ENDOREX CORP
10KSB/A, 1998-03-12
PHARMACEUTICAL PREPARATIONS
Previous: WELLMAN INC, S-8, 1998-03-12
Next: ENDOREX CORP, 10QSB/A, 1998-03-12





                  SECURITIES AND EXCHANGE COMMISSION
                     Washington, D. C. 20549
                           FORM 10-KSB/A
                           AMENDMENT #3
(Mark One)
[ ]	ANNUAL REPORT UNDER SECTION 13 OR 15(d)
     	OF THE SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]
		For the fiscal year ended

[x] 	TRANSITION REPORT UNDER SECTION 13 or 15(d) OF
	THE SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
	For the transition period from February 1, 1996 to December 31, 1996

                    Commission File Number 0-11572
 
                              Endorex Corp.
               (Name of small business issuer in its charter)
		           
            Delaware                                    41-1505029 
    (State or other jurisdiction of                 (I.R.S. Employer
     incorporation or organization)		         Identification No.)

         900 North Shore Drive
         Lake Bluff, Illinois                              60044
      (Address of principal executive offices)           (Zip Code)

     Issuer's telephone number, including area code:  847-604-7555

    ImmunoTherapeutics, Inc., 3233 15th Street South, Fargo, ND 58104,
                       January 31, 1996
           (Former name, former address and former fiscal year,
                    if changed since last report)

      Securities registered under Section 12(b) of the Exchange Act: 
    Title of Each Class          Name of each exchange on which registered
                            None

       Securities registered under Section 12(g) of the Exchange Act:
                Common Stock, par value $.001 per share
                    Common Stock Purchase Warrants
                          (Title of class)

Check whether the issuer (1) filed all reports required to be filed by 
Section 13 or 15(d) of the Exchange Act during the past 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        [ ]

Check if there is no disclosure of delinquent filers in response to Item 
405 of Regulation S-B is not contained in this form, and no disclosure will 
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-KSB or any amendment to this Form 10-KSB. [ X ] 	

Revenues for its most recent fiscal year were - $-0-.

The aggregate market value of the voting stock held by non-affiliates 
computed by reference to the average bid and asked prices of such stock, as 
of April 8, 1997 was $2,414,186.  Non-affiliates have been determined on 
the basis of holdings set forth under Item 11 of this Annual Report on Form 
10-KSB.

As of April 8, 1997 the issuer had 16,318,870 shares of Common Stock 
outstanding.



                  DOCUMENTS INCORPORATED BY REFERENCE

                                  None
<PAGE>
                                 PART I

ITEM 1.  BUSINESS.

The Company

Endorex Corp. (the "Company") is a development stage biotechnology company 
which was originally named ImmunoTherapeutics, Inc.  Its stated purpose was 
to focus on immunotherapy for cancer treatment.  Under its original 
management, the Company developed two principal product candidates, 
ImmTher(R) and Theramide(TM), muramyl dipeptide ("MDP") based compounds that 
have undergone clinical trials involving human patients.  ImmTher has been 
under development by the Company since October 1985 and Theramide has been 
under development since April 1990; however, neither product has yet been 
approved for sale by the United States Food and Drug Administration (the 
"FDA") or otherwise commercialized.

In March 1996, Dominion Resources, Inc. ("Dominion") purchased 5,000,000 
shares of the Company's Common Stock.  In June 1996, the Aries Fund and the 
Aries Domestic Fund, L.P. (collectively, "Aries") purchased 4,000,000 of 
such shares from Dominion and 5,000,000 additional shares of Common Stock 
of the Company.  The Company was incorporated under the laws of the state 
of Delaware in 1987.  The Company's principal executive office is located 
at 900 North Shore Drive, Lake Bluff, Illinois 60044 and its telephone 
number is (847) 604-7555.


Business

Research and development expenditures for the periods ending December 31 
and January 31, 1996 were approximately $1.1 million and $900,000, 
respectively. The Company has expanded its original research and 
development focus to include the broader area of immune response regulation 
and its role in preventing and treating infectious diseases, cancer and 
inflammatory diseases.  The Company is also focusing on acquiring 
complementary and more advanced stage technologies, in addition to 
developing its existing technologies.  To this end, the Company established 
its majority owned subsidiary, Orasomal Technologies, Inc. ("Orasomal") in 
October 1996 to develop oral delivery technology for increased patient 
compliance and ease of therapy administration.  In December 1996, Orasomal 
obtained an exclusive license from the Massachusetts Institute of 
Technology ("M.I.T.") for technology for the oral delivery of vaccines, 
allergens and therapeutics via stable liposomal technology.

In addition to the Orasomal technology, ImmTher and Theramide, the 
Company's current portfolio of products includes an additional group of 
compounds discovered by the Company.  This latter group is composed of 
proprietary technology in the area of cell adhesion inhibition. 

                                      1
<PAGE>

Oral Delivery Technology -- Orasomal was formed to develop technology licensed 
from M.I.T. for the oral delivery of vaccines, allergens and therapeutics via 
stabilized liposomes.  The M.I.T. technology focuses on the expanding arena of 
delivery of therapies to the body's mucosal surfaces by oral administration.  
The Company believes that the technology will enable effective oral delivery 
of therapeutic compounds, proteins, hormones, allergens and vaccines 
previously thought to be unsuitable for oral administration by targeting 
delivery to specific cells lining the body's mucosal surfaces.  The M.I.T. 
technology is based on lipids that can be easily assembled into structures 
that efficiently capture  drugs and proteins (polymerized liposomes).  
These liposomal structures can bypass the destructive action of stomach 
acids and intestinal degradative enzymes and are efficiently taken up by 
the key cells of the intestinal tract.  Efficient uptake from the 
intestinal tract results in effective delivery of fragile proteins and 
poorly absorbable drugs.  Because of the unique ability of cross-linked 
liposomes to withstand detergent activity of bile salts, digestive enzymes 
and gastric acids, these liposomal structures provide a novel liposome 
technology to be utilized practically and commercially for the oral 
delivery of vaccines, hormones, protein drugs and other therapeutics.  
Historically, liposomes have been used to aid in the delivery of injectable 
vaccines and drugs, but have not been practical for oral delivery because 
of instability and low uptake rates.

The Company has initiated pre-clinical development of an oral influenza 
vaccine using the M.I.T. technology.  Currently available influenza 
vaccines are injectable and not as effective as desired for the elderly 
population.  An industry report estimates that over 50 million Americans 
receive influenza shots each year and that an increasing segment of this 
patient population is elderly.  This report also estimates that the United 
States market for influenza vaccines will reach $355 million in 1997.  The 
Company believes that an oral influenza vaccine could be preferable because 
of the ease of administration and increased compliance and could extend 
usage into the pediatric population.  

The Company also believes that the M.I.T. technology will enable oral 
delivery of existing drugs that penetrate poorly or do not survive the 
intestinal environment.  Such drugs include hormones, such as insulin and 
human growth hormones, and chemotherapy.  The Company has completed initial 
experimental work with insulin and plans to further evaluate this 
technology for insulin and other drugs.  

                                       2
<PAGE>

Macrophage Activators -- The Company is engaged in the research and develop-
ment of MDP based compounds. These compounds, intended for use as immuno-
pharmaceutical agents, activate macrophages.  Macrophages are cells found in 
the blood which recognize and destroy malignant cells and invading microbes.  
A macrophage under the influence of drugs or lymphokines (substances produced 
by certain lymphocytes which influence other cells) become more active in 
the destruction of malignant cells and microbes and are referred to as 
"activated macrophages."   Such activated macrophages bind strongly and 
irreversibly to malignant cells and microbes and secrete locally substances 
which kill the malignant cell or microbe.  The Company believes that its 
proprietary macrophage activator, ImmTher, a derivative of MDP, assists the 
body's effort to destroy cancerous and other infected cells.

ImmTher was originally evaluated in Phase I and Phase II clinical trials 
for colorectal cancer with limited response.  Currently, the Company is 
evaluating, in conjunction with two major United States cancer centers, the 
initiation of new clinical trials with ImmTher in various pediatric tumors. 

The Company also believes that another use of ImmTher may be as adjunct 
therapy in the treatment of fungal and bacterial infections in immuno-
compromised patients (e.g., HIV and leukemia), due to its ability to 
stimulate the immune response.  The Company believes that current 
antifungal/antibacterial therapy could be enhanced by the addition of a 
macrophage activator and is currently evaluating such activity in animal 
models with the assistance of two universities.  

Vaccine Adjuvants -- The Company is engaged in development activity for a 
second MDP compound called Theramide which is intended for use as a vaccine 
adjuvant.  Adjuvants are compounds or biologicals which are used to augment the 
immune response when used with a particular vaccine.  Immunization is designed 
to induce antibodies in the blood that can neutralize viruses or bacteria.  To 
develop immunity by vaccination to cancer and chronic viral infectious 
diseases, it is necessary to kill specific cells of the immune system 
(cellular immunity).  

Theramide has been found to induce cellular immune responses in experimental 
vaccines for certain cancers and infectious agents, such as herpes and HIV.  
The Company is pursuing further development of Theramide in cancer and 
infectious disease vaccines and is currently completing pre-clinical work 
intended for filing of an Investigational New Drug Application ("IND") in the 
United States for an injectable influenza vaccine.  Theramide has been 
previously evaluated in a Phase I clinical trial for cancer and no significant 
toxicity was observed.

                                       3
<PAGE>

Adhesion Inhibitors--The Company has discovered and synthesized a new class of 
compounds designed to treat inflammatory diseases.  These compounds inhibit 
the ability of inflammatory cells to adhere to blood vessel surfaces and to 
each other ("Adhesion Inhibitors").  Cell adhesion initiates the injurious 
inflammatory response seen in numerous chronic autoimmune diseases, such as 
rheumatoid arthritis and multiple sclerosis.  In addition, cell adhesion is 
also involved in acute inflammatory responses following traumatic injury 
such as myocardial infarction or spinal trauma.  Initial in vivo animal 
studies to date have demonstrated that the Company's group of Adhesion 
Inhibitors are active in inflammatory diseases. 

University Research Collaborations--The Company has established research 
collaborations with several universities for the development of new vaccines 
and therapeutics based on the Company's proprietary compounds.  The following 
universities are involved with the Company in different stages of its pre-
clinical research program:

      ** University **                      	      ** Program ** 

University of California - San Francisco     Role of cellular immunity in
                                             HIV infection

Utah State University	                       Development of viral vaccines

University of Pennsylvania                   Control and initiation of 
                                             immune response in vaccines

Southern Research Institute                  Vaccines (and therapies) for
                                             mycobacterial infections

University of Pittsburgh                     Vaccines (and therapies) for 
                                             mycobacterial infections

University of Illinois - Chicago             Therapeutics for mycobacterial 
                                             infections
                                      4
<PAGE>

Government Regulation

Prior to marketing, each of the Company's products must undergo an extensive 
regulatory approval process conducted by the FDA and applicable agencies in 
other countries.  The process, which focuses on safety and efficacy and 
includes a review by the FDA of preclinical testing and Clinical trials and 
investigating as to whether good laboratory and clinical practices were 
maintained during testing, takes many years and requires the expenditure of 
substantial resources. The Company is, and will be, dependent on the external 
laboratories and medical institutions conducting its preclinical testing and 
clinical trials to maintain both good laboratory practices established by the 
FDA and good clinical practices.  Data obtained from preclinical and clinical 
testing are subject to varying interpretations which could delay, limit or 
prevent regulatory approval.  In addition, delays or rejection may be 
encountered based upon changes in FDA policy for drug approval during the 
period of development and by the requirement for regulatory review of each 
submitted Product License Approval or New Drug Application.  There can be no 
assurance that, even after such time and expenditures, regulatory approval 
will be obtained for any of the Company's product candidates.  Moreover, such 
approval may entail significant limitations on the indicated uses for which a 
drug may be marketed. Even if such regulatory approval is obtained, a marketed 
therapeutic product and its manufacturer are subject to continual regulatory 
review, and later discovery of previously unknown problems with a product or 
manufacturer may result in restrictions on such product or manufacturing, 
including withdrawal of such product from the market.  Change in the 
manufacturing procedures used by the Company for any of the Company's approved 
drugs are subject to FDA review, which could have an adverse effect upon the 
Company's ability to continue the commercialization or sale of a drug.  The 
process of obtaining FDA and foreign regulatory approval is costly and time 
consuming, and there can be no assurance that any product that the Company may 
develop will be deemed to be safe and effective by the FDA.  The Company will 
not be permitted to market any product it may develop in any jurisdiction in 
which the product does not receive regulatory approval.  

                                      5
<PAGE>

Patents and Other Proprietary Rights

The pharmaceutical industry places considerable importance on obtaining 
patent and trade secret protection for new technologies, products and 
processes.  The Company's success will depend, in part, on its ability to 
enjoy or obtain protection for its products and technologies under United 
States and foreign patent laws and other intellectual property laws, to 
preserve its trade secrets and to operate without infringing the 
proprietary rights of third parties. There can be no assurance that the 
research conducted by or on behalf of the Company will result in any 
patentable technology or products.  Even if patents are obtainable, the 
procedure for obtaining patents is expensive, time consuming and can be
subject to lengthy litigation.  Moreover, it is possible, with respect to 
some patentable items, that the Company may conclude that better protection 
would be afforded by not seeking patents.  Although the Company has 
endeavored and will continue to endeavor to prevent disclosure of any 
confidential information by adopting a policy to bind its scientific 
advisors and scientific and management employees and consultants by 
confidentiality agreements, there can be no assurance that such
information will not be wrongfully disclosed.  Any such disclosure would 
likely have an adverse effect on the Company.  The Company currently has 
two patents issued and four patent applications pending in the United 
States and foreign countries.  Although the Company intends to apply for 
additional patents, there can be no assurance that the Company will obtain 
patents either under the pending applications or any future applications or 
that any of its existing or any future patent will provide effective 
protection against competitive products.  If patent or other proprietary 
rights cannot be obtained and maintained by the Company, its products may face 
significantly increased competition.

The application of patent law to the area of biotechnology is relatively new 
and has resulted in considerable litigation.  The ability of the Company to 
obtain patents, licenses and similar rights and the nature, extent and 
enforceability of the intellectual property rights, if any, that are obtained 
as a result of its research programs involve complex legal and factual issues.  
The issues are more significant with respect to any product based upon natural 
substances, for which available patent protection may be limited due to the 
prior use or reported utility of such products (or their natural sources) to 
treat various disorders or diseases.  There can be no assurance as to the 
degree of protection that proprietary rights, when and if established, will 
afford the Company.  To the extent that the Company relies on trade secret 
protection and confidentiality agreements to protect technology, there can be 
no assurance that others will not independently develop similar technology, or 
otherwise obtain access to the Company's findings or research materials 
embodying those findings.

                                      6
<PAGE>

There is also a substantial risk in the rapidly developing biotechnology 
industry that patents and other intellectual property rights held by the 
Company could be infringed by others or that products developed by the Company 
or their method of manufacture could be covered by patents owned by other 
companies.  To the extent that any infringement should occur with respect to 
any patents issued to the Company or licenses granted to the Company, or if 
the Company is alleged to have infringed on patents or licenses held by 
others, the Company could be faced with the expensive prospect of litigating 
such claims; if the Company were to have insufficient funds on hand to finance 
its litigation, it might be forced to negotiate a license with such other 
parties or to otherwise resolve such a dispute on terms less favorable to the 
Company than could result from successful litigation.


