component of  stockholders'  equity.  Realized gains and
losses on sales of  securities  are reported in earnings and computed  using the
specific identified cost basis.

Research  and Office  Equipment - Research  and office  equipment is recorded at
cost and depreciated using the straight-line  method over estimated useful lives
of five to seven years.

Research and  Development  Costs - Research  and  development  expenditures  are
expensed as incurred.

Patents  -  Patent   expenditures   are  capitalized  and  amortized  using  the
straight-line  method over 17 years. In the event changes in technology or other
circumstances impair the value or life of the patent,  appropriate adjustment in
the asset value and period of amortization will be made.

Net Loss Per Share - Net loss per common  share is computed by dividing  the net
loss, after increasing the loss for the effect of any preferred stock dividends,
by the weighted average number of common shares  outstanding  during the period.
Common stock  equivalents,  including  options to purchase  common  stock,  were
excluded  from  the  calculation   for  all  periods   presented  as  they  were
antidilutive.

Investment in Joint  Venture - Through  October  1995,  the  investment in joint
venture was accounted  for by the equity  method.  The  Company's  proportionate
share of the net loss of the joint venture has been  included in the  respective
statements of operations.  In October 1995, the Company  purchased the remaining
50% interest in the joint venture, and as of October 15, 1995, the operations of
the joint venture are consolidated in the financial statements of the Company.

                                     F - 7
<PAGE>

Statement of Cash Flows - For  purposes of the  statements  of cash flows,  cash
consists  principally of  unrestricted  cash on deposit,  and  short-term  money
market  funds.  The  Company  considers  all highly  liquid  investments  with a
maturity of less than three months to be cash equivalents.

Prepaid Expenses - The majority of prepaid expenses consist of bulk purchases of
laboratory supplies to be consumed in the manufacturing of the Company's product
for clinical studies and for its further development.

Income Taxes - Income taxes are provided using the liability  method under which
deferred  tax  liabilities  or assets  are  determined  based on the  difference
between the financial  statement and tax bases of assets and liabilities  (i.e.,
temporary  differences) and are measured at the enacted tax rates.  Deferred tax
expense is  determined  by the  change in the  liability  or asset for  deferred
taxes.

Reclassifications  -  Certain  reclassifications  have been made to the 1996 and
1995  financial  statements  for  comparative  purposes with the 1997  financial
statements.

2.  INVESTMENTS

The   carrying    values   and   estimated    market   values   of   investments
available-for-sale at September 30, 1997 and 1996, are as follows:



<TABLE>
<CAPTION>

                                                   September 30, 1997
                                 -------------------------------------------------------------
<S>                                 <C>         <C>            <C>             <C>
                                                  Gross          Gross          Market Value
                                  Amortized     Unrealized     Unrealized     at September 30,
                                     Cost         Gains          Losses             1997

U. S. Government Securities      $ 249,713       $    -          $ (213)         $ 249,500
                                 ---------       -------         ------          ---------
Corporate Debt Securities          499,002            -          (3,286)           495,716
                                 ---------       -------         ------          ---------
Total                            $ 748,715       $(3,499)        $   -           $ 745,216
                                 =========       =======         ======          =========
</TABLE>

<TABLE>
<CAPTION>
                                                   September 30, 1997
                                 -------------------------------------------------------------
<S>                      <C>             <C>           <C>            <C>
                                                  Gross          Gross          Market Value
                                  Amortized     Unrealized     Unrealized     at September 30,
                                     Cost         Gains          Losses             1997

U. S. Government Securities      $ 249,713       $  -            $(213)          $ 249,500
Corporate Debt Securities          499,002          -           (3,286)            495,716
                                 ---------       -------         -----           ---------
Total                            $ 748,715       $  -           (3,499)          $ 745,216
                                 =========       =======         =====           =========
</TABLE>


While management has classified  investments as  available-for-sale,  management
intends to hold such securities to maturity for the foreseeable future.

                                     F - 8
<PAGE>

The gross realized  gains and losses of sales of investments  available-for-sale
for the years ended September 30, 1997, 1996, and 1995, are as follows:

                          1997      1996       1995

Realized gains            $ -       $ -       $17,839

Realized losses             -         -        60,329
                          ----      ----     --------
Net realized gain (loss)  $ -       $ -      $(42,490)
                          ====      ====     ========
3.  RESEARCH AND OFFICE EQUIPMENT

Research and office  equipment at  September  30, 1997 and 1996,  consist of the
following:


                                           1997          1996

Research equipment                       $1,700,173    $1,548,778

Furniture and equipment                     200,929       167,832

Leasehold improvements                       19,272        19,272
                                         ----------    ----------
                                          1,920,374     1,735,882
Less accumulated depreciation and
amortization                             (1,128,410)     (863,899)
                                         ----------    ----------
Net research and office equipment        $  791,964    $  871,983
                                         ==========    ==========


4.  JOINT VENTURE

In October 1995, the Company  purchased the remaining 50 percent interest in VTI
from Alpha 1. Prior to this date,  VTI was wholly owned by the Company and Alpha
1, each having a 50% ownership interest.  The Company conveyed 159,170 shares of
CEL-SCI common stock as the  consideration for the net assets of VTI with a fair
value of  approximately  $170,000.  The  acquisition was accounted for under the
purchase  method  of  accounting  with  substantially  all of the  value  of the
purchase price being expensed as research and  development  expense for the year
ended September 30, 1996, as the acquisition  represents  primarily research and
development  costs.  Effective  October 31, 1995,  the Company has  consolidated
CEL-SCI's  and  VTI's  financial  statements,  and  the  consolidated  financial
statements   reflect  the  results  of  VTI's   operations  since  the  date  of
acquisition.

