As filed with the Securities and Exchange Commission on August 7, 2001

                                                          Registration No. _____
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM S-1
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933


                                      NEXLAND, INC.
                          (Name of Registrant in Our Charter)
          DELAWARE                        3570                   37-1356503
(State or Other Jurisdiction  (Primary Standard Industrial    (I.R.S. Employer
      of Incorporation         Classification Code Number)   Identification No.)
      or Organization)
                                                         GREGORY S. LEVINE
   1101 BRICKELL AVENUE                                 1101 BRICKELL AVENUE
  NORTH TOWER, SUITE 200                               NORTH TOWER, SUITE 200
   MIAMI, FLORIDA 33131                                 MIAMI, FLORIDA 33131
      (305) 358-7771                                      (305) 358-7771
(Address and telephone number                       (Name, address and telephone
       of Principal                                 number of agent for service)
   Executive Offices and
Principal Place of Business)

                                     Copies to:
       Clayton E. Parker, Esq.                    Ronald S. Haligman, Esq.
     Kirkpatrick & Lockhart LLP                  Kirkpatrick & Lockhart LLP
201 S. Biscayne Boulevard, Suite 2000      201 S. Biscayne Boulevard, Suite 2000
        Miami, Florida 33131                        Miami, Florida 33131
           (305) 539-3300                              (305) 539-3300
   Telecopier No.: (305) 358-7095              Telecopier No.: (305) 358-7095


      Approximate  date of commencement of proposed sale to the public:  AS SOON
AS PRACTICABLE AFTER THIS REGISTRATION STATEMENT BECOMES EFFECTIVE.

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

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

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

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




                        CALCULATION OF REGISTRATION FEE

===============================================================================================================
                                                                                    Proposed
                                                                     Proposed        Maximum
                                                                     Maximum        Aggregate      Amount of
Title of Each Class of                           Amount to be     Offering Price    Offering     Registration
Securities to be Registered                       Registered       Per Share(1)      Price(1)        Fee
- ---------------------------------------------------------------------------------------------------------------
                                                                                       
Common Stock, Par Value $0.0001 Per Share     13,673,814  Shares     $0.50          $6,836,907     $1,709.23
- ---------------------------------------------------------------------------------------------------------------
Total                                         13,673,814  Shares     $0.50          $6,836,907     $1,709.23
===============================================================================================================
(1)  Estimate solely for the purpose of calculating the registration fee pursuant to rule 457(c) under the
     Securities Act of 1933.  For the purposes of this table, we have used the average of the closing bid and
     asked prices as of August 2,2001.


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



                                    Subject to completion,  dated August 7, 2001

                                  NEXLAND, INC.

                        13,673,814 SHARES OF COMMON STOCK

      This  prospectus  relates  to the  resale  of up to  13,673,814  shares of
Nexland's common stock by certain persons who are, or will become,  stockholders
of Nexland.  Of that total,  a single  stockholder  will resell up to 10,000,000
shares of common stock in this offering that they received pursuant to an Equity
Line of  Credit.  Nexland  is not  selling  any  shares of common  stock in this
offering and  therefore  will not receive any proceeds  from this  offering.  We
will,  however,  receive proceeds from the sale of common stock under the Equity
Line of Credit.  All costs  associated with this  registration  will be borne by
Nexland. We have also agreed to pay Yorkville Advisors, LLC a fee of 8.4% of the
proceeds raised by us under the Equity Line of Credit.

      The shares of common stock are being offered for sale on a "best  efforts"
basis by the selling  stockholders at prices established on the Over-the-Counter
Bulletin Board during the term of this offering.  There are no minimum  purchase
requirements.  These prices will fluctuate based on the demand for the shares of
common stock.

      The selling stockholders consist of:

         o  Cornell  Capital  Partners,  L.P.,  which  intends  to  resell up to
            10,000,000  shares of common stock to be  purchased  under an Equity
            Line of Credit Agreement, dated March 19, 2001.

         o  Persia Consulting Group, Inc., which intends to resell up to 126,000
            shares of common stock.

         o  I-Medialink,  Ltd.,  which  intends to resell up to 15,000 shares of
            common  stock  previously   issued  in  connection  with  consulting
            services provided to our Company.

         o  Fred R.  Schmid and  Summit  Capital,  which  intend to resell up to
            389,173 shares of common stock previously  issued in connection with
            the acquisition of Windstar Resources, Inc.

         o  Brent  Nygaard,  who intends to resell up to 29,615 shares of common
            stock  previously  issued  in  connection  with the  acquisition  of
            Windstar Resources, Inc. and purchased in a private offering.

         o  Other selling  stockholders,  which intend to resell up to 3,114,026
            shares of common stock purchased in private offerings.

      Cornell Capital Partners,  L.P. is an "underwriter"  within the meaning of
the Securities  Act of 1933 in connection  with the resale of common stock under
the Equity Line of Credit  Agreement.  Cornell Capital  Partners,  L.P. will pay
Nexland 80% of the market price of Nexland's  common stock.  The 20% discount on
the  purchase of the common  stock to be received by Cornell  Capital  Partners,
L.P. will be an underwriting discount.

      Our common stock is quoted on the  Over-the-Counter  Bulletin  Board under
the symbol "XLND." On August 2, 2001, the last reported sale price of our common
stock on the Over-the-Counter Bulletin Board was $0.50 per share.

      THESE SECURITIES ARE SPECULATIVE AND INVOLVE A HIGH DEGREE OF RISK. PLEASE
REFER TO "RISK FACTORS" BEGINNING ON PAGE 6.

                           PRICE TO PUBLIC*     PROCEEDS TO SELLING SHAREHOLDERS
         Per share             $0.50                      $6,836,907
                               -----                      ----------
         TOTAL                 $0.50                      $6,836,907
                               =====                      ==========

- -----------------------
*     This includes  the resale  of 10,000,000 shares of common stock by Cornell
Capital Partners, L.P. All proceeds from the resale of these shares will be paid
to the selling stockholders.

      Except for Cornell  Capital  Partners,  L.P.,  which is an  underwriter in
connection  with the resale of common stock under the Equity Line of Credit,  no
other underwriter or any other person has been engaged to facilitate the sale of
shares of common stock in this offering.  This offering will terminate 24 months
after the  accompanying  registration  statement  is declared  effective  by the
Securities and Exchange Commission.  None of the proceeds from the sale of stock
by the  selling  stockholders  will be placed in  escrow,  trust or any  similar
account.

      THE SECURITIES AND EXCHANGE  COMMISSION  AND STATE  SECURITIES  REGULATORS
HAVE NOT APPROVED OR  DISAPPROVED  OF THESE  SECURITIES,  OR  DETERMINED IF THIS
PROSPECTUS  IS TRUTHFUL OR  COMPLETE.  ANY  REPRESENTATION  TO THE CONTRARY IS A
CRIMINAL OFFENSE.

                The date of this prospectus is ______ ___, 2001.



                                TABLE OF CONTENTS


PROSPECTUS SUMMARY.............................................................1
RISK FACTORS...................................................................3
FORWARD-LOOKING STATEMENTS....................................................15
SELLING STOCKHOLDERS..........................................................16
USE OF PROCEEDS...............................................................18
DILUTION......................................................................18
DIVIDEND POLICY...............................................................18
CAPITALIZATION................................................................18
SELECTED CONSOLIDATED FINANCIAL DATA..........................................19
EQUITY LINE OF CREDIT.........................................................20
PLAN OF DISTRIBUTION..........................................................22
MANAGEMENT'S DISCUSSION AND ANALYSIS  OF FINANCIAL CONDITION
      AND RESULTS OF OPERATIONS...............................................23
DESCRIPTION OF BUSINESS.......................................................28
DESCRIPTION OF PROPERTY.......................................................32
LEGAL PROCEEDINGS.............................................................32
MANAGEMENT....................................................................32
PRINCIPAL SHAREHOLDERS........................................................39
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS................................41
COMPARATIVE STOCK PERFORMANCE.................................................43
MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S  COMMON EQUITY
      AND OTHER SHAREHOLDER MATTERS...........................................44
DESCRIPTION OF SECURITIES.....................................................45
EXPERTS.......................................................................46
LEGAL MATTERS.................................................................46
AVAILABLE INFORMATION.........................................................46
FINANCIAL STATEMENTS.........................................................F-1

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

      We intend to  distribute to our  shareholders  annual  reports  containing
audited financial  statements.  Our audited financial  statements for the fiscal
year December 31, 2000 were contained in our Annual Report on Form 10-K.

                                        i




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



                               PROSPECTUS SUMMARY


                                   OUR COMPANY

      We believe that participation in the emerging  Internet-based  economy and
realization of the benefits and efficiencies facilitated by new Internet-enabled
business applications are becoming increasingly important for the small business
office market, as well as the Internet service providers and telephone companies
which  provide  Internet  service  to them.  The small  business  office  market
includes  small  businesses,  home  offices and remote  offices.  We believe the
Internet  allows these  businesses to communicate  more  effectively  with their
suppliers and customers and to access and share  critical  business  information
both  internally  and  externally.  Overall,  we believe  the  Internet  and the
business  applications enabled by the Internet present tremendous  opportunities
for businesses to improve communications,  collaborate with partners,  suppliers
and  customers,   perform  important  processes  online  and  realize  cost  and
operational efficiencies that may position them to compete more effectively with
organizations that have greater resources and market presence.

      Worldwide,  there is an increasing  demand for broadband  access services.
The  Internet is  becoming  increasingly  popular to  consumers  for  conducting
business and personal pursuits. Consequently,  consumers are seeking high-speed,
low-cost  solutions  that enable them to benefit from  advances in data transfer
speed. We believe that many small business offices have addressed their Internet
access problems with either inefficient or costly alternatives.

      Our solution to these  problems is our Internet  Sharing Box (ISB) product
line. All of the ISB products  allow  multiple users in an office,  workplace or
home to simultaneously  share the same Internet connection while optimizing each
user's  access  speed,  as well as providing  firewall  security  protection  to
prevent any unwanted  access to the local network.  Our products are designed to
support multiple operating systems such as Windows,  Macintosh,  UNIX and Linux,
while  providing  network  security  during the delivery and receipt of Internet
data packets.

      Our products are designed to be compatible with traditional  telephone and
data   connections   that  operate  at  slow  speeds,   as  well  as  high-speed
technologies, including integrated services digital networks, digital subscriber
lines and cable modems. In addition,  our products extend the benefits of analog
technology  by enabling  multiple  users to access the  Internet  simultaneously
through  regular  telephone lines and analog modems at up to 30 times the access
speed of a single  analog  connection.  Our  products  offer the  following  key
benefits:

    o   Efficient shared Internet access for an entire office;
    o   Ease of installation and use;
    o   High-speed access;
    o   Low cost of ownership;
    o   Expandability and compatibility;
    o   Firewall protection; and
    o   Virtual private networks.

