CEL SCI CORP
10-K/A, 1999-02-04
BIOLOGICAL PRODUCTS, (NO DIAGNOSTIC SUBSTANCES)
Previous: CENDANT CORP, 8-K, 1999-02-04
Next: SPECTRASCIENCE INC, SC 13G/A, 1999-02-04



    



                                  FORM 10-K/A

                      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, 1998.

                                      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.)

         8229 Boone Blvd., Suite 802
          Vienna, Virginia                            22182
   (Address of principal executive offices)         (Zip Code)

      Registrant's telephone number, including area code: (703) 506-9460

       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,  1998,  as  quoted  on  the  American  Stock  Exchange,   was  approximately
$23,600,000. 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, 1998,  the  Registrant  had  12,715,529  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,   MULTIKINE(TM),
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
vaccine/treatment  against the AIDS virus.  The third  technology the Company is
developing,  LEAPS  (Ligand  Epitope  Antigen  Presentation  System) is a T-cell
modulation technology which can be used to direct a specific immune response and
which is thought to be particularly important in the case of diseases which have
no approved vaccinations (e.g. herpes simplex,  malaria, AIDS, etc.) 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 AIDS,  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.


<PAGE>


         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
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
anticancer  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  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.

         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).


<PAGE>


         In 1991, 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.

         These  results  caused the  Company to embark on a major  manufacturing
program for  MULTIKINE  with the goal of being able to produce a MULTIKINE  that
would meet the stringent  regulatory  requirements  for advanced  human studies.
This program included building a pilot scale manufacturing facility.

         Today the Company is involved in the following  clinical  human studies
of MULTIKINE for treatment of cancer and AIDS:

         ISRAEL:  MULTIKINE is being tested as a presurgical  treatment prior to
surgery or  radiation in patients  with head and neck cancer.  The data from the
first  ten  patients,  presented  at a  scientific  conference  by the  clinical
investigator,  Dr. Feinmesser,  indicates that seven of the ten patients treated
with MULTIKINE for only two weeks experienced regression in tumor size, with one
of the  patients  showing a complete  disappearance  of the tumor.  In addition,
patients had a resolution of tumor  ulceration,  increased  tongue  mobility and
reduction or  elimination  of local pain.  There were no tumor  progressions  or
adverse local changes,  nor evidence of toxicity from MULTIKINE.  Recovery after
operation and wound healing were normal. Additionally, microscopic evaluation of
surgical  specimens  showed  evidence of cellular  immune  reaction  against the
tumors and destruction of tumor cells.

         Dr. Feinmesser is planning to treat another ten patients at a higher
dosage as part of this study.

         CANADA:  A Phase I/II study in Canada is also  testing  MULTIKINE  as a
presurgical  treatment  prior to surgery or radiation in patients  with head and
neck cancer.  Initially,  the study was designed to treat fourteen patients, but
was  subsequently  increased to  twenty-one  patients,  and  recently  increased
further to twenty-eight  patients.  The study is expected to be completed in the
second half of 1999.

         U.S.A.   & CANADA:  In this U.S.  and  Canadian  multi-center  study,
twenty  patients who have failed  conventional  treatments  are being  treated
experimentally  with  MULTI-  KINE.  The study is  designed  to  evaluate  the
safety,  tumor responses and immune  responses of MULTIKINE in late stage head
and neck cancer patients.


<PAGE>


         U.S.A.:  In 1997, a prostate  cancer  study was  conducted at Jefferson
Hospital in  Philadelphia,  Pennsylvania.  The study  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  Company  is also  currently  completing  a  MULTIKINE  study  with
fourteen HIV positive  patients.  The study,  due to its size, will focus on the
safety of MULTIKINE in the patients participating in the study.

         HUNGARY:  In November 1998, the Company received  notification from the
Hungarian National Institute of Pharmacy that a MULTIKINE study with thirty head
and neck  patients  was  approved.  The study,  expected to last one year,  will
involve  the same kind of  patients  as are  participating  in the  Israeli  and
Canadian  pre-surgical  studies  and will  employ  MULTIKINE  as a  pre-surgical
treatment.

         OTHER STUDIES:  In addition to the  foregoing,  the Company is in the
process of establishing other supporting human studies for MULTIKINE.

         STRATEGY FOR  MULTIKINE:  At the present time the Company plans to seek
initial  regulatory  approval for the use of MULTIKINE in the  treatment of head
and neck  cancer  patients  prior to  surgery  or  radiation  with the intent of
increasing the success of subsequent surgery (and/or radiation). Success in this
area is  measured  by the  reduction  in the number of tumor  recurrences  since
recurrences  usually  lead to a poor  prognosis  for the  patient.  The  Company
believes,  based upon discussions with experts in the field, that a reduction in
recurrences is viewed by many clinicians as an indicator of increased survival.

         Head and neck  cancer is the sixth  most  frequently  occurring  cancer
worldwide,  with an incidence of 500,000  annually.  Recent  statistics  show no
reduction in head and neck cancer  mortality,  but rather a dramatic increase of
the  disease  in  certain  segments  of the  population.  This  cancer  is  most
frequently  found in men in their  50's or early  60's with a history of smoking
and alcohol consumption.  Conventional treatment calls for either surgery, which
can be extremely disfiguring,  or radiation and chemotherapy,  both of which are
associated with very unpleasant side-effects.

         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.

<PAGE>


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.

         The Company uses an unrelated  corporation  for certain  aspects of the
production of MULTIKINE for research and testing  purposes.  The agreement  with
this corporation  expires during the summer of 2000. 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.

AIDS VACCINE

         The Company,  through its wholly-owned  subsidiary Viral  Technologies,
Inc. (VTI),  is involved in the development of a preventive  vaccine against HIV
infection.  This vaccine is currently in Phase II human  clinical  trials in the
Netherlands.

         The Company is also  developing a  therapeutic  AIDS vaccine for people
already infected with HIV. The purpose of this vaccine is to activate a person's
immune  system  in such a way  that  the  immune  system  will  fight  HIV  more
effectively.  This  therapeutic  vaccine is  currently  being  readied for early
clinical trials which are projected to begin in the second half of 1999.

         Both vaccines are derived from the Company's HGP-30 technology.  HGP-30
is a thirty  amino acid region of the p17 core  protein of HIV.  The Company has
decided  to  produce  HGP-30  as  a  synthetic   peptide  because  peptides  are
inexpensive  to  manufacture  and  cannot  infect a person  with HIV.  VTI holds
proprietary rights to certain synthesized components of the p17 core protein.

         The HGP-30 vaccine  differs from most other vaccine  candidates in that
its active 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.

         The preventive HIV vaccine,  HGP-30,  was tested in London,  England in
eighteen   healthy   HIV-negative   volunteers  at  three   different   dosages.
Subsequently  it  was  tested  in  twenty-one  HIV-negative  volunteers  in  San
Francisco  and Los  Angeles at four  different  dosages.  Both tests  showed the
vaccine to be safe and able to elicit  cellular  immune  responses  and antibody
responses in the majority of the volunteers.

<PAGE>


         In April 1995, eleven of the original twenty-one  California volunteers
began another clinical trial. 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  by many 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 a study  published in the September  1998 issue of AIDS Research and
Human Retroviruses,  the Company revealed that the improved version (HPG-30W) of
the  Company's  HIV vaccine  shows  greater  recognition  of the most  prevalent
subtypes of the virus, covering over 90% of the world's AIDS cases. In addition,
the article also provides  additional evidence that the improved vaccine induces
a stronger  cellular immune response,  which many scientists  believe to be very
important in fighting HIV infection.

         In the AIDS Research and Human Retroviruses  paper, Dr. Prem Sarin, the
Company's Senior Vice President of Research,  Infectious Diseases, reported that
the  evaluation of blood  obtained from mice immunized with HGP-30 AIDS vaccine,
in the presence of the  adjuvant  alum,  a material  needed to stimulate  immune
response to vaccines, showed recognition of the corresponding regions of the HIV
subtypes A, B, C and E. However, if alum was replaced with newer adjuvants,  the
recognition  of some HIV  subtypes  was  improved  and the  levels  of  antibody
isotypes used as surrogate markers for cellular immune response were increased 2
to 4 fold.

         One major problem facing  researchers  involved in developing a vaccine
against HIV is the virus'  substantial  variability and continued mutation among
the  different  subtypes  found  around the world.  Subtype A is found in Africa
whereas the B subtype is the dominant  strain in the U.S. and Europe.  Subtype C
is  dominant  in parts of Africa  and  Asia.  Subtype  E is  primarily  found in
Thailand.

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

         In  June  1998,  the  Institute  for  Clinical   Pharmacology,   Pharma
BioResearch,  Netherlands,  started  inoculating  the first  volunteers with the
Company's  HGP-30W  AIDS  vaccine  in the only  ongoing  European  Phase II AIDS
vaccine study.  In the trial, 30 healthy,  HIV-negative  volunteers will receive
one of the three different dosages of the vaccine.

         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 the Company's  technology will be effective in the prevention,  diagnosis

<PAGE>


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.

         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.