During the year ended September 30, 1995, VTI had no sales and incurred expenses
of $1,002,250 with a net loss of $1,002,250 for the year.

In July 1996, VTI purchased all of the remaining  rights to HGP-30 in return for
45,000  shares of the  Company's  common  stock  which was charged to expense as
purchased research and development.

                                      F-9

<PAGE>

5.  CREDIT ARRANGEMENTS

As of September 30, 1997,  the Company had a line of credit  outstanding  with a
bank in the total amount of $973,500, which can be used through January 5, 1999.
Interest  on the line of  credit  is based on the  bank's  prime  rate  plus two
percent.  No amounts have been borrowed under this agreement for the years ended
September 30, 1997 and 1996.

6.  RELATED-PARTY TRANSACTIONS

On  March  10,  1997,  the  Company   purchased  from  Sittona  Company,   B.V.,
Netherlands,  all rights to its Multikine technology,  including all patents and
trade secrets. The previous agreement with Sittona required CEL-SCI to pay a 10%
royalty on sales and a 15% royalty on sublicenses for the use of the technology,
know-how, and trade secrets. The Company purchased these rights with $500,000 in
cash and  751,678  shares  of its  common  stock.  The total  purchase  price of
$2,250,000 was charged to expense as purchased research and development.

The  technology  and know-how  licensed to the Company,  called  Multikine,  was
developed  by a  group  of  researchers  under  the  direction  of Dr.  Hans-Ake
Fabricius and was assigned during 1980 and 1981 to Hooper Trading Company, N.V.,
a Netherlands Antilles corporation (Hooper) and Shanksville Corporation,  also a
Netherlands Antilles corporation (Shanksville). Maximillian de Clara, an officer
and director in the Company, and Dr. Fabricius owned 50% and 30%,  respectively,
of each of these companies.  The technology and know-how  assigned to Hooper and
Shanksville  was licensed to Sittona  Company,  B.V., a Netherlands  corporation
(Sittona),  effective  September,  1982 pursuant to a licensing  agreement which
required  Sittona to pay to Hooper and Shanksville  royalties on income received
by Sittona respecting the technology and know-how licensed to Sittona.  In 1983,
Sittona  licensed this  technology  to the Company.  At such time as the Company
generates  revenues from the sale or sublicense of this technology,  the Company
was to pay  royalties to Sittona  equal to 10% of net sales and 15% of licensing
royalties received from third parties. In that event,  Sittona,  pursuant to its
licensing  agreements with Hooper and  Shanksville,  would have been required to
pay to those  companies a minimum of 10% of any royalty  payments  received from
the Company.

In 1985 Mr.  de Clara  acquired  100% of the  issued  and  outstanding  stock of
Sittona.  In this arrangement Mr. de Clara and Dr.  Fabricius,  because of their
ownership interests in Hooper and Shanksville, would have received approximately
50% and 30%,  respectively,  of any  royalties  paid by  Sittona  to Hooper  and
Shanksville;  and Mr. de Clara,  through  his  interest  in all three  companies
(Hooper,  Shanksville,  and  Sittona),  could  have  received  up to  95% of any
royalties paid by the Company.

Between  1985 and  October  1996,  Mr.  de Clara  owned  all of the  issued  and
outstanding  stock of Sittona.  In October  1996,  Mr. de Clara  disposed of his
interest in Sittona.

During the year ended  September  30,  1996,  a  shareholder  and officer of the
Company  borrowed  $86,100  from the Company to exercise  the purchase of 40,000
shares of common stock, which was evidenced by a short-term promissory note. The
note was subsequently repaid during the year. In addition, at September 30, 1997
and 1996,  $-0- and $138,000,  respectively,  was receivable from the officer in
Company advances.

In October 1996, the Company loaned $300,000 to an officer and shareholder.  The
loan carried an interest  rate of 5% and was due on December  31, 1996.  At that
time, the loan was extended and the balance is now due March 31, 1998.  Payments
have been made on the note, and the balance on September 30, 1997, was $286,875.