      We primarily  market and sell our products  through  North  American-based
Internet service providers, value-added resellers and telephone companies.

                                    ABOUT US

      Our  principal  office is located at 1101  Brickell  Avenue,  North Tower,
Suite 200, Miami,  Florida 33131. Our telephone number is (305) 358-7771.  For a
copy of this  prospectus,  please  contact us at the above address and telephone
number.

                                       1
- --------------------------------------------------------------------------------

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

                                  THE OFFERING

      This offering relates to the resale of common stock by certain persons who
are, or will  become,  stockholders  of our  Company.  The selling  stockholders
consist of:

      o     Cornell  Capital  Partners,  L.P.,  which  intends  to  resell up to
            10,000,000  shares of common stock to be issued under an Equity Line
            of Credit Agreement, dated March 19, 2001.

      o     Persia Consulting Group, Inc., which intends to resell up to 126,000
            shares of common stock.

      o     I-Medialink,  Ltd.,  which  intends to resell up to 15,000 shares of
            common  stock  previously   issued  in  connection  with  consulting
            services provided to our Company.

      o     Fred R.  Schmid and  Summit  Capital,  which  intend to resell up to
            389,173 shares of common stock previously  issued in connection with
            the acquisition of Windstar Resources, Inc.

      o     Brent  Nygaard,  who intends to resell up to 29,615 shares of common
            stock  previously  issued  in  connection  with the  acquisition  of
            Windstar Resources, Inc. and purchased in a private offering.

      o     Other  selling  stockholders,  who intend to resell up to  3,114,026
            shares of common stock purchased in private offerings.

      Pursuant  to the  Equity  Line  of  Credit,  we  may,  at our  discretion,
periodically  issue and sell to Cornell Capital Partners,  L.P. shares of common
stock for a total purchase price of $5.0 million. Cornell Capital Partners, L.P.
will  purchase the shares of common  stock for a 20% discount to the  prevailing
market price of our common stock.  Cornell  Capital  Partners,  L.P.  intends to
resell  any  shares  purchased  under  the  Equity  Line of  Credit  at the then
prevailing market price.  This prospectus  relates to the shares of common stock
to be issued under the Equity Line of Credit.

COMMON STOCK OFFERED                       13,673,814 shares    by    selling
                                           stockholders

OFFERING PRICE                             Market price

COMMON STOCK OUTSTANDING BEFORE THE        36,153,385 shares
OFFERING1

USE OF PROCEEDS                            We will not receive  any  proceeds of
                                           the  shares  offered  by the  selling
                                           stockholders. Any proceeds we receive
                                           from the sale of common  stock  under
                                           the  Equity  Line of  Credit  will be
                                           used for general corporate purposes.

RISK FACTORS                               The securities offered hereby involve
                                           a high  degree of risk and  immediate
                                           substantial   dilution.   See   "Risk
                                           Factors" and "Dilution."

OVER-THE-COUNTER BULLETIN BOARD SYMBOL     XLND


- -------------------------
1      This table  excludes  4,399,179  options and  3,089,184  warrants to
      purchase shares of our Company's common stock. The 3,089,184 warrants that
      our  Company  previously  granted  expire on August 15,  2001 and  include
      1,489,184  warrants  that  have an  exercise  price of $2.50  per share of
      common stock and 1,600,000  warrants that have an exercise  price of $5.00
      per share of common stock.

                                       2
- --------------------------------------------------------------------------------



                                  RISK FACTORS

      Our  Company is subject to various  risks  which may  materially  harm our
business,  financial  condition and results of operations.  YOU SHOULD CAREFULLY
CONSIDER THE RISKS AND  UNCERTAINTIES  DESCRIBED BELOW AND THE OTHER INFORMATION
IN THIS FILING BEFORE  DECIDING TO PURCHASE OUR COMMON STOCK.  THESE ARE NOT THE
ONLY  RISKS  AND  UNCERTAINTIES   THAT  WE  FACE.  IF  ANY  OF  THESE  RISKS  OR
UNCERTAINTIES  ACTUALLY OCCUR,  OUR BUSINESS,  FINANCIAL  CONDITION OR OPERATING
RESULTS  COULD BE  MATERIALLY  HARMED.  IN THAT CASE,  THE TRADING  PRICE OF OUR
COMMON STOCK COULD DECLINE AND YOU COULD LOSE ALL OR PART OF YOUR INVESTMENT.


                          RISKS RELATED TO OUR BUSINESS

WE HAVE HISTORICALLY LOST MONEY AND LOSSES MAY CONTINUE IN THE FUTURE

      We have  historically lost money. For the year ended December 31, 2000 and
the year ended  December 31, 1999, we sustained  losses of $2.9 million and $0.1
million,  respectively.   Future losses are likely to occur.  Our independent
auditors  have noted that our  Company  may not have  significant  cash or other
material  assets to cover its  operating  costs and to allow it to continue as a
going  concern.  Our ability to obtain  additional  funding will  determine  our
ability  to  continue  as  a  going  concern.  Accordingly,  we  may  experience
significant  liquidity  and  cash  flow  problems  if we are not  able to  raise
additional capital as needed and on acceptable terms. No assurances can be given
that we will be successful in reaching or maintaining profitable operations.

WE NEED TO RAISE ADDITIONAL CAPITAL TO FINANCE OPERATIONS

      We have relied on significant  external  financing to fund our operations.
Such financing has  historically  come from a combination of borrowings from and
sale of common stock to third parties and funds provided by certain officers and
directors.  We may  need to raise  additional  capital  to fund our  anticipated
operating  expenses and future  expansion.  We cannot assure you that  financing
whether from external  sources or related parties will be available if needed or
on  favorable  terms.  The sale of our common  stock to raise  capital may cause
dilution  to  our  existing  shareholders.  Our  inability  to  obtain  adequate
financing will result in the need to curtail business  operations.  Any of these
events  would be  materially  harmful to our  business and may result in a lower
stock price.

WE HAVE  BEEN THE  SUBJECT  OF A GOING  CONCERN  OPINION  FROM  OUR  INDEPENDENT
AUDITORS

      Our  independent  auditors  have added an  explanatory  paragraph to their
audit opinions issued in connection with the 2000 and 1999 financial  statements
which states that our Company may not have  significant  cash or other  material
assets  to cover its  operating  costs  and to allow it to  continue  as a going
concern.  Our ability to obtain additional funding will determine our ability to
continue  as a going  concern.  Our  financial  statements  do not  include  any
adjustments that might result from the outcome of this uncertainty.

WE HAVE BEEN AND CONTINUE TO BE SUBJECT TO A WORKING CAPITAL DEFICIT AND
ACCUMULATED DEFICIT

      We had a working  capital  deficit  of $0.6  million  and $0.2  million at
December 31, 2000 and 1999, respectively.  We had an accumulated deficit of $3.2
million  and $0.3  million at  December  31,  2000 and 1999,  respectively.  Our
ability to obtain additional funding will determine our ability to continue as a
going concern.  Accordingly,  we may experience  significant  liquidity and cash
flow  problems if we are not able to raise  additional  capital as needed and on
acceptable  terms.  No  assurances  can be given that we will be  successful  in
reaching or maintaining profitable operations.

OUR COMMON STOCK MAY BE AFFECTED BY LIMITED TRADING VOLUME AND MAY FLUCTUATE
SIGNIFICANTLY

      There has been a limited  public market for our common stock and there can
be no assurance that an active trading market for our common stock will develop.
As a result,  this could adversely affect our shareholders'  ability to sell our
common  stock in short time  periods,  or possibly at all.  Our common stock has
experienced,  and is likely to experience in the future,  significant  price and



                                       3



volume fluctuations, which could adversely affect the market price of our common
stock without regard to our operating performance.  In addition, we believe that
factors such as quarterly  fluctuations in our financial results,  announcements
by our  competitors  and changes in the overall  economy or the condition of the
financial  markets  could  cause  the  price of our  common  stock to  fluctuate
substantially.

WE HAVE BEEN IN BUSINESS FOR A SHORT PERIOD OF TIME

      Because  we have been in  business  for a short  period of time,  there is
limited  information  upon which  investors can evaluate our  business.  We were
incorporated on December 4, 1994 but did not begin significant  operations until
the third  quarter of 1999.  You should  consider the  likelihood  of our future
success to be highly  speculative in view of our limited operating  history,  as
well as the complications frequently encountered by other companies in the early
stages  of  development,   particularly  companies  in  the  highly  competitive
technology industry.

WE HAVE HAD A HISTORY OF A LIMITED CUSTOMER BASE AND THIS MAY CONTINUE

      At present,   our customer base consists  primarily of Internet service
providers,  telephone  companies,  and  value-added  resellers.  Our  ability to
operate depends on increasing our customer base and achieving  sufficient  gross
profit  margins.  We  cannot  assure  you that we will be able to  increase  our
customer base or to operate  profitably.  If any of our major  customers stop or
delay their purchases of our products,  our revenue and  profitability  would be
adversely  affected.  We anticipate that sales of our products to relatively few
customers will continue to account for a significant  portion of our revenue. In
1999, sales to three customers accounted for 60% of our revenue,  while in 2000,
sales to 10  customers  accounted  for 53% of our  revenue.  If these  customers
cancel or delay their purchase orders,  our revenue may decline and the price of
our common stock may fall. We cannot assure you that our current  customers will
continue  to place  orders  with us,  that  orders by  existing  customers  will
continue  at the  levels of  previous  periods or that we will be able to obtain
orders from new customers.  Although our financial  performance depends on large
orders  from  a few  key  customers  and  resellers,  we  do  not  have  binding
commitments from any of them.

WE MAY BE HARMED BY IMPORT RESTRICTIONS

      Our imported  materials are subject to certain quota restrictions and U.S.
customs  duties,  which are a material part of our cost of goods.  A decrease in
quota  restrictions  or an increase in customs duties could harm our business by
making needed materials scarce or by increasing the cost of such materials.

WE MAY BE EXPOSED TO INTERNATIONAL BUSINESS AND CURRENCY FLUCTUATIONS

      Although we are not  dependent on  international  sales for a  substantial
amount of our revenue (10% of total revenue in 1999 and in 2000),  we still face
the risks of international  business and associated currency  fluctuations,
which  might  adversely  affect  our  operating  results.  These  risks  include
potential  regulation  of  our  technology  by  foreign   governments,   general
geopolitical  risks associated with political and economic  instability,
changes in diplomatic  and trade  relationships,  and foreign laws affecting the
Internet generally.  Our risks of doing business abroad also include our ability
to develop and maintain  distribution  relationships  on favorable terms. To the
extent we are unable to  favorably  renew our  distribution  agreements  or make
alternative   arrangements,   revenue  may  decrease   from  our   international
operations. In addition, delays in deliveries from our component suppliers could
cause our revenue to decline and adversely affect our results of operations.