Product Liability 

The testing and marketing of pharmaceutical products entails an inherent risk 
of exposure to product liability claims from adverse effects of products.  The 
Company has obtained liability insurance with limits of liability of 
$1,000,000 for each claim and $3,000,000 in the aggregate.  There is no 
assurance that current or future policy limits will be sufficient to cover all 
possible liabilities.  Further, there can be no assurance that adequate 
product liability insurance will continue to be available in the future or that 
it can be maintained at reasonable costs to the Company.  In the event of a 
successful product liability claim against the Company, lack or insufficiency 
of insurance coverage could have an adverse effect on the Company.  

 
Manufacturing and Marketing

The Company does not now have and probably will not have in the foreseeable 
future, the resources to manufacture or directly market on a large commercial 
scale any products which it may develop.  In connection with the Company's 
research and development activities, it will seek to enter into collaborative 
arrangements with pharmaceutical companies to assist in funding development 
costs, including the costs of clinical testing necessary to obtain regulatory 
approvals.  It is expected that these entities will also be responsible for 
commercial scale manufacturing which must be in compliance with applicable 
FDA regulations.  The Company anticipates that such arrangements may involve 
the grant by the Company of the exclusive or semi-exclusive right to sell 
specific products to specified market segments in particular geographic 
territories in exchange for a royalty, joint venture, future co-marketing or 
other financial interest.  The Company believes that these arrangements will 
be more effective in promoting and distributing therapeutic products in the 
United States in view of the Company's limited resources and the extensive 
marketing networks and large advertising budgets of large pharmaceutical 
companies.  To date, the Company has not entered into any collaborative
agreements or distributorship arrangements for any of its proposed products
and there can be no assurance that the Company will be able to enter into
any such arrangements on favorable terms or at all.  The Company may 
ultimately determine to establish its own manufacturing and/or marketing
capability, at least for certain products, in which case it will require 
substantial additional funds and personnel.

                                      7
<PAGE>

Competition

There is substantial competition in the pharmaceutical field in general and 
in vaccine development and liposomal formulation in particular.  The 
Company's competitors include companies with financial resources, and 
licensing, research and development staffs and facilities substantially 
greater than those of the Company.  Competitors in the vaccine development 
field include major pharmaceutical companies, specialized biotechnology 
firms, universities and governmental agencies, including American Home 
Products, the Merck Company, SmithKline Beecham, MedImmune, Aviron and
Chiron.  Competitors in the liposomal formulation field include The 
Liposome Company, NexStar and Sequus.  Many competitors have greater 
experience than the Company in undertaking preclinical testing and clinical 
trials and obtaining FDA and other regulatory approvals.  There can be no
assurance that the Company's competitors will not succeed in developing 
similar technologies and products more rapidly than the Company and that 
these technologies and products will not be more effective than any of 
those that are  being or will be developed by the Company, or that such
competitors' technologies and products will not render the Company's 
technologies and products obsolete or noncompetitive.


Employees

The Company currently has twelve full-time and two part-time employees.  
Eight full-time research and development personnel are currently employed 
in drug development and quality control.

Certain Factors that may Effect Future Results, Financial Condition and the 
Market Price of Securities

Need for Substantial Additional Funds -- The Company will require substantial
additional funds to finance its business activities on an ongoing basis.  The 
Company currently estimates that it will cost at least $10,000,000 to complete 
the product development, manufacturing requirements and clinical trials 
necessary to allow commercial sale of its macrophage activator product for 
cancer treatment and/or infectious diseases, ImmTher, in the United States. 
The Company's actual future capital requirements will depend on numerous 
factors, including, but not limited to, progress in its research and develop-
ment programs, including preclinical and clinical trials, costs of filing and 
prosecuting patent applications and, if necessary, enforcing issued patents or 
obtaining additional licenses to patents, competing technological and market 
developments, the cost and timing of regulatory approvals, the ability of the 
Company to establish collaborative relationships, and the cost of establishing
manufacturing, sales and marketing capabilities.  The Company is currently 
attempting to raise funds through a proposed private placement (See Plan of 
Operations).  The Company has no current commitment to obtain other additional
funds and is unable to state the amount or potential source of any other 
additional funds.
                                      8
<PAGE>

Because of the Company's potential long-term capital requirements, it may 
undertake additional equity offerings whenever conditions are favorable, 
even if it does not have an immediate need for additional capital at that 
time.  There can be no assurance that the Company will be able to obtain 
additional funding when needed, or that such funding, if available, will be 
obtainable on reasonable terms.  Any such additional funding may result in 
significant dilution to existing stockholders.  If adequate funds are not 
available, the Company may be required to accept unfavorable alternatives, 
including (i) the delay, reduction or elimination of research and 
development programs, capital expenditures, and marketing and other 
operating expenses, (ii) arrangements with collaborative partners that may 
require the Company to relinquish material rights to its products that it 
would not otherwise relinquish, or (iii) a merger of the Company or a sale 
of the Company or its assets.  See "History of Losses; Going Concern 
Reports, Uncertainty of Future Financial Results."

Early Stage of Development -- The Company's product candidates are in the 
early stages of research and development and no revenues have been generated 
to date from product sales, nor are any product revenues expected for at least 
the next several years, if at all.  ImmTher has completed some Phase II 
clinical trials for cancer with limited response and Theramide has completed 
certain Phase I clinical trials for cancer with limited response.  The Company 
is currently evaluating ImmTher for additional trials as an anti-cancer and 
anti-infective agent and Theramide for new Phase I trials for a vaccine 
program.  The Company's other product candidates are in the preclinical and 
early preclinical evaluation stages.  As a result, the Company must be 
evaluated in light of the problems, delays, uncertainties and complications 
encountered in connection with early-stage biopharmaceutical development.  The 
risks include, but are not limited to, the possibilities that any or all of 
the Company's potential products will be found to be ineffective or toxic, or 
fail to receive necessary regulatory clearances in the United States or abroad.
To achieve profitable operations, the Company must successfully develop, obtain 
regulatory approval for, introduce and successfully market at a profit products 
that are currently in the research and development phase. The Company is 
currently not profitable, and no assurance can be given that the Company's 
research and development efforts will be successful, that required regulatory 
approvals will be obtained, that any of the Company's proposed products will be 
safe and effective, that any such products, if developed and introduced, will 
be successfully marketed or achieve market acceptance, or that such products 
can be marketed at prices that will allow profitability to be achieved or 
sustained.  Failure of the Company to successfully develop, obtain regulatory 
approval for, introduce and market its products under development would have a 
material adverse effect on the business, financial condition and results of 
operations of the Company.  
                                      9
<PAGE>

History of Losses; Going Concern Reports; Uncertainty of Future Financial 
Results -- The Company has experienced significant operating losses since 
its inception, and expects to incur losses for the next several years.  As 
of December 31, 1996, the Company's accumulated deficit was $10,219,680.  
The Company's independent auditors have included an explanatory paragraph 
in their report on the Company's financial statements at December 31, 1996,  
which paragraph expresses substantial doubt concerning the Company's 
ability to continue as a going concern.  The amount of net losses may vary
significantly from year-to-year and quarter-to-quarter and depend on, among 
other factors, the success of the Company in securing collaborative 
partners and the progress of research and preclinical and clinical 
development programs.  The Company's ability to attain profitability will 
depend, among other things, on its successfully completing development of 
its product candidates, obtaining regulatory approvals, establishing 
manufacturing, sales and marketing capabilities and obtaining sufficient 
funds to finance its activities.  There can be no assurance that the 
Company will be able to achieve profitability or that profitability, if 
achieved, can be sustained.  

Limited Experience and Dependence on Third Parties for Completion of 
Clinical Trials, Manufacturing and Marketing -- The Company has no 
experience with receipt of government approvals or marketing pharmaceutical 
products and has limited experience with clinical testing and 
manufacturing.  The Company may seek to form alliances with established 
pharmaceutical companies for the testing, manufacturing and marketing of, 
and pursuit of regulatory approval for, its products.  There can be no 
assurance that the Company will be successful in forming such alliances or 
that the Company's partners would devote adequate resources to, and 
successfully market, the Company's products.  If the Company instead 
performs such tasks itself, it will be required to develop expertise
internally or contract with third parties to perform these tasks.  This 
will place increased demands on the Company's resources, requiring the 
addition of new management personnel and the development of additional 
expertise by existing management personnel.  The failure to acquire such 
services or to develop such expertise could materially adversely affect 
prospects for the Company's success.  All of the Company's scientific and 
clinical advisors are employed by others and may have commitments to or 
consulting or advisory contracts with other entities that may limit their 
availability to the Company. 

Reliance on Patents and Other Proprietary Rights -- The pharmaceutical 
industry places considerable importance on obtaining patent and trade 
secret protection for new technologies, products and processes.  The 
Company's success will depend, in part, on its ability to enjoy or obtain 
protection for its products and technologies under United States and 
foreign patent laws and other intellectual property laws, to preserve its 
trade secrets and to operate without infringing the proprietary rights of
third parties. There can be no assurance that the research conducted by or 
on behalf of the Company will result in any patentable technology or 
products.  Even if patents are obtainable, the procedure for obtaining 
patents is expensive, time consuming and can be subject to lengthy 
litigation.  Moreover, it is possible, with respect to some patentable 
items, that the Company may conclude that better protection would be 
afforded by not seeking patents.  Although the Company has endeavored and 
will continue to endeavor to prevent disclosure of any confidential 
information by adopting a policy to bind its scientific advisors and 
scientific and management employees and consultants by confidentiality
agreements, there can be no assurance that such information will not be 
wrongfully disclosed.  Any such disclosure would likely have an adverse 
effect on the Company.  The Company currently has two patents issued and 
four patent applications pending in the United States and foreign 
countries.  Although the Company intends to apply for additional patents, 
there can be no assurance that the Company will obtain patents either under 
the pending applications or any future applications or that any of its 
existing or any future patent will provide effective protection against 
competitive products. If patent or other proprietary rights cannot be 
obtained and maintained by the Company, its products may face significantly 
increased competition.
                                     10
<PAGE>

The application of patent law to the area of biotechnology is relatively 
new and has resulted in considerable litigation.  The ability of the 
Company to obtain patents, licenses and similar rights and the nature, 
extent and enforceability of the intellectual property rights, if any, that 
are obtained as a result of its research programs involve complex legal and 
factual issues.  The issues are more significant with respect to any 
product based upon natural substances, for which available patent
protection may be limited due to the prior use or reported utility of such 
products (or their natural sources) to treat various disorders or diseases.  
There can be no assurance as to the degree of protection that proprietary 
rights, when and if established, will afford the Company.  To the extent 
that the Company relies on trade secret protection and confidentiality 
agreements to protect technology, there can be no assurance that others 
will not independently develop similar technology, or otherwise obtain 
access to the Company's findings or research materials embodying those 
findings.

There is also a substantial risk in the rapidly developing biotechnology 
industry that patents and other intellectual property rights held by the 
Company could be infringed by others or that products developed by the 
Company or their method of manufacture could be covered by patents owned by
other companies.  To the extent that any infringement should occur with 
respect to any patents issued to the Company or licenses granted to the 
Company, or if the Company is alleged to have infringed on patents or 
licenses held by others, the Company could be faced with the expensive 
prospect of litigating such claims; if the Company were to have 
insufficient funds on hand to finance its litigation, it might be forced to 
negotiate a license with such other parties or to otherwise resolve such a 
dispute on terms less favorable to the Company than could result from 
successful litigation.

Uncertainty of Clinical Trials and Results -- The results of clinical trial 
and preclinical testing discussed in this Term Sheet for the Company's 
products are subject to varying interpretations.  Furthermore, studies 
conducted with alternative designs or on alternative populations could 
produce results that vary from those discussed in this Term Sheet.  
Therefore, there can be no assurance that the results discussed in this 
Term Sheet or the Company's interpretation of them will be accepted by
governmental regulators or the medical community.  Even if the development 
of the Company's products in the preclinical phase advances to the clinical 
stage, there can be no assurance that they will prove to be safe and 
effective.  The products that are successfully developed, if any, will be 
subject to requisite regulatory approval prior to their commercial sale, 
and the approval, if obtainable, may take several years.  Generally, only a 
very small percentage of the number of new pharmaceutical products 
initially developed is approved for sale.  Even if they are approved for 
sale, there can be no assurance that they will be commercially successful.  
The Company may encounter unanticipated problems relating to development, 
manufacturing, distribution and marketing, some of which may be beyond the 
Company's financial and technical capacity to solve.  The failure to 
address such problems adequately could have a material adverse effect on 
the Company's business, financial condition or results of operations.  No 
assurance can be given that the Company will succeed in the development
and marketing of any new drug products, or that they will not be rendered 
obsolete by products of competitors.  
                                      11
<PAGE>

Uncertainty of Health Care Reform Measures -- Federal, state and local 
officials and legislators (and certain foreign government officials and 
legislators) have proposed or are reportedly considering proposing a 
variety of reforms to the health care systems in the United States and 
abroad.  The Company cannot predict what health care reform legislation, if 
any, will be enacted in the United States or elsewhere.  Significant 
changes in the health care system in the United States or elsewhere are 
likely to have a substantial impact over time on the manner in which the 
Company conducts its business.  Such proposals and changes could have a 
material adverse effect on the Company's ability to raise capital.  
Furthermore, the Company's ability to commercialize its potential products 
may be adversely affected to the extent that such proposals have a material 
adverse effect on the business, financial condition and profitability of 
other companies that are prospective corporate partners with respect to 
certain of the Company's proposed products.

Uncertain Extent of Price Flexibility and Third-Party Reimbursement -- The 
Company's ability to commercialize its products successfully will depend in 
part on the extent to which appropriate reimbursement levels for the cost 
of such products and related treatment are obtained from government
authorities, private health insurers and other organizations, such as 
health maintenance organizations ("HMOs").  Third party payers are 
increasingly challenging the prices charged for medical products
and services.  Also, the trend towards managed health care in the United 
States and the concurrent growth of organizations such as HMOs, which could 
control or significantly influence the purchase of health care services and 
products, as well as legislative proposals to reduce government insurance
programs, may all result in lower prices for the Company's products.  The 
cost containment measures that health care providers are instituting could 
affect the Company's ability to sell its products and may have a material 
adverse effect on the Company.

Government Regulation; Need for FDA and Other Regulatory Approval -- Prior 
to marketing, each of the Company's products must undergo an extensive 
regulatory approval process conducted by the FDA and applicable agencies in 
other countries.  The process, which focuses on safety and efficacy and 
includes a review by the FDA of preclinical testing and clinical trials and 
investigating as to whether good laboratory and clinical practices were 
maintained during testing, takes many years and requires the expenditure of 
substantial resources.  The Company is, and will be dependent on the
external laboratories and medical institutions conducting its preclinical 
testing and clinical trials to maintain both good laboratory practices 
established by the FDA and good clinical practices.  Data obtained from 
preclinical and clinical testing are subject to varying interpretations 
which could delay, limit or prevent regulatory approval.  In addition, 
delays or rejection may be encountered based upon changes in FDA policy for 
drug approval during the period of development and by the requirement
for regulatory review of each submitted Product License Approval or New 
Drug Application.  There can be no assurance that, even after such time and 
expenditures, regulatory approval will be obtained for any of the Company's 
product candidates.  Moreover, such approval may entail significant
limitations on the indicated uses for which a drug may be marketed.  Even 
if such regulatory approval is obtained, a marketed therapeutic product and 
its manufacturer are subject to continual regulatory review, and later 
discovery of previously unknown problems with a product or manufacturer may
result in restrictions on such product or manufacturing, including 
withdrawal of such product from the market.  Change in the manufacturing 
procedures used by the Company for any of the Company's approved drugs are 
subject to FDA review, which could have an adverse effect upon the 
Company's ability to continue the commercialization or sale of a drug.  The 
process of obtaining FDA and foreign regulatory approval is costly and time 
consuming, and there can be no assurance that any product that
the Company may develop will be deemed to be safe and effective by the FDA.  
The Company will not be permitted to market any product it may develop in 
any jurisdiction in which the product does not receive regulatory approval.