                                      F-10
<PAGE>

7.  INCOME TAXES

The  approximate   tax  effect  of  each  type  of  temporary   differences  and
carryforward that gave rise to the Company's deferred tax assets and liabilities
at September 30, 1997 and 1996, is as follows:


                                           1997             1996

Depreciation                           $   (18,258)       $(17,989)


Prepaid expenses                           (91,186)        (25,588)

Net operating loss carryforward         14,811,399      11,658,132

Other                                       10,261           7,455

Less:  Valuation allowance
                                       (14,712,216)    (11,622,010)
                                      ------------     -----------
Net deferred                          $         -      $        -
                                      ============     ===========

The  Company  has  available   for  income  tax  purposes  net  operating   loss
carryforwards of approximately $39,063,000, expiring from 1998 through 2008.

In the  event of a  significant  change in the  ownership  of the  Company,  the
utilization of such carryforwards could be substantially limited.

The difference in the Company's U.S.  federal  statutory income tax rate and the
Company's effective rate is primarily attributed to the recording of a valuation
allowance  for the amount of future tax benefits that is more likely than not to
be realized.

8.  STOCK OPTIONS, WARRANTS, AND BONUS PLAN

1996 Plans:  During the year ended  September 30, 1996, the  shareholders of the
Company  approved the adoption of two new Plans, the 1996 Incentive Stock Option
Plan (1996  Incentive Plan) and the 1996  Non-Qualified  Stock Option Plan (1996
Non-Qualified  Plan).  Shares are reserved under each plan and total 600,000 and
400,000 shares,  respectively.  In August 1997, the 1996  Non-Qualified Plan was
amended  to  provide  for  1,500,000  shares  to  be  reserved  under  the  1996
Non-Qualified Plan.

1995 Plans:  The  shareholders of the Company  approved the adoption of the 1995
Non-Qualified  Stock Option Plan (1995  Non-Qualified Plan) and reserved 400,000
shares  under  the  plan.  Terms  of the  options  are to be  determined  by the
Company's Compensation Committee,  but in no event are options to be granted for
shares at a price  below fair  market  value at the date of grant.  In  December
1995, the 1995  Non-Qualified  Plan was amended to provide for 800,000 shares to
be reserved under the 1995 Non-Qualified Plan.

During  the year ended  September  30,  1995,  the Board of  Directors  canceled
certain  options under the various stock option plans and replaced them with new
options.  Under  this  conversion  the  number of  options  outstanding  did not
increase  or decrease as the  conversion  was an exchange of options  within the
plans to maximize reserved shares in the Plans with the options granted.

1994 Plans: Shares are reserved under the 1994 Incentive Stock Option Plan (1994
Incentive   Plan)  and  the  1994   Non-Qualified   Stock   Option   Plan  (1994
Non-Qualified)  and total 100,000  shares for each plan.  Only  employees of the
Company are eligible to receive options under the 1994 Incentive Plan, while the
Company's  employees,  directors,  officers,  and  consultants  or advisors  are
eligible to be granted options under the 1994 Non-Qualified Plan. Terms of the

                                      F-11
<PAGE>

options are to be determined by the Company's Compensation Committee, which will
administer  all of the plans,  but in no event are  options  to be  granted  for
shares at a price  below fair  market  value at date of grant.  Options  granted
under the option  plans must be granted,  or shares  issued under the bonus plan
issued, before July 29, 2004.

1992 Plans: The 1992 Incentive Stock Option Plan (1992 Incentive Plan), the 1992
Non-Qualified Stock Option Plan (1992  Non-Qualified  Plan), and the Stock Bonus
Plan (1992 Bonus Plan)  include  shares  that are  reserved  under each plan and
total 100,000,  60,000, and 40,000 shares,  respectively.  Only employees of the
Company are eligible to receive  options  under the  Incentive  Plan,  while the
Company's  employees,  directors,  officers,  and  consultants  or advisors  are
eligible to be granted  options  under the  Non-Qualified  Plan or issued shares
under the Bonus Plan. Terms of the options are to be determined by the Company's
Compensation Committee,  which will administer all of the plans, but in no event
are options to be granted for shares at a price below fair market  value at date
of grant.  Options  granted  under the option  plans must be granted,  or shares
issued under the bonus plan issued, before August 20, 2002.

1987 Plan:  The 1987  Nonqualified  Stock  Option and Stock Bonus Plan (the 1987
Plan) reserved 200,000 shares of the Company's  previously unissued common stock
to be granted as incentive  stock options to  employees.  The 1987 Plan reserved
50,000 shares of the Company's previously unissued common stock to be granted as
stock  bonuses to  employees.  The  exercise  price of the options  could not be
established  at less than fair market  value on the date of grant and the option
period  could not be greater  than ten  years.  During  1993,  the 1987 Plan was
terminated  and no further  options will be granted and no further  bonus shares
will be issued pursuant to the 1987 Plan. In June 1997, all options  outstanding
under the 1987 Plan expired.