OUR COMMON STOCK MAY BE DEEMED TO BE "PENNY STOCK"

      Our common stock may be deemed to be "penny stock" as that term is defined
in Rule 3a51-1  promulgated  under the  Securities  Exchange Act of 1934.  Penny
stocks are stock:

      o     With a price of less than $5.00 per share;

      o     That are not traded on a "recognized" national exchange;

      o     Whose prices are not quoted on the Nasdaq automated quotation system
            (Nasdaq  listed stock must still have a price of not less than $5.00
            per share); or

      o     In issuers with net  tangible  assets less than $2.0 million (if the
            issuer has been in continuous operation for at least three years) or
            $5.0 million (if in continuous operation for less than three years),
            or with  average  revenues  of less than $6.0  million  for the last
            three years.

                                       4


      Broker/dealers  dealing in penny stocks are required to provide  potential
investors with a document  disclosing  the risks of penny stocks.   Moreover,
broker/dealers  are required to determine whether an investment in a penny stock
is a suitable  investment for a prospective  investor.  These  requirements  may
reduce  the  potential  market for our common  stock by  reducing  the number of
potential investors. This may make it more difficult for investors in our common
stock to resell  shares to third parties or to otherwise  dispose of them.  This
could cause our stock price to decline.

OUR STOCK PRICE COULD DECLINE DUE TO FLUCTUATIONS IN THE DEMAND FOR OUR PRODUCTS
AND GENERAL ECONOMIC CONDITIONS

      Fluctuations  in consumer  demand and the timing and amount of orders from
key  customers  contribute  to the  variability  of our  operating  results.  In
addition, any general economic downturn, whether real or perceived, could change
consumer  spending habits and decrease  demand for our products.  As a result of
these and other factors,  our operating  results may fall below market analysts'
expectations in some future quarters, and our stock price may decline.

      We are  subject to all of the  substantial  risks  inherent in an Internet
related business, any one of which may harm our ability to operate successfully.
These include, but are not limited to:

      o     Our inability to attract or retain customers;

      o     Our failure to anticipate and adapt to a developing market;

      o     Our inability to upgrade and develop competitive products; and

      o     Technical difficulties with product development.

      In  addition,  we  believe  that many  potential  customers  in our target
markets  are not fully  aware of the need for  Internet  security  products  and
services.   Historically,  only  enterprises  with  substantial  resources  have
developed or purchased Internet security solutions.  Also, there is a perception
that Internet security is costly and difficult to implement.  Therefore, we will
not succeed unless we can educate our target markets about the need for Internet
security  and  convince  potential  customers  of our  ability to  provide  this
security in a cost-effective and easy-to-use manner. Although we have spent, and
will continue to spend,  considerable  resources  educating  potential customers
about the need for  Internet  security  and the  benefits  of our  products  and
services, our efforts may be unsuccessful.

WE HAVE A  SUBSTANTIAL  AMOUNT OF STOCK THAT WILL  BECOME  AVAILABLE  FOR RESALE
UNDER RULE 144,  WHICH MAY HAVE AN ADVERSE  EFFECT ON THE MARKET AND OUR ABILITY
TO OBTAIN EQUITY FINANCING

      As of July 2, 2001, we have issued and  outstanding  36,153,385  shares of
common stock of which 32,804,652 shares are "restricted securities" as that term
is defined under Rule 144 promulgated  under the Securities Act. Future sales of
the restricted shares may be made under Rule 144. Such sales may have an adverse
effect on the then prevailing market price of the common stock, adversely affect
our ability to obtain future financing in the capital markets,  and may create a
potential market overhang.

OUR ARTICLES OF INCORPORATION ALLOW AUTHORIZATION AND DISCRETIONARY  ISSUANCE OF
BLANK CHECK  PREFERRED  STOCK WHICH COULD DELAY,  DETER,  OR PREVENT A TAKEOVER,
MERGER OR CHANGE OF CONTROL AND MAY PREVENT YOU FROM REALIZING A PREMIUM RETURN

      Our Articles of  Incorporation  authorize  the issuance of "blank  check,"
preferred  stock.  The  Board  of  Directors  is  empowered,     without
shareholder  approval,  to designate  and issue  additional  series of preferred
stock with dividend, liquidation,  conversion, voting or other rights, including
the right to issue  convertible  securities  with no  limitations on conversion.
These designations and issuances, could:

      o     Adversely  affect the voting power or other rights of the holders of
            our common stock.

      o     Substantially dilute the common shareholder's interest.

      o     Depress the price of our common stock.

      o     Delay,  deter,  or prevent a merger,  takeover  or change in control
            without any action by the shareholders.

                                       5


OUR BUSINESS PLAN  CONTEMPLATES  FUTURE  INTERNATIONAL  OPERATIONS BUT THERE ARE
NUMEROUS  RISKS AND  UNCERTAINTIES  IN OFFERING  PRODUCTS  OUTSIDE OF THE UNITED
STATES

      We intend to expand into  international   markets.  We currently have a
technology sharing business relationship with Nexland France, which precludes us
from marketing in Europe. We cannot be sure that we will be able to successfully
sell our  products or  adequately  maintain  operations  outside  North or South
America.  In addition,  there are certain risks inherent in operating a business
internationally. These include:

      o     Unexpected changes in regulatory requirements;

      o     Ability  to  secure  and   maintain  the   necessary   physical  and
            telecommunications infrastructure;

      o     Challenges in staffing and managing foreign operations; and

      o     Employment laws and practices in foreign countries.

      Any of these could adversely affect our proposed international operations.
Furthermore,  some foreign  governments  have enforced laws and  regulations  on
content  distributed  over the  Internet  that are more  restrictive  than those
currently  in place in the United  States.  In  addition,  companies  located in
Taiwan perform our  manufacturing.  The current political tension between Taiwan
and  Mainland   China  may  impair  our  ability  to  import  product  from  our
manufacturers.  Anyone  or more of these  factors  could  adversely  affect  our
contemplated  future   international  operations,  and  consequently,  our
business.

WE MAY BE UNABLE TO PROTECT  OUR  INTELLECTUAL  PROPERTY  RIGHTS OR TO  CONTINUE
USING  INTELLECTUAL  PROPERTY  THAT WE LICENSE FROM  OTHERS;  WE MAY ALSO BE THE
SUBJECT OF INTELLECTUAL PROPERTY INFRINGEMENT CLAIMS

      We rely and intend to rely on a combination of pending patents, copyright,
trademark,  service mark, and trade secret laws and contractual  restrictions to
establish  and  protect  certain  of our  proprietary  rights.  We have a patent
pending  for  certain  technology,  which is  included in our family of Internet
sharing products.  There can be no assurance that we will be able to obtain such
protection.  Despite our efforts to protect our  proprietary  rights,  we cannot
assure you that  unauthorized  parties will not copy or otherwise obtain and use
our data or technology or will not  independently  develop  similar or competing
technology.   We  cannot  assure  you  that  these   precautions   will  prevent
misappropriation  or  infringement  of  our  intellectual  property.  Monitoring
unauthorized use of our products is difficult, and we cannot assure you that the
steps  we  have  taken  will  prevent  misappropriation  of  our  technology  or
intellectual property,  particularly in foreign countries where the laws may not
protect our proprietary rights as fully as in the United States.

      Our  industry  is  characterized  by the  existence  of a large  number of
patents and frequent claims and related  litigation  regarding  patent and other
intellectual  property  rights.  In  particular,  leading  companies in the data
communications  and networking  markets have extensive  patent  portfolios  with
respect to modem and networking  technology.  From time to time,  third parties,
including  these  leading  companies,  have  asserted  and may assert  exclusive
patent,   copyright,   trademark  and  other  intellectual  property  rights  to
technologies  and related  standards that are important to us. We expect that we
may  increasingly be subject to  infringement  claims as the numbers of products
and competitors in the office market for shared  Internet access  solutions grow
and the  functionality of products  overlaps.  As of the date of this filing, we
have not been the recipient of any such claims.

      We may in the future initiate  claims or litigation  against third parties
for  infringement of our proprietary  rights to determine the scope and validity
of our proprietary rights. Any such claims, with or without merit, could be time
consuming, result in costly litigation and diversion of technical and management
personnel,  or  require us to develop  non-infringing  technology  or enter into
royalty or  licensing  agreements.  Such  royalty or  licensing  agreements,  if
required, may not be available on acceptable terms, if at all. In the event of a
successful  claim of  infringement  and our  failure  or  inability  to  develop
non-infringing  technology or license the proprietary  rights on a timely basis,
our business would be harmed.

BECAUSE OF THE UNCERTAINTY ASSOCIATED WITH UNPROVEN BUSINESS MODELS, WE MAY BE
UNABLE TO ACHIEVE WIDESPREAD MARKET ACCEPTANCE

      Since our business  model is relatively  new and  unproven,  we may not be
able to anticipate  or adapt to a developing  market.  In addition,  our success
will depend upon the widespread  commercial acceptance of shared Internet access
products in the office and home markets.  Businesses have only recently begun to
deploy shared Internet access products, and the market for these products is not
fully developed.  If single Internet access devices  currently  utilized by many

                                       6


offices are deemed sufficient even though they do not enable shared access, then
the market  acceptance  of our products may be slower than  expected.  Potential
users of our products may have concerns  regarding  the  security,  reliability,
cost, ease of use and capability of our products.  We cannot accurately  predict
the future growth rate or the ultimate size of the office or home markets.

WE CANNOT BE CERTAIN THAT WE WILL BE ABLE TO COMPETE WITH SIGNIFICANT PRICING
PRESSURE BY OUR COMPETITORS

      As a result  of  increased  competition  in our  industry,  we  expect  to
encounter  significant  pricing  pressure.  We cannot be certain that we will be
able to offset the effects of any price  reductions  we may be forced to give to
our customers or that we will have the resources to compete successfully.

OUR BUSINESS WILL BE ADVERSELY AFFECTED IF WE LOSE MARKET SHARE

      We compete in a new, rapidly evolving and highly  competitive  market.  We
expect  competition  to persist and  intensify  in the  future.  Our current and
potential competitors offer a variety of competitive products,  including shared
Internet access products offered by RAMP Networks,  Flowpoint,  Intel,  Netopia,
Watchguard,  Netscreen,  Nortel, Cisco,  Sonicwall,  Linksys, Cayman Systems and
others, and high-end networking  equipment offered by companies such as 3Com and
Nortel.