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,  referred to as LEAPS (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,  LEAPS combines 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  with  the  HGP-30
immunogen  which is  currently  in Phase II clinical  studies.  To this end, the
Company recently entered into formulation  studies with a HGP-30/LEAPS  compound
called LEAPS 101.  This product is likely to go into human testing in the second
half of 1999. The target population will be HIV-infected individuals.

         In addition, the Company intends to use the LEAPS 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. 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 the
U.S.  Navy to jointly  develop a potential  malaria  vaccine using the Company's
LEAPS  technology.  This agreement was extended in 1998.  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

<PAGE>


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 LEAPS 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.  A subsequent study with a different herpes simplex peptide
also showed  protection,  confirming the results from the prior study.  Research
conducted  pursuant to this study may lead to the future development of a herpes
simplex vaccine.

         In May 1998,  the Company  announced  the receipt of a Phase I $100,000
research grant to fund further  animal studies with its herpes simplex  vaccine.
This grant was given pursuant to the Small Business  Innovation Research Program
of the National Institute of Allergy and Infectious Diseases.

         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.

<PAGE>


         The  LEAPS   technology  was  acquired  from   Cell-Med,   Incorporated
("CELL-MED")  in  consideration  for the  Company's  payment of $56,000 plus the
issuance,  during 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, 1998,  approximately  $22,802,000
has been  expended on  Company-sponsored  research  and  development,  including
approximately  $3,834,000,  $6,012,000 and $3,471,000,  respectively  during the
years  ended  September  30,  1998,  1997 and  1996.  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.

         The members of the Company's SAB are:

         Evan  M.  Hersh,   M.D.  -  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.

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

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

<PAGE>


         Edmond C.  Tramont,  M.D. - Associate  Director of The  Institute  of
Human Virology, University of Maryland Biotechnology Institute.

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 product
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
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

<PAGE>


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  quality  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
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

<PAGE>


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 or vaccines 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.
Notwithstanding the above, VTI's primary objective is to develop an AIDS vaccine
for use in Africa and Asia.  As such,  the Company does not consider the lack of
FDA approval to be important at this time.

ITEM 2.  PROPERTIES

         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 space which houses the
Company's  fully equipped 11,000 square foot laboratory is rented by the Company
for  approximately  $4,700 per month  pursuant to a lease which expires in 2004,
with extentions available until 2014.


<PAGE>


         The Company leases office space at 8229 Boone Blvd., Suite 802, Vienna,
Virginia at a monthly rental of approximately  $7,400. 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 December 15, 1998 there were  approximately  2,800 record holders
of the Company's common stock. Prior to June 5, 1997, the Company's Common Stock
was traded on the National Association of Securities Dealers Automatic Quotation
("NASDAQ")  System.  Since June 5, 1997 the Company's Common Stock has traded on
the  American  Stock  Exchange.  Set  forth  below are the range of high and low
quotations for the Company's common stock for the periods  indicated as reported
the American Stock Exchange.  The market quotations reflect inter-dealer prices,
without  retail  mark-up,  mark-down  or  commissions  and may  not  necessarily
represent actual transactions.

                   Quarter 
                    Ending              High            Low
                  12/31/96            $  6.63          $3.50 
                   3/31/97            $  6.12          $4.19
                   6/30/97            $  5.12          $2.75
                   9/30/97            $  8.06          $3.12

                  12/31/97             $10.00          $5.87
                    3/31/98           $  6.56          $4.00
                    6/30/98           $  6.44          $4.44
                    9/30/98           $  5.94          $1.94

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

<PAGE>



         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  dividend  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.

         The  market  price  of the  Company's  common  stock,  as  well  as the
securities  of  other  biopharmaceutical  and  biotechnology   companies,   have
historically  been  highly  volatile,  and  the  market  has  from  time to time
experienced  significant price and volume fluctuations that are unrelated to the
operating performance of particular  companies.  Factors such as fluctuations in
the Company's operating results,  announcements of technological  innovations or
new  therapeutic  products  by  the  Company  or its  competitors,  governmental
regulation,  developments in patent or other proprietary rights,  public concern
as to the safety of products developed by the Company or other biotechnology and
pharmaceutical  companies,  and general market conditions may have a significant
effect on the market price of the Company's Common Stock.

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.

                             For  the  Years   Ended   September 30,
                        1998         1997        1996         1995
                        ----        ------      ------       -----

Investment Income and
  Other Revenues      $792,994 $   438,145  $  322,370  $   423,765
Expenses:
Research and
  Development        3,833,854   6,011,670   3,471,477    1,824,661
Depreciation
  and Amortization     295,331     313,547     290,829      262,705
General and
  Administrative     3,106,492   2,302,386   2,882,958    1,713,912
Equity in loss of
  joint venture            --           --       3,772      501,125
               --------------------------------- -----  -----------

Net Loss           $(6,442,683)$(8,189,458)$(6,326,666) $(3,878,638)
                   ============ ======================= ============

Loss per common share
(basic and diluted)    $(0.74)     $(1.00)      $(1.16)     $(0. 89)

<PAGE>


Weighted average
  common shares
  outstanding       11,379,437   9,329,419   6,425,316    4,342,628

Balance Sheet Data:

September 30,
                          1998        1997         1996         1995
                          ----       ------       ------       -----

Working Capital     $12,926,014  $4,581,247   $10,266,104   $3,983,699
Total Assets         14,431,813   6,334,397    11,878,370    6,359,011
Total Liabilities       456,529     508,617       294,048    1,516,978
Shareholders'
  Equity             13,975,284   5,825,780    11,584,322    4,842,033

No dividends have been declared on the Company's common stock.

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

Results of Operations

Fiscal 1998

         Interest  income  during the year ending  September  30, 1998  reflects
interest accrued on investments.  Interest income increased from fiscal 1997 due
to the  investment of the proceeds of the sale of the Series D Preferred  Stock.
Research and development  expenses in 1998 are substantially less then the prior
period  since  the  costs of  acquiring  the  MULTIKINE  license  and the  LEAPS
technology  were expensed in fiscal 1997.  General and  administrative  expenses
increased  due to  additional  employees  needed  for  the  Company's  increased
activity level and charges  ($587,377) for options granted to persons other than
employees with exercise prices equal to prevailing  market prices at the time of
grant.

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 to  Cell-Med
($125,000) to retain ownership of the LEAPS technology.

Fiscal 1996

         Interest  income  during the year ending  September  30, l996  reflects
interest  earned on  investments.  Other  revenues were derived from  commercial

<PAGE>



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.

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  Companysponsored
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 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

<PAGE>


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  conversion  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 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, 1998  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

<PAGE>


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,
1998 all shares of the Series C Preferred Stock have been converted into 915,271
shares of the  Company's  common stock,  all 379,763  Series A Warrants had been
exercised and 253,175 Series B Warrants had been exercised.

         Subsequent to the issuance of the Company's 1997 consolidated financial
statements,   the  Company  determined  that  the  application  of  a  technical
accounting  treatment  required the 1997 and 1996 loss per share calculations to
include the impact of $1,062,482 and $1,039,679 respectively,  for the accretion
of the  assumed  beneficial  conversion  features,  and  $108,957  and  $58,794,
respectively, for preferred stock dividends, with respect to the issuance of the
Series A, Series B and Series C Preferred Stock during fiscal 1997 and 1996. The
effect of the accretion is a non-cash  charge to additional  paid-in capital and
does not impact the previously  reported net loss for the years ended  September
30, 1997 and 1996, nor does it result in a net change to stockholders' equity at
September 30, 1997 and 1996. The effect of the  restatement  was to increase net
loss per share by $0.12 to $1.00 for the year  ended  September  30,  1997,  and
$0.18 to $1.16 for the year ended September 30, 1996.

         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

<PAGE>


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 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.  As of November 30, 1998 2,786 Series D Preferred  Shares
had been converted into 1,167,812 shares of the Company's common stock.

         During  fiscal l999,  the Company  expects  that it will spend  between
$3,500,000 and $4,000,000 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.

         Year 2000.  The Company is in the  process of  modifying  its  computer
hardware and software  systems to recognize the year 2000.  The Company  expects
these modifications to be substantially complete by early 1999. The Company does
not expect these  modifications  to have a significant  effect on its operations
and the costs of modification are expected to be insignificant. In addition, the
Company is  evaluating  significant  vendors and other third parties which could
have an effect on the Company's  operations to ensure year 2000  compliance.  If
the Company's  computer  systems fail during the year 2000, the Company may need
to have  independent  laboratories  perform  some of research  that is presently
being  conducted  by the  Company's  laboratory.  Since the Company  expects its
computer  systems to be compliant  with the year 2000 by early 1999, the Company
has not developed  any  contingency  plans in the event the  Company's  computer
systems fail to be year 2000 compliant.

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


<PAGE>



Officers and Directors

    Name                   Age                   Position

Maximilian de Clara         69         Director and President
Geert R. Kersten, Esq.      40         Director, Chief Executive Officer,
                                          Secretary and Treasurer
Patricia B. Prichep         46         Senior Vice President of Operations
M. Douglas Winship      49        Senior Vice President of
                                          Regulatory Affairs and Quality
                                          Assurance
Dr. Eyal Talor              43         Senior Vice President of Research
                                          and Manufacturing          Dr. Prem
S. Sarin           64       Senior Vice President of Research
                                          Infectious Diseases        Dr.
Daniel H. Zimmerman     57        Senior Vice President of Research,
                                          Cellular Immunology
Michael Luecke              56         Senior Vice President of Business
                                          Development
Mark V. Soresi              44         Director         F. Donald Hudson
65       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.