                                      F-12
<PAGE>

Information  regarding  the  Company's  stock  option  plans are  summarized  as
follows:

<TABLE>
<CAPTION>

                                                                   Outstanding                 Exercisable
                                                               ---------------------    --------------------------
                                           Range                           Weighted                  Weighted
                                            of                             Average                   Average
                                          Option                           Exercise                  Exercise
                                          Prices                 Shares     Prices       Shares       Prices
<S>                                    <C>                      <C>        <C>           <C>          <C>
1987 Stock Option and Bonus Plan:
    Balance, September 30, 1994        $3.40 - 20.90             183,250    17.58        143,249      17.19
        Canceled                       $3.40 - 20.90            (176,250)   17.59       (136,249)     16.34
                                                                --------   ------       --------     ------
     Balance, September 30, 1995 and  $16.50 - 19.70               7,000    17.41          7,000      17.41
         Forfeitures                  $16.50 - 19.70               7,000    17.41          7,000      17.41
                                                                --------   ------       --------     ------
    Balance, September 30, 1997
                                                                      -        -              -          -
                                                                ========   ======       ========     ======
1992 Incentive Stock Option Plan:
     Balance, September 30, 1994       $6.80 - 15.60              42,000    11.41          4,166      15.29
        Canceled                       $6.80 - 15.60             (42,000)   11.41         (4,166)     15.29
        Granted                        $2.87 -  3.87              57,550     3.01         20,917       2.87
                                                                --------   ------       --------     ------
    Balance, September 30, 1995        $2.87 - 3.87               57,550     3.01         20,917       2.87
        Forfeitures                    $2.94 - 3.44               (5,833)    2.96             -          -
        Granted                        $2.87 - 3.87               45,500     3.23             -          -
        Exercised                      $2.87                     (14,001)    2.87        (14,001)      2.87
        Became exercisable             $2.87 - 3.87                   -        -          39,102       3.13
                                                                --------   ------       --------     ------
    Balance, September 30, 1996        $2.87 - 3.87               83,216     3.16         46,018       3.12
        Forfeitures                        $2.87                    (500)    2.87             -          -
        Exercised                          $2.87                  (1,000)    2.87         (1,000)      2.87
        Became exercisable             $2.87 - 3.87                  -         -          19,516       3.12
                                                                --------   ------       --------     ------
    Balance, September 30, 1997                                   81,716     3.16         64,534       3.13
                                                                ========   ======       ========     ======
1992 Nonqualified Stock Option Plan:
    Balance, September 30, 1994        $8.70 - 15.60              36,000    12.54         18,000       9.71
         Canceled                          $2.87                  (7,500)    2.87             -          -
         Granted                           $2.87                  31,500     2.87             -          -
         Became Exercisable                $2.87                      -        -          42,000       2.87
                                                                --------   ------       --------     ------
Balance, September 30, 1995            $2.87 - 15.60              60,000     4.92         60,000       4.92
    Granted                                                           -        -              -          -
    Exercised                              $2.87                 (25,500)    2.87        (25,500)      2.87
                                                                --------   ------       --------     ------
Balance, September 30, 1996            $2.87 - 15.60              34,500     6.44         34,500       6.44
    Forfeitures                            $13.40                 (2,500)   13.40         (2,500)     13.40
    Exercised                              $2.87                 (11,500)    2.87        (11,500)      2.87
                                                                --------   ------       --------     ------
Balance, September 30, 1997            $2.87 - 15.60              20,500     7.59         20,500       7.59
                                                                ========   ======       ========     ======
1994 Incentive Stock Option Plan:
    Balance, September 30, 1994            $2.87                  50,000     2.87             -          -
        Granted                            $2.87                  50,000     2.87                        -
        Became Exercisable                  $2.87                      -        -          61,000       2.87
                                                                --------   ------       --------     ------
Balance, September 30, 1995                $2.87                 100,000     2.87         61,000       2.87
    Became exercisable                     $2.87                      -         -         11,000       2.87
                                                                --------   ------       --------     ------
Balance, September 30, 1996                $2.87                 100,000     2.87         72,000       2.87
    Became exercisable                     $2.87                      -         -         11,000       2.87
                                                                --------   ------       --------     ------
Balance, September 30, 1997                $2.87                 100,000     2.87         83,000       2.87
                                                                ========   ======       ========     ======
</TABLE>

                                      F-13

<PAGE>


<TABLE>
<CAPTION>

                                                                   Outstanding                 Exercisable
                                                               ---------------------    --------------------------
                                           Range                           Weighted                  Weighted
                                            of                             Average                   Average
                                          Option                           Exercise                  Exercise
                                          Prices                 Shares     Prices       Shares       Prices
<S>                                    <C>                      <C>        <C>           <C>          <C>
1994 Nonqualified Stock Option Plan:
    Balance, September 30, 1994            $2.87                  70,000     2.87             -           -
        Granted                        $2.87 - 3.87               27,250     2.96             -           -
        Became exercisable             $2.87 - 3.87                   -         -          48,084       2.94
                                                                --------   ------        --------     ------
    Balance, September 30, 1995        $2.87 - 3.87               97,250     2.90          48,084       2.94
        Exercised                          $2.87                 (46,667)    2.87         (46,667)      2.87
        Became exercisable                 $2.87                      -        -           24,167       2.87
                                                                --------   ------        --------     ------
    Balance, September 30, 1996        $2.87 - 3.87               50,583     2.92          25,584       2.90
        Became exercisable             $2.87 - 3.87                   -        -           24,166       2.90
                                                                --------   ------        --------     ------
    Balance, September 30, 1997                                   50,583     2.92          49,750       2.90
                                                                ========   ======        ========     ======
1995 Nonqualified Stock Option:
    Granted in 1995                    $2.87 - 3.87              329,251     3.26              -          -
    Became exercisable                     $2.87                      -        -           70,000       2.87
                                                                --------   ------        --------     ------
Balance, September 30, 1995            $2.87 - 3.87              329,251     3.26          70,000       2.87