      Many of our  competitors  are  substantially  larger  than we are and have
significantly greater financial, sales, marketing, technical,  manufacturing and
other resources and more established  distribution  channels.  These competitors
may be able to respond more quickly to new or emerging  technologies and changes
in  customer  requirements  or  devote  greater  resources  to the  development,
promotion  and  sale of their  products  than we can.  Furthermore,  some of our
competitors   may  make   strategic   acquisitions   or  establish   cooperative
relationships  to  increase  their  ability  to  rapidly  gain  market  share by
addressing the needs of our prospective  customers.  These competitors may enter
our  existing  or future  markets  with  solutions  that may be less  expensive,
provide higher performance or additional  features or be introduced earlier than
our  solutions.  Given the  market  opportunity  in the shared  Internet  access
market,  we also  expect that other  companies  may enter our market with better
products and technologies.  If any technology is more reliable, faster, and less
expensive or has other  advantages over our technology,  then the demand for our
products and services would decrease, which would seriously harm our business.

      We expect our  competitors to continue to improve the performance of their
current  products  and  introduce  new  products  and  technologies  as industry
standards and customer  requirements evolve. These new products and technologies
could  supplant  or  provide  lower cost  alternatives  to our  products.  To be
competitive,  we must continue to invest  significant  resources in research and
development, sales and marketing, and customer support.

      Increased  competition  is likely to result in price  reductions,  reduced
gross margins, longer sales cycles, and loss of market share, any of which would
seriously harm our business and results of operations.

      The  market for shared  Internet  access  solutions  is  characterized  by
rapidly changing  technologies and short product life cycles. Our future success
will depend in large part upon our ability to:

      o     Identify and respond to emerging technological trends in the market;

      o     Develop and maintain competitive products;

      o     Enhance   our   products   by  adding   innovative   features   that
            differentiate our products from those of our competitors;

      o     Bring  products  to  market  on a timely  basis  and at  competitive
            prices;

      o     Respond  effectively  to new  technological  changes or new  product
            announcements by others; and

      o     Respond to emerging broadband access technologies.

      The  technical  innovations  required  for us to  remain  competitive  are
inherently complex,  require long development cycles, and are dependent, in some
cases,  on sole source  suppliers.  We will be required to continue to invest in
research  and  development  in order to  attempt to  maintain  and  enhance  our
existing  technologies and products,  but we may not have the funds available to

                                       7


do so. Even if we have  sufficient  funds,  these  investments may not serve the
needs of customers or be compatible with changing technological  requirements or
standards.   Most  development   expenses  are  incurred  before  the  technical
feasibility  or  commercial  viability  of  new  or  enhanced  products  can  be
ascertained.  Revenue from future  products or product  enhancements  may not be
sufficient to recover the associated development costs.

WE HAVE LIMITED MARKETING AND SALES CAPABILITY

      Because of our limited  working  capital in the past,  we have not had the
resources to fully  implement  our  marketing  and sales  strategy.  In order to
increase our  revenues,  we intend to implement a marketing and sales force with
technical expertise and marketing capability.  There can be no assurance that we
will be able to:

      o     Establish and develop such a sales force;

      o     Gain market acceptance for our products;

      o     Obtain and retain qualified sales personnel on acceptable terms; and

      o     Meet our proposed marketing schedules or plans.

      To the extent that we arrange with third  parties to market our  products,
the success of such products may depend on the efforts of such third parties.

OUR EXECUTIVE OFFICERS,  DIRECTORS AND PRINCIPAL SHAREHOLDERS,  TOGETHER, MAY BE
ABLE TO  EFFECTIVELY  EXERCISE  CONTROL OVER ALL MATTERS  SUBMITTED TO A VOTE OF
SHAREHOLDERS

      Our executive officers, directors, and principal shareholders beneficially
own, in the aggregate,  approximately  81% of our  outstanding  shares of common
stock.  These  shareholders,  if acting  together,  will be able to  effectively
control most matters requiring approval by our shareholders.  These shareholders
can  designate  the  members  of our  Board  of  Directors  and can  decide  our
operations  and business  strategy.  You may disagree  with these  shareholders'
decisions.  Even if you do not like the members of our Board of  Directors,  you
will not be able to remove them from office. Additionally,  these members of our
Board of Directors would be able to significantly influence a proposed amendment
to our  charter,  a merger  proposal,  a proposed  sale of assets or other major
corporate transaction or a non-negotiated  takeover attempt. Their influence may
not be beneficial to you. If they prevent or delay a merger or takeover, you may
not realize the premium return that shareholders may realize in conjunction with
corporate takeovers. Moreover, there are no preemptive rights in connection with
our common stock. Finally, cumulative voting in the election of our Directors is
not provided for. Accordingly, the holders of a majority of the shares of common
stock,  present  in  person  or by  proxy,  will  be able  to  elect  all of our
Directors.

WE HAVE NOT PAID NOR DO WE EXPECT TO PAY DIVIDENDS IN THE NEAR FUTURE

      It is not  anticipated  that we will pay any dividends on our common stock
in the future.  The Board of  Directors  intends to follow a policy of retaining
earnings, if any, for use in our business operations. As a result, the return on
your  investment in us will depend upon any  appreciation in the market price of
the common stock.

THE INSIDE SHAREHOLDERS RECEIVED SHARES FOR LESS CONSIDERATION THAN YOU ARE
ASKED TO PAY

      The number of shares of common  stock  issued to our present  shareholders
for cash,  property and consulting  services was arbitrarily  determined and was
not the product of arm's length transactions.  The inside shareholders  received
shares  of our  common  stock  from  $0.0104  to  $0.1223  per  share,  which is
substantially less than you might pay.

THE OFFICERS AND DIRECTORS MAY BE ENTITLED TO INDEMNIFICATION FOR SECURITIES
LIABILITIES BY OUR COMPANY RESULTING IN SUBSTANTIAL EXPENDITURES FOR US AND
PREVENTING ANY RECOVERY FROM OFFICERS AND DIRECTORS

      Our Articles of Incorporation  provide that we may indemnify any Director,
officer,  agent,  and/or employee as to those liabilities and on those terms and
conditions as are specified in the Delaware  Business  Corporation Act. Further,
we may purchase and maintain  insurance on behalf of any such persons whether or
not the  corporation  would have the power to indemnify  such person against the
liability   insured   against.   The  foregoing   could  result  in  substantial
expenditures  by us and  prevent  any  recovery  from our  Directors,  officers,
agents,  and employees for losses  incurred by us as a result of their  actions.


                                       8


Further, we have been advised that in the opinion of the Securities and Exchange
Commission,  indemnification  is  against  public  policy  as  expressed  in the
Securities Act of 1933, as amended, and is, therefore, unenforceable.

WE HAVE  EXPERIENCED  NEGATIVE  CASH FLOW WHICH COULD RESULT IN OUR INABILITY TO
FUND PROGRAMS AND CREATE A NEED FOR ADDITIONAL FINANCING

      Since inception,  we have  experienced  negative cash flow from operations
and we expect to continue to experience  negative cash flow from  operations for
the  foreseeable  future.    Therefore,   we have relied solely on limited
revenues,  shareholder  loans and the issuances of equity securities to fund our
operations.  In particular, we may need to raise additional funds, especially if
our  estimates  of  revenue,   working   capital  and/or   capital   expenditure
requirements  change  or prove  inaccurate  or in  order  for us to  respond  to
technological  or  marketing  hurdles  or to  take  advantage  of  unanticipated
opportunities.  We cannot be certain  that  additional  financing,  through  the
issuance of equity securities or otherwise, will be available to us on favorable
terms when required, or at all. If adequate funds are not available,  or are not
available on acceptable  terms,  we may not be able to take  advantage of market
opportunities,   develop  new  products  or  otherwise  respond  to  competitive
pressures  which  could  adversely  affect our  ability to achieve  and  sustain
positive cash flow and profitability in the future.

WE DEPEND ON CONTRACT  MANUFACTURERS  FOR SUBSTANTIALLY ALL OF OUR MANUFACTURING
REQUIREMENTS;  THE  INABILITY OF OUR CONTRACT  MANUFACTURERS  TO PROVIDE US WITH
ADEQUATE  SUPPLIES OF HIGH  QUALITY  PRODUCTS OR THE LOSS OF ANY OF OUR CONTRACT
MANUFACTURERS  WOULD  CAUSE A DELAY IN OUR  ABILITY TO FULFILL  ORDERS  WHILE WE
OBTAIN A REPLACEMENT MANUFACTURER

      We have developed an outsourced contract manufacturing  capability for the
production of our  products.   Our primary   relationship   with our
contract  manufacturers has been accomplished  through Smerwick,  Ltd., our Hong
Kong affiliate located in Taiwan.  We rely on contract  manufacturers to procure
components,  assemble,  test and package our products.  We rely primarily on one
contract manufacturer for all of our product manufacturing and assembly,  and if
we cannot obtain its services, we may not be able to ship products.

      We outsource all of our hardware  manufacturing and assembly  primarily to
one manufacturer and assembly house. We employ Smerwick,  Ltd. to coordinate all
manufacturing and packaging with this  manufacturer.  We do not have a long term
manufacturing  contract with this  manufacturer.  To date, this manufacturer has
produced products with acceptable  quality,  quantity and cost, but there can be
no  assurance  it will be able or  willing  to  meet  our  future  demands.  Our
operations could be disrupted if we have to switch to a replacement vendor or if
our hardware  supply is  interrupted  for an extended  period.  While we believe
there are alternative  manufacturing  companies available at competitive prices,
any   interruption   in  the  operations  of  one  or  more  of  these  contract
manufacturers or delays in their shipment of products would adversely affect our
ability to meet scheduled  product  deliveries to our customers and could result
in a loss in customer orders and revenue.

      We intend to introduce  new products  and product  enhancements  that will
require us to rapidly achieve volume production by coordinating our efforts with
those of our suppliers and contract manufacturers. The inability of our contract
manufacturers  to provide us with adequate  supplies of high quality products or
the loss of any of our contract manufacturers would cause a delay in our ability
to fulfill orders while we obtain a replacement  manufacturer.  In addition, our
inability to accurately forecast the actual demand for our products could result
in supply,  manufacturing or testing  capacity  constraints.  These  constraints
could  result in delays in the  delivery of our products or the loss of existing
or potential customers.

      Although we perform random spot testing on manufactured  products, we rely
on our contract  manufacturers for assembly and primary testing of our products.
Any product shortages or quality assurance  problems could increase the costs of
manufacturing, assembling or testing our products.

IF WE FAIL TO DEVELOP AND EXPAND OUR  DISTRIBUTION  CHANNELS OUR  BUSINESS  WILL
SUFFER

      Our product  distribution  strategy  focuses  primarily on  continuing  to
develop and expand our  distribution    channels    through    Internet
service  providers, value-added resellers,  and telephone companies. If we
fail to develop and cultivate relationships with these customers, or if they are
not  successful in their sales  efforts,  our product sales may decrease and our
operating  results may suffer.  Many of our  resellers  also sell  products that
compete with our products.  We cannot assure you that our customers  will market
our  products  effectively  or continue  to devote the  resources  necessary  to
provide us with effective sales, marketing and technical support.