<PAGE>


         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 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  Senior 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  Senior 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  Senior 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 Company's Senior Vice President of
Research,  Infectious  Diseases since October 1995. From May 1993 to September
1995 Dr.  Sarin was the Vice  President  of Research  for Viral  Technologies,
Inc.  (the  Company's  wholly-owned  subsidiary).  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


<PAGE>


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  Senior  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.

         Michael  Luecke joined the Company as Senior Vice President of Business
Development in June 1998. Mr. Luecke has over 20 years of business experience in
pharmaceutical and biotechnology  companies.  He has held senior-level  business
development/licensing  positions with Bristol-Myers,  SmithKline and Ciba-Geigy,
as well as several small biopharmaceutical companies.

         Mark V. Soresi.  Mr.  Soresi became a director of the Company in July
1989.  Between  1989  and  1997,  Mr.  Soresi  was  the  president  and  Chief
Executive  Officer of REMAC  U.S.A.,  Inc. a  corporation  is  involved in the
clean-up of hazardous  and toxic waste dump sites.  Since 1997 Mr.  Soresi has
been the  president  and chief  executive  officer of  Millennium  Solutions &
Beyond,  Inc. and the senior vice  president of Xecute ND, Inc.  both of which
are involved in the computer consulting  business.  Mr. Soresi 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.



<PAGE>


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, 1998.

       Annual Compensation                 Long Term Compensation
                                                    Re-              All
                                           Other    stric-           Other
                                           Annual   ted              Com-
                                           Compen-  Stock   Options  pensa-
Name and Princi-  Fiscal  Salary   Bonus   sation   Awards  Granted  tion
pal Position       Year     (1)      (2)     (3)      (4)     (5)    (6)

Maximilian        1998   $315,021     -  $81,709       -  164,000     $73
de Clara,         1997   $319,104     -  $76,290       -  333,000     $88
President         1996   $225,000 $75,000$85,016       -   70,000     $88

Geert R. Kersten, 1998   $229,533     -  $15,180    2,081 164,000  $5,310
Chief Executive   1997   $228,888     -  $12,314       -  313,000  $8,888
Officer, Secretary1996   $172,531 $75,000 $9,420       -  294,000  $8,869
and Treasurer
M. Douglas Winship,1998  $136,918     -   $2,400   1,740        -  $1,060
Senior Vice
 President         1997  $129,926     -   $2,400       -   45,000  $3,152
of Regulatory
 Affairs           1996  $119,100     -   $2,400       -        -  $2,488
and Quality Assurance
Prem S. Sarin,    1998    $117,035    -        -   1,488    39,000   $929
Ph.D.             1997    $113,385    -        -       -    34,000 $3,473
Senior Vice President
of Research, Infectious
Diseases

Eyal Talor, Ph.D.1998    $130,845     -   $3,000   1,616   27,000    $958
Senior Vice 
President        1997    $119,333      -  $3,000        -  58,000  $3,668
of Research and
Manufacturing

Daniel Zimmerman,1998    $106,360     -   $3,000   1,353   39,000    $822
 Ph.D.,          1997    $104,000     -        -       -   34,000  $3,208
Senior Vice President of
Cellular Immunology

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

<PAGE>



(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  periods  covered by the table,  the shares of  restricted  stock
    issued as  compensation  for services to the persons listed in the table. As
    of September 30, 1998,  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          107,021         $280,395
         M. Douglas Winship          1,740           $4,559
         Prem S. Sarin, Ph.D.        1,488           $3,899
         Eyal Talor, Ph.D.           3,116           $8,164
         Daniel Zimmerman, Ph.D.    21,383          $56,023

*     Includes 401(k) shares that were issued prior to September 30, 1998.

         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 l998 Salary  Reduction Plan
    as well as certain options purchased from the Company.  See "Options Granted
    During Fiscal Year Ending September 30, l998" below.

(6) 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.

<PAGE>



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.  Prior  to  January  1,  1998  the
Company's  contribution was equal to the lesser of 3% of each employee's salary,
or 50% of the employee's  contribution.  Effective  January 1, 1998 the plan was
amended  such  that the  Company's  contribution  is now made in  shares  of the
Company's  common stock as opposed to cash. Each  participant's  contribution is
matched by the Company  with shares of common  stock which have a value equal to
100% of the participant's contribution, not to exceed the lesser of $1,000 or 6%
of the participant's  total compensation.  The Company's  contribution of common
stock is valued  each  quarter  based upon the  closing  price of the  Company's
common stock.  The fiscal 1998  expenses for this plan were $70,519.  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.

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

<PAGE>


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, 1998, 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, 1998,  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, 1998, to the persons named
below, and the fiscal year-end value of all unexercised  options  (regardless of
when granted) held by these persons.

         Options Granted During Fiscal Year Ending September 30, l998

                                                              Potential
                   Individual Grants                           Realizable
Value at
                      % of Total                              Assumed Annual
                        Options                          Rates 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%

Maximilian  114,000 (1)              $2.94     1/10/02  $60,420  $128,820
 de Clara    50,000                  $4.68     5/01/08 $147,000  $372,000
             ------
            164,000

Geert R.    114,000 (1)              $2.94     1/10/02  $60,420  $128,820
 Kersten     50,000                  $4.68     5/01/08 $147,000  $372,000
             ------
            164,000

<PAGE>



M. Douglas        -                    --         --         --        --
 Winship          -


Prem S.      24,000 (1)              $2.94     1/10/02  $12,700   $27,100
 Sarin, Ph.D.15,000                  $4.68     5/01/08  $435,00  $111,600
             ------
             39,000

Eyal         12,000 (1)              $2.94     1/10/02   $6,360   $13,600
 Talor, Ph.D. 15,000                 $3.31     8/03/08  $30,800   $78,900
              ------
              27,000

Daniel        24,000 (1)             $2.94     1/10/02  $12,700   $27,100
Zimmerman,    15,000                 $5.06     2/19/08  $47,000  $120,700
              ------
 Ph.D.        39,000

(1) Options were granted in accordance with the Company's 1998 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

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

Maximilian de Clara52,715      170,607   289,667/300,666    -/-
Geert R. Kersten  20,000       113,800   689,084/286,666    -/-
M. Douglas Winship            --              --         37,000/30,000  -/-
Prem S. Sarin         --            --    57,834/49,666     -/-
Eyal Talor        11,166        61,202    40,167/60,333     -/-
Daniel Zimmerman      --            --    40,334/44,666     -/-

(1) The number of shares  received  upon  exercise of options  during the fiscal
    year ended September 30, 1998.

<PAGE>



(2) With respect to options  exercised  during the  Company's  fiscal year ended
    September 30, 1998,  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, 1998,
    separated between those options that were exercisable and those options that
    were not exercisable.

(4) For all unexercised  options held as of September 30, 1998, the market value
    of the stock  underlying  those  options (as of September 30, 1998) was less
    than the exercise price of the options.

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 1,100,000  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,  within 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.

         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.


<PAGE>


         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 2,760,000  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 determined 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 advisors are
eligible to receive a grant of the Company's shares,  provided however 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  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

<PAGE>


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, 1998,  concerning  the stock options  granted by the Company.  Each
option represents the right to purchase one share of the Company's Common Stock.

                                      Total          Shares
                                      Shares      Reserved for    Remaining
                                     Reserved     Outstanding  Options
Name of Plan                        Under Plan      Options       Under Plan

Incentive Stock Option Plans        1,100,000     772,384      309,449
Non-Qualified Stock Option Plans    2,760,000   1,959,700      441,924

         As of November 30, 1998,  18,880 shares had been issued pursuant to the
Company's  Stock Bonus Plan as part of the Company's  contribution to its 401(k)
plan.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The following  table sets forth,  as of November 30, 1998,  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.