    Forfeitures                            $2.87                 (12,625)    2.87              -          -
    Granted                            $2.38 - 5.62              419,500     2.75              -          -
    Exercised                          $2.87 - 3.87              (85,375)    2.88         (85,375)      2.88
    Became exercisable                 $2.87 - 3.87                   -        -          146,628       3.32
                                                                --------   ------        --------     ------
Balance, September 30, 1996            $2.38 - 5.62              650,751     2.97         131,253       2.75
    Granted                                $5.25                  20,000     5.25              -          -
    Exercised                          $2.38 - 3.87              (19,000)    3.56         (19,000)      3.56
    Became exercisable                 $2.38 - 5.62                   -        -          449,501       2.74
                                                                --------   ------        --------     ------
Balance, September 30, 1997                                      651,751     3.02         561,754       2.72
                                                                ========   ======        ========     ======

1996 Incentive Stock Option Plan:
    Granted in 1996                   $5.62 - 11.00               65,700     5.70              -          -
                                                                --------   ------        --------     ------
Balance, September 30, 1996           $5.62 - 11.00               65,700     5.70              -          -
    Forfeitures                       $3.25 -  6.88               (5,500)    4.08              -          -
    Granted                           $3.25 -  5.18              331,800     3.89              -          -
    Became exercisable                $5.62 - 11.00                   -        -           21,234       5.57
                                                                --------   ------        --------     ------
Balance, September 30, 1997
                                                                 392,000     4.19          21,234       5.57
                                                                ========   ======        ========     ======
1996 Nonqualified Stock Option
Plan:
    Granted in 1996                        $5.62                  70,000     5.62              -          -
                                                                --------   ------        --------     ------
Balance, September 30, 1996                $5.62                  70,000     5.62              -          -
    Granted                            $3.12 - 5.25              880,000     3.52              -          -
    Became exercisable                     $5.62                      -        -           23,334       5.62
                                                                --------   ------        --------     ------
Balance, September 30, 1997
                                                                 950,000     3.67          23,334       5.62
                                                                ========   ======         ========     ======
</TABLE>

                                      F-14
<PAGE>

The weighted  average  remaining  contractual  life for options  outstanding  at
September 30, 1997, is as follows:


Plan                                     Weighted Average
                                       Remaining Contractual
                                            Life Years

1992 Incentive Stock Option Plan               2.41
1992 Nonqualified Stock Option Plan            3.00
1994 Incentive Stock Option Plan               2.00
1994 Nonqualified Stock Option Plan            5.40
1995 Nonqualified Stock Option Plan            3.92
1996 Incentive Stock Option Plan               9.47
1996 Nonqualified Stock Option Plan            5.27



Other Options and  Warrants:  During 1991,  the Company  granted a consultant an
option to purchase 50,000 shares of the Company's common stock. The options were
exercisable  at $13.80 per share and  expired in March  1996.  The holder of the
option had the right to have the shares issuable upon the exercise of the option
included in any registration statement filed by the Company.

In connection  with the 1992 public  offering,  5,175,000  common stock purchase
warrants were issued and  outstanding at September 30, 1997.  Every ten warrants
entitled  the holder to purchase  one share of common stock at a price of $15.00
per share.  Subsequently,  the expiration date of the warrants has been extended
to February  1998.  Effective  June 1, 1997,  the exercise price of warrants was
lowered  from $15 to $6 and only  five  warrants  rather  than 10  warrants  are
required to purchase one share of common  stock.  Subsequent  to  September  30,
1997,  warrant  holders who tender five  warrants and $6.00  between  January 9,
1998, and February 7, 1998, will receive one share of the Company's common stock
and one new  warrant.  The new warrant  will  permit the holder to purchase  one
share of the  Company's  common  stock at a price of $18.00  per share  prior to
February 7, 2000.

Also in connection with the 1992 offering, the Company issued to the underwriter
warrants to purchase  9,000 equity  units,  each unit  consisting of 5 shares of
common  stock and 5 warrants  entitling  the holder to purchase  one  additional
share of common stock.  The equity unit warrants were  outstanding  at September
30, 1996, and were  exercisable  through February 8, 1997, at a price of $255.70
per unit. The common stock warrants  included in the units were exercisable at a
price of $76.70 per share. As of September 30, 1997, all warrants have expired.