                                      12
<PAGE>

Competition; Technological Change -- There is substantial competition in the 
pharmaceutical field in general and in vaccine development and lyposomal 
formulation in particular.  The Company's competitors include companies 
with financial resources, and licensing, research and development staffs
and facilities substantially greater than those of the Company.  
Competitors in the vaccine development field include major pharmaceutical 
companies, specialized biotechnology firms, universities and governmental 
agencies, including American Home Products, the Merck Company, SmithKline
Beecham, MedImmune, Aviron and Chiron.  Competitors in the liposomal 
formulation field include The Liposome Company, NexStar and Sequus.  Many 
competitors have greater experience than the Company in undertaking 
preclinical testing and clinical trials and obtaining FDA and other 
regulatory approvals. There can be no assurance that the Company's 
competitors will not succeed in developing similar technologies and 
products more rapidly than the Company and that these technologies and
products will not be more effective than any of those that are being or 
will be developed by the Company, or that such competitors' technologies 
and products will not render the Company's technologies and products 
obsolete or noncompetitive.  

Manufacturing and Marketing Capabilities -- The Company does not now have 
and probably will not have in the foreseeable future, the resources to 
manufacture or directly market on a large commercial scale any products 
which it may develop.  In connection with the Company's research and
development activities, it will seek to enter into collaborative 
arrangements with pharmaceutical companies to assist in funding development 
costs, including the costs of clinical testing necessary to obtain 
regulatory approvals.  It is expected that these entities will also be 
responsible for commercial scale manufacturing which must be in compliance 
with applicable FDA regulations.  The Company anticipates that such 
arrangements may involve the grant by the Company of the exclusive or semi-
exclusive right to sell specific products to specified market segments in 
particular geographic territories in exchange for a royalty, joint venture, 
future co-marketing or other financial interest.  The Company believes that 
these arrangements will be more effective in promoting and distributing 
therapeutic products in the United States in view of the Company's limited 
resources and the extensive marketing networks and large advertising 
budgets of large pharmaceutical companies.  To date, the Company has not 
entered into any collaborative agreements or distributorship arrangements 
for any of its proposed products and there can be no assurance that the 
Company will be able to enter into any such arrangements on favorable terms 
or at all.  The Company may ultimately determine to establish its own
manufacturing and/or marketing capability, at least for certain products, 
in which case it will require substantial additional funds and personnel.

                                      13
<PAGE>

Use of Hazardous Materials -- The Company's research and development 
involves the controlled use of small quantities of hazardous materials, 
chemicals and various radioactive compounds.  Although the Company believes 
that its safety procedures for handling and disposing of such materials 
comply with the standards prescribed by federal, state and local 
regulations, the risk of accidental contamination or injury from these 
materials cannot be eliminated.  In the event of such an accident, the 
Company could be held liable for any resulting damages, and any such 
liability could exceed the resources of the Company.
  
Product Liability Exposure; Limited Insurance Coverage -- The testing and 
marketing of pharmaceutical products entails an inherent risk of exposure 
to product liability claims from adverse effects of products.  The Company 
has obtained liability insurance with limits of liability of $1,000,000 for 
each claim and $3,000,000 in the aggregate.  There is no assurance that 
current or future policy limits will be sufficient to cover all possible 
liabilities.  Further, there can be no assurance that adequate product 
liability insurance will continue to be available in the future or that
it can be maintained at reasonable costs to the Company.  In the event of a 
successful product liability claim against the Company, lack or 
insufficiency of insurance coverage could have an adverse effect
on the Company.  

Dependence on Key Personnel and Scientific Advisors; Evolution of 
Management -- The Company is dependent on the principal members of its 
management and scientific staff, the loss of whose services could impede 
the achievement of development objectives.  Furthermore, as the Company's
focus evolves, the Company's need for certain skills may diminish and the 
need for other skills may arise.  Thus, recruiting and retaining qualified 
scientific personnel to perform research and development work in the future 
will also be critical to the Company's success and may lead to further
evolution of the Company's management.  Although the Company believes it 
will be successful in attracting and retaining skilled and experienced 
scientific personnel, there can be no assurance that the Company will be 
able to attract and retain such personnel on acceptable terms given the 
competition among numerous pharmaceutical and health care companies, 
universities and non-profit research institutions for experienced 
scientists and managers.

The Company's scientific advisors are employed on a full-time basis by 
unrelated employers and some have one or more consulting or other advisory 
arrangements with other entities which at times may conflict with their 
obligations to the Company.  Inventions or processes discovered by such 
persons, other than those to which the Company's licenses relate, or those 
for which the Company is able to acquire licenses or those which were 
invented while performing consulting services under contract to the 
Company, will most likely not become the property of the Company, but will 
remain the property of such persons or such persons' full-time employers.  
Failure to obtain needed patents, licenses or proprietary information held 
by others could have a material adverse effect on the Company's business,
financial condition or results of operations.


                                      14
<PAGE>

Limited Personnel; Dependence on Contractors -- The Company has twelve full-
time and two part- time employees.  With these exceptions, the Company 
relies, and for the foreseeable future will rely, on certain independent 
organizations, advisors and consultants to provide certain services with 
regard to clinical research.  There can be no assurance that their services 
will continue to be available to the Company on a timely basis when needed, 
or that the Company could find qualified replacements.  The Company's 
advisors and consultants generally sign agreements that provide for 
confidentiality of the Company's proprietary information.  However, there 
can be no assurance that the Company will be able to maintain the 
confidentiality of the Company's technology, the dissemination of which 
could have a material adverse effect on the Company's business, financial 
condition or results of operations. 

Conducting Business Abroad -- Although the Company currently does not 
conduct business outside the United States, it is in discussions with 
potential strategic partners for the in-licensing and out-licensing of 
technology and the development and marketing of its products.  No assurance 
can be given that the Company will be able to establish arrangements 
covering foreign countries, that the necessary foreign regulatory approvals 
for its product candidates will be obtained, that foreign patent coverage
will be available or that the development and marketing of its products 
through such licenses, joint ventures or other arrangements will be 
commercially successful.  The Company might also have greater difficulty 
obtaining proprietary protection for its products and technologies outside 
the United States rather than in it, and enforcing its rights in foreign 
courts rather than in United States courts.

Limited Availability of Net Operating Loss Carry Forwards -- For Federal 
income tax purposes, net operating loss and tax credit carryforwards as of 
December 31, 1996 are approximately $1,929,000 and $260,000, respectively.  
These carryforwards will expire beginning in 2003 through 2010 .  TheTax 
Reform Act of 1986 provided for a limitation on the use of net operating 
loss and tax credit carryforwards following certain ownership changes.  The 
Company believes that its proposed private placement, together with certain 
prior issuances of Common Stock, is likely to severely restrict the
Company's  ability to utilize its net operating losses and tax credits.  
Additionally, because U.S. tax laws limit the time during which net 
operating loss and tax credit carryforwards may be applied against
future taxable income tax liabilities, the Company may not be able to fully 
utilize its net operating loss and tax credits for federal income tax 
purposes.
                                      15
<PAGE>

Potential Volatility of Price; Low Trading Volume -- The market price of the 
Common Stock, like that of many other development-stage public 
pharmaceutical or biotechnology companies, has been highly volatile and may 
be in the future.  Factors such as announcements of technological 
innovations or newcommercial products by the Company or its competitors, 
disclosure of results of preclinical and clinical testing, adverse 
reactions to products, governmental regulation and approvals, developments 
in patent or other proprietary rights, public or regulatory agency concerns 
as to the safety of products developed by the Company and general market 
conditions may have a significant effect on the market price of the Common 
Stock and its other equity securities.  In addition, in general, the Common 
Stock has been thinly traded on the Bulletin Board, which may affect the 
ability of the Company's stockholders to sell shares of the Common Stock in 
the public market.  There can be no assurance that a more active
trading market will develop in the future.


ITEM 2.  FACILITIES.

The Company's executive offices are located in a leased facility of 
approximately 1500 square feet near Chicago, Illinois.  The lease commenced 
in October 1996 and expires on December 31, 1998.  Annual minimum rent  
increases quarterly and ranges from  $16,754 to $24,638 for 1997 and 1998,
respectively.  The Company's research and development activities are 
conducted from a leased facility of approximately 7,500 square feet in 
Fargo, North Dakota.  The lease provides for annual minimum rent of 
$41,426.  The lease commenced in July 1993 and expires on June 30, 1999, 
subject to the option of the Company to renew the lease for two additional 
terms of three years.  Both leases provide for additional rent based on the 
Company's proportionate share of real estate taxes and operating expenses.  


ITEM 3.  LEGAL PROCEEDINGS.

There are no pending material legal proceedings to which the Company is a 
party.

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

No matter was submitted during the fourth quarter of the transition period 
ended December 31, 1996 to a vote of security holders.

                                      16
<PAGE>

                                    PART II

ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED SECURITY 
HOLDER MATTERS.

Quotations for the Company's Common Stock appear in the "pink sheets" 
published by the National Quotations Bureau, Inc. and on the "Bulletin 
Board" of the National Association of Securities Dealers, Inc. The 
following table sets forth the high and low bid quotations, as provided by 
the National Quotation Bureau, Inc., for the Company's Common Stock during 
the period February 1, 1995 through March 31, 1997. The amounts represent 
inter-dealer quotations without adjustment for retail markups, markdowns or 
commissions and do not represent the prices of actual transactions.

<TABLE>
<CAPTION>
                                         High Bid        Low Bid
<S>                                      <C>             <C>
     1995     1st Quarter                $ .125          $ .062
              2nd Quarter                $ .094          $ .031	
              3rd Quarter                $ .094          $ .062	
              4th Quarter                $ .100          $ .031	

     1996     1st Quarter                $ .210          $ .080	
              2nd Quarter                $2.125          $ .156	
              3rd Quarter                $1.563          $ .875	
              4th Quarter(1)             $1.000          $ .563 

     1997     1st Quarter                $ .813	         $ .438	
</TABLE>
(1)  On January 31, 1997, the Company changed its fiscal year end from 
January 31 to December 31.  The 1996 4th quarter reflects the period from 
November 1, 1996 to December 31, 1996.

As of April 8, 1997, the Company had approximately 968 stockholders of 
record.  

ITEM 6. MANAGEMENT'S DISCUSSIOM AND ANALYSIS OR PLAN OF OPERATIONS.

Plan of Operation

The following "Plan of Operation" provides information which management 
believes is relevant to an assessment and understanding of the Company's 
results of operation and financial condition.  The discussion should be 
read in conjunction with the audited consolidated financial statements of 
the Company and notes thereto.  This report contains certain statements of 
a forward-looking nature relating to future events or the future financial 
performance of the Company.  Investors are cautioned that such statements 
are only predictions and that actual events or results may differ 
materially.  In evaluating such statements, investors should carefully 
consider the various factors identified in this report, which could cause 
actual results to differ materially from those indicated from such forward-
looking statements, including those set forth in "Business - Certain 
Factors that may Effect Future Results, Financial Condition and the Market 
Price of Securities."

                                  17
<PAGE>

The Company is a development stage enterprise and expects no significant 
revenue from the sale of products for the current fiscal year.

On December 31 and January 31, 1996, the Company had cash and cash 
equivalents of $905,907 and $1,022,120, respectively, and working capital 
of $824,821 and $1,008,943, respectively.

The Company's current level of research and development activities requires 
the expenditure of approximately $160,000 per month.  Additional expenses 
will be incurred in outside expanded clinical trials to accomplish the 
necessary data collection and clinical trials required by the FDA for the
commercial production, marketing and distribution of the Company's first 
proposed product. Management of the Company believes that its current cash 
resources will not be sufficient to support its operations for the year 
ending December 31, 1997.  The Company's cash resources will not be
sufficient at current levels to permit the Company to complete the clinical 
trials of its initial proposed product necessary to obtain any FDA 
approvals.  Accordingly, the Company may be required to collaborate with 
one or more large pharmaceutical companies which will provide the necessary
financing and expertise to obtain regulatory approvals, complete clinical 
development, manufacture and market such product.  Alternatively, the 
Company will be required to seek additional funds from other sources not 
now identified.  There can be no assurance that the Company will be able to 
enter into the collaborative agreements or raise additional capital 
necessary to complete its clinical trials, obtain necessary regulatory 
approvals, or fully develop or commercialize its proposed product on
acceptable terms.  In such event, if the Company was unable to obtain from 
alternative sources the substantial financing necessary on acceptable 
terms, it would be unable to complete the development or commercialize any 
products.  

On March 1, 1996, the Company entered into a Stock Purchase Agreement with 
Dominion pursuant to which Dominion agreed to purchase and the Company 
agreed to sell 5,000,000 shares of theCompany's Common Stock at a purchase 
price per share of $.065 or an aggregate purchase price of $325,000.  Such 
shares were sold in three approximately equal installments at closings held 
on March 18, April 15, and May 15, 1996.

On June 13, 1996, Dominion entered into an agreement with Aries, with the 
Company a party to the agreement, whereby Dominion sold and Aries purchased 
an aggregate of 4,000,000 shares of the Company's Common Stock at a price 
of $.10 per share.  The purchase price was paid from Aries' general funds.  
As part of the transaction, Dominion transferred to Aries certain of its 
rights under the March 1, 1996 agreement including, among others, the right 
to designate a Director of the Company and rights to have the shares 
registered under the Securities Act of 1933, as amended (the "Securities
Act").  Upon completion of the sale of the 4,000,000 shares, Mr. Steve 
Kanzer was elected as a Director of the Company as the designee of Aries.  
Also concurrently with the completion of the transaction, the Company 
redeemed its outstanding rights under the Shareholders Rights Agreement
dated as of September 23, 1994.  On June 26, 1996, Aries purchased from the
Company an additional 5,000,000 shares of the Company's Common Stock at a
price of $.20 per share or an aggregate of $1,000,000.  The purchase price 
was paid from Aries' general funds.  The purchase agreement relating to 
such shares contains various representations and warranties concerning the 
Company and its activities and also various affirmative and negative 
covenants.  The purchase agreement grants to Aries the right to have 
registered under the Securities Act, the shares sold to Aries to enable the 
public offer and sale of those shares.  The purchase  agreement restricts 
the Company from entering into mergers, acquisitions, or sales of its 
assets without the prior approval of Aries.

                                   18
<PAGE>

On July 25, 1996, the Company entered into an Employment Agreement with 
Michael S. Rosen to serve as the President, Chief Executive Officer, and a 
Director of the Company. 