                                       9

OUR FINANCIAL RESULTS MAY PERIODICALLY VARY DUE TO FACTORS WHICH MAY AFFECT OUR
STOCK

      Our operating results may vary due to factors unrelated to the progress of
our business and beyond our control. These factors include:

      o     Continued market acceptance of our products;

      o     Fluctuations in demand for our products and services;

      o     Variations in the timing of orders and shipments of our products;

      o     Timing  of  new  product  and  service  introductions  by us or  our
            competitors;

      o     Our ability to obtain sufficient  supplies of sole or limited source
            components for our products;

      o     Unfavorable changes in the prices of the components we purchase;

      o     Our ability to attain and  maintain  production  volumes and quality
            levels for our products; and

      o     Our ability to integrate new technologies we develop or acquire into
            our products.

      The amount and timing of our operating  expenses  generally will vary from
quarter to quarter  depending  on the level of actual and  anticipated  business
activities.  Research  and  development  expenses  will vary as we  develop  new
products.  General and administrative  expense fluctuations in past periods have
been due primarily to the level of sales and marketing expenses  associated with
new product  introductions.  In the past, we have  experienced  fluctuations  in
operating results.

WE ARE SUBJECT TO VARIOUS RISKS PERTAINING TO THE INTERNET INDUSTRY

      Our revenue  growth is  dependent  on the  continued  growth of  broadband
access services, which are currently in early stages of development, and if such
services  are  not  widely  adopted  or we are  unable  to  address  the  issues
associated  with the  development of such services,  our sales will be adversely
affected.

      Sales of our products depend on the increased use and widespread  adoption
of  broadband  access  services,   such  as  cable,  digital  subscriber  lines,
integrated  services digital networks,  frame relay and  point-to-point  digital
circuits.  These  broadband  access  services  typically are more expensive with
respect to the required  equipment and ongoing  access  charges than is the case
with Internet  dial-up access  providers.  Our business,  prospects,  results of
operations and financial condition would be materially adversely affected if the
use of broadband  access  services  does not increase as  anticipated  or if our
customers' access to broadband  services is limited.  Critical issues concerning
the use of broadband  access  services are unresolved and will likely affect the
use of broadband access services. These issues include:

      o     Security;

      o     Reliability;

      o     Capacity;

      o     Congestion;

      o     Cost;

      o     Ease of access; and

      o     Quality of service.

      If the market for products that provide  broadband  access to the Internet
fails to develop,  or if it develops  at a slower pace than we  anticipate,  our
business,  prospects,  results of operations  and financial  condition  would be
materially adversely affected.

                                       10


      The broadband  access service market is new and is  characterized by rapid
technological change,  frequent  enhancements to existing products,  new product
introductions, changes in customer requirements and evolving industry standards.
We may be unable to respond  quickly or effectively to these  developments.  The
introduction of new products by competitors, market acceptance of products based
on new or alternative technologies,  or the emergence of new industry standards,
could render our existing or future products  obsolete,  which would  materially
adversely  affect our business,  prospects,  results of operations and financial
condition.

      The emergence of new industry  standards  might require us to redesign our
products. If our products fail to comply with widely adopted industry standards,
our customers and potential customers may not purchase our products.  This would
have a material adverse effect on our business, prospects, results of operations
and financial condition.

      Governmental  regulations  affecting  Internet  security  could affect our
revenue.  Any  additional  governmental  regulation  of  imports/exports  or the
failure to obtain required export approval of our encryption  technologies could
adversely  affect our  international  and domestic sales.  The United States and
various foreign governments have imposed controls,  export license  requirements
and  restrictions  on the import and export of certain  technologies,  including
encryption technology. In addition, from time to time governmental agencies have
proposed additional regulations on encryption technology,  such as requiring the
escrow  and  governmental   recovery  of  private  encryption  keys.  Additional
regulation of encryption  technology  could delay or prevent the  acceptance and
use of encryption products and public networks for secure communications.  This,
in turn, could decrease demand for our products.

      In  addition,  some  foreign  competitors  are  subject to less  stringent
controls on exporting their encryption  technologies.  As a result,  they may be
able  to  compete  more  effectively  than  we  can  in the  United  States  and
internationally.

THE  PURCHASE  OF SHARES IN OUR  COMPANY  WILL BE SUBJECT TO VARIOUS  INVESTMENT
RISKS

      Because  our  officers,   directors,   principal  shareholders  and  their
affiliates beneficially own approximately 81% of our stock ownership,  they will
be able to elect  the Board of  Directors  and  control  all  matters  requiring
shareholder approval.

      The  price of our  common  stock has been  volatile  and may  continue  to
experience volatility.

      The trading price of our common stock may fluctuate  widely as a result of
a number  of  factors,  most of which are  outside  our  control.  Some of these
factors include:

      o     Quarterly variations in our operating results;

      o     Announcements  by our Company about the  performance of our products
            and  our  competitors'  announcements  about  performance  of  their
            products; and

      o     Changes in earnings  estimates by  analysts,  or the failure to meet
            the expectations of analysts.

      In addition,  the stock market has  experienced  extreme  price and volume
fluctuations,  which  have  particularly  affected  the  market  prices  of many
technology and computer  software  companies and which have in some cases,  been
unrelated to the operating performance of these companies.

CHARTER  AND  BYLAW  PROVISIONS  OF  OUR  COMPANY  LIMIT  THE  AUTHORITY  OF OUR
SHAREHOLDERS,   AND  THEREFORE   MINORITY   SHAREHOLDERS  MAY  NOT  BE  ABLE  TO
SIGNIFICANTLY INFLUENCE THE COMPANY'S GOVERNANCE OR AFFAIRS

      Our Board of  Directors  has the  authority  to issue  shares of preferred
stock  and  to  determine  the  price,  rights,   preferences,   privileges  and
restrictions,  including voting rights, of those shares without any further vote
or action by  shareholders.  The rights of the  holders of common  stock will be
subject to, and may be  adversely  affected by, the rights of the holders of any
preferred  stock that may be issued in the future.  The  issuance  of  preferred
stock, while providing  flexibility in connection with possible acquisitions and
other corporate purposes,  could have the effect of making it more difficult for
a third party to acquire a majority of our outstanding voting stock.

      Substantial  future sales of our common  stock in the public  market could
cause our stock price to fall. If our shareholders  sell substantial  amounts of
our common stock in the public  market,  including  shares sold  pursuant to the
Equity Line of Credit,  from the  conversion  of  debentures  or issued upon the
exercise of  outstanding  options,  the trading  price of our common stock could

                                       11


fall.  Such sales also might make it more  difficult  for us to raise capital in
the future at a time and price that we deem appropriate.

WE COULD FAIL TO ATTRACT OR RETAIN KEY PERSONNEL

      Our success largely depends on the efforts and abilities of key executives
and consultants,  including  Gregory S. Levine,  our President and a Director of
our Company, and Martin Dell'Oca,  our Chief Financial Officer and a Director of
our Company.  The loss of the  services of any of these people could  materially
harm our  business  because of the cost and time  necessary to replace and train
such  personnel.  Such a loss would also divert  management  attention away from
operational  issues. We have entered into employment  agreements with Mr. Levine
and Mr.  Dell'Oca,  respectively.  We do not  maintain  key-man  life  insurance
policies on any of these people.

WE MAY BE UNABLE TO MANAGE GROWTH

      Successful  implementation  of our business strategy requires us to manage
our  growth.  Growth  could place an  increasing  strain on our  management  and
financial resources. To manage growth effectively, we will need to:

      o     Implement changes in certain aspects of our business;

      o     Enhance  our  information  systems  and  operations  to  respond  to
            increased demand;

      o     Attract and retain qualified personnel; and

      o     Develop,  train and manage an increasing number of  management-level
            and other employees.

      If we fail to manage  our  growth  effectively,  our  business,  financial
condition or operating results could be materially  harmed,  and our stock price
may decline.

                                       12



                         RISKS RELATED TO THIS OFFERING

FUTURE SALES BY OUR STOCKHOLDERS MAY ADVERSELY AFFECT OUR STOCK PRICE AND OUR
ABILITY TO RAISE FUNDS IN NEW STOCK OFFERINGS

      Sales of our common stock in the public  market  following  this  offering
could lower the market  price of our common  stock.  Sales may also make it more
difficult for us to sell equity securities or  equity-related  securities in the
future at a time and price that our  management  deems  acceptable or at all. Of
the 36,153,385  shares of common stock  outstanding as of July 2, 2001 (assuming
no exercise of  options),  3,348,733  shares  are, or will be,  freely  tradable
without  restriction,  unless held by our "affiliates." The remaining 32,804,652
shares of common stock held by existing stockholders are "restricted securities"
and may be resold in the public  market  only if  registered  or  pursuant to an
exemption from registration.  Some of these shares may be resold under Rule 144.
Immediately  following  the  effective  date of this  prospectus,  including the
shares to be issued to Cornell  Capital  Partners,  L.P., and upon conversion of
debentures,  13,673,814  shares of common stock will be freely tradeable without
restriction, unless held by our "affiliates."

      Upon  completion of this offering,  and assuming all shares  registered in
this  offering  are resold in the  public  market,  there will be an  additional
13,673,814  shares of common  stock  outstanding.  All of these shares of common
stock may be immediately  resold in the public market upon  effectiveness of the
accompanying registration statement and the sale to the investor under the terms
of the Equity Line of Credit agreement.

      In  addition,  we have  issued  options to  purchase a total of  4,399,179
shares of our common stock at exercise prices ranging from $0.120 to $0.0927 per
share. We have also issued  warrants to purchase a total of 3,089,184  shares of
our  common  stock at  exercise  prices of $2.50 per share and $5.00 per  share,
respectively. All of the warrants expire on August 15, 2001 if unexercised.

EXISTING  SHAREHOLDERS  MAY  EXPERIENCE  SIGNIFICANT  DILUTION  FROM OUR SALE OF
SHARES UNDER THE LINE OF CREDIT

      The  sale of  shares  pursuant  to the  Equity  Line of  Credit  and  from
conversion of debentures will have a dilutive impact on our  stockholders.  As a
result,  our net income per share  could  decrease  in future  periods,  and the
market price of our common stock could decline. In addition, the lower our stock
price is the more shares of common  stock we will have to issue under the Equity
Line of Credit to draw down the full amount.  If our stock price is lower,  then
our existing stockholders would experience greater dilution.

THE  INVESTOR  UNDER THE LINE OF CREDIT  WILL PAY LESS THAN THE  THEN-PREVAILING
MARKET PRICE OF OUR COMMON STOCK

      The  common  stock to be issued  under the Equity  Line of Credit  will be
issued  at a 20%  discount  to the  lowest  closing  bid  price  for the 10 days
immediately  following the notice date.  These  discounted sales could cause the
price of our common stock to decline.