<PAGE>


  Name and Address            Number of Shares (1)    Percent of Class (3)

Maximilian de Clara                  289,667                 2.2%
Bergstrasse 79
6078 Lungern,
Obwalden, Switzerland

Geert R. Kersten                     802,105 (2)             6%
8229 Boone Blvd.
Suite 802
Vienna, VA  22182

Patricia B. Prichep                   97,972                *
8229 Boone Blvd.
Suite 802
Vienna, VA  22182

M. Douglas Winship                    38,740                *
8229 Boone Blvd.
Suite 802
Vienna, VA  22182

Eyal Talor, Ph.D.                     43,283                *
8229 Boone Blvd.
Suite 802
Vienna, VA  22182

Daniel H. Zimmerman, Ph.D.            66,717                *
8229 Boone Blvd.
Suite 802
Vienna, VA  22182

Prem Sarin, Ph.D.                     59,322                *
8229 Boone Blvd.
Suite 802
Vienna, VA  22182

Michael Luecke                           900                *
8229 Boone Blvd.
Suite 802
Vienna, VA  22182

Mark Soresi                          100,000                *
8229 Boone Blvd.
Suite 802
Vienna, VA  22182

<PAGE>



F. Donald Hudson                     117,000                *
53 Mt. Vernon Street
Boston, MA  02108

All Officers and Directors    
 as a Group (10 persons)       1,615,706     11.4%
                              ==========     =====
*Less than 1%
(1)  Includes  shares  issuable  prior to February 28, 1999 upon the exercise of
options or warrants granted to the following persons:

                                          Options or Warrants Exercisable
         Name                                 Prior to February 28, 1999

         Maximilian de Clara                       289,667
         Geert R. Kersten                          695,084
         Patricia B. Prichep                        93,667
         M. Douglas Winship                         37,000
         Eyal Talor, Ph.D.                          40,167
         Daniel H. Zimmerman, Ph.D.                 45,334
         Prem Sarin, Ph.D.                          57,834
         Michael Luecke                                 --
         Mark Soresi                                85,000
         F. Donald Hudson                          117,000

         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

         Prior to January 1997 the Company's  MULTIKINE  technology was owned by
Hooper  Trading  Company,   N.V.,  ("Hooper"),   and  Shanksville   Corporation,
("Shanksville")  and licensed to Sittona Company,  B.V.,  ("Sittona").  In 1983,
Sittona  licensed the MULTIKINE  Technology to the Company and received from the
Company a $1,400,000 advance royalty payment. The Company also agreed to (i) pay
royalties  to  Sittona  equal  to l0%  of net  sales  and  l5% of the  licensing
royalties received from third parties (ii) bear the expense of preparing, filing

<PAGE>



and processing patent  applications and (iii) 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.

         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.



<PAGE>
CEL-SCI CORPORATION

Consolidated Financial Statements for the Years Ended
September 30, 1998, 1997 (Restated), and 1996 (Restated),
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, 1998, 1997
  (RESTATED), AND 1996 (RESTATED):             

  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-7 - F-21



<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  and subsidiary (the Company) as of September 30, 1998 and 1997, and
the related  consolidated  statements of operations,  stockholders'  equity, and
cash flows for each of the three years in the period ended  September  30, 1998.
These financial  statements are the responsibility of the Company's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audits.

We  conducted  our  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
and its  subsidiary as of September 30, 1998 and 1997,  and the results of their
operations  and their cash flows for each of the three years in the period ended
September 30, 1998, in conformity with generally accepted accounting principles.

As discussed  in Note 14, the 1997 and 1996  consolidated  financial  statements
have been restated.



DELOITTE & TOUCHE LLP
Washington, DC
December 11, 1998


<PAGE>



CEL-SCI CORPORATION
CONSOLIDATED BALANCE SHEETS
SEPTEMBER 30, 1998 AND 1997
- --------------------------------------------------------------------

ASSETS                                      1998          1997

CURRENT ASSETS:
    Cash and cash equivalents             $2,813,225     $3,508,606
    Investment securities available                         
    for sale                               9,675,311        745,216
    Interest and other receivables            69,809        106,443
    Prepaid expenses                         723,834        410,788
                                             
    Advances to officer/shareholder           70,982        291,781
    and employees
                                        ----------------------------

   Total current assets                    13,353,161      5,062,834

RESEARCH AND OFFICE EQUIPMENT - Less
accumulated depreciation of $1,352,165
 and  $1,128,410                              619,496        791,964
                                  

DEPOSITS                                      14,828         18,178

PATENT COSTS - Less accumulated
amortization
    of $454,328 and $402,025                  444,328       461,421
                                        -------------    ---------------
                                         $14,431,813     $6,334,397
                                        =============   ===============

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
    Accounts payable and accrued           
    expenses                                $427,147        $481,587           
                                        ---------------   ------------

    Total current  liabilities               427,147          481,587
                              

DEFERRED RENT                                 29,382         27,030
                                        ------------     ----------------

         Total liabilities                    456,529       508,617
                                        -------------     ---------------

STOCKHOLDERS' EQUITY:
    Series D Preferred stock, $0.01               90              -
par value - authorized, 10,000
        shares; issued and
outstanding, 9,002 shares
    Common stock, $.01 par value -
authorized, 100,000,000 shares;
        issued and outstanding,                             
11,972,695 and 10,445,691 shares             119,726         104,457
    Additional paid-in capital
                                          59,040,864      44,419,244
    Net unrealized loss on marketable        (48,291)         (3,499)
equity securities                          
    Accumulated deficit
                                          (45,137,105)   (38,694,422)
                                        -------------    ---------------

     Total stockholders' equity            13,975,284      5,825,780
                                        -------------     ---------------

TOTAL LIABILITIES AND STOCKHOLDERS'
EQUITY                                   $14,431,813      $6,334,397
                                        =============    ===============


See notes to consolidated financial statements.



<PAGE>



CEL-SCI CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS
YEARS ENDED SEPTEMBER 30, 1998, 1997, AND 1996
- -------------------------------------------------------------------------------

                                     1998           1997         1996
                                               (As restated,   (As restated,
                                                see Note 14)   see Note 14)

INVESTMENT INCOME                      $728,421   $386,547     $255,053

OTHER INCOME                             64,573     51,598       67,317
                                   ----------------------------------------

           Total income                 792,994    438,145      322,370
                                   ----------------------------------------

OPERATING EXPENSES:
    Research and development          3,833,854  6,011,670    3,471,477
    Depreciation and amortization       295,331    313,547      290,829
    General and administrative        3,106,492  2,302,386    2,882,958
                              ------------------------------------------

     Total operating expenses         7,235,677  8,627,603   6,645,264
                              -----------------------------------------

EQUITY IN LOSS OF
    JOINT VENTURE                            -           -    (3,772)
                              ---------------------------------------

NET LOSS                         $6,442,683.00 $8,189,458.0 $6,326,666.00
                             ===============================================

ACCRETION OF PREFERRED           1,980,000.00  1,062,482.00  1,039,679.00
STOCK                                         

PREFERRED STOCK DIVIDENDS                  -     108,957.00     58,794.00
                                -------------------------------------------

NET LOSS ATTRIBUTABLE TO
COMMON
    STOCKHOLDERS                $8,422,683.00 $9,360,897.0  $7,425,139.00
                               =========================================

LOSS PER COMMON SHARE             $0.74            $1.00           $1.16
 (BASIC)                      =============================================

LOSS PER COMMON SHARE              $0.74           $1.00       $1.16
(DILUTED)                                       
                             ============================================

Weighted average common        11,379,437        9,329,419  6,425,316
shares outstanding             ==========        =========  =========

See notes to
consolidated financial
statements.



<PAGE>


CEL-SCI CORPORATION

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
YEARS ENDED SEPTEMBER 30, 1998, 1997, AND 1996
<TABLE>
<S>                  <C>      <C>             <C>       <C>           <C>     <C>           <C>         <C>                        
 
 
- --------------------------------------------------------------------------------------------------------------------------------
                     Preferred               Preferred                  Preferred
                     Series                Series B                  Series C                 Series D Stock
                     A                    Stock                      Stock
                     Stock
                     --------------       --------------------       --------------------     ------------------------     
                     Shares Amount           Shares    Amount         Shares  Amount          Shares    Amount

BALANCE, OCTOBER 1,                                  -                          -                  -
1995                      -     $-                         $-                         $-                 $-

    Common stock                                     -                          -                  -
issued for cash           -      -                          -                          -                  -
    Exercise of                                      -                          -                  -
stock options             -      -                          -                          -                  -
    Exercise of                                      -                          -                  -
warrants                  -      -                          -                          -                  -
    Conversion of                                    -                          -                  -
convertible               -      -                          -                          -                  -
debentures
    Stock issued
for acquisition of
VTI
        and                                          -                          -                  -
Nippon-Zeon rights        -      -                          -                          -                  -
    Issuance -                                       -                          -                  -
Series A preferred    3,500     35                          -                          -                  -
stock
    Issuance -                                   5,000                          -                  -
Series B preferred        -      -                         50                          -                  -
stock
    Preferred                                        -                          -                  -
Series A conversion  (2,900)  (29)                          -                          -                  -
    Cash dividends
on Series A and
        Series B                                     -                          -                  -
preferred stock           -      -                          -                          -                  -
    Change in
market value of
marketable
        securities                                   -                          -                  -
available for sale        -      -      -                   -      -                   -                  -
    Net loss                                         -                          -                  -
                          -      -                          -                          -                  -
                     --------------       --------------------       --------------------     ------------------------

BALANCE, SEPTEMBER                               5,000                          -                  -
30, 1996                600      6                         50                          -                  -

<PAGE>


    Exercise of                                      -                          -                  -
stock options             -      -      -                   -      -                   -                  -
    Exercise of                                      -                          -                  -
warrants                  -      -      -                   -      -                   -                  -
    Stock issued
for acquisition of
Multikine
        and                                          -                          -                  -
Cell-Med's                -      -      -                   -      -                   -                  -
Heteroconjugate
rights
    Stock options
issued to
nonemployees
        for services                                 -                          -                  -
                          -      -                          -                          -                  -
    Issuance -                                       -                      2,850                  -
Series C preferred        -      -                          -                         29                  -
stock
    Repurchase of                              (2,850)                          -                  -
Preferred B shares        -      -                       (29)                          -                  -
    Preferred                                        -                          -
Series A conversion   (600)    (6)                          -      -                   -                  -
    Preferred                                  (2,150)                          -                  -
Series B conversion       -      -                       (21)                          -                  -
    Preferred                                        -                    (2,850)                  -
Series C conversion       -      -                          -                       (29)                  -
    Cash dividends                                   -                          -                  -
on Series A and B         -      -      -                   -                          -                  -
    Change in                                                                                      -
market value of
marketable
        securities                                   -                          -                  -
available for sale        -      -      -                   -                          -                  -
    Net loss                                         -                          -                  -
                          -      -      -                   -      -                   -                  -
                     ---------------------------------------------------------------------------------------------------------------