The Company intends, from time to time in the future, to seek to expand its 
research and development activities into other immunopharmaceutical agents 
that it either may license from other persons or seek to develop. There can 
be no assurance that the Company will be successful in this regard.  Any 
such activities may require the expenditure of funds not presently 
available to the Company.  The Company intends to seek to obtain these 
funds from possible future public or private sales of its securities or
other sources

On December 27, 1996, the Company announced its intention to raise 
additional funds in a private placement of equity securities to accredited 
individuals and institutional investors pursuant to Regulation D under the 
Securities Act.  It is uncertain whether the Company will be able to 
complete the proposed private placement.  If the placement reaches the 
anticipated minimum offering, management believes the net proceeds, 
together with existing capital resources and interest earned on invested 
funds, may be sufficient to fund the Company's operations through the end 
of 1997 However, the Company may be required to seek additional financing 
to continue operations during such period in the event of cost overruns, 
unanticipated expenses, a determination to pursue additional research 
projects, or failure to receive funds anticipated from other sources.  The 
Company has no current commitment to obtain other additional funds and is 
unable to state the amount or potential source of any other funds.


Impact of New Accounting Standards

During 1996, the Financial Accounting Standards Board issued a new 
pronouncement, SFAS No. 128 "Earnings per Share" which is relevant to the 
Company's operations.  The statement is effective for financial statements 
for both interim and annual periods ending after December 15, 1997.  
Earlier application is not permitted.  The Company intends to adopt SFAS 
No. 128 at year end 1997 and expects that the effect will increase loss per 
share.  


ITEM 7. FINANCIAL STATEMENTS

Pursuant to Rule 12b-23, the financial statements set forth on pages F-1 et 
seq attached hereto are incorporated herein by reference.

                                  19
<PAGE>
ITEM 8. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
FINANCIAL DISCLOSURE.


From February 1, 1995 to January 20, 1997, the Company did not change 
independent public accountants.

The Company's former independent public accountants, Moore Stephens, P.C. 
("MS"), were dismissed on January 20, 1997.

           (i) MS's report on the financial statements for either of the 
               past two fiscal years and any subsequent interim period 
               through the date of such dismissal, January 20, 1997, did 
               not contain an adverse opinion or disclaimer of opinion and 
               was not modified as to uncertainty, audit scope or 
               accounting principles.
          (ii) The decision to change accountants was approved by the Board 
               of Directors of the Company on January 7, 1997.
         (iii) There were no disagreements or reportable events with MS, 
               whether or not resolved, on any matter of accounting 
               principles or practices, financial statement disclosure, or 
               auditing scope or procedure, which, if not resolved to MS's 
               satisfaction, would have caused it to make reference to the 
               subject matter of the disagreements in connection with its 
               reports.

Coopers & Lybrand L.L.P. ("C&L") was engaged by the Company as its 
independent public accountants on January 20, 1997. C&L was not consulted 
by the Company with respect to the application of accounting principles to 
a specific completed transaction or contemplated transaction, or the type 
of audit opinion that might be rendered on the Company's financial 
statements.
                                    20
<PAGE>

                               PART III
                                 
ITEM 9.  DIRECTORS, EXECUTIVE OFFICERS PROMOTERS AND CONTROL PERSONS; 
COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT.



The names of the Company's current directors and executive officers and 
certain information about them are set forth below.

<TABLE>
<CAPTION>

       Name                  Age                  Position
<S>                          <C>     <C>
Michael S. Rosen             44      President, Chief Executive Officer and 
                                     Director

Gerald J. Vosika, M.D.       54      Chairman of the Board and Scientific 
                                     Director

Robert N. Brey, Ph.D.        47      Vice President, Vaccine Development

David G. Franckowiak, CPA    34      Controller/Treasurer

Carl Gilbert, Ph.D.          44      Director

Leonard Jacob, M.D., Ph.D.   48      Director

Steve H. Kanzer, CPA         33      Director

Kenneth Tempero, M.D., Ph.D. 57      Director

</TABLE>

Executive Officers 

Michael S. Rosen, M.B.A. has served as President, Chief Executive Officer and 
a member of the Board of Directors since August 1996. From January 1995 until 
August 1996, he was President and Chief Executive Officer of PharmaMar, S.A.,
a European biotech company.  From June 1991 until January 1995, Mr. Rosen was 
General Manager of the northern Latin American businesses for Monsanto Company, 
a multinational chemical/pharmaceutical company. Mr. Rosen received a B.A.
in Sociology/ International Relations from Beloit College and an M.B.A. in 
International Business from the University of Miami.  He has undertaken 
post-graduate courses at Northwestern University and Sophia University in 
Tokyo, Japan.
                                      21
<PAGE>

Gerald J. Vosika, M.D. founded the Company in February 1985.  He was President 
of the Company from inception until August 1996 when he was elected Chairman 
of the Board.  He currently continues to serve as Scientific Director, 
Chairman and a member of the Board of Directors of the Company.  He has been 
a practicing physician and an investigator of immunotherapeutic agents for the 
past 21 years.  Dr. Vosika was employed by the United States Veteran's 
administration from July 1980 until May 1987.  He was a part-time employee 
of the University of North Dakota from July 1980 to March 1993 and a part-
time employee of the United States Veterans Administration from December 
1990 to March 1993. Dr. Vosika received his M.D. from University of 
Minnesota.


Robert N. Brey, Ph.D. has served as Vice President, Vaccine Development of the 
Company since December 1996.  From 1994 to 1996, he served as Principal of 
Vaccine Design Group, a consulting practice focused on research and 
development strategies in vaccines and immunological therapies.  From 1992 to 
1994, Dr. Brey served as Director of Research at Vaxcel, Inc., a company 
involved in vaccine delivery technology.  From 1986 to 1992, he held a variety 
of positions at Lederle-Praxis Biologicals, where he managed the Molecular 
Biology and Oral Vaccine Development areas.  Dr. Brey received a B.S. in 
Biology from Trinity College and a Ph.D. in Microbiology from the University 
of Virginia School of Medicine.  He also served as a Postdoctoral Fellow in 
biology at the Massachusetts Institute of Technology.  Dr. Brey has written 
numerous publications and filed several patents in the area of vaccines.


David G. Franckowiak, C.P.A., C.M.A., M.Acc. became Controller/Treasurer of 
the Company on April 1, 1997.  From 1985 to March, 1997, Mr. Franckowiak held 
several positions with a Big Six public accounting firm, the last of which 
was audit manager. Mr. Franckowiak received his B.S. in Commerce, Accountancy 
and a Master of Accountancy at DePaul University.  He is also a Certified 
Public Accountant and a Certified Management Accountant.  He currently serves 
as the President of the board of directors of the non-profit organization, 
Community Support Services, Inc., which position he has held since July 1996, 
and from March 1994 to July 1996, he was the Treasurer of such organization.  
Mr. Franckowiak is also a member of the Illinois CPA Society.

                                      22
<PAGE>

Carl Gilbert, Ph.D. has served as a member of the Board of Directors since 
December 1990.  Dr. Gilbert has been employed by Enzon Corporation, a biotech 
company, since July 1991.  Prior thereto he was employed by the Company from 
June 1987 to July 1991 and held a variety of research positions, including 
responsibilities for drug development, testing production and quality control.  
He has a Bachelor of Science degree in biochemistry from the University of 
Wisconsin, Madison.  He has a Masters degree in biochemistry and a Ph.D. 
degree in cell biology  from the University of Illinois.  From 1983 until 
joining the Company, he was a post-doctoral research associate at Michigan 
State University.  He has done extensive research on the interaction of tumor 
cells with natural killer cells. 


Leonard Jacob, M.D., Ph.D. has served as a member of the Board of Directors 
since November 1996.  Dr. Jacob is the Chairman and Chief Executive Officer of 
Sangen Pharmaceuticals and co-founded and most recently served as Chief 
Operating Officer of Magainin Pharmaceuticals, Inc., a biotech company.  Dr. 
Jacob is Adjunct Professor of Pharmacology and Medicine at the Allegheny 
University of the Health Sciences and has served as a member of its Board of 
Directors since 1986.  Additionally, Dr. Jacob serves on the Scientific 
Advisory Board of Panax Pharmaceutical Company and the Board of Directors of 
the Muscular Dystrophy Association of Southeastern Pennsylvania.  Dr. Jacob 
received his M.D. with Honors from the Medical College of Pennsylvania and a 
Ph.D. in molecular pharmacology from Temple University School of Medicine.  He 
is a Fellow of both the American College of Clinical Pharmacology and the 
Infectious Disease Society of America and has more than 60 publications to his 
credit, including four medical textbooks.


Steve H. Kanzer, C.P.A., Esq. has served as a member of the Board of Directors 
since his election in June 1996. Mr. Kanzer is also a Senior Managing Director 
of Paramount Capital, Inc., a biotechnology investment bank, and Paramount 
Capital Investments, LLC, a biotechnology venture capital and merchant banking 
group.  Mr. Kanzer is a founder and currently a director of Boston Life
Sciences, Inc., a biotech company, and Atlantic Pharmaceuticals, Inc., a 
biotech company,  and is currently Chairman of the Board of Directors of 
Discovery Laboratories, Inc.  He has been a founder and director of several 
other public and private biotechnology companies, including Avigen, Inc.,
Titan Pharmaceuticals, Inc. and Xenometrix, Inc.  Prior to 1995, Mr. Kanzer 
was General Counsel of The Castle Group Ltd.  Before joining Paramount 
Capital, Inc. and The Castle Group Ltd., Mr. Kanzer was an attorney at the 
law firm of Skadden, Arps, Meagher, Slate & Flom.  Mr. Kanzer received his 
J.D. from New York University School of Law and a B.B.A. in Accounting from 
Baruch College.
                                      23
<PAGE>

Kenneth Tempero, M.D., Ph.D., M.B.A. has served as a member of the Board of 
Directors since September 1996.  Prior thereto, he served as Chairman and 
Chief Executive officer of MGI Pharma, Inc., a company that focuses on the 
development and sale of cancer therapeutics and related products.  From 1983 
to 1987, Dr. Tempero held various positions with G.D. Searle & Co., a 
pharmaceutical company, most recently as Senior Vice President of Research 
and Development.  Dr. Tempero holds M.S. and Ph.D. degrees in Pharmacology 
from Northwestern University, an M.D. in Medicine and Surgery from Northwestern 
University and an M.B.A. in Pharmaceutical Marketing from Fairleigh Dickinson 
University.  Dr. Tempero, who has more than 60 scientific publications to his 
credit, currently serves on the Board of Directors of Empi, Inc. and SPRI 
Medical and Rehab.  He is also a scientific consultant to a number of other 
companies.  He is also a member of the American College of Physicians and 
American Society for Clinical Pharmacology and Therapeutics.


Principal Consultants and Advisors

The Company and Orasomal utilize the services of experienced scientists, 
clinicians, and regulatory affairs experts to supplement internal 
resources.  In addition, the Company consults with experienced faculty 
members, scientists and executives at major medical schools, research 
institutions and life science companies to advise in-house scientific staff 
and Company management on issues related to current and proposed research 
and development activity. 


Orasomal's Scientific Advisory Board

Henry Brem, M.D., F.A.C.S. has been Co-Chairman of the Scientific Advisory 
Board of Orasomal since December 1996.  He obtained his M.D. degree from 
Harvard Medical School, Cum Laude, and an B.A. degree from New York 
University.  Dr. Brem is a professor of Neurosurgery, Ophthalmology and 
Oncology at Johns Hopkins University School of Medicine and Director, 
Neurosurgical Oncology of Johns Hopkins Hospital.  Dr. Brem received 
clinical training at Johns Hopkins Hospital as a Fellow in Ophthalmology 
and Neurosurgery, was a neurosurgery resident at Columbia College of 
Physicians and Surgeons, and a General Surgery resident at Peter Bent 
Brigham Hospital.  Dr. Brem is also a board certified member of the 
American Board of Neurosurgery, and he has been a member of The American 
Institute for Medical and Biomedical Engineering, the American Academy of 
Neurological Surgery, the American Society of Clinical Oncology, the Society 
of Neurologial Surgeons, the American Association for Cancer Research and 
the Society for Surgical Oncology.  Dr. Brem is a member of the following 
Scientific Advisory Boards:  International Cancer Alliance, Boston Life 
Sciences, Focal Therapeutics, Inc., Polykinetix, Inc., Enzymed, Inc. and a 
member of Editorial Boards of the Journal of Neuro-Oncology and the 
International Journal of Drug Targeting.  Dr. Brem is an inventor and 
co-inventor of three patents and has obtained approval for 28 clinical 
protocols for clinical investigations.  Dr. Brem has authored or co-
authored 113 scientific publications and 137 scientific abstracts.
 
                                     24
<PAGE>

Robert S. Langer, Ph.D. has been Co-Chairman of the Scientific Advisory 
Board of Orasomal since December 1996.  He holds a Sc.D. in Chemical 
Engineering from M.I.T. and a B.S. (with distinction) in Chemical 
Engineering from Cornell University.  From July 1988 until the present, Dr. 
Langer was the Kenneth J. Germeshausen Professor of Chemical Engineering 
and Biomedical Engineering at M.I.T., Department of Chemical Engineering, 
Whitaker College of Health Sciences, Technology and Management and the 
Harvard-M.I.T. Division of Health Sciences and Technology.  Dr. Langer has
also been a member and past President and Board Governor of the Controlled 
Release Society as well as a member and past Board Director of the 
Biomedical Engineering Society.  Dr. Langer was a Founding Fellow and Chair 
of the College of Fellows of the American Institute of Medical and
Biological Engineers and a Fellow of the Society of Biomaterials and 
American Association of Pharmaceutical Scientists.  Dr. Langer has been a 
member of the Editorial Boards of the following publications: Nanobiology, 
Birkhauser, Synthetic Biodegradable Polymer Scaffolds, Tissue Engineering, 
Journal of Pharmaceutical Science, Cancer Biotherapy and Radio 
Pharmaceuticals, Journal of Bioactive and Compatible Polymers, 
International Journal of Drug Targeting and Selective Cancer Therapeutics.  
He has also been a Scientific Advisory Board or Committee member of the
following institutions or organizations: Schepens Eye Institute, Harvard 
Medical School, Therapeutic Studies of Primary Central Nervous System 
Malignancies in Adults, NIH, 7th International Congress of Pharmaceutical 
Sciences of the Federation Internationale Pharmaceutique and Advisory 
Council and Johns Hopkins University, Department of Biomedical Engineering.  
Dr. Langer has been Principal Investigator on more than 58 research grants, 
co-principal investigator on more than 13 research grants, author or co-
author of 494 scientific publications, 11 books and three course texts, and 
inventor or co-inventor of 158 patents.


Director and Officer Securities Reports

The Federal securities laws require the Company's Directors and executive 
officers, and persons who own more than 10% of a registered class of the 
Company's equity securities to file with the Securities and Exchange 
Commission initial reports of ownership and reports of changes in ownership 
of anyequity securities of the Company. Copies of such reports are required 
to be furnished to the Company.  To the Company's knowledge, based solely 
on review of the copies of such reports furnished to the Company, all of 
such persons subject to these reporting requirements filed the required 
reports on a timely basis with respect to the Company's most recent fiscal 
year.

                                      25
<PAGE>

ITEM 10.  EXECUTIVE COMPENSATION.

The following table sets forth information concerning the compensation paid 
during the Company's transition period ended December 31, 1996 and the two 
fiscal years ended January 31, 1996 and 1995 to (i) the Company's Chief 
Executive Officer and (ii) all of the other executive officers whose base
salary during the transition period was in excess of $100,000 collectively, 
the "Named Executive Officers"). 