THE  SELLING  STOCKHOLDERS  INTEND TO SELL THEIR  SHARES OF COMMON  STOCK IN THE
MARKET, WHICH SALES MAY CAUSE OUR STOCK PRICE TO DECLINE

      The selling stockholders intend to sell in the public market the shares of
common stock being registered in this offering. That means that up to 13,673,814
shares of common stock,  the number of shares being registered in this offering,
may be sold. Such sales may cause our stock price to decline.

OUR COMMON STOCK HAS BEEN  RELATIVELY  THINLY  TRADED AND WE CANNOT  PREDICT THE
EXTENT TO WHICH A TRADING MARKET WILL DEVELOP

      Before this offering,  our common stock has traded on the Over-the-Counter
Bulletin Board. Our common stock is thinly traded compared to larger more widely
known companies in our industry. Thinly traded common stock can be more volatile
than common stock  trading in an active  public  market.  We cannot  predict the
extent to which an active  public market for the common stock will develop or be
sustained after this offering.

                                       13


THE PRICE YOU PAY IN THIS OFFERING WILL FLUCTUATE

      The price in this offering will fluctuate  based on the prevailing  market
price of the common stock on the Over-the-Counter  Bulletin Board.  Accordingly,
the price you pay in this  offering  may be higher or lower than the prices paid
by other people participating in this offering.

WE MAY NOT BE ABLE TO ACCESS  SUFFICIENT  FUNDS  UNDER THE EQUITY LINE OF CREDIT
WHEN NEEDED

      We are  dependent  on  external  financing  to fund  our  operations.  Our
financing  needs are  expected,  in part, to be provided from the Equity Line of
Credit.  No  assurances  can be given that such  financing  will be available in
sufficient  amounts  or at all when  needed,  in part,  because  the  amount  of
financing  available  will  fluctuate  with the price and  volume of our  common
stock. As the price and volume decline,  then the amount of financing  available
under the Equity Line of Credit will decline.

                                       14



                           FORWARD-LOOKING STATEMENTS

FORWARD-LOOKING STATEMENTS

      Information  included or  incorporated by reference in this prospectus may
contain  forward-looking  statements  within the  meaning of Section  27A of the
Securities Act and Section 21E of the Exchange Act. This information may involve
known and unknown  risks,  uncertainties  and other  factors which may cause our
actual results,  performance or achievements to be materially different from the
future  results,  performance  or  achievements  expressed  or  implied  by  any
forward-looking   statements.    Forward-looking   statements,   which   involve
assumptions  and describe our future plans,  strategies  and  expectations,  are
generally  identifiable by use of the words "may," "will,"  "should,"  "expect,"
"anticipate,"  "estimate,"  "believe,"  "intend" or "project" or the negative of
these words or other variations on these words or comparable terminology.

      This prospectus contains forward-looking statements,  including statements
regarding,  among other things, (a) our projected sales and  profitability,  (b)
our  Company's  growth  strategies,  (c)  anticipated  trends  in our  Company's
industry,  (d) our  Company's  future  financing  plans  and  (e) our  Company's
anticipated  needs for  working  capital.  These  statements  may be found under
"Management's  Discussion and Analysis or Plan of Operations" and "Business," as
well as in this  prospectus  generally.  Actual  events or  results  may  differ
materially  from those  discussed in  forward-looking  statements as a result of
various factors,  including,  without limitation, the risks outlined under "Risk
Factors" and matters described in this prospectus  generally.  In light of these
risks and  uncertainties,  there can be no  assurance  that the  forward-looking
statements  contained in this  prospectus will in fact occur. In addition to the
information  expressly  required  to be  included  in this  prospectus,  we will
provide such further material  information,  if any, as may be necessary to make
the  required  statements,  in light of the  circumstances  under which they are
made, not misleading.





                                       15



                              SELLING STOCKHOLDERS

      The   following   table   presents   information   regarding  the  selling
stockholders.  Pursuant to the Equity Line of Credit,  Cornell Capital Partners,
L.P. has agreed to purchase up to $5.0 million of common stock from our Company.
None of the selling  stockholders have held a position or office,  or had any
other  material relationship, with our Company, except as follows:

      o     Cornell Capital Partners, L.P. is the investor under the Equity Line
            of Credit.

      o     Michael  Dahlquist,   Hong  Zhu,  Howard  and  Elaine  Bull,  Bonney
            Goldstein, Robert Duch, Terry and Carol Conner, Daniel Grillo, Steve
            Sevence, Adam Denish,  Leonard Saltman,  Robert Silverstein,  Samuel
            Henderson,  Lufeng  Investments,  Paul  Denish,  Neil Jones and Paul
            Dowden,  all of whom intend to resell  shares of common  stock to be
            issued upon  conversion of debentures  that were  previously sold by
            our Company.

      o     I-Medialink, Ltd. was a consultant to our Company.

      o     Fred  R.  Schmid  was  formerly  the  Chief  Executive  Officer  and
            President of our Company.

      The table follows:


                                                                                             PERCENTAGE OF
                                    PERCENTAGE O                  PERCENTAGE OF    SHARES     OUTSTANDING              PERCENTAGE OF
                                     OUTSTANDING                   OUTSTANDING     TO BE     SHARES TO BE               OUTSTANDING
                         SHARES        SHARES                     SHARES TO BE     ACQUIRED    ACQUIRED      SHARES       SHARES
                      BENEFICIALLY  BENEFICIALLY     SHARES      ACQUIRED UPON    UNDER THE    UNDER THE     TO BE      BENEFICIALLY
 SELLING              OWNED BEFORE  OWNED BEFORE   UNDERLYING    CONVERSION OF     LINE OF      LINE OF    SOLD IN THE  OWNED AFTER
STOCKHOLDER             OFFERING    OFFERING(1)   DEBENTURES(2)  DEBENTURES(3)      CREDIT     CREDIT(4)     OFFERING    OFFERING
- -----------             --------    -----------   -------------  -------------      ------     ---------     --------    --------
                                                                                                        
Cornell Capital                0            0%             0              0%     10,000,000       21.7%      10,000,000         0%
   Partners, L.P.
Persia Consulting        126,000             *             0              0%              0          0%         126,000         0%
   Group, Inc.
Fred R. Schmid           366,422          1.0%             0              0%              0          0%         366,422         0%
Summit Capital            22,751             *             0              0%              0          0%          22,751         0%
I-Medialink, Ltd.         15,000             *             0              0%              0          0%          15,000         0%
Brent Nygaard             29,615             *             0              0%              0          0%          29,615         0%
Michael Dahlquist              0            0%       169,109               *              0          0%         169,109         0%
Hong Zhu                       0            0%       563,698            1.5%              0          0%         563,698         0%
Howard and Elaine              0            0%       225,479               *              0          0%         225,479         0%
   Bull
Bonney Goldstein               0            0%       112,740               *              0          0%         112,740         0%
Robert Duch                    0            0%       112,740               *              0          0%         112,740         0%
Terry and Carol                0            0%       112,740               *              0          0%         112,740         0%
   Conner
Daniel Grillo                  0            0%       225,479               *              0          0%         225,479         0%
Steve Sevence                  0            0%       112,740               *              0          0%         112,740         0%
Adam Denish                    0            0%       112,740               *              0          0%         112,740         0%
Leonard Saltzman               0            0%       112,740               *              0          0%         112,740         0%
Robert Silverstein             0            0%       169,109               *              0          0%         169,109         0%
Samuel Henderson               0            0%       112,740               *              0          0%         112,740         0%
Lufeng Investments             0            0%       112,740               *              0          0%         112,740         0%
Paul Denish                    0            0%       112,740               *              0          0%         112,740         0%
Neil Jones                     0            0%       112,740               *              0          0%         112,740         0%
Paul Dowden                    0            0%       394,589               *              0          0%         394,589         0%
Mario Colla                3,036             *             0              0%              0          0%           3,036         0%
Jason and Stacy            6,364             *             0              0%              0          0%           6,364         0%
   Oletsky
Bruce Katzen              35,357             *             0              0%              0          0%          35,357         0%
Donald and Nancy          25,975             *             0              0%              0          0%          25,975         0%
   Kipnis
Ron Halperin               4,287             *             0              0%              0          0%           4,287         0%
Mark Robson                4,000             *             0              0%              0          0%           4,000         0%
Howard and Barbara        10,000             *             0              0%              0          0%          10,000         0%
   Katzen
Jon Chasen                 8,772             *             0              0%              0          0%           8,772         0%
David Kubiliun             2,778             *             0              0%              0          0%           2,778         0%
Steve Silverman            8,772             *             0              0%              0          0%           8,772         0%
Michael Landen            10,894             *             0              0%              0          0%          10,894         0%
Mark Levitats             54,466             *             0              0%              0          0%          54,466         0%
Mark Gold                 54,466             *             0              0%              0          0%          54,466         0%
Andrew and Michelle       10,000             *             0              0%              0          0%          10,000         0%
   Gold


- ---------------------------------
*          Less than 1%.
(1)        Percentage of  outstanding  shares is based on  36,153,385  shares of
           common stock outstanding as of July 2, 2001.
(2)        These  represent  the number of shares of common  stock that could be
           acquired  upon the  conversion  of  debentures  that were  previously
           purchased  from our  Company.  The  number of shares  was  calculated
           assuming a $0.0887 market price for our Company's common stock.
(3)        Percentage of  outstanding  shares is based on  36,153,385  shares of
           common  stock  outstanding  as of July 2,  2001,  together  with  the
           maximum  number of shares of common  stock that may be acquired  upon
           conversion of  convertible  debentures  previously  purchased by each
           selling shareholder from our Company. The shares to be issued to each
           selling  shareholder  upon  conversion of  debentures  are treated as
           outstanding  for the purpose of computing that selling  shareholder's
           percentage  ownership,  but are not  treated as  outstanding  for the
           purpose of any other selling shareholder.

(4)        Percentage of  outstanding  shares is based on  36,153,385  shares of
           common  stock  outstanding  as of July 2,  2001,  together  with  the
           10,000,000  shares of common  stock that may be  purchased by Cornell
           Capital  Partners,  L.P.  from our  Company  under the Equity Line of
           Credit.  The shares to be issued to Cornell  Capital  Partners,  L.P.
           under the Equity  Line of Credit are treated as  outstanding  for the
           purpose of computing  Cornell  Capital  Partners,  L.P.'s  percentage
           ownership.


                                       16


                                 USE OF PROCEEDS

      This prospectus  relates to shares of our common stock that may be offered
and sold from time to time by  certain  selling  stockholders.  There will be no
proceeds  to our  Company  from  the  sale of  shares  of  common  stock in this
offering. However, our Company will receive the proceeds from the sale of shares
of common  stock to Cornell  Capital  Partners,  L.P.  under the Equity  Line of
Credit.  The  purchase  price of the shares  purchased  under the Equity Line of
Credit  will be equal to 80% of the  average of the lowest  closing bid price of
our  common  stock  on the  Over-the-Counter  Bulletin  Board  for  the 10  days
immediately following the notice date. All proceeds from the sale of the shares,
less estimated  offering  expenses of $60,000 and consultant fees of 8.4% of the
gross  proceeds,  under  the  Equity  Line of  Credit  will be used for  general
corporate purposes.