BALANCE, SEPTEMBER        -                          -                          -                  -
30, 1997                         -                          -                          -                  -

                     ==============       ====================       ====================                           ================
    Exercise of           -                          -                          -                  -
stock options                    -                          -                          -                  -
    Exercise of           -                          -                          -                  -
warrants                         -                          -                          -                  -
    Stock options
issued to
nonemployees
        for services      -                          -                          -                  -
                                 -                          -                          -                  -
    Issuance -
Series D preferred
stock, net of
        offering          -                          -                          -
costs                            -                          -                          -      10,000.100.00
 
<PAGE>

   Preferred             -                          -                          -
Series D conversion              -                          -                          -      (998.00(10.00)
    401(k)                -                          -                          -                  -
contributions                    -                          -                          -                  -
    Change in
market value of
marketable
        securities        -                          -                          -
available for sale               -                          -                          -           -      -
    Net loss                                         -                          -
                          -      -                          -                          -           -      -
                     --------------       --------------------       --------------------     --------------        ----------------

BALANCE, SEPTEMBER                                   -                          -   $
30, 1998                  -     $-                         $-                          -      9,002.0$90.00
                     ==============       ====================       ====================     ==============        ================

See notes to consolidated financial statements.

</TABLE>

<PAGE>


CEL-SCI CORPORATION

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
YEARS ENDED SEPTEMBER 30, 1998, 1997, AND 1996

<TABLE>
<S>                          <C>       <C>           <C>        <C>        <C>          <C>                   


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

                                                  Additional
                            Common Stock            Paid-in
                            ----------------------
                             Shares     Amount     Capital       Other      Deficit     Total

BALANCE, OCTOBER 1,                                                      $(24,010,547 $4,842,033
1995                        5,338,244    $53,382  $28,799,198     $-

    Common stock                             230       57,270                      -     57,500
issued for cash                23,000                              -
    Exercise of                                                                    -     492,830
stock options                 195,711      1,957      491,113      -
    Exercise of                                                                    -   2,343,554
warrants                    1,308,780     13,088    2,330,226      -
    Conversion of                                                                  -   1,287,400
convertible                   257,480      2,575    1,284,825      -
debentures
    Stock issued
for acquisition of
VTI
        and                                                                        -     836,159
Nippon-Zeon rights            204,170      2,042      834,117      -
    Issuance -                                                                     -   3,326,384
Series A preferred                  -          -    3,326,349      -
stock
    Issuance -                                                                     -   4,800,000
Series B preferred                  -          -    4,799,950      -
stock
    Preferred                                         (5,012)                      -           -
Series A conversion           504,096      5,041                   -
    Cash dividends
on Series A and
        Series B                                            -                (58,794)   (58,794)
preferred stock                     -          -                        -
    Change in
market value of
marketable
        securities                                          -                       -   (16,078)
available for sale        -         -          -                 (16,078)
    Net loss                                                -             (6,326,666) (6,326,666)
                                    -          -                        -
                            ---------------------------------------------------------------------------------

BALANCE, SEPTEMBER                                                        (30,396,007)11,584,322
30, 1996                    7,831,481     78,315   41,918,036    (16,078)

    Exercise of                                                                     -    428,925
stock options             -   127,500      1,275      427,650           -
    Exercise of                              612                                    -    168,696
warrants                  -    61,220                 168,084           -
    Stock issued
for acquisition of
Multikine
        and                                                                         -  1,825,000
Cell-Med's                -   785,056      7,851    1,817,149           -
Heteroconjugate
rights
    Stock options
issued to
nonemployees
        for services                                                                -    104,673
                                    -          -      104,673           -
    Issuance -                                                                      -  2,850,000
Series C preferred                  -          -    2,849,971           -
stock
    Repurchase of                                                                   - (2,850,000)
Preferred B shares                  -          -  (2,849,971)           -
    Preferred                                         (1,273)                       -          -
Series A conversion           127,945      1,279                        -
    Preferred                                         (5,951)                       -          -
Series B conversion           597,218      5,972                        -
    Preferred                                         (9,124)                       -          -

<PAGE>

Series C conversion           915,271      9,153                        -
    Cash dividends                                          -               (108,957)  (108,957)
on Series A and B         -         -          -                        -
    Change in                                               -                       -          -
market value of                     -          -                        -
marketable
        securities                                          -                       -     12,579
available for sale        -         -          -                   12,579
    Net loss                                                -             (8,189,458) (8,189,458)
                          -         -          -                        -
                     ----------------------------------------------------------------------------------------

BALANCE, SEPTEMBER                                             (3,499.00) (38,694,422) 5,825,780
30, 1997                    10,445,691 104,457.00 44,419,244.00

                            =================================================================================
    Exercise of                         3,000.00   882,372.00           -           -    885,372
stock options               300,048.00
    Exercise of                         7,682.00                        -           -  3,629,426
warrants                    768,243.00           3,621,744.00
    Stock options
issued to
nonemployees
        for services                -          -   564,031.00           -           -    564,031
    Issuance -
Series D preferred
stock, net of
        offering                    -          -                        -           -  9,500,000
costs                                            9,499,900.00
    Preferred                           4,413.00   (4,403.00)           -           -          -
Series D conversion         441,333.00
    401(k)                                174.00    57,976.00           -           -     58,150
contributions               17,380.00
    Change in
market value of
marketable
        securities                  -          -            -                       -   (44,792)
available for sale                                            (44,792.00)
    Net loss                                                -             (6,442,683) (6,442,683)
                                    -          -                        -
                            ---------------------------------------------------------------------------------

BALANCE, SEPTEMBER                                                        $(45,137,105$13,975,284
30, 1998                    11,972,695  $119,726  $59,040,864   $(48,291)
                            =================================================================================

See notes to consolidated financial statements.

</TABLE>


<PAGE>
CEL-SCI CORPORATION

STATEMENTS OF CASH FLOWS
YEARS ENDED SEPTEMBER 30, 1998, 1997,
AND 1996
- -------------------------------------------------------------------------------
<TABLE>
<S>                                                     <C>             <C>             <C>   

                                                        1998            1997           1996
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                             $(6,442,683)   $(8,189,458)   $(6,326,666)
Adjustments to reconcile net loss to 
 net cash used in operating activities:
 Depreciation and amortization                           295,331        313,547        290,829 
 Equity in loss of Joint Venture                               -              -          3,772
 Issuance of stock options for services                  564,031        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 stock
  purchase of Viral Technologies, Inc.                         -              -        157,617                     
 Research and development expenses related to 
  purchase of licensing agreement from Nippon Zeon             -              -        219,375
 Net realized loss on sale of securities                                      -              -
 Amortization of investment premiums and discounts             -       (158,825)        22,558
 Changes in assets and liabilities:
  Decrease (increase) in advances                          4,733        137,567       (129,739)
  Increase (decrease) in prepaid expenses, deposits,
   internet receivable, and receivable from joint
   venture                                              (273,062)      (168,312)        56,456
  (Decrease) increase in accounts payable,
  accrued expenses, and deferred rent                    (52,088)       214,569         20,601
                                                      -----------------------------------------
     Net cash used in operating activities            (5,903,738)    (5,921,239)    (5,327,197)
                                                      -----------------------------------------
CASH FLOWS (USED IN) PROVIDED BY 
INVESTING ACTIVITIES:
Purchase of investments                              (13,480,816)    (1,700,000)    (6,492,955)
Sales and maturities of investments                    4,501,828      7,625,000        170,000
Repayment on note receivable from shareholder            216,066         13,625              -
Issuance of note receivable to shareholder                     -       (300,000)             -
Expenditures for property and equipment                  (70,559)      (184,543)       (16,727)
Expenditures for patents                                 (35,211)       (67,762)       (63,379)
                                                      -----------------------------------------
     Net cash (used in) provided by 
     investing activities                             (8,868,692)     5,391,320     (6,403,061)
                                                      -----------------------------------------

</TABLE>
<PAGE>
CEL-SCI CORPORATION

STATEMENTS OF CASH FLOWS
YEARS ENDED SEPTEMBER 30, 1998, 1997,
AND 1996
- --------------------------------------------------------------------------

                                          1998      1997        1996

CASH FLOWS PROVIDED BY
    FINANCING  ACTIVITIES:
    Issuance of convertible debentures
                                                -         -     1,250,000
    Issuance of preferred and common
stock and
        warrant conversion for cash
                                        14,077,049  597,672    10,927,075
    Repayment of note receivable for                               86,100
stock option exercise                           -         -
    Repayment of note payable
                                                -         -     (811,263)
    Dividends paid                                               (58,794)
                                                - (108,957)
                                        ----------------------------------

                      Net  cash
provided by financing activities        14,077,049  488,715    11,393,118
                                        ----------------------------------

NET DECREASE IN CASH
                                        (695,381)  (41,204)     (337,140)

CASH, BEGINNING OF YEAR
                                        3,508,606 3,549,810     3,886,950
                                        ----------------------------------

CASH, END OF YEAR
                                        $2,813,225$3,508,606   $3,549,810
                                        ==================================

SUPPLEMENTAL DISCLOSURES:
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  1998,   1997,  and  1996,   the  net  unrealized   loss  on  investments
available-for-sale was $48,291, $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



<PAGE>

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

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
to Cell-Med, included in research and development expenses.