<TABLE>
<CAPTION>
                        Summary Compensation Table

                                                 Annual Compensation
                                        -------------------------------------
Name / Principal Position    Year	    Salary ($)  Bonus ($)  Other Annual($)
<S>                         <C>         <C>         <C>        <C>     
Michael S. Rosen (1)
 President & CEO            12/31/96     73,536      0            4,600
                            01/31/96          -      -                -
                            01/31/95          -      -                -

Gerald Vosika
 Chairman                   12/31/96    234,471      0                0
                            01/31/96    213,560      0                0
                            01/31/95    197,600      0                0

Robert N. Brey(2)
 Vice President             12/31/96      8,180      0                0
                            01/31/96                 -                -    
                            01/31/95          -      -                -
</TABLE>

<TABLE>
<CAPTION>

                                        Long Term and Other Compensation
                                       ---------------------------------------
Name / Principal Position    Year      Securities Underlying     All Other
                                           Options (#)         Compensation($)
<S>                        <C>         <C>                     <C>
Michael S. Rosen (1)
 President & CEO           12/31/96         700,000                 0    
                           01/31/96               -                 -         
                       	   01/31/95               -	                -   

Gerald Vosika
 Chairman                  12/31/96       2,000,000                 0
                           01/31/96               0                 0
                           01/31/95          75,000                 0

Robert N. Brey(2)
 Vice President            12/31/96         100,000                 0
                           01/31/96               -                 -
                           01/31/95               -                 -

</TABLE>
(1)  Mr. Rosen joined the Company on August 19, 1996.  Mr. Rosen's annual
     salary is $200,000.
(2)  Dr. Brey joined the Company on December 1, 1996.  Dr. Brey's annual
     salary is $100,000.

                                       26
                                                                
<PAGE>

The following table sets forth certain information concerning options 
granted to the Named Executive Officers during the period ended December 
31, 1996:

<TABLE>
<CAPTION>                                                                  

Option Grants in Last Fiscal Year

                       Number of
                       Securities      Percentage of  
                       Underlying      Total Options   Exercise   Expiration
                     Options Granted    Granted (1)     Price        Date
<S>                  <C>               <C>             <C>        <C> 
Michael S. Rosen        700,000           24.65%        $1.250     08/10/03
Gerald J. Vosika      2,000,000           70.42%        $0.065     01/19/06
Robert N. Brey          100,000            3.52%        $0.875     12/01/03 
</TABLE>


<TABLE>
               Potential Realizable Value at Assumed Annual Rates
                    of Stock Price Appreciation for Option Term (2)
<CAPTION>
                                    5%                      10%
<S>                           <C>                      <C>
Michael S. Rosen              $    15,802              $   543,453
Gerald J. Vosika              $ 2,415,148              $ 3,922,723
Robert N. Brey		              $    39,757              $   115,136

</TABLE>
                                                                  
(1)  Based on an aggregate of 2,840,000 options granted to employees in the
     period ended December 31, 1996, including options granted to the Named 
     Executive Officers.
(2)  The 5% and the 10% assumed rates of appreciation are established by 
     the rules of the Securities and Exchange Commission and do not 
     represent the Company's estimate or projection of the future Common 
     Stock price.  


The following table sets forth certain information concerning exercisable 
and unexercisable stock options  held as of December 31, 1996 by each of 
the Named Executive Officers:

<TABLE>

           Aggregate Option Exercises in Last Fiscal Year and 
                     Fiscal Year-End Option Values

<CAPTION>

                     Number of Unexercised         Net Values of Unexercised 
                            Options                   In-the-Money Options
                     --------------------------    -------------------------- 
                     Exercisable  Unexercisable    Exercisable  Unexercisable
<S>                  <C>          <C>              <C>          <C>
Michael S. Rosen     125,000      575,000                -               -          
Gerald J. Vosika     125,000      50,000           $88,906 (1)     $35,563 (1)
Robert N. Brey         6,250      93,750                 -               - 

</TABLE>

(1)  Difference between the bid price on December 31, 1996 (25/32) and 
     exercise price.
                                
                                 
Employment Agreements

On June 1, 1996, the Company entered into an Employment Agreement with 
Gerald Vosika, M.D., which agreement was amended by a letter agreement 
dated June 25, 1996, to serve as the Chairman of the Board and Scientific 
Director of the Company.  Dr. Vosika's employment with the Company
terminates on May 31, 1999.  Dr. Vosika's initial salary pursuant to the 
agreement is $225,000.  The agreement provides that if Dr. Vosika 
terminates his employment for Good Reason (as defined therein), or if the 
Company terminates Dr. Vosika's employment other than for Cause (as defined
therein) or because of disability, Dr. Vosika shall receive his full salary 
through the date of termination and severance pay equal to Dr. Vosika's 
annual salary as of the date of termination, multiplied by the number of 
years remaining in his term of employment.  If Dr. Vosika becomes disabled, 
Dr. Vosika is entitled to receive his full salary for a minimum of thirteen 
months, such amount to be reduced by any payments made to Dr. Vosika under 
disability benefit plans of the Company.  Dr. Vosika's spouse or his estate 
is also entitled to six months of his salary upon his death.  
Unless Dr. Vosika's employment is terminated for Cause, the Company must 
continue to provide benefits to Dr. Vosika for the greater of the number of 
years remaining in his term of employment or three.  The agreement also 
contains a provision restricting the ability of Dr. Vosika to sell or 
otherwise dispose of any shares of equity securities for a period of 
twenty-four months from June 25, 1996 without the prior written consent of 
Aries Financial Services, Inc., except that Dr. Vosika may sell 25% of any 
equity securities owned by him on such date twelve months from such date.

On July 25, 1996, the Company entered into an Employment Agreement with 
Michael S. Rosen to serve as the President, Chief Executive Officer, and a 
Director of the Company.  Mr. Rosen's employment with the Company commenced 
on August 19, 1996 and terminates on August 30, 2000. Mr. Rosen's initial 
salary pursuant to the agreement is $200,000.  Mr. Rosen was elected a 
Director of the Company on August 22, 1996.  Mr. Rosen was also granted a 
seven-year option to purchase 700,000 shares of the Company's Common Stock, 
which vests in quarterly increments.   If  Mr. Rosen's employment 
terminates prior to December 31, 2000 the option shall be exercisable 
thereafter only to the extent exercisable on the date of termination.  The 
agreement contains other provisions, including, among others, a covenant 
restricting Mr. Rosen's ability to engage in activities competitive
with the Company for the term of the agreement and for 18 months 
thereafter.

                                      27
<PAGE>

On December 1, 1996, the Company entered into an Employment Agreement with 
Robert N. Brey to serve as Vice President-Vaccine Development. Dr. Brey's 
employment with the Company commenced on December 1, 1996 and terminates on 
November 30, 2000.  Dr. Brey's initial salary pursuant to the agreement is 
$100,000. Dr. Brey was also granted a seven-year option to purchase 100,000 
shares of the Company's Common Stock, which vests in quarterly increments.  
If Dr. Brey's employment terminates before such option is fully vested, the 
option shall be exercisable thereafter only to the extent exercisable on 
the date of termination.  The agreement contains other provisions, 
including, among others, a covenant restricting Dr. Brey's  ability to 
engage in activities competitive with the Company for the term of the 
agreement and for 18 months thereafter.


ITEM 11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

The following table sets forth, as of April 8, 1997, certain information 
with respect to the beneficial ownership of shares of Common Stock of: (i) 
each person who is known to the Company to be the beneficial owner of more 
than five percent of the Company's Common Stock, (ii) each Director of the
Company  and each Named Executive Officer, and (iii) all directors and 
executive officers of the Company as a group.  As of April 8, 1997, the 
Company had 16,318,870 shares of Common Stock outstanding.

<TABLE>
<CAPTION>
                                          No. of Shares             Percent   
Name and Address of Beneficial Owner    Beneficially Owned (1)	 of Class
<S>                                     <C>                        <C>

The Aries Trust (2)                        6,988,500	               42.87%
c/o Paramount Capital
 Asset Management, Inc.
787 Seventh Avenue
New York, NY 10019	 

Aries Domestic Fund (2)                    2,358,500	               14.47%
MeesPierson (Cayman) Limited
P.O.Box 2003, 
British American Centre
Phase 3, Dr. Roy's Drive
George Town, Grand Cayman

Gerald J. Vosika, M.D. (3)                 2,318,499	               14.07%
3505 Riverview Circle
Moorhead, MN 56560	

Michael S. Rosen, MBA (4)(5)                 175,000                  1.06%

Steve H. Kanzer, Esq. (2)(6)                 200,000                  1.21%
c/o Paramount Capital 
 Investments, LLC
787 Seventh Avenue
New York, NY   10019	

Carl Gilbert, Ph.D.(7)                        39,000                    **
4655 Oakleigh Manor Drive
Powder Springs, GA 30073	             

Leonard S. Jacob, M.D., Ph.D.                      0                    **
405 Caranel Circle
Penn Valley, PA 19072

Kenneth Tempero, M.D., Ph.D., MBA                  0                    **
1290 French Creek Drive
Wayzata, MN 55391	

Robert N. Brey (4)(8)                         18,750                    **

All Directors and Officers as a group      2,754,374                 16.30%

</TABLE>
** Represents less than 1% of outstanding Common Stock or voting power.	

                                      28
<PAGE>     

(1) Shares of the Company's Common Stock which any person set forth in this 
    table has a right to acquire, pursuant to the exercise of options or 
    warrants, are deemed to be outstanding for the purpose of computing the 
    percentage ownership of such person, but are not deemed outstanding for 
    the purpose of computing the percentage ownership of any such person.

(2) Lindsay A. Rosenwald, M.D., is the President and sole shareholder of 
    Paramount Capital Asset Management, Inc., the Investment Manager and
    General Partner of the Aries Trust and  Aries Domestic Fund, L.P., 
    respectively.  Dr. Rosenwald disclaims beneficial ownership of the 
    shares owned by Aries Funds except to the extent of his pecuniary 
    interest therein, if any.  

(3) Includes 175,000 shares issuable upon exercise of options held that are 
    exercisable within the 60-day period  following April 8, 1997.

(4) The address of Messrs. Rosen and Brey is c/o Endorex Corp., 900 North 
    Shore Drive, Lake Bluff, IL 60044.

(5) Consists of 175,000 shares issuable upon exercise of options held that 
    are exercisable within the 60-day period following April 8, 1997.

(6) Consists of  200,000 shares issuable upon exercise of options held that 
    are exercisable with the 60-day period following April 8, 1997.

(7) Includes 8,000 shares issuable upon exercise of options held that are 
    exercisable with the 60-day period following April 8, 1997.

(8) Consists of 18,750 shares issuable upon exercise of options held that 
    are exercisable with the 60-day period following April 8, 1997.

                                 
ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

On March 22, 1996, the Board of Directors granted to Dr. Vosika a ten-year 
option to purchase 2,000,000 shares of the Company's Common Stock at an 
exercise price of $.065 per share.  Dr. Vosika exercised such options on 
July 31, 1996.

On March 1, 1996, the Company entered into a Stock Purchase Agreement with 
Dominion pursuant to which Dominion agreed to purchase and the Company 
agreed to sell 5,000,000 shares of the Company's Common Stock at a purchase 
price per share of $.065. Such shares are to be sold in three
approximately equal installments at closings held or to be held on March 
18, April 15, and May 15,1996.

                                      29
<PAGE>

On June 13, 1996, Dominion entered into an agreement with Aries Fund, a 
Cayman Island Trust, and the Aries Domestic Fund, L.P., a Delaware limited 
partnership, with the Company a party to the agreement, whereby Dominion 
sold and Aries purchased an aggregate of 4,000,000 shares of the Company's 
Common Stock at a price of $.10 per share.  The purchase price was paid 
from Aries' general funds.  As part of the transaction, Dominion 
transferred to Aries certain of its rights under the March 1, 1996 
agreement including, among others, the right to designate a Director of the 
Company and rights to have the shares registered under the Securities Act 
of 1933, as amended.  Upon completion of the sale of the 4,000,000 shares, 
Mr. Steve Kanzer was elected a Director of the Company as the designee of 
Aries.  Also concurrently with the completion of the transaction, the
Company redeemed its outstanding rights under the Shareholders Rights 
Agreement dated as of September 23, 1994.  On June 26, 1996, Aries 
purchased from the Company an additional 5,000,000 shares of the Company's 
Common Stock at a price of $.20 per share or an aggregate of $1,000,000. 
The purchase price was paid from Aries' general funds.  The purchase 
agreement relating to such shares contains various representations and 
warranties concerning the Company and its activities and also various 
affirmative and negative covenants.  The purchase agree-ment grants to 
Aries the right to have registered under the Securities Act of 1933, as 
amended, the shares sold to Aries to enable the public offer and sale of 
those shares.  The agreement restricts the Company from entering into
mergers, acquisitions, or sales of its assets without the prior approval of 
Aries.

On July 25, 1996, Michael S. Rosen, President, Chief Executive Officer, and 
a Director of the Company was granted a seven-year option to purchase 
700,000 shares of the Company's Common Stock at an exercise price of $1.25 
per share.  

Paramount Capital, Inc. is the Placement Agent for the Company's proposed 
private placement.  Paramount Capital Asset Management, Inc. ("PCAM") is 
the investment manager of Aries.  Lindsay A. Rosenwald, M.D. is the sole 
stockholder of Paramount Capital, Inc. and of PCAM.

                                     30
<PAGE>
                                 
ITEM 13.  EXHIBITS AND REPORTS ON FORM 8-K.

(a)   The following financial statements are filed as part of this report:

   Financial Statements.

   (1) Balance Sheet as of December 31, 1996.  
   (2) Statements of Operations for the periods ended December 31, 1996 and 
       January 31, 1996 and  cumulative from February 15, 1985 (date of 
       inception) to December 31, 1996.
   (3) Statements of Cash Flows for the periods ended December 31, 1996 and 
       January 31, 1996 and cumulative from February 15, 1985 (date of 
       inception) to December 31, 1996.
   (4) Statements of Stockholders' Equity for the period from February 15, 
       1985 (date of inception) to December 31, 1996.
   (5) Notes to Financial Statements
   (6) Independent Accountants' Reports

 (b)Reports on Form 8-K

During the fiscal quarter ended December 31, 1996 the Company did not file 
any Current Reports on Form 8-K. 

On January 27, February 10 and 21, 1997, the Company filed Current Reports 
on Form 8-K and 8-K/A relating to changes in accountants.

On February 26 and March 5, 1997, the Company filed Current Reports on Form 
8-K and 8-K/A relating to the Company's change in fiscal year.