                                    DILUTION

      Since this offering is being made solely by the selling  stockholders  and
none of the proceeds  will be paid to our Company,  our net tangible  book value
will be unaffected by this offering.  Our net tangible book value, however, will
be  impacted by the common  stock to be issued  under the Equity Line of Credit.
Our existing shareholders, however, would experience an increase in net tangible
book  value per share if the net  proceeds  received  by our  Company  under the
Equity Line of Credit exceeded our net tangible book value per share on the date
such proceeds are received.


      The net  tangible  book  value of our  Company  as of March  31,  2001 was
($772,614)  or ($0.021) per share of common  stock.  Net tangible  book value is
determined  by dividing the tangible book value of our Company  (total  tangible
assets less total liabilities) by the number of outstanding shares of our common
stock.


                                 DIVIDEND POLICY

      We have not  declared or paid any  dividends  on our common  stock  during
Fiscal 2000 and Fiscal 2001.  Following  this offering,  our dividend  practices
with respect to our common stock will be determined and may be changed from time
to time by our board of directors.  We will base any issuance of dividends  upon
our  earnings,  financial  condition,  capital  requirements  and other  factors
considered important by our board of directors. Delaware law and our articles of
incorporation do not require our board of directors to declare  dividends on our
common  stock.  We expect to  retain  all  earnings,  if any,  generated  by our
operations for the  development and growth of our business and do not anticipate
paying any dividends to our stockholders for the foreseeable future.


                                 CAPITALIZATION

      The following table sets forth the total  capitalization of our Company as
of March 31, 2001.

                                                                  MARCH 31, 2001
                                                                     (UNAUDITED)
                                                                  --------------
Long-term Debt, Less Current Portion                                          --
                                                                  --------------
Stockholders' deficit:

Preferred stock, $0.0001 par value; 10,000,000 shares
   authorized and no shares issued and outstanding                             0

   Common stock, $0.0001 par value; 50,000,000 shares
     authorized and 36,153,385 issued and outstanding(1)                   3,616

   Additional paid-in capital                                          3,204,127

   Unearned compensation                                               (270,837)
                                                                  --------------
   Deficit                                                           (3,709,520)
                                                                  --------------

     Total stockholders' deficit                                       (772,614)
                                                                  --------------
     Total capitalization                                                     --
                                                                  ==============
- ---------------------
(1)   Excludes  outstanding  2,283,000  options to purchase shares of our common
      stock and 3,089,184 warrants to purchase shares of our common stock.

                                       17


                      SELECTED CONSOLIDATED FINANCIAL DATA

      The  following  statement  of  operations  and  balance  sheet data of our
Company is set forth below for the three-month  periods ended March 31, 2001 and
March 31,  [2000] and for each year in the five-year  period ended  December 31,
2000.  The  information  presented  is derived from the  consolidated  financial
statements  of  our  Company  and  should  be  read  in  conjunction   with  the
consolidated  financial  statements  as of March 31,  2001 and  2000,  and as of
December 31, 2000 and 1999 and each of the years in the three-year  period ended
December 31, 1998 and the Notes thereto  included  elsewhere in this filing.  We
did not  begin  significant  operations  until the third  quarter  of 1999.  The
selected  consolidated  financial  data as of March  31,2001  and for the  three
months  ended March 31, 2001 and 2000 are derived  from  unaudited  consolidated
financial  statements  of our Company  included  elsewhere  herein  and,  in the
opinion  of  management,  include  all adjustments, consisting  only  of  normal
recurring  adjustments  necessary for  a  fair  presentation  of  the  financial
information.  Operating  results  for the interim  periods  are not  necessarily
indicative  of the  results of our Company  that may be expected  for the entire
year.




                                               PERIOD ENDED                                          YEARS ENDED
                                                 MARCH 31,                                           DECEMBER 31,

                                               (Unaudited)
- -------------------------------------- --------------------------- -----------------------------------------------------------------
                                         2001           2000          2000(1)        1999(2)         1998         1997       1996
                                        ----------     ----------    -----------     ----------     ----------   ---------  -------
STATEMENT OF OPERATIONS DATA:
                                                                                                        
Net sales                                 $757,698       $208,607     $1,472,950       $263,338         $-----      $-----   $-----
Gross profit                               316,065        122,875        738,586        134,027           ----       -----    -----
Net income (loss)                        (505,646)      (423,256)    (2,876,244)      (131,343)       (99,902)       -----     ----
Net income (loss) per share (basic
   and diluted)                            $(0.01)        $(0.01)         $(.08)         $-----         $-----      $-----   $-----
Dividends per share                          $0.00          $0.00          $0.00          $0.00          $0.00       $0.00   $0.00
Weighted average common shares
   outstanding, basic                   36,045,579     34,128,708     34,833,231     30,053,926     29,500,000       -----   -----




                                        MARCH 31,                                         DECEMBER 31,

                                        (Unaudited)
- -----------------------------------------------------  ----------------  -----------------------------------------------------------
                                          2001              2000              1999             1998           1997             1996
                                        ----------         ----------       -----------      -----------    ----------    ---------
                                                                                                            
BALANCE SHEET DATA:
Working capital (deficit)                 (843,699)        $(69,000)       $(157,858)         $(2,430)         $9,340        $-----
Total assets                                386,759          485,728          147,250           11,906         14,776         -----
Long-term debt                                    0                0          174,317           87,136              0         -----
Stockholders' equity (deficit)            (772,614)        (255,422)        (324,220)         (85,326)         14,576          ----

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


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

(1)   During the quarter ended June 30, 2000,  our Company  recorded a charge to
      compensation  in connection  with the issuance of 500,000 shares of common
      stock valued at $1,125,000  resulting  from the severance of our Company's
      former Chief Executive Officer.

(2)   See Note 11 in our Company's audited consolidated financial statements for
      the years ended  December 31, 2000 and 1999,  which  discusses the reverse
      merger that occurred during the fourth quarter of 1999.

                                       18


                              EQUITY LINE OF CREDIT

      Pursuant  to the  Equity  Line  of  Credit,  we  may,  at our  discretion,
periodically  issue and sell up to 10,000,000 shares of common stock for a total
purchase  price of $5.0  million.  If our Company  requests an advance under the
Equity Line of Credit,  Cornell Capital  Partners,  L.P. will purchase shares of
common  stock of our  Company  for 80% of the  lowest  closing  bid price on the
Over-the-Counter  Bulletin Board or other  principal  market on which our common
stock is traded for the 10 days immediately  following the notice date.  Cornell
Capital  Partners,  L.P. intends to resell any shares purchased under the Equity
Line of Credit at the market price.  This  prospectus  primarily  relates to the
shares of common stock to be issued to Cornell Capital Partners,  L.P. under the
Equity Line of Credit.

      The  effectiveness  of the sale of the  shares  under the  Equity  Line of
Credit is conditioned  upon us  registering  the shares of common stock with the
Securities and Exchange Commission.

      ADVANCES.  Pursuant to the Equity Line of Credit, we may periodically sell
shares of common stock to Cornell  Capital  Partners,  L.P. to raise  capital to
fund our  working  capital  needs.  The  periodic  sale of shares is known as an
advance. We may request an advance every 20 trading days.

      MECHANICS.  We may,  at our  discretion,  request  advances  from  Cornell
Capital Partners, L.P. by written notice,  specifying the amount requested up to
the maximum  advance  amount.  A closing will be held 11 trading days after such
written  notice at which time we will deliver shares of common stock and Cornell
Capital  Partners,  L.P.  will pay the  advance  amount.  We have the ability to
determine when and if we desire to draw an advance.

      COMMITMENT  PERIOD.  We may  request  an  advance  at any time  during the
commitment  period.  The commitment period begins on the date the Securities and
Exchange  Commission  first  declares the  accompanying  registration  statement
effective.  The  commitment  period  expires on the earliest to occur of (i) the
date on which Cornell  Capital  Partners,  L.P. has made advances  totaling $5.0
million or (ii) two years after the Securities and Exchange  Commission declares
the accompanying registration statement effective.

      MAXIMUM ADVANCE AMOUNT.  We may not request  advances in excess of a total
of $5.0 million.  In addition,  each individual  advance is subject to a maximum
advance  amount based on an average daily volume of our Company's  common stock.
The maximum  amount of each advance is equal to 150% of the average daily volume
of our  Company's  common  stock for the 40 trading days prior to the date of an
advance  multiplied  by 80% of the  lowest  closing  bid price of our  Company's
common stock for the 10 trading days immediately following the notice date of an
advance.

      By way of  illustration  only,  if we had requested an advance on July 16,
2001,  then the 40-day average volume would have been  approximately  11,170 and
the  average of the  lowest  closing  bid price of our  common  stock for the 10
trading  days  immediately  following  July 16,  2001  would  have been  $0.526.
Accordingly,  the maximum advance  amount would have been $7,050.50 (i.e., 150%,
multiplied by 11,170, multiplied by $0.526, multiplied by 80%).

      NUMBER OF SHARES TO BE ISSUED.  We cannot  predict  the  actual  number of
shares  of common  stock  that will be issued  pursuant  to the  Equity  Line of
Credit,  in part,  because the purchase price of the shares will fluctuate based
on prevailing  market  conditions and we have not determined the total amount of
advances we intend to draw. Nonetheless, we can estimate the number of shares of
common stock that will be issued  using  certain  assumptions.  Assuming we drew
down the entire  $5.0  million  available  under the Equity  Line of Credit in a
single  advance  (which is not  permitted  under the terms of the Equity Line of
Credit) and the purchase price was equal to $0.50 per share, then we would issue
10,000,000 shares of common stock to Cornell Capital Partners, L.P. These shares
would  represent  21.4% of our  outstanding  capital stock upon issuance.  (This
assumes that our Company's total outstanding  capital stock includes $255,000 of
debentures  convertible into shares of common stock sold by our Company pursuant
to the  Securities  Purchase  Agreement  dated March 19,  2001,  which are being
registered  in this  Registration  Statement at a conversion  rate of $0.50.) To
assist our  stockholders in evaluating the number of shares of common stock that
could be issued to Cornell Capital  Partners,  L.P. at various  prices,  we have
prepared  the  following  table.  This  table  shows the number of shares of our
common stock that would be issued at various prices.

                                       19




                                                                       
        Purchase Price:             $0.50        $0.60        $0.70         $0.85        $1.00

        No. of Shares(1):       10,000,000     8,333,333    7,142,857    5,882,353     5,000,000


        Total Outstanding(2):   46,663,385    44,911,718   43,660,527   42,335,738    41,408,385


        Percent Outstanding(3):     21.4%        18.6%        16.4%         13.9%        12.1%


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

(1)   Represents  the  number of shares of common  stock to be issued to Cornell
      Capital Partners, L.P. at the prices set forth in the table.