See notes to consolidated financial statements.

 





<PAGE>


                                                      
CEL-SCI CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED SEPTEMBER 30, 1998, 1997, AND 1996
- --------------------------------------------------------------------------------
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. The Company has an agreement with an unrelated
        corporation  for the  production of MULTIKINE,  for research and testing
        purposes, which is the Company's only product source.

        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 is
        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 1996, 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 1996, the Company purchased
     

<PAGE>

     the  remaining  50%  interest in the joint  venture,  and as of October 15,
     1996, the operations of the joint venture are consolidated in the financial
     statements of the Company.

     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, and
     the cost of options for nonemployee services.

     Income Taxes - Income taxes are accounted  for 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 1997
     and  1996  financial  statements  for  comparative  purposes  with the 1998
     financial statements.

2.  INVESTMENTS

    The   carrying   values  and   estimated   market   values  of   investments
    available-for-sale at September 30, 1998 and 1997, are as follows:

<TABLE>

<S>                     <C>                <C>                 <C>              <C>
  

                    September 30, 1998
                                             Gross             Gross        Market Value
                       Amortized           Unrealized        Unrealized          at
                                                                             September
                                                                              30, 1998
                          Cost               Gains            Losses

Fixed Income Mutual                        $                 $                $
                                           --                --               -
Funds                 $9,723,602           2,036             (50,327)         9,675,221
                      -------------        -------           --------         ---------

Total                   $9,723,602        $ 2,036          $                 $
                                                           (50,327)           9,675,221
                     ======================================================================-------

                  September 30, 1997
                                           Gross            Gross         Market Value
                   Amortized             Unrealized       Unrealized      at September
                                                                           30, 1997
                      Cost                 Gains           Losses

U. S. Government
Securities            $249,713               $-            $(213)         $249,500
Corporate Debt          499,002
Securities Total                              -             (3,286)          495,716
                   --------------          ---------       -----------     ------------
 

<PAGE>

                                            $-
                                                        $(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.



<PAGE>


    The   gross   realized   gains   and   losses   of  sales   of   investments
    available-for-sale  for the years ended  September 30, 1998,  1997, and 1996
    are as follows:

                                      1998              1997          1996

       Realized gains
                                    $1,485               $-              $-

       Realized losses               1,494
                                                          -               -
                               -----------------------------------------------

       Net realized (loss)            $(9)
       gain                                              $-              $-
                               ===============================================

3.     RESEARCH AND OFFICE EQUIPMENT

      Research and office  equipment at September 30, 1998 and 1997,  consist of
the following:

                                                  1998               1997

             Research equipment
                                             $1,728,968           $1,700,173

             Furniture and equipment            237,579
                                                                     200,929

             Leasehold improvements               5,114               19,272
                                          --------------------------------------

                                                                   1,920,374
                                              1,971,661

             Less accumulated                                   (1,128,410.00)
             depreciation and               (1,352,165)
             amortization
                                          --------------------------------------

             Net research and office
             equipment                     $619,496             $791,964
                                           ============         ========
                                          ===================================


4.  JOINT VENTURE

    In October 1996, 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,  1997,  as  the
    acquisition  represents primarily research and development costs.  Effective
    October 31, 1995,  the Company  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.


<PAGE>

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



<PAGE>


5.  CREDIT ARRANGEMENTS

    As of September 30, 1998, the Company had a line of credit  outstanding with
    a bank in the total amount of $500,000, 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, 1998 and 1997.

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).
    Maximilian  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 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 was due in full as of March
    31, 1998.  Payments have been made on the note, and the balance  outstanding
    on September 30, 1998, was $70,809.

<PAGE>

7.  INCOME TAXES

    The approximate  tax effect of each type of temporary  differences and carry
    forward that gave rise to the Company's  deferred tax assets and liabilities
    at September 30, 1998 and 1997, is as follows:

                                                   1998                 1997

                Depreciation                      $(17,089)         $(18,258)

                Prepaid expenses                  (227,795)       (91,186.00)

                Net operating loss carry        17,346,440     14,811,399.00
                forward

                Other                                8,347         10,261.00

                Less:  Valuation allowance     (17,109,902)      (14,712,216)
                                         ---------------------------------------

                Net deferred                     $-              $-
                                 ========================================



    The Company has available  for income tax purposes net operating  loss carry
    forwards of approximately $45,589,000, expiring from 1998 through 2013.

    In the event of a significant  change in the  ownership of the Company,  the
    utilization of such carry forwards 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  due to the  uncertainty  of the  amount of future  tax
    benefits that is more likely than not to be realized.

8.  STOCK OPTIONS, WARRANTS, AND BONUS PLAN

    1998 Plans:  During the year ended  September 30, 1998, the  shareholders of
    the Company  approved  the adoption of three new Plans,  the 1998  Incentive
    Stock Option Plan (1998 Incentive Plan), the 1998 Non-Qualified Stock Option
    Plan (1998  Non-Qualified  Plan), and the 1998 Stock Bonus Plan.  Shares are
    reserved  under each plan and total  300,000,  300,000 and  100,000  shares,
    respectively.

    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
    

<PAGE>

    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.

    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 in 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 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 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.

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

                                         Outstanding            Exercisable
                                         ----------------       ---------------
                            Range                Weighted               Weighted
                              of                 Average                Average
                            Option               Exercise               Exercise
                            Prices       Shares  Prices         Shares  Prices

1987 Stock Option and
Bonus Plan:

     Balance, September    $16.50 -
30, 1995 and 1996           19.70        7,000.00 $17.41        7,000.00$17.41
         Forfeitures       $16.50 -
                            19.70        7,000.00  17.41        7,000.00 17.41
                                         ----------------       ---------------

    Balance, September
30, 1997                                       -       -              -      -
                                         ======================================

                                         ======================================
1992 Incentive Stock
Option Plan:
                                         ======================================

    Balance, October 1,  $2.87 - 3.87
1995                                      57,550   $3.01         20,917  $2.87
        Forfeitures      $2.94 - 3.44
                                         (5,833)    2.96              -      -
 
<PAGE>

       Granted          $2.87 - 3.87      45,500    3.23              -      -
       Exercised            $2.87        (14,001)   2.87        (14,001)  2.87
       Became           $2.87 - 3.87           -       -         39,102   3.13
       exercisable                           
                                         --------------------------------------

    Balance, September      $2.87 -
30, 1996                     3.87        83,216.00  3.16         46,018   3.12
        Forfeitures          $2.87         (500)    2.87              -      -
                                           
        Exercised            $2.87
                                         (1,000)    2.87        (1,000)   2.87
        Became              $2.87 -
exercisable                  3.87              -       -         19,516   3.12
                                         --------------------------------------

    Balance, September
30, 1997                                 81,716.00  3.16        64,534.00 3.13
        Exercised            $2.87
                                         (3,166.00) 2.87        (3,166.00)2.87
        Became exercisable $2.94-3.87          -       -         9,848.00 3.38
                                         --------------------------------------

    Balance, September
30, 1998                                 78,550.00 $3.17        71,216.00$3.17
                                         ======================================

1992 Nonqualified Stock
Option Plan:

    Balance, October 1,    $2.87 -
1995                        15.60         60,000   $4.92 60,000  60,000  $4.92
        Granted
                                               -       -              -      -
        Exercised            $2.87
                                         (25,500)   2.87        (25,500)  2.87
                                         --------------------------------------

    Balance, September     $2.87 -
30, 1996                    15.60        34,500.00  6.44        34,500.00 6.44
        Forfeitures         $13.40
                                         (2,500.00)13.40        (2,500.0013.40
        Exercised           $2.87
                                         (11,500.00)2.87        (11,500.002.87
                                         --------------------------------------

    Balance, September     $2.87 -
30, 1997                    15.60        20,500.00  7.59        20,500.00 7.59
        Forfeitures       $13.80 -
                         15.60           (8,000.00)14.96        (8,000.0014.96
        Exercised           $2.87
                                         (9,000.00) 2.87        (9,000.00)2.87
                                         --------------------------------------

    Balance, September
30, 1998                                 3,500.00  $2.88        3,500.00 $2.88
                                         ======================================

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

1994 Incentive Stock
Option Plan:
                                         =======================================

    Balance, October 1,    $2.87 -
1995                          3.87          100,000  $2.87      61,000   $2.87
        Became exercisable    $2.87
                                                  -      -      11,000    2.87
                                         ---------------------------------------

    Balance, September        $2.87
30, 1996                                 100,000.00   2.87      72,000    2.87
        Became exercisable    $2.87
                                                  -      -      11,000    2.87
                                         ---------------------------------------