(c)     Exhibits: 
   3 (i)     Certificate of Incorporation of Registrant (1).
   3 (i)(a)  Certificate of Ownership and Merger filed March 30, 1987 (1).
   3 (i)(b)  Certificate of Amendment to Certificate of Incorporation filed 
             September 7, 1989(2).
   3 (i)(c)  Certificate of Amendment to Certificate of Incorporation filed 
             November 13, 1990 (3).
   3 (i)(d)  Certificate of Amendment to Certificate of Incorporation filed 
             May 29, 1991 (3).
   3 (i)(e)  Certificate of Amendment to Certificate of Incorporation filed 
             February 27, 1992 (reverse stock split)(3).
   3 (i)(f)  Certificate of Amendment to Certificate of Incorporation filed 
             February 27, 1992 (increase in authorized shares)(3). 
   3 (i)(g)  Certificate of Amendment to Certificate of Incorporation filed 
             June 29, 1993. P 
   3 (i)(h)  Certificate of Amendment to Certificate of Incorporation filed 
             August 15, 1996. P
   3 (ii)    By-laws of Registrant (1).
   4 (i)(a)  Specimen Common Stock Certificate (1).  
   4 (i)(b)  Form of Warrant Agreement between the Registrant and American 
             Stock Transfer & Trust Company (1). 
   10.1 Patent License Agreement dated December 16, 1996 between the 
        Registrant and Massachusetts Institute of Technology. P
   10.2 Consultation Agreement dated as of September 1, 1996 between the 
        Registrant and Kenneth Tempero, Ph.D., M.D. P
   10.3 Employment Agreement dated June 1, 1996 between the Registrant and 
        Gerald Vosika. P 
   10.4 Letter Agreement Amendment and Waiver dated June 25, 1996 to 
        Employment Agreement between Registrant and Gerald Vosika dated 
        June 1, 1996. P
   10.5 Employment Agreement dated July 25, 1996 between the Registrant and 
        Michael S. Rosen (5).
   10.6 Employment Agreement dated December 1, 1996 between the Registrant 
        and Robert N. Brey. P
   10.7 Purchase Agreement dated March 1, 1996 between the Registrant and 
        Dominion Resources, Inc.(4).
   10.8 Purchase Agreement dated as of June 13, 1996 between the 
        Registrant, Dominion Resources, Inc., The Aries Fund and The Aries 
        Domestic Fund, L.P. P
   10.9 Purchase Agreement dated as of June 26, 1996 between the 
        Registrant, The Aries Fund and The Aries Domestic Fund, L.P. P
  10.10 Incentive Stock Option Plan (1).  
  10.11 Lease dated April 28, 1993 between the Registrant and Landmark 
        Investors. P
  10.12 Office Lease dated September 18, 1996 between the Registrant and 
        American National Bank & Trust Company of Chicago, as amended. P
   11   Statement re: computation of per share earnings (7).
   16   Letter on change in certifying accountants (6).
   21   Subsidiaries of the Registrant. P
   27   Financial Data Schedule (7).

                                      31
<PAGE>
                                                           
(1)     Incorporated by reference to the Registrant's Registration Statement
        on Form S-1 (File No. 33-13492).
(2)     Incorporated by reference to the Registrant's Annual Report on Form 
        10-K (File no. 0-11572) for the fiscal year ended January 31, 1989.
(3)     Incorporated by reference to the Registrant's Annual Report on Form 
        10-K (File No. 0-11572) for the fiscal year ended January 31, 1992.
(4)     Incorporated by reference to the Registrant's Annual Report on Form 
        10-KSB (File No. 0-11572) for the fiscal year ended January 31, 1996.
(5)     Incorporated by reference to the Registrant's Quarterly Report on 
        Form 10-QSB for the quarter ended July 31, 1996.
(6)     Incorporated by reference to the Registrant's Report on Form 8-K/A 
        dated February 10, 1997.
(7)     Filed herewith.

                                      32
<PAGE>

ENDOREX CORPORATION
(A DEVELOPMENT STAGE ENTERPRISE)

CONSOLIDATED BALANCE SHEET

<TABLE>
<CAPTION>
                                                            December 31, 1996
<S>                                                         <C>
ASSETS:

Current Assets:

Cash and cash equivalents                                           $  905,907 
Prepaid expenses                                                        45,754
                                                                    -----------
Total current assets                                                   951,661

Leasehold improvements and equipment, net of accumulated
   depreciation of $869,225                                             93,093 
Patent issuance costs, net of accumulated amortization
   of $30,118                                                          201,549 
                                                                    -----------
TOTAL ASSETS                                                        $1,246,303
                                                                    ===========
LIABILITIES AND STOCKHOLDERS' EQUITY: 

Current Liabilities:

Accounts payable and accrued expenses                              $   126,840 

Stockholders' Equity:

Preferred stock, $.05 par value.  Authorized 100,000 shares;
   none issued and outstanding
Common stock, $0.001 par value.  Authorized 50,000,000 shares;
   issued 18,080,909, outstanding 16,301,281                            18,081 
Additional paid-in capital                                          11,764,812 
(Deficit) accumulated during the development stage                 (10,219,680)
                                                                   ------------
                                                                     1,563,213 
Less: treasury stock at cost, 1,779,628 shares                        (443,750)
                                                                   ------------
Total stockholders' equity                                           1,119,463 
                                                                   ------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                         $ 1,246,303 
                                                                   ============
</TABLE>
The accompanying notes are an integral part of the
consolidated financial statements. 

                                   F-1
<PAGE>

ENDOREX CORPORATION
[A DEVELOPMENT STAGE ENTERPRISE]
CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                    Cumulative
                                          Transition                  Period
                                           Period                  February 15,
                                         February 1,                   1985
                                          1996 to    Year Ended  (Inception) to
                                        December 31, January 31,   December 31,
                                            1996        1996           1996	
<S>                                     <C>         <C>          <C>
SBIR contract revenue                   $     -     $      -     $    100,000 		

Expenses:
  SBIR Contract Research and Development                               86,168
  Proprietary Research and Development   1,098,638      906,461     7,650,394 
  Rent                                      43,288       39,128       398,691
  General and Administrative               865,831      317,244     2,966,257
                                       ------------ ------------ -------------
Total expenses                           2,007,757    1,262,833    11,101,510 
                                       ------------ ------------ -------------
Loss from operations                    (2,007,757)  (1,262,833)  (11,001,510)

Other income                                  -            -            1,512
Interest income                             44,880       74,848       820,956 
Interest expense                              -            -          (40,638)
                                       ------------ ------------ -------------
Loss before income taxes                (1,962,877)  (1,187,985)  (10,219,680

Income taxes                                  -            -             -   	

                                       ------------ ------------ -------------
Net Loss                               $(1,962,877) $(1,187,985) $(10,219,680)
                                       ============ ============ =============

Net Loss per share                           $(.17)       $(.23)       $(2.25)
Weighted Average Common Shares
    Outstanding                         11,811,766 	5,067,253     4,525,320
</TABLE>
The accompanying notes are an integral part of
the consolidated financial statements
                                     F-2
<PAGE> 
ENDOREX CORPORATION
(A DEVELOPMENT STAGE ENTERPRISE)
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>


                                                                                                  [DEFICIT]
                                                                                                ACCUMULATED
                                                                                   ADDITIONAL    DURING THE                         
                                                               COMMON STOCK          PAID-IN    DEVELOPMENT     TREASURY STOCK      
                                                          SHARES      PAR VALUE      CAPITAL       STAGE       SHARES        COST   
<S>                                                     <C>           <C>         <C>           <C>           <C>         <C>    
   Common Stock Issued for Cash in
     February 1985 at $.10 Per Share                         10,000   $       10  $        990  $         --          --  $       --
   Net Earnings for the Period from
     February 15, 1985 to January 31, 1986                       --           --            --         6,512          --          --
                                                       ------------   ----------  ------------  ------------  ----------  ----------

BALANCE - JANUARY 31, 1986                                   10,000           10           990         6,512          --          --

   Common Stock Issued for Cash in
     October 1986 at $50.00 Per Share                        10,000           10       499,990            --          --          --
   Excess of Fair Market Value Over Option Price
     of Non-Qualified Stock Options Granted                      --           --        13,230            --          --          --
   Net [Loss] for the Year                                       --           --            --       (34,851)         --          --
                                                       ------------   ----------  ------------  ------------  ----------  ----------

BALANCE - JANUARY 31, 1987                                   20,000           20       514,210       (28,339)         --          --

   Net Proceeds from Initial Public Stock
     Offering, in June 1987 at $400.00 Per
     Share, Less Issuance Costs                               5,000            5     1,627,828            --          --          --
   Common Stock Issued in May 1987 at
     $50 Per Share for Legal Services
     Performed for the Company                                  100           --         5,000            --          --          --
   Non-Qualified Stock Options Exercised                        720            1        33,807            --          --          --
   Amortization of Deferred Compensation                         --           --            --            --          --          --
   Excess of Fair Market Value Over Option
     Price of Non-Qualified Stock Options Granted                --           --        75,063            --          --          --
   Net [Loss] for the Year                                       --           --            --      (627,652)         --          --
                                                       ------------   ----------  ------------  ------------  ----------  ----------

BALANCE - JANUARY 31, 1988                                   25,820           26     2,255,908      (655,991)         --          --

   Non-Qualified Stock Options Exercised                        256           --           256            --          --          --
   Stock Warrants Exercised                                      20           --        12,000            --          --          --
   Common Stock Redeemed and Retired                           (150)          --          (150)           --          --          --
   Excess of Fair Market Value Over Option
     Price of Non-Qualified Stock Options Granted                --           --        36,524            --          --          --
   Amortization of Deferred Compensation                         --           --            --            --          --          --
   Net [Loss] for the Year                                       --           --            --    (1,092,266)         --          --
                                                       ------------   ----------  ------------  ------------  ----------  ----------

BALANCE - JANUARY 31, 1989                                   25,946           26     2,304,538    (1,748,257)         --          --


   Non-Qualified Stock Options Exercised                      1,060            1         1,059            --          --          --
   Common Stock Redeemed and Retired                           (175)          --          (175)           --          --          --
   Excess of Fair Market Value Over Option Price
     of Non-Qualified Stock Options Granted                      --           --       113,037            --          --          --
   Net Proceeds from Secondary Public Stock
     Offering in April 1989 at $35.00 Per Share,
     Less Issuance Cost                                      32,611           32       980,148            --          --          --
   Amortization of Deferred Compensation                         --           --            --            --          --          --
   Net [Loss] for the Year                                       --           --            --    (1,129,477)         --          --
                                                       ------------   ----------  ------------  ------------  ----------  ----------

BALANCE - JANUARY 31, 1990                                   59,442           59     3,398,607    (2,877,734)         --          --

   Common Stock Issued for Cash in October 1990
     through January 1991 at $.60 Per Share                  85,416           86        51,164            --          --          --
   Excess of Fair Market Value Over Option Price of
     Non-Qualified Stock Options Granted                         --           --        30,635            --          --          --
   Net [Loss] for the Year                                       --           --            --      (854,202)         --          --
                                                       ------------   ----------  ------------  ------------  ----------  ----------

BALANCE - JANUARY 31, 1991                                  144,858          145     3,480,406    (3,731,936)         --          --

   Common Stock Issued for Cash in February 1991
     through April 1991 at $.60 Per Share                    41,583           41        24,909            --          --          --
   Common Stock Issued for Cash and Services in
     November 1991 at $.10 Per Share                        230,000          230        22,770            --          --          --
   Common Stock Issued for Cash and Note
     in December 1991 at $.05 Per Share                   4,454,224        4,455       195,860            --          --          --
   Excess of Fair Market Value Over Option Price of
     Non-Qualified Stock Options Granted                         --           --        16,570            --          --          --
   Non-Qualified Stock Options Exercised                         10           --             1            --          --          --
   Net [Loss] for the Year                                       --           --            --      (410,149)         --          --
                                                       ------------   ----------  ------------  ------------  ----------  ----------
BALANCE - JANUARY 31, 1992                                4,870,675        4,871     3,740,516    (4,142,085)         --          --

   Payment on Note Receivable                                    --           --            --            --          --          --
   Net Proceeds from Secondary Public
     Stock Offering in August 1992 at
     $7.50 Per Share, Less Issuance Cost                  1,000,000        1,000     6,230,051            --          --          --
   Non-Qualified Stock Options Exercised                     30,000           30            --            --          --          --
   Net [Loss] for the Year                                       --           --            --      (564,173)         --          --
                                                       ------------   ----------  ------------  ------------  ----------  ----------

BALANCE - JANUARY 31, 1993                                5,900,675        5,901     9,970,567    (4,706,258)         --          --

   Excess of Fair Market Value Over Option Price
     of Non-Qualified Stock Options Granted                      --           --       126,000            --          --          --
   Amortization of Deferred Compensation                         --           --            --            --          --          --
   Non-Qualified Stock Options Exercised                      1,000            1            56            --          --          --
   Collection of Note Receivable                                 --           --            --            --          --          --
   Net [Loss] for the Year                                       --           --            --    (1,012,882)         --          --
                                                       ------------   ----------  ------------  ------------  ----------  ----------

BALANCE - JANUARY 31, 1994                                5,901,675        5,902    10,096,623    (5,719,140)         --          --

   Acquisition of Treasury Stock                                 --           --            --            --     629,627   (300,000)
   Forfeiture of Non-Qualified Stock Options Granted             --           --       (22,402)           --          --          --
   Amortization of Deferred Compensation                         --           --            --            --          --          --
   Net [Loss] for the Year                                       --           --            --    (1,349,678)         --          --
                                                       ------------   ----------  ------------  ------------  ----------  ----------

BALANCE - JANUARY 31, 1995                                5,901,675        5,902    10,074,221    (7,068,818)    629,627   (300,000)

   Acquisition of Treasury Stock                                 --           --            --            --   1,150,001   (143,750)
   Forfeiture of Non-Qualified Stock Options Granted             --           --        (1,379)           --          --          --
   Amortization of Deferred Compensation                         --           --            --            --          --          --
   Net [Loss] for the Year                                       --           --            --    (1,187,985)         --          --
                                                       ------------   ----------  ------------  ------------  ----------  ----------

BALANCE - JANUARY 31, 1996                                5,901,675        5,902    10,072,842    (8,256,803)  1,779,628   (443,750)

   Common Stock Issued at $.065 per share                 5,000,000        5,000       320,000            --          --         -- 
   Common Stock Issued at $.20 per share                  5,000,000        5,000       995,000            --          --         --
   Non-qualified stock option exercised                   2,179,234        2,179       376,970            --          --         --
   Net(loss) for the period                                      --           --            --    (1,962,877)         --         --
                                                       ------------   ----------  ------------  ------------  ----------  ----------
BALANCE - DECEMBER 31, 1996                              18,080,909   $   18,081  $ 11,764,812  $(11,764,812)  1,779,628   (443,750)
                                                       ============   ==========  ============  ============  ==========  ==========
</TABLE>
                                                F-3
<PAGE>
<TABLE>
<CAPTION>
                                                    
                                                                                                            
                                                                                                   TOTAL     
                                                                    DEFERRED         NOTE       STOCKHOLDERS'
                                                                 COMPENSATION     RECEIVABLE      EQUITY     
<S>                                                              <C>              <C>           <C>          
   Common Stock Issued for Cash in                                                                           
     February 1985 at $.10 Per Share                                $        --   $        --  $      1,000  
   Net Earnings for the Period from                                                                          
     February 15, 1985 to January 31, 1986                                   --            --         6,512  
                                                                    -----------   -----------  ------------  
                                                                                                             
BALANCE - JANUARY 31, 1986                                                   --            --         7,512  
                                                                                                             
   Common Stock Issued for Cash in                                                                           
     October 1986 at $50.00 Per Share                                        --            --       500,000  
   Excess of Fair Market Value Over Option Price                                                             
     of Non-Qualified Stock Options Granted                                  --            --        13,230  
   Net [Loss] for the Year                                                   --            --       (34,851) 
                                                                    -----------   -----------  ------------  
                                                                                                             