During 1995, the Company granted another  consultant  options to purchase 17,858
shares of the  Company's  common  stock.  These  shares  became  exercisable  on
November  2,  1995,  and  will  expire  November  1,  1999.  These  options  are
exercisable  at $5.60 per share and as of  September  30,  1997,  17,858  shares
remain outstanding.

In connection  with a private  equity  offering in June and September  1995, the
Company  issued to the  underwriter  warrants to purchase  230,000 equity units.
Each unit  consisted of one share of the Company's  common  stock.  For the June
1995 private  placement,  57,500  equity units were issued at $2.00 per unit and
another  57,500 equity units were issued at $3.25 per unit.  All units issued in
June 1995  private  placement  were  exercised at  September  30, 1996.  For the
September 1995 private  placement,  57,500 equity units were issued at $2.40 per
unit and  another  57,500  equity  units  were  issued at $3.25 per unit.  As of
September 30, 1996, 21,890 equity units had been at $3.25 per unit and 21,890

                                      F-15
<PAGE>

equity  units were issued at $2.40 per unit.  As of September  30, 1997,  35,610
equity units had been  exercised at $2.40 per unit and 25,610  equity units were
exercised at $3.25 per unit.  Remaining  equity units of 10,000 were outstanding
at September 30, 1997 and expire on December 30, 1997.

During 1996, the Company granted two consultants  options to purchase a total of
70,000  shares of the Company's  common stock.  The fair value of the options is
expensed over the life of the consultants' contracts.  The 50,000 options became
exercisable on August 21, 1996, at $3.25. Of the 50,000  options,  24,000 shares
were  exercised in August 1996 and 26,000 were exercised in February of 1997. An
additional  20,000 options  became  exercisable at August 31, 1996, at $3.25 and
were exercised in February of 1997.

During 1997, the Company granted four consultants options to purchase a total of
290,000 shares of the Company's  common stock.  The fair value of the options is
expensed over the life of the consultants' contracts.  Options of 240,000 shares
became  exercisable  during 1997 that were  exercisable  at prices  ranging from
$3.50 to $4.50.  During  1997,  50,000  options  were  exercised  at  $3.50.  At
September 30, 1997,  240,000  options  related to the grant to four  consultants
remain outstanding.

In October 1996, the Financial  Accounting  Standards Board issued  Statement of
Financial   Accounting   Standards   No.  123,   "Accounting   for   Stock-Based
Compensation"  ("SFAS  123").  This  statement  encourages  but does not require
companies  to account for  employee  stock  compensation  awards  based on their
estimated  fair  value at the grant  date with the  resulting  cost  charged  to
operations.  The Company  has  elected to  continue to account for its  employee
stock-based   compensation  using  the  intrinsic  value  method  prescribed  in
Accounting  Principles  Board  Opinion No. 25,  "Accounting  for Stock Issued to
Employees," and related Interpretations. If the Company had elected to recognize
compensation  expense based on the fair value of the awards  granted in 1997 and
1996, consistent with the provisions of SFAS 123, the Company's net loss and net
loss per  common  share  would  have been  increased  to the pro  forma  amounts
indicated below:

                                     Year Ended September 30,
                                  -------------------------------
                                       1997           1996
                                          (In thousands)

Net loss
    As reported                  $(8,262,125)   $(6,326,666)
    Pro forma                     (9,687,999)    (7,032,936)
Loss per common share:
    As reported                  $      0.89    $      0.98
    Pro forma                           1.04           1.09


The weighted  average fair value at the date of grant for options granted during
1997 and 1996 was $1.16 and $1.18 per option, respectively.

The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes option pricing model with the following assumptions:

                                       1997           1996

Expected stock price volatility        74 %            91 %
Risk-free interest rate              5.36 %          5.82 %
Expected life options                   2               2
Expected dividend yield                 0               0


                                      F-16
<PAGE>

The  effects  of  applying  SFAS  123 in  this  pro  forma  disclosure  are  not
necessarily  indicative of the effect on future amounts. SFAS 123 does not apply
to awards granted prior to fiscal 1996.

The Company's  stock options are not  transferable,  and the actual value of the
stock options that an employee may realize, if any, will depend on the excess of
the market price on the date of exercise  over the exercise  price.  The Company
has based its assumption  for stock price  volatility on the variance of monthly
closing  prices of the  Company's  stock from its initial  offering  date to the
present. The risk-free rate of return used equals the yield on one to three year
zero-coupon  U.S.  Treasury issues on the grant date. No discount was applied to
the value of the grants for nontransferability or risk of forfeiture.

9.  EMPLOYEE BENEFIT PLAN

The Company maintains a defined contribution  retirement plan,  qualifying under
Section 401(k) of the Internal Revenue Code, subject to the Employee  Retirement
Income Security Act of 1974, as amended, and covering  substantially all CEL-SCI
employees.  The employer  contributes an amount equal to 50% of each  employee's
contribution not to exceed 3% of the participant's  salary.  The expense for the
years ended September 30, 1997, 1996, and 1995, in connection with this plan was
approximately $35,800, $29,800, and $24,900, respectively.