    Balance, September
30, 1997                                 100,000.00   2.87     83,000.00  2.87
                                         ---------------------------------------

        Became exercisable    $2.87
                                                  -      -       11,000   2.87
                                         --------------------------------------

    Balance, September
30, 1998                                    100,000  $2.87     94,000.00  $2.87
                                         =======================================

1994 Nonqualified Stock
Option Plan:
    Balance, October 1,     $2.87 -
1995                          3.87        97,250.00  $2.90     48,084.00   $2.94

<PAGE>

        Exercised             $2.87
                                           (46,667)   2.87     (46,667)    2.87
        Became exercisable    $2.87
                                                  -      -      24,167    2.87
                                         ---------------------------------------

    Balance, September      $2.87 -
30, 1996                      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
        Exercised             $2.87
                                           (23,333)   2.87     (23,333)    2.87
        Became exercisable                        -      -         833     2.87
                                         ---------------------------------------

                                         ---------------------------------------
    Balance, September
30, 1998                                     27,250  $2.96       27,250   $2.92
                                         =======================================

1995 Nonqualified Stock
Option:

    Balance, October 1,     $2.87 -
1995                          3.87       329,251.00  $3.26     70,000.00  $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      $2.38 -
30, 1996                      5.62          650,751   2.97       131,253    2.75
        Granted               $5.25
                                             20,000   5.50            -       -
        Exercised           $2.38 -
                              3.87         (19,000)   3.56      (19,000)    3.56
        Became exerciable   $2.38 -
                              5.62                -      -       449,501    2.74
                                         ------------------      ---------------

    Balance, September
30, 1997                                    651,751   3.02       561,754    2.72
        Forfeitures           $5.62
                                         (7,500.00)   5.62     (7,500.00)   5.62
        Exercised           $2.38 -
                           3.87           (121,334)   2.89      (121,334)   2.88
        Became exercisable  $3.87 -
                           5.62                   -      -        79,997    4.48
                                         ---------------------------------------

    Balance, September
30, 1998                                    521,917  $3.01        82,416   $2.92
                                         =======================================


                                          
1996 Incentive Stock Option
Plan:
    Granted in 1996           $5.62 -
                             11.00           65,700   $5.70          -      $-
                                           -------------------------------------

    Balance, September 30,    $5.62 -
1996                         11.00           65,700    5.70           -       -
        Forfeitures           $3.25
                             -   6.88      (5,500.00)  4.08           -       -
        Granted               $3.25
                             -   5.18      331,800.00  3.89           -       -
        Became exercisable    $5.62 -
                             11.00                -       -     21,234.00   5.57
                                           -------------------------------------

    Balance, September 30,
1997                                       392,000.00  4.19    21,234.00   5.57
        Granted               $3.31 -
                             5.12          205,000.00  4.76           -       -
        Forfeitures           $3.62 -
                             7.12          (3,666.00)  5.34    (3,666.00)  5.34
        Became exercisable
                                                  -       -    128,838.00  4.19
                                           -----------------   -----------------

    Balance, September 30,
1998                                       593,334.00 $4.38    146,406.00 $4.36
                                           =====================================

<PAGE>


                                           =====================================
1996 Nonqualified Stock
Option Plan:
    Granted in 1996             $5.62
                                             70,000   $5.62          -      $-
                                           -------------------------------------

    Balance, September 30,      $5.62
1996                                       70,000.00   5.62           -       -
        Granted               $3.12 -
                             5.25           880,000    3.52           -       -
        Became exercisable      $5.62
                                                  -       -     23,334.00   5.62
                                           -------------------------------------

    Balance, September 30,
1997                                       950,000.00  3.67     23,334.00   5.62
        Granted               $2.50 -
                             8.13          474,700.00  2.98             -
        Exercised              $3.25
                                           (16,667.00) 3.25     (16,667.00) 3.25
        Forfeitures
                                           (2,000.00)  3.12           -       -
        Became exercisable    $3.12 -
                             5.62                 -       -    528,000.00  3.13
                                           -----------------   ----------------

    Balance, September 30,
1998                                       1,406,033.0$3.44     534,667.00 $3.23
                                           =================   =================

                                                     (Concluded)

    No options have been granted as of September 31, 1998, under Incentive Plan,
    the 1998 Non-Qualified Plan, or the 1998 Stock Bonus Plan.

    The weighted average remaining  contractual life for options  outstanding at
    September 30, 1998, is as follows:


                          Plan                          Weighted Average
                                                      Remaining Contractual
                                                          Life (Years)

       1992 Incentive Stock Option Plan                       4.35
       1992 Nonqualified Stock Option Plan                    5.75
       1994 Incentive Stock Option Plan                       4.33
       1994 Nonqualified Stock Option Plan                    2.85
       1995 Nonqualified Stock Option Plan                    3.20
       1996 Incentive Stock Option Plan                       8.96
       1996 Nonqualified Stock Option Plan                    4.32



<PAGE>


    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
    was 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 were required to purchase one share of common stock.  Subsequent to
    September  30, 1997,  warrant  holders who tendered  five warrants and $6.00
    between  January 9, 1998,  and February 7, 1998,  would receive one share of
    the  Company's  common  stock and one new warrant.  The new  warrants  would
    permit the holder to purchase one share of the  Company's  common stock at a
    price of $10.00 per share  prior to  February  7,  2000.  During  1998,  the
    expiration date of the original  warrants was extended to July 31, 1998, and
    582,025  original  warrants were tendered for 116,405 common  shares.  As of
    September 30, 1998, the remaining 4,592,975 original warrants had expired.

    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, 1998,  17,858 options
    remain outstanding.

    In June and September 1995, 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. All Warrants sold in this Offering
    were  exercised  during  1996.  Additionally,  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 the
    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  exercised at $3.25 per
    unit and 21,890  equity units had been  exercised  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.  All  remaining
    10,000 equity units will expire on March 31, 1999.

    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
    
<PAGE>

    exercised  in  February  of  1997.  An  additional   20,000  options  became
    exercisable  at August 31, 1997, at $3.25 and were  exercised in February of
    1997.

    During  1997,  the Company  granted four  consultants  options to purchase a
    total of 268,000 shares of the Company's common stock. The fair value of the
    options is  expensed  over the life of the  consultants'  contracts.  Of the
    268,000 options,  218,000 options became  exercisable  during 1997 at prices
    ranging from $3.50 to $4.50.  During 1997,  50,000 options were exercised at
    $3.50.  During 1998,  114,500  options were exercised at prices ranging from
    $3.50 to $4.50.  At September 30, 1998,  103,500 options related to the four
    consultants remained outstanding.

    During 1998,  the Company  granted seven  consultants  options to purchase a
    total of 282,000 shares of the Company's common stock. The fair value of the
    options is expensed over the life of the consultants' contracts. All options
    became  exercisable during 1998 that were exercisable at prices ranging from
    $3.50 to $7.31. During 1998, 10,048 options were exercised at prices ranging
    from $3.50 to $4.50.  At September 30, 1998,  271,952 options related to the
    consultants remain outstanding.

    In connection with the December 1997 private offering, the Company issued to
    the underwriters warrants to purchase 50,000 shares of common stock at $8.63
    per share.  The warrants are  exercisable  at any time prior to December 22,
    2000. At September 30, 1998, all warrants remained 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 1998,  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,
                                 -----------------------------------------------
                                    1998            1997                1996
                                           (In thousands)

      Net loss

         As reported           $(6,442,638.00) $(8,189,458.00)   $(6,326,666.00)
          Pro forma
                                  (7,018,634)   (9,687,999.00)    (7,032,936.00)
      Loss per common share:
          As reported                $0.74         $1.00                  $1.16
          Pro forma                  0.79           1.17                   1.27


    The  weighted  average  fair value at the date of grant for options  granted
    during  1998,  1997,  and 1996,  was  $2.17,  $1.16  and  $1.18 per  option,
    respectively.


<PAGE>

    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:

                                                  1998     1997     1996

       Expected stock price volatility            79 %       74 %     91 %
       Risk-free interest rate                    5.49 %     5.36%    5.82%
       Expected life options                      2.00     2.00     2.00
       Expected dividend yield                       0        0        0

    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.  Prior to January 1, 1998, the employer
    contributed an amount equal to 50% of each  employee's  contribution  not to
    exceed 3% of the participant's  salary.  Effective January 1, 1998, the plan
    was amended such that the  Company's  contribution  is now made in shares of
    the  Company's   common  stock  as  opposed  to  cash.  Each   participant's
    contribution is matched by the Company with shares of common stock that have
    a value equal to 100% of the participant's  contribution,  not to exceed the
    lesser  of  $10,000  or 6% of  the  participant's  total  compensation.  The
    Company's contribution of common stock is valued each quarter based upon the
    closing price of the Company's common stock. The expense for the years ended
    September  30,  1998,  1997,  and  1996,  in  connection  with this plan was
    approximately $70,519, $35,800, and $29,800, 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,

                     1999
                                              $131,196.00
                     2000                      133,892.00
                     2001                      139,175.00
                     2002                      143,818
                     2003                      112,390
                     Thereafter                  7,605
                                         -----------------


<PAGE>

      Total minimum lease payments            $668,076
                                         =================

    Rent expense for the years ended  September 30, 1998,  1997,  and 1996,  was
    approximately $165,067, $185,776, and $177,858, 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  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
    the year  ended  September  30,  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.  During 1998,
    all 379,765  Series A warrants were  exercised and 272,073 Series B warrants
    were exercised.