BALANCE - JANUARY 31, 1987                                                   --            --       485,891  
                                                                                                             
   Net Proceeds from Initial Public Stock                                                                    
     Offering, in June 1987 at $400.00 Per                                                                   
     Share, Less Issuance Costs                                              --            --     1,627,833  
   Common Stock Issued in May 1987 at                                                                        
     $50 Per Share for Legal Services                                                                        
     Performed for the Company                                               --            --         5,000  
   Non-Qualified Stock Options Exercised                                (28,188)           --         5,620  
   Amortization of Deferred Compensation                                  7,425            --         7,425  
   Excess of Fair Market Value Over Option                                                                   
     Price of Non-Qualified Stock Options Granted                            --            --        75,063  
   Net [Loss] for the Year                                                   --            --      (627,652) 
                                                                    -----------   -----------  ------------  
                                                                                                             
BALANCE - JANUARY 31, 1988                                              (20,763)           --     1,579,180  
                                                                                                             
   Non-Qualified Stock Options Exercised                                     --            --           256  
   Stock Warrants Exercised                                                  --            --        12,000  
   Common Stock Redeemed and Retired                                         --            --          (150) 
   Excess of Fair Market Value Over Option                                                                   
     Price of Non-Qualified Stock Options Granted                            --            --        36,524  
   Amortization of Deferred Compensation                                 19,113            --        19,113  
   Net [Loss] for the Year                                                   --            --    (1,092,266) 
                                                                    -----------   -----------  ------------  
                                                                                                             
BALANCE - JANUARY 31, 1989                                               (1,650)           --       554,657  
                                                                                                                   
   Non-Qualified Stock Options Exercised                                     --            --         1,060  
   Common Stock Redeemed and Retired                                         --            --          (175) 
   Excess of Fair Market Value Over Option Price                                                               
     of Non-Qualified Stock Options Granted                                  --            --       113,037  
   Net Proceeds from Secondary Public Stock                                                                        
     Offering in April 1989 at $35.00 Per Share,                                                                  
     Less Issuance Cost                                                      --            --       980,180  
   Amortization of Deferred Compensation                                  1,650            --         1,650  
   Net [Loss] for the Year                                                   --            --    (1,129,477) 
                                                                    -----------   -----------  ------------  
                                                                                                                   
BALANCE - JANUARY 31, 1990                                                   --            --       520,932  
                                                                                                                   
   Common Stock Issued for Cash in October 1990                                                                    
     through January 1991 at $.60 Per Share                                  --            --        51,250  
   Excess of Fair Market Value Over Option Price of                                                                
     Non-Qualified Stock Options Granted                                     --            --        30,635  
   Net [Loss] for the Year                                                   --            --      (854,202) 
                                                                    -----------   -----------  ------------  
                                                                                                                   
BALANCE - JANUARY 31, 1991                                                   --            --      (251,385) 
                                                                                                                   
   Common Stock Issued for Cash in February 1991                                                                   
     through April 1991 at $.60 Per Share                                    --            --        24,950  
   Common Stock Issued for Cash and Services in                                                                    
     November 1991 at $.10 Per Share                                         --            --        23,000         
   Common Stock Issued for Cash and Note                                                                           
     in December 1991 at $.05 Per Share                                      --       (50,315)      150,000  
   Excess of Fair Market Value Over Option Price of                                                                
     Non-Qualified Stock Options Granted                                     --            --        16,570  
   Non-Qualified Stock Options Exercised                                     --             1             1  
   Net [Loss] for the Year                                                   --            --      (410,149) 
                                                                    -----------   -----------  ------------  
                                                                                                                   
BALANCE - JANUARY 31, 1992                                                   --       (50,315)     (447,013)

   Payment on Note Receivable                                                --        11,300        11,300     
   Net Proceeds from Secondary Public                                                                           
     Stock Offering in August 1992 at                                                                           
     $7.50 Per Share, Less Issuance Cost                                     --            --     6,231,051     
   Non-Qualified Stock Options Exercised                                     --            --            30     
   Net [Loss] for the Year                                                   --            --      (564,173)    
                                                                    -----------   -----------  ------------     
                                                                                                                
BALANCE - JANUARY 31, 1993                                                   --       (39,015)    5,231,195     
                                                                                                                
   Excess of Fair Market Value Over Option Price                                                                
     of Non-Qualified Stock Options Granted                            (126,000)           --            --     
   Amortization of Deferred Compensation                                 40,750            --        40,750     
   Non-Qualified Stock Options Exercised                                     --            --            57     
   Collection of Note Receivable                                             --        39,015        39,015     
   Net [Loss] for the Year                                                   --            --    (1,012,882)    
                                                                    -----------   -----------  ------------     
                                                                                                                
BALANCE - JANUARY 31, 1994                                              (85,250)           --     4,298,135     
                                                                                                                
   Acquisition of Treasury Stock                                             --            --      (300,000)    
   Forfeiture of Non-Qualified Stock Options Granted                     22,402            --            --     
   Amortization of Deferred Compensation                                 49,348            --        49,348     
   Net [Loss] for the Year                                                   --            --    (1,349,678)    
                                                                    -----------   -----------  ------------     
                                                                                                                
BALANCE - JANUARY 31, 1995                                              (13,500)           --     2,697,805     
                                                                                                                
   Acquisition of Treasury Stock                                             --            --      (143,750)    
   Forfeiture of Non-Qualified Stock Options Granted                      1,379            --            --     
   Amortization of Deferred Compensation                                 12,121            --        12,121     
   Net [Loss] for the Year                                                   --            --    (1,187,985)    
                                                                    -----------   -----------  ------------     
                                                                                                                
BALANCE - JANUARY 31, 1996                                                   --            --  $  1,378,191

   Common Stock Issued at $.065 per share                                    --            --       325,000
   Common Stock Issued at $.20 per share                                     --            --     1,000,000
   Non-qualified stock options exercised                                                            379,149
   Net (loss) for the period                                                 --            --    (1,962,877)
                                                                    -----------   -----------  ------------     
BALANCE - DECEMBER 31, 1996                                         $        --   $        --  $  1,119,463     
                                                                    ===========   ===========  ============ 
</TABLE>

The accompanying notes are an integral part of the
 consolidated financial statements.

                                       F-4

<PAGE>

                               ENDOREX CORPORATION
                        [A DEVELOPMENT STAGE ENTERPRISE]

CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                              Cumulative
                                                  Transition                  Period
                                                     Period                  February 15,
                                                  February 1,                   1985
                                                    1996 to    Year Ended  (Inception) to
                                                  December 31, January 31,   December 31,
                                                    1996        1996           1996	
	
<S>                                              <C>          <C>          <C>
OPERATING ACTIVITIES:
Net loss                                         $(1,962,877) $(1,187,985)  $(10,219,680)
Adjustments to Reconcile Net (Loss) to
 Cash Provided by Operating Activities:
   Depreciation and Amortization                     151,293      190,957       910,440
   Amortization of Deferred Compensation                           13,500       131,786 
   Excess of Fair Market value over option
    price on Non-Qualified Stock Options             245,000       (1,379)      528,680
   Gain on Sale of Assets                                                          (740)
   Write off Patent Issuance Cost                                               101,006
   Changes in Assets and Liabilities: 
     Prepaid Expenses                                 (1,448)       9,347       (45,755)
     Accounts Payable and Accrued
      Expenses                                        69,357      (26,770)      216,809 
                                                 ------------ ------------ -------------
Total Adjustments                                    464,202      185,655     1,842,226 
                                                 ------------ ------------ -------------
NET CASH USED IN OPERATING ACTIVITIES             (1,498,675)  (1,002,330)   (8,377,454)
                                                 ------------ ------------ -------------
INVESTING ACTIVITIES: 										
  Patent Issuance Cost                               (39,870)     (61,330)     (332,743)
  Organizational Costs Incurred                                                    (135)
  Deposit on Leasehold Improvements                                              (5,000)
  Purchases of Leasehold Improvements                                          (414,671)
  Purchases of Office and Lab Equipment              (36,817)      (6,626)     (553,799)
  Proceeds from Assets Sold                                                       1,000 
                                                 ------------ ------------ -------------
NET CASH USED IN INVESTING ACTIVITIES                (76,687)     (67,956)   (1,305,348)
                                                 ------------ ------------ -------------
FINANCING ACTIVITIES: 										
  Net Proceeds from Issuance of
    Common Stock                                   1,325,000                 10,919,876 
  Proceeds from Exercise of Options                  134,149                    134,236 
  Proceeds from Borrowings from President                                        41,433 
  Repayment of Borrowings from President                                        (41,433)
  Proceeds from Borrowings Under Line of Credit                                 300,000 
  Repayment of Borrowings Under Line of Credit                                 (300,000)
  Proceeds from Note Payable to Bank                                            150,000 
  Payments on Note Payable to Bank                                             (150,000)
  Proceeds from Borrowings from Stockholders                                     15,867 
  Repayment of Borrowings from Stockholders                                     (15,867)
  Advances from Parent Company                                                  135,000 
  Payments to Parent Company                                                   (135,000)
  Repayment of Long-Term Note Receivable                                         50,315 		
  Repayment of Note Payable Issued in Exchange
    for Legal Service                                                           (71,968)		
  Purchase of Treasury Stock                                     (143,750)     (443,750)
                                                 ------------ ------------ -------------
NET CASH PROVIDED BY (USED IN)
 FINANCING ACTIVITIES                              1,459,149     (143,750)   10,588,709
                                                 ------------ ------------ -------------
NET INCREASE (DECREASE) IN CASH AND
 CASH EQUIVALENTS                                   (116,213)  (1,214,036)      905,907

CASH AND CASH EQUIVALENTS - BEGINNING
 OF PERIODS                                        1,022,120    2,236,156          -
                                                 ------------ ------------ -------------										
CASH AND CASH EQUIVALENTS - END OF PERIODS       $   905,907  $ 1,022,120  $    905,907	
                                                 ===========  ============ =============
SUPPLEMENTAL DISCLOSURE OF CASH FLOW:
  Cash paid for interest                                                   $     40,648		
</TABLE>

The accompanying notes are an integral part of the consolidated financial
statements.
                                 F-5
<PAGE>
                       
                          ENDOREX CORPORATION
                   [A DEVELPOMENT STAGE ENTERPRISE]

NOTES TO FINANCIAL STATEMENTS

[1] OPERATIONS

BASIS OF PRESENTATION - Endorex Corp.  and Subsidiary [the "Company"] was
incorporated in January 1987 as ImmunoTherapeutics, Inc, a wholly-owned
subsidiary of BiologicalTherapeutics, Inc. ["BTI"]. BTI was incorporated
on December 19, 1984 and commenced operations on February 15, 1985
[inception date]. On March 30, 1987 BTI was merged into the Company.
The financial statements of the Company include the accounts of its
predecessor, BTI, for all periods presented.  In October, 1996, the Company
formed its subsidiary, Orasomal Technologies, Inc.  On January 31, 1997, the
company changed its fiscal year end from January 31 to December 31.
See Note 10.

NATURE OF BUSINESS - The Company is involved in the development and clinical
evaluation of immunopharmeceuticals for the prevention and treatment of cancer
and infectious diseases.  The Company is developing products to help regulate
the immune response of individuals with cancer and infectious disease.  

[2] SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION - The consolidated financial statements include
Endorex Corp. and its subsidiary, Orasomal Technologies, Inc.  Intercompany
accounts and transactions have been eliminated.

CASH AND CASH EQUIVALENTS - Cash equivalents are comprised of certain highly
liquid investments with maturity of three months or less when purchased.

OFFICE AND LAB EQUIPMENT AND LEASEHOLD IMPROVEMENTS - Office and lab equipment
is stated at cost. Depreciation is computed on the straight-line basis over
five years. Leasehold improvements are amortized utilizing the straight-line
method over   the  term of the lease. Depreciation expense was $127,302 and
$188,644 for the periods ended December 31, 1996 and January 31, 1996,
respectively.

RESEARCH AND DEVELOPMENT COSTS - Expenditures for research and development
activities are charged to operations as incurred. 

PATENT ISSUANCE COSTS - The cost of patents is accumulated during the
approval process.  Patents granted are amortized on a straight-line basis
over 20 years from the application date or the estimated remaining economic
life. When a patent is not granted or the process is terminated the
accumulated cost is charged to operations.  

IMPAIRMENT OF LONG-LIVED ASSETS - In the event that facts and circumstances
indicate that the cost of any long-lived assets may be impaired, an evaluation
of recoverability would be performed.  If an evaluation is required, the 
estimated future undiscounted cash flows associated with the asset would be 
compared to the asset's carrying amount to determine if a write-down to 
market value or discounted cash flow is required.

NET [LOSS] PER SHARE - The net [loss] per share is computed by dividing the 
net loss by the weighted average number of shares outstanding during the 
period. Shares issuable upon the exercise of warrants and stock options 
granted are excluded from the computation since the effect on the net loss 
per common share would be anti-dilutive.  


CONCENTRATIONS OF CREDIT RISK - Financial instruments that potentially 
subject the Company to concentrations of credit risk are limited to cash 
and cash equivalents.   At December 31, 1996, the Company has approximately 
$800,000 in financial institutions that are subject to normal credit risk 
beyond the FDIC insured amounts. 

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.

[3] DEVELOPMENT STAGE ACTIVITIES AND OPERATIONS 

For the period from its incorporation to date, the Company has been a 
"development stage enterprise" and the Company's operations have consisted 
primarily of financial planning, raising capital, and research and 
development activities. The Company has not produced any revenues from 
product sales since its inception.

[4] REVENUE RECOGNITION 

In fiscal 1987, the Company was awarded two Phase I Small Business Innovation
 and Research ["SBIR"] contracts amounting to $50,000 each. Revenue related to
 such contracts has been recorded in the period in which the contract revenue
 was earned based upon the terms of the contracts. The U.S. Government has the
 right to use the products developed with the above funding for its internal 
use only.  Expenses directly related to performing research under the SBIR 
contracts have been included in SBIR contract research and development expense 
in the accompanying statements of operations.

[5] STOCKHOLDERS' EQUITY 

On March 1, 1996, the Company entered into a Stock Purchase Agreement with 
Dominion Resources, Inc. ("Dominion") pursuant to which Dominion agreed to 
purchase and the Company agreed to sell 5,000,000 shares of the Company's 
Common Stock at a purchase price per share of $.065 or an aggregate purchase 
price of $325,000.  Such shares were sold in three approximately equal 
installments at closings held on March 18, April 15, and May 15, 1996.

On June 13, 1996, Dominion entered into an agreement with Aries Fund, a 
Cayman Island Trust, and the Aries Domestic Fund, L.P., a Delaware limited 
partnership ("The Aries Fund" and the "Aries Domestic Fund, L.P." are 
collectively referred to as "Aries"), with the Company a party to the 
agreement, whereby Dominion sold and Aries purchased an aggregate of 
4,000,000 shares of the Company's Common Stock at a price of $.10 per share.  
The purchase price was paid from Aries' general funds.  As part of the 
transaction, Dominion transferred to Aries certain of its rights under the 
March 1, 1996 agreement including, among others, the right to designate a 
Director of the Company and rights to have the shares registered under the 
Securities Act of 1933, as amended.  Also concurrently with the completion 
of the transaction, the Company redeemed its outstanding rights under the 
Shareholders Rights Agreement dated as of September 23, 1994.  On June 26, 
1996, Aries purchased from the Company an additional 5,000,000 shares of the 
Company's Common Stock at a price of $.20 per share or an aggregate of 
$1,000,000.  The purchase price was paid from Aries' general funds.  The 
purchase agreement relating to such shares contains various representations 
and warranties concerning the Company and its activities and also various 
affirmative and negative covenants.  The purchase agreement grants to Aries 
the right to have registered under the Securities Act of 1933, as amended, 
the shares sold to Aries to enable the public offer and sale of those shares.  
The agreement restricts the Company from entering into mergers, acquisitions, 
or sales of its assets without the prior approval of Aries.