10. LEASE COMMITMENTS

Operating  Leases  -  The  future  minimum  annual  rental  payments  due  under
noncancelable operating leases for office and laboratory space are as follows:


Year Ending September 30,

        1998                              $ 55,965
        1999                                59,378
        2000                                61,815
        2001                                61,815
        2002                                65,569
        Thereafter                          96,688
                                         =========
        Total minimum lease payments     $ 401,230



Rent  expense  for the years ended  September  30,  1997,  1996,  and 1995,  was
approximately $185,776, $177,858, and $124,059, respectively.

11. STOCKHOLDERS' EQUITY

In December  1996,  the Company  authorized  3,600  shares of Series C Preferred
Stock  (Series C Stock) with a par value of $.01 per share and sold 2,850 shares
of Series C for $1,000 per share.

Series C Stock is convertible  into shares of the Company's  common stock on the
basis of one share of Series C Stock for shares of common  stock equal in number
to the amount  determined by dividing $1,000 by 85% of the average closing price
of the Company's common stock over the five-day trading period ending on the day
prior to the conversion of the Series C Stock.  The conversion  price may not be
more than $4.00.  Beginning 90 days after  December  17,  1996,  one-half of the
Series C Stock is  convertible  into shares of the Company's  common stock.  All
preferred shares are convertible into shares of the Company's common stock

                                      F-17
<PAGE>

beginning  180 days after  December 17, 1996  provided  that,  if the  Company's
common  stock  trades  for more than  $8.00 at any time,  then all shares of the
Series C Stock will  thereafter be  immediately  convertible  into shares of the
Company's  common  stock.  During  1997,  2,850  shares of  Series C stock  were
converted into 915,271 shares of the Company's common stock.

In addition,  379,793  Series A warrants and 379,763 Series B warrants were sold
with the Series C Preferred  Stock.  The Series A warrants entitle the holder to
purchase one share of the  Company's  common stock at a price of $4.50 per share
at any time prior to March 15, 1998.  Each Series B warrant  entitles the holder
to  purchase  one share of the  Company's  common  stock at a price of $4.50 per
share at any time prior to March 15, 1999.

In April 1997,  the Company  purchased the rights to Cell-Med's  heteroconjugate
technology  for  consideration  of  $50,000  in cash and  33,378  shares  of the
Company's  common stock.  The total  purchase  price of $125,000 was expensed as
research and development expense.

In March 1996 the Company sold  $1,250,000 of  Convertible  Notes (the Notes) to
two persons.  The Notes were convertible from time to time, in whole or in part,
into shares of the Company's  Common Stock.  The conversion price was the lesser
of (i) $5 per  share  or  (ii)  80% of the  average  closing  bid  price  of the
Company's  Common Stock during the five trading days  immediately  preceding the
date of such conversion. The Notes were payable on December 1, 1996, and accrued
interest  at 10% per annum.  All of the Notes have  since  been  converted  into
250,000 shares of the Company's Common Stock.

During the year ended September 30, 1996, the Company authorized 3,500 shares of
Series A  Preferred  Stock  (Series A Stock) with a par value of $.01 per share.
The Company also  authorized  5,000 shares of Series B Preferred Stock (Series B
Stock) with a par value of $.01 per share.  Holders of Series A Stock and Series
B Stock are entitled to dividends, payable quarterly if declared, at the rate of
$17.50 per  quarter.  Dividends  which are not  declared  will not accrue nor be
cumulative.

During  1996,  the  Company  issued  3,500  shares  of  Series A Stock  for cash
consideration  of  $3,500,000  and  5,000  shares  of  Series  B Stock  for cash
consideration  of $5,000,000.  Commissions of $375,000 were paid relative to the
preferred stock offerings and were recorded as a reduction of additional paid-in
capital on the transaction.

Each share of Series A Stock was  convertible  into shares of common stock equal
in number to the amount  determined  by  dividing  $1,000 by 85% of the  closing
price of the Company's  common stock on or after 60 days from issuance,  and 83%
of the  closing  price on or after 90 days from  issuance,  with the  conversion
price not less than $3.00 nor more than  $8.00.  Each share of Series B Stock is
convertible into shares of common stock equal in number to the amount determined
by dividing $1,000 by 87% of the closing price of the Company's  common stock on
or after 10 days from the effective  registration date of the common shares, and
85% of the closing price on or after 40 days from the effective  date,  with the
conversion price not less than $3.60 nor more than $14.75.

Also during  1996,  2,900 shares of Series A Stock were  converted  into 504,096
shares of the  Company's  common stock.  In August 1996,  the Board of Directors
declared  dividends on Series A Stock ($17.50 per quarter) and cash dividends of
$58,794  were paid as of  September  31, 1996.  In November  1996,  the Board of
Directors declared dividends on Series A Stock ($17.50 per quarter) and Series B
Stock ($17.50 per quarter) and cash dividends of $108,957 were paid.