    In April  1997,  the  Company  purchased  the  rights  to  Cell-Med's  LEAPS
    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.  Additional payments to Cell-Med for such
    rights of up to $600,000 are contingent  upon the  development and viability
    of the technology. In addition, royalty payments of 5% of the sales price of
    technology using the product plus 15% of any amounts for sublicensing are.

    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 257,480 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.

<PAGE>


    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 was 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 30, 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.

    During December 1997, the Company issued 10,000 shares of Series D Preferred
    Stock for $10,000,000.  The issuance  included 550,000 Series A Warrants and
    550,000  Series B  Warrants.  The  number of  common  shares  issuable  upon
    conversion of the Preferred  Shares is  determinable  by dividing  $1,000 by
    $8.28 prior to  September  19, 1998,  or at any time at which the  Company's
    common  stock  is  $3.45 or less  for  five  consecutive  days.  On or after
    September 19, 1998, the number of common shares to be issued upon conversion
    is  determined  by  dividing  $1,000  by the  lesser of (1) $8.28 or (2) the
    average  price of the stock for any two trading  days during the ten trading
    days preceding the conversion date. The Series A Warrants are exercisable at
    any time for $8.62 prior to December 22, 2001, and the Series B Warrants are
    exercisable  at any time for $9.31 prior to December 22, 2001.  Each warrant
    converts into one share of common stock.  At September 30, 1998,  998 shares
    of Series D Preferred Stock had been converted into 441,333 shares of common
    stock.  All Series A and  Series B Warrants  issued  remain  outstanding  at
    September  30,  1998.  In  connection  with  the  Company's   December  1997
    $10,000,000  Series D Preferred  Stock  offering,  the Series A and Series B
    warrants  were  assigned a relative  fair value of  $1,980,000 in accordance
    with APB No. 14,  Accounting for Convertible Debt and Debt Issued with Stock
    Purchase Warrants, and have been recorded as additional paid-in capital.

12.  LOSS PER SHARE

    In March 1997, the Financial Accounting Standards Board issued SFAS No. 128,
    "Earnings Per Share" (EPS), which simplifies the standards for computing EPS
    previously  found in  Accounting  Principles  Board Opinion (APB) No. 15 and
    makes them  comparable to  international  EPS standards.  Basic EPS excludes
    dilution  and is  computed by dividing  net income or loss  attributable  to
   

<PAGE>

    common stockholders by the weighted average of common shares outstanding for
    the period.  Diluted EPS reflects the potential dilution that could occur if
    securities or other contracts to issue common stock  (convertible  preferred
    stock,  warrants to purchase common stock and common stock options using the
    treasury  stock  method)  were  exercised or  converted  into common  stock.
    Potential  common shares in the diluted EPS  computation are excluded in net
    loss periods as their effect would be antidilutive. The loss attributable to
    common stockholders includes the impact of the accretion of Series A, Series
    B and Series C Preferred Stock beneficial conversion features, the accretion
    of Series D Preferred  Stock  warrants and preferred  stock  dividends.  The
    statement is effective for financial  statements  issued for periods  ending
    after December 15, 1997. The Company adopted this statement  during the year
    ended  September  30,  1998.  EPS for all  periods  have  been  computed  in
    accordance with SFAS No. 128.

                                            1998       1997         1996

    Loss per common share (basic and diluted)$0.74     $1.00        $1.16

13. RECENT ACCOUNTING PRONOUNCEMENTS

In June 1997,  the Financial  Accounting  Standard  Boards  issued  Statement of
Financial Accounting Standards (SFAS) No. 130, Reporting  Comprehensive  Income,
and SFAS No.  131,  Disclosures  about  Segments  of an  Enterprise  and Related
Information.  These standards are effective for the Company  beginning in fiscal
1999.

    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.  SFAS 131  establishes
    standards for the way that public business  enterprises  report  information
    about operating  segments in annual  financial  statements and requires that
    those enterprises  report selected  information about operating  segments in
    interim financial reports issued to shareholders.

In  February  1998,  FASB  issued SFAS No.  132,  Employers'  Disclosures  about
Pensions and Other  Postretirement  Benefits,  an Amendment of SFAS Nos. 87, 88,
and 106.  SFAS No. 132 revises  employers'  disclosure  about  pension and other
postretirement benefit plans.

    In June 1998,  FASB issued SFAS 133,  Accounting for Derivative  Instruments
    and Hedging  Activities.  SFAS No. 133 establishes  accounting and reporting
    standards for derivative instruments and for hedging activities.

    The Company does not believe that the adoption of SFAS 130,  SFAS 131,  SFAS
    132, and SFAS 133 will have a material  effect on its financial  position or
    results of operation.

14. RESTATEMENT

    Subsequent  to the issuance of the  Company's  1997  consolidated  financial
    statements,  the  Company  determined  that the  application  of a technical
    accounting  treatment required the 1997 and 1996 loss per share calculations
    to include the impact of $1,062,482 and  $1,039,679,  respectively,  for the
    accretion of the assumed beneficial  conversion  features,  and $108,957 and
    $58,794,  respectively,  for  preferred  stock  dividends,  of the Series A,
   
<PAGE>

    Series B and Series C Preferred  Stock issued  during  fiscal 1997 and 1996.
    The effect of the  accretion  is a  non-cash  charge to  additional  paid-in
    capital and does not impact the  previously  reported net loss for the years
    ended  September  30,  1997 and 1996,  nor does it result in a net change to
    stockholders'  equity at  September  30,  1997 and 1996.  The  effect of the
    restatement  was to  increase  net loss per  share by $0.12 to $1.00 for the
    year  ended  September  30,  1997,  and  $0.18 to $1.16  for the year  ended
    September 30, 1996.

    A summary of the  significant  effects of the  restatement is as follows (in
    thousands, except net income (loss) per share amounts):



                                        1997                    1996
                                ----------------------    ----------------------
                                      As                      As
                                Previously       As        Previously      As
                                Reported   Restated         Reported    Restated

 FOR THE YEAR ENDED
    SEPTEMBER 30:
 Net loss attributable to
     common stockholders      $8,189,458  $9,360,897    $6,326,666   $7,425,139
Loss per common share (basic) $ 0.88      $     1.00    $     0.98   $     1.16
Loss per common share (diluted)$0.88      $     1.00    $     0.98   $     1.16

                                               
<PAGE>

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, 1998.

    (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.

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
                                          Company'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.

<PAGE>



 (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 of Form S-
      1, Registration Nos. 2-85547-D
      and 33-7531.

(d) Addendum effective October            Incorporated by reference to Exhibit
    13, 1989 to Licensing Agree-          10(d) of Company's Annual Report
    ment with Sittona Company,            on Form 10-K for the year ended
    B.V.                                  September 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 Exhibit
      Viral Technologies, Inc. and the    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 Com-
      Nippon Zeon Co., Ltd.               pany'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



<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: January 11, 1999                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/ Maximillian de Clara      Director and Principal   January 11, 1999
MAXIMILIAN DE CLARA            Executive Officer

 /s/ Geert R. Kersten          Director, Principal      January 11, 1999
GEERT R. KERSTEN               Financial Officer
                               and Chief Executive
                               Officer

 /s/ Mark V. Soresi            Director                 January  11,1999
MARK V. SORESI

 /s/ F. Donald Hudson          Director                 January  11, 1999
F. DONALD HUDSON



<PAGE>
  

                        EXHIBIT 23



<PAGE>


INDEPENDENT AUDITOR'S 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 11, 
1998, appearing in this Annual Report on Form 10-K of Cel-Sci Corporation for
the year ended September 30, 1998.

/s/ Deloitte & Touche LLP
- --------------------------

Washington, D.C.
January 12, 1999


<PAGE>


                              EXHIBIT 27


<PAGE>

<TABLE> <S> <C>


<ARTICLE>                     5                    
<MULTIPLIER>                                  1
<CURRENCY>                                     u.s. dollar
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              SEP-30-1998
<PERIOD-END>                                   SEP-30-1998
<EXCHANGE-RATE>                                1.00
<CASH>                                         2,813,255
<SECURITIES>                                   9,675,311
<RECEIVABLES>                                  140,791
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               13,353,161
<PP&E>                                         1,971,661
<DEPRECIATION>                                 1,352,165
<TOTAL-ASSETS>                                 14,431,813
<CURRENT-LIABILITIES>                          427,147
<BONDS>                                        0
                          0
                                    90
<COMMON>                                       119,726
<OTHER-SE>                                     13,855,468
<TOTAL-LIABILITY-AND-EQUITY>                   14,431,813
<SALES>                                        0
<TOTAL-REVENUES>                               792,994
<CGS>                                          0
<TOTAL-COSTS>                                  7,235,677
<OTHER-EXPENSES>                               1,980,000
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             0
<INCOME-PRETAX>                                (8,422,683)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (8,422,683)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (8,422,683)
<EPS-PRIMARY>                                  (0.74)
<EPS-DILUTED>                                  (0.74)
        


</TABLE>


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