(2)   Represents  the total number of shares of common stock  outstanding  after
      the issuance of the shares to Cornell Partners,  L.P., and the issuance of
      common stock upon the  conversion  of $255,000 of  debentures  sold by our
      Company  pursuant to the  Securities  Purchase  Agreement  dated March 19,
      2001, which are being registered in this Registration  Statement.  For the
      purpose  of  calculating  the total  number  of  shares  of  common  stock
      outstanding, we are assuming a conversion price for the debentures that is
      equal to the corresponding purchase price of common stock under the Equity
      Line of Credit.


(3)   Represents  the shares of common stock to be issued as a percentage of the
      total number shares outstanding.


      REGISTRATION RIGHTS. We granted to Cornell Capital Partners,  L.P. certain
registration  rights.  The registration  statement  accompanying this prospectus
will register such shares upon effectiveness. The cost of this registration will
be borne by us.

      NET PROCEEDS.  We cannot predict the total amount of proceeds to be raised
in this transaction, in part, because we have not determined the total amount of
the  advances  we  intend to draw.  However,  we  expect  to incur  expenses  of
approximately  $60,000  consisting  primarily of  professional  fees incurred in
connection with registering  13,673,814 shares in this offering. In addition, we
are obligated to pay a cash fee equal to 8.4% of each advance.

      USE OF  PROCEEDS.  We intend to use the net  proceeds  received  under the
Equity Line of Credit for general corporate  purposes and potentially to acquire
small,  technically viable companies that will contribute to revenue,  cash flow
and the future growth of our Company.

      CONSULTANT.  In connection with the Equity Line of Credit, we entered into
a Consulting Services Agreement with Yorkville Advisors, LLC (the "CONSULTANT").
Under this agreement,  the Consultant will provide advising services relating to
our Company's  financial status and capital structure.  For these services,  our
Company  will pay the  Consultant  a cash  consulting  fee equal to 8.4% of each
advance under the Equity Line of Credit.

                                       20


                              PLAN OF DISTRIBUTION

      The selling  stockholders have advised us that the sale or distribution of
our  Company's  common stock owned by the selling  stockholders  may be effected
directly to  purchasers  by the selling  stockholders  or by  pledgees,  donees,
transferees  or other  successors  in interest,  as principals or through one or
more underwriters,  brokers,  dealers or agents from time to time in one or more
transactions  (which  may  involve  crosses  or block  transactions)  (i) on the
over-the-counter  market  or in any  other  market  on  which  the  price of our
Company's  shares of common stock are quoted or (ii) in  transactions  otherwise
than on the over-the-counter market or in any other market on which the price of
our Company's shares of common stock are quoted. Any of such transactions may be
effected at market prices  prevailing at the time of sale, at prices  related to
such prevailing  market prices, at varying prices determined at the time of sale
or at  negotiated  or fixed  prices,  in each case as  determined by the selling
stockholders or by agreement between the selling  stockholders and underwriters,
brokers,  dealers or agents, or purchasers.  If the selling  stockholders effect
such  transactions  by selling their shares of our Company's  common stock to or
through underwriters,  brokers,  dealers or agents, such underwriters,  brokers,
dealers or agents may receive compensation in the form of discounts, concessions
or commissions  from the selling  stockholders or commissions from purchasers of
common stock for whom they may act as agent  (which  discounts,  concessions  or
commissions as to particular underwriters,  brokers, dealers or agents may be in
excess of those  customary in the types of transactions  involved).  The selling
stockholders  and  any  brokers,  dealers  or  agents  that  participate  in the
distribution  of the  common  stock may be deemed  to be  underwriters,  and any
profit on the sale of common  stock by them and any  discounts,  concessions  or
commissions received by any such underwriters, brokers, dealers or agents may be
deemed to be underwriting discounts and commissions under the Securities Act.

      Cornell Capital Partners,  L.P. is an "underwriter"  within the meaning of
the Securities  Act of 1933 in connection  with the resale of common stock under
the Equity Line of Credit agreement. Cornell Capital Partners, L.P. will pay our
Company 80% of the lowest closing bid price of our Company's common stock on the
Over-the-Counter  Bulletin Board or other principal  trading market on which our
common stock is traded for the 10 days  immediately  following  the notice date.
The 20%  discount on the  purchase of the common stock to be received by Cornell
Capital Partners,  L.P. will be an underwriting  discount. We retained Yorkville
Advisors,  LLC as our  consultant in connection  with the Equity Line of Credit.
For  its  services,  Yorkville  Advisors,  LLC  will be  paid a  consulting  fee
consisting of a cash payment of 8.4% of the gross proceeds  raised in the Equity
Line of Credit.

      Under the securities  laws of certain  states,  the shares of common stock
may be sold in such  states  only  through  registered  or  licensed  brokers or
dealers. We will inform the selling stockholders that any underwriters, brokers,
dealers or agents effecting  transactions on behalf of the selling  stockholders
must be registered  to sell  securities  in all fifty  states.  In addition,  in
certain states the shares of common stock may not be sold unless the shares have
been  registered  or  qualified  for  sale in such  state or an  exemption  from
registration or qualification is available and is complied with.

      We will pay all the expenses  incident to the  registration,  offering and
sale  of  the  shares  of  common  stock  to the  public  hereunder  other  than
commissions, fees and discounts of underwriters, brokers, dealers and agents. We
have agreed to indemnify the selling  stockholders and their controlling persons
against certain liabilities,  including liabilities under the Securities Act. We
estimate  that  the  expenses  of  the  offering  to  be  borne  by us  will  be
approximately  $60,000 as well as consulting  fees of 8.4% of the gross proceeds
received under the Equity Line of Credit.  We will not receive any proceeds from
the sale of any of the shares of common  stock by the selling  stockholders.  We
will,  however,  receive proceeds from the sale of common stock under the Equity
Line of Credit.

      The   selling     stockholders     should  be  aware  that  the
anti-manipulation provisions of Regulation M under the Exchange Act may apply to
purchases and sales of shares of common stock by the selling  stockholders,  and
that there are  restrictions on  market-making  activities by persons engaged in
the distribution of the shares. We will advise the selling  stockholders that if
a  particular  offer  of  common  stock is to be made on  terms  constituting  a
material change from the information set forth above with respect to the Plan of
Distribution,  then to the extent  required,  a  Prospectus  Supplement  must be
distributed setting forth such terms and related information as required.

                                       21





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

      THE  FOLLOWING   INFORMATION  SHOULD  BE  READ  IN  CONJUNCTION  WITH  THE
CONSOLIDATED FINANCIAL STATEMENTS OF OUR COMPANY AND THE NOTES THERETO APPEARING
ELSEWHERE  IN THIS  FILING.  STATEMENTS  IN  THIS  MANAGEMENT'S  DISCUSSION  AND
ANALYSIS OF FINANCIAL  CONDITION AND RESULTS OF OPERATIONS AND ELSEWHERE IN THIS
PROSPECTUS  THAT ARE NOT  STATEMENTS OF  HISTORICAL  OR CURRENT FACT  CONSTITUTE
"FORWARD-LOOKING STATEMENTS."

      The following table sets forth, for the periods presented,  the percentage
of  net  sales  represented  by  certain  items  in our  Company's  consolidated
statements of operations:

                                            PERCENTAGE OF NET SALES
                              --------------------------------------------------

                               THREE MONTHS ENDED
                                   MARCH 31,            YEAR ENDED DECEMBER 31,
                              --------------------  ----------------------------
                              2001        2000       2000       1999    1998(1)
                              -------     -------    -------    ------  -------

Total net sales               100.0%       100.0%     100.0%    100.0%     N/A

Total cost of goods sold      (58.3)       (41.1)     (50.0)    (49.1)     N/A

Gross profit                   41.7         58.9       50.1       51.0     N/A
Operating expenses           (107.7)      (259.1)    (243.9)   (100.1)     N/A

Income (loss) from            (66.0)      (200.3)    (193.7)    (49.2)     N/A
operations

Interest expense               (0.7)        (2.7)      (1.5)     (0.7)     N/A

Net Income (loss)             (66.7)      (202.9)    (195.3)    (50.0)     N/A



(1)   Actual  product sales did not begin until January 1999;  therefore,  there
      were no comparable sales in 1998. For fiscal year ended December 31, 1998,
      our Company's total operating expenses were $99,902 and our net (loss) was
      $99,902.


RESULTS OF OPERATIONS

      OVERVIEW.  The following is a discussion of our results of operations  and
our liquidity and capital resources. Our Company sells Internet access "hardware
routers" for small office and home users.  Our products  allow multiple users in
an  office  or  home to  share  one  Internet  connection  simultaneously  while
optimizing each user's access speed and providing a secure firewall (shield from
outside  intrusion).  Our products support existing  telephone lines, as well as
emerging access  technologies such as digital  subscriber lines and cable modems
(faster than phone connections).

      RESULTS OF OPERATIONS.  The discussion of our historical results set forth
below addresses our historical results of operations for the three-month periods
ended March 31, 2001 and March 31, 2000 and the fiscal years ended  December 31,
2000,  December 31, 1999,  and December  31, 1998.  The  predecessor  companies,
Nexland LP and Nexland, Inc. (Florida) for 1998 and part of 1999 are included in
the historical comparison.

THREE-MONTH PERIODS ENDED MARCH 31, 2001 AND 2000

      (1)   REVENUES.  For the  quarter  ended March 31,  2001,  our Company had
$757,698  in  revenue  consisting  of sales of 4,529  units of  Internet  access
"hardware  routers"  for small  office and home users.  During the three  months
ended March 31,  2000,  our  Company had sales of $208,607  from the sale of 763
units.  During the three months ended March 31, 2001, our average  selling price
per unit decreased by $106 per unit as compared to the same period in 2000. This
decrease  resulted from our Company reducing its selling price to take advantage
of large volume sales opportunities.


                                       22



      (2)   COST  OF SALES.  Cost of sales for the quarter  ended March 31, 2001
was $441,633,  as compared to $85,732 for the same period in 2000. Cost of sales
consisted   substantially   of  the  purchase  price  and  in-bound  freight  of
pre-assembled  finished goods inventory from subcontractors in Taiwan,  Republic
of China.  During the three months ended March 31,  2001,  our average  purchase
cost per unit  decreased by $14 per unit as compared to the same period in 2000.
This decrease resulted from a combination of two factors,  the first of which is
our Company's success in obtaining lower priced units from our supplier and also
as a result from our Company  effectively  modifying our product  specifications
which resulted in a lower cost to purchase. While our Company expects the dollar
amount  of  purchases   of   pre-assembled   finished   goods   inventory   from
subcontractors  to increase in the future as our Company  increases  sales,  our
Company  anticipates  paying  lower  prices  as