In December  1996 the  Company  repurchased  2,850  shares of Series B Preferred
Shares for  $2,850,000  plus warrants  which allow the holders to purchase up to
99,750  shares of the  Company's  common  stock  for  $4.25  per share  prior to
December  15,  1999.   During  1997,   the  remaining   2,150  and  600  shares,
respectively,  of Series B and A stock were  converted  into 597,218 and 127,945
shares of the Company's common stock, respectively.


                                      F-18
<PAGE>

On April 28, 1995, the  stockholders of the Company  approved a 10-for-1 reverse
split of the Company's  outstanding  common stock, which became effective on May
1, 1995.  All shares and  per-share  amounts  have been  restated to reflect the
stock split.

The Company also  participated in a private  offering during 1995. This offering
allowed for the  purchase of one share of common  stock and one warrant (a unit)
for the  price of $2.00  per  unit.  All  1,150,000  shares  authorized  for the
offering  were  purchased  during the year ended  September  30,  1995.  Cash of
$2,300,000 was received in June and September 1995. Commissions of $344,150 were
paid or payable relative to the offering at September 30, 1995.

12. NEW ACCOUNTING PRONOUNCEMENTS

In February 1997, the Financial  Accounting  Standards Board issued Statement of
Financial  Accounting Standards No. 128 (SFAS 128), Earnings Per Share, which is
effective for all periods ending after December 15, 1997.  SFAS 128  establishes
standards for computing and presenting  earnings per share. As the Company has a
loss from  continuing  operations,  potential  exercise of warrants  and options
would have an anti-dilutive effect and the pro-forma effect of adopting SFAS 128
has  no  impact  on the  earnings-per-share  calculation  for  the  years  ended
September 30, 1997 and 1996.

In June 1997, the FASB issued  Statement of Financial  Accounting  Standards No.
130 (SFAS 130),  Reporting  Comprehensive  Income, which is effective for fiscal
years  beginning  after December 15, 1997.  SFAS 130  establishes  standards for
reporting  and display of  comprehensive  income and its  components  (revenues,
expenses,  gains,  and losses) and  requires  that items of other  comprehensive
income be classified by their nature in the  financial  statements  and that the
accumulated balance of other comprehensive  income be displayed  separately from
retained  earnings and additional  paid-in-capital  in the equity  section.  The
Company  does not  believe  that the  adoption  of SFAS 130 will have a material
effect on its financial position or results of operation.

                                   * * * * * *

                                      F-19

<PAGE>

                                  SIGNATURES

         Pursuant to the  requirements of Section 13 of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                       CEL-SCI CORPORATION


Dated: December 22, 1997               By:/s/ Maximilian de Clara
                                              Maximilian de Clara, President


                                       By:/s/ Geert R. Kersten
                                              Geert R. Kersten, Chief Executive
                                               Officer


Pursuant to the requirements of the Securities Act of l934, this Report has been
signed below by the  following  persons on behalf of the  Registrant  and in the
capacities and on the dates indicated.

Signature                             Title                     Date

/s/ MAXIMILIAN DE CLARA       Director and Principal      December 22, 1997
MAXIMILIAN DE CLARA           Executive Officer

/s/ GEERT R. KERSTEN          Director, Principal         December 22, 1997
GEERT R. KERSTEN              Financial Officer
                              and Chief Executive
                              Officer

/s/ MARK V. SORESI            Director                    December 22, 1997
MARK V. SORESI

/s/ DONALD HUDSON             Director                    December 22, 1997
F. DONALD HUDSON


INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation  by reference  in  Registration  Statement  No.
33-55966  of CEL-SCI  Corporation  on Form S-8 of our report  dated  December 8,
1997,  appearing in this Annual Report on Form 10-K of CEL-SCI  Corporation  for
the year ended September 30, 1997.

DELOITTE & TOUCHE LLP
Washington, D.C.
December 23, 1997


<TABLE> <S> <C>


<ARTICLE>                     5
<CIK>                         0000725363
<NAME>                        CEL-SCI CORPORATION
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              SEP-30-1997
<PERIOD-END>                                   SEP-30-1997
<CASH>                                         3,508,606
<SECURITIES>                                   745,216
<RECEIVABLES>                                  398,224
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               5,062,834
<PP&E>                                         1,920,374
<DEPRECIATION>                                 1,128,410
<TOTAL-ASSETS>                                 6,334,397
<CURRENT-LIABILITIES>                          481,587
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       104,457
<OTHER-SE>                                     5,721,323
<TOTAL-LIABILITY-AND-EQUITY>                   6,334,397
<SALES>                                        0
<TOTAL-REVENUES>                               438,145
<CGS>                                          0
<TOTAL-COSTS>                                  8,627,603
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             0
<INCOME-PRETAX>                                (8,189,458)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (8,189,458)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (8,189,458)
<EPS-PRIMARY>                                  (0.88)
<EPS-DILUTED>                                  (0.88)
        


</TABLE>


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