WARRANTS - On June 17, 1991, the Company issued an aggregate 35,180 five-year 
common stock purchase warrants at an exercise price of $.60 per share. In 
June 1996, the warrants were extended to June 16, 1997 and the exercise price 
was adjusted to $.08 per share.   In connection with the Company's secondary 
public offering on August 13, 1992 ,the Company issued 1,000,000 five-year 
common stock purchase warrants at an exercise price of $7.50. 412,943 of 
these warrants were acquired and retired by the Company in connection with 
its acquisition of treasury stock. The warrants are redeemable by the Company 
at $.005 per warrant subject to certain conditions relating to the market 
price of the Company's common stock.  The exercise price is generally 
adjusted when the Company issues additional stock or additional options other 
than through employee stock option plans.  The adjusted exercise price of 
the warrants as of December 31, 1996 was $1.99 and the warrants expire on 
August 13, 1997.

[6] STOCK BASED COMPENSATION

NON-QUALIFIED STOCK OPTIONS - The Company periodically grants non-qualified 
stock options to officers and certain key employees which in some cases have 
exercise prices below the market value of the common stock at the date the 
options were granted. Accordingly, compensation expense, equal to the 
difference between the exercise price of the options and the fair value of 
the stock at the date of grant is being recognized ratably over the period 
during which the grantee performs services and becomes vested in the options 
granted. The Company recognized compensation expense of $12,121 for the year 
ended January 31,  1996  related to these options. The shares granted 
originally had an exercise price of between $.001 and $35.00, have 
individually defined exercise periods, and expire at various times through 
September 1999.  On October 31, 1991, the Board of Directors extended the 
expiration date of all options expiring in March 1992 to March 1997. The 
Board also reduced the exercise price to $.001 for all outstanding non-
qualified options.

NON-EMPLOYEE STOCK OPTIONS - The Company periodically grants non-qualified 
stock options to non-employee consultants.  Members of the Company's Board 
of Scientific Advisors each receive options to purchase 2,000 shares of 
common stock at the end of each year of their three-year contracts plus 
2,000 additional shares for attendance at each meeting. At December 31,1996, 
300,000 shares are reserved for issuance under the plan. Options are granted 
at exercise prices equal to the fair value of the stock on the grant date.

INCENTIVE STOCK OPTIONS - The Company maintains incentive stock option plans 
which provide that stock options to purchase an aggregate of 1,000,000 shares 
of common stock may be granted to officers and key employees. Options granted 
are at prices equal to the fair market value of the stock at the date of 
grant, except for owners of more than 10 percent of the Company, for which 
the exercise price is equal to 110 percent of the fair market value of the 
stock at the date of grant.  The plan also provides that options granted 
under the plan will expire not later than ten years from the date of grant 
except for owners of more than 10 percent of the Company for which options 
granted will expire not later than five years from the date of grant. Options 
granted under the plan may be immediately exercisable.

In connection with the Dominion purchase, the Chairman of the Company was 
granted 2,000,000 options at an exercise price of $0.065 which were 
immediately exercisable.  The Company recognized compensation expense of 
$245,000 in the fourth quarter in connection with the grant of these options.

The Company has elected the disclosure-only option under Statement of 
Financial Accounting Standards ("SFAS") No. 123, "Accounting for Stock-Based 
Compensation" and accordingly accounts for stock options per the terms of 
Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to 
Employees".  Had compensation expense for stock options been determined based 
upon the fair value at the grant date accordingly to the terms of  SFAS No. 
123, the Company's net loss would have been increased by approximately 
$349,871, or $0.03 per share and $13,247, or $0.00 per share for 1996 and 
1995, respectively.  The effects of applying SFAS No. 123 are not likely to 
be representative of the effects disclosed in future years because the pro 
forma calculations exclude stock options granted before 1995.  

The weighted average fair value of options granted with an exercise price 
equal to the fair market value of the stock was $0.98 and $0.24 for 1996 and 
1995, respectively.  The weighted average fair value of the options granted 
with an exercise price less than the fair value of the stock was $0.18 for 
1996. 

For purposes of estimating the fair value of options according to SFAS 123, 
the fair value of each option grant is estimated as of the date of the grant 
using the Black-Scholes option-pricing model.  The following weighted-average 
assumptions were used: dividend yield 0%, volatility of 167%, expected life 
of five (5) years, and risk-free interest rate of 6.2% and 7.1% for 1996 and 
1995, respectively.  

Option activity for the periods ended January 31 and December 31, 1996 was 
as follows:

<TABLE>
<CAPTION>
                                        Weighted Average
                                         Exercise Price         Shares
<S>                                     <C>                 <C>
Balance at February 1, 1995                  $ 0.23             171,539
  Granted                                      0.07             510,000
  Expired                                       -                  -
  Canceled                                     0.24             (30,786)
  Exercised                                     -                  -
                                             ------          -----------
Balance at January 31, 1996                   0.103             650,753
 Granted                                      0.397           3,200,000
 Expired                                        -                  -
 Canceled                                     0.064             (27,110)
 Exercised                                    0.064          (2,179,234)
                                             ------          -----------
Balance at December 31, 1996                 $0.748           1,644,409 
                                             ======          ===========
</TABLE>

The range of exercise prices and weighted average contractual lives 
are as follows:
<TABLE>
<CAPTION>
                        Options Outstanding             Options Exercisable
                -----------------------------------    --------------------------   
                                   Weighted Average               Weighted Avg.
Exercise Price  Shares       Term  Exercise Price      Shares     Exercise Price
<S>             <C>          <C>   <C>                 <C>          <C> 
$0.001              3,269    1.65   $  0.001              3,269      $ 0.001
 0.070            444,000    6.91      0.070            268,000        0.070
 0.200            200,000    9.32      0.200            200,000        0.200
 0.250             62,000    1.80      0.250             26,000        0.250
 .857-1.08         170,000    8.51      0.924             16,250        0.994
1.25-1.50         765,000    7.69      1.268            135,000        1.250
 35.00                140    2.65     35.000                140       35.000
- - ------------    ---------    ----    -------           --------      ------- 
$.001-35.00     1,644,409    7.53    $ 0.748            648,659      $ 0.393
============    =========    ====    =======           ========      =======
</TABLE>

[7] INCOME TAXES

At December 31, 1996, the Company had a useable net operating loss 
carryforward of approximately $1,929,000 after limitations based on changes in 
ownership. If not utilized to offset future taxable income, this carryforward 
will expire in years 2006 to 2011. In addition, the Company has research and 
development tax credit carryforwards of approximately $260,000 which expire 
between 2003 and 2010.  Pursuant to SFAS No. 109, the Company has a deferred 
tax asset as of December 31, 1996 consisting of the following:

<TABLE>
<S>                                                  <C>
Net operating loss carryforward                      $   656,000 	
Research & development credit carryforward               260,000 	
Depreciation                                             147,000
                                                     ------------	
Gross deferred tax assets                              1,063,000	
Valuation Allowance                                   (1,063,000)
                                                     ------------
Net deferred tax assets                              $        --
                                                     ============
</TABLE>

Due to the uncertainty that the Company will generate income in the future 
sufficient to fully or partially utilize these carryovers, a valuation 
allowance of $1,063,000 has been established to offset this asset. This 
represents a decrease of $437,000 over the valuation allowance at January 31, 
1996.  


[8] LEASES

At December 31, 1996, the Company leased its executive offices and research 
facilities under operating leases which provide for annual minimum rent and 
additional rent based on increases in operating costs and real estate taxes.  
Future minimum lease payments for operating leases are as follows:

                              1997            $  58,180	
                              1998               66,065
                              1999               17,261

[9] GOING CONCERN

The accompanying consolidated financial statements have been prepared assuming 
the Company will continue as a going concern.

On December 31, 1996, the Company had cash and cash equivalents of $905,907 
and working capital of $824,821.   The Company's current level of research and 
development activities requires the expenditure of approximately $160,000 per 
month.  Additional expenses will be incurred in outside expanded clinical 
trials to accomplish the necessary data collection and clinical trials 
required by the FDA for the commercial production, marketing and distribution 
of the Company's first proposed product.  Management of the Company believes 
that its current cash resources will not be sufficient to support its 
operations for the year ending December 31, 1997.  The Company's cash 
resources will not be sufficient at current levels to permit the Company to 
complete the clinical trials of its initial proposed product necessary to 
obtain any FDA approvals.  Accordingly, the Company may be required to 
collaborate with one or more large pharmaceutical companies which will 
provide the necessary financing and expertise to obtain regulatory approvals, 
complete clinical development, manufacture and market such product. 
Alternatively, the Company will be required to seek additional funds from 
other sources not now identified.  There can be no assurance that the Company 
will be able to enter into the collaborative agreements or raise additional 
capital necessary to complete its clinical trials, obtain necessary 
regulatory approvals, or fully develop or commercialize its proposed product 
on acceptable terms.  In such event, if the Company was unable to obtain from 
alternative sources the substantial financing necessary on acceptable terms, 
it would be unable to complete the development or commercialize any products. 
Based on current forecasts, management believes the Company has sufficient 
cash to maintain its current level of operations until May 15, 1997.  These 
conditions raise substantial doubt about the Company's ability to continue 
operating as a going concern.  The accompanying financial statements do not 
include any adjustments that might result from the outcome of this 
uncertainty.

Management believes that the Company's future success is dependent on the 
ability to raise additional capital through a planned private placement.  The 
private placement is expected to close in May 1997.  Management believes that 
the proceeds from such private placement will be sufficient to maintain 
planned operations into 1998.  In addition, management believes it can obtain 
bridge financing from its majority shareholder to fund operations until the 
proceeds from the private placement are received.


[10] CHANGE IN FISCAL YEAR  (unaudited)

On January 31, 1997, the Company changed its fiscal year end from January 31 
to December 31.  The accompanying financial statements reflect the transition 
period from February 1, 1996 to December 31, 1996.  The following financial 
information reflects the comparable prior period, February 1, 1995 to 
December 31, 1995 (unaudited):

                      Revenue                     $        --
                      Loss from operations         (1,142,528)
                      Loss before income taxes     (1,071,392)
                      Net Loss                     (1,071,392)

	

[11] SUBSEQUENT EVENT 

On April 8, 1997, stockholders holding a majority of outstanding Common Stock 
consented to a one-for-fifteen reverse stock split.  The record date is April 
8, 1997 and the reverse stock split is expected to be effected in connection 
with the proposed private placement.  In the event that the private placement 
is not sufficient to meet certain objectives, the reverse stock split may not 
be effected.  In addition, the Board of Directors may abandon the reverse 
stock split without further action by the stockholders.

                                     F-6
<PAGE>

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of Endorex Corp.
(A Development Stage Enterprise):

We have audited the accompanying consolidated balance sheet of Endorex Corp. 
(formerly known as ImmunoTherapeutics, Inc.) (The "Company) (a development 
stage enterprise) as of December 31, 1996 and the related consolidated 
statements of operations,  stockholders' equity, and cash flows for the period 
from February 1, 1996 through December 31, 1996 and the period cumulative from 
inception (February 15, 1985) to December 31, 1996.  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 audit.  We did not audit the financial statements of Endorex Corp. for 
the period from inception to January 31, 1996.  Such statements are included 
in the cumulative totals from inception to December 31, 1996.  The total net 
loss from inception to January 31, 1996 reflects 81% of the cumulative total.  
Those statements were audited by other auditors whose report has been 
furnished to us and our opinion, insofar as it relates to amounts for the 
period from inception to January 31, 1996, included in the cumulative totals, 
is based solely on the report of the other auditors.

We conducted our audit in accordance with generally accepted auditing 
standards.  Those standards require that we plan and perform the audit to 
obtain reasonable assurance about whether the financial statements are free 
of material misstatement.  An audit includes examining, on a test basis, 
evidence supporting the amounts and disclosures in the financial statements.  
An audit also includes assessing the accounting principles used and 
significant estimates made by management, as well as evaluating the overall 
financial statement presentation.  We believe that our audit provides a 
reasonable basis for our opinion.

In our opinion, based on our audit and the report of other auditors, the 
consolidated financial statements referred to above present fairly, in all 
material respects, the financial position of Endorex Corp. as of December 31, 
1996, and the results of its operations and its cash flows for the period 
from February 1, 1996 through December 31, 1996 and the period cumulative 
from inception (February 15, 1985) to December 31, 1996, in conformity with 
generally accepted accounting principles.

The accompanying financial statements have been prepared assuming that the 
Company will continue as a going concern.  As discussed in Note 9 to the 
financial statements, the Company has suffered recurring losses from 
operations and has limited cash resources that raise substantial doubt about 
its ability to continue as a going concern.  Management's plans in regard to 
these matters are also described in Note 9.  The financial statements do not 
include any adjustments that might result from the outcome of this 
uncertainty.



COOPERS & LYBRAND L.L.P.

Chicago, Illinois
April 11, 1997
                                      F-7
<PAGE>


INDEPENDENT AUDITORS' REPORT



To the Stockholders and Board of Directors of Endorex Corp. 


We have audited the statements of operations, stockholders' equity, and cash 
flows of Endorex Corp. (formerly ImmunoTherapeutics, Inc.) (a development stage 
enterprise) for the year ended January 31, 1996 and the cumulative 
period from February 15, 1985 (date of inception)to January 31, 1996.  
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 audit.  

We conducted our audit in accordance with generally accepted auditing 
standards. Those standards require that we plan and perform the audit to 
obtain reasonable assurance about whether the financial statements are free 
of material misstatement. An audit includes examining, on a test basis, 
evidence supporting the amounts and disclosures in the financial statements. 
An audit also includes assessing the accounting principles used and 
significant estimates made by management, as well as evaluating the overall 
financial statement presentation. We believe that our audit provides a 
reasonable basis for our opinion.

In our opinion, based on our audit, the financial statements referred to above 
present fairly, in all material respects, the results of operations and cash 
flows of Endorex Corp. for the year ended January 31, 1996 and the cumulative 
period from February 15, 1985 (date of inception) to January 31, 1996, in 
conformity with generally accepted accounting principles.





MOORE STEPHENS,  P. C.
Certified Public Accountants
Cranford, New Jersey
March 15, 1996

                                      F-8
<PAGE>


Signatures

Pursuant to the requirements of Section 13 or 15(d) of the Securities and 
Exchange Act of 1934, the Registrant has duly caused this Report to be 
signed on its behalf by the undersigned, thereunto duly authorized.


                           ENDOREX CORP.                                     
                                                                  
                                                                  
                                /s/ Michael S. Rosen             
                           By:  Michael S. Rosen
                                President & CEO

                                /s/ David G. Franckowiak
                                David G. Franckowiak
                                Vice President, Finance and Administration
                                (principal financial and accounting officer)

March 10, 1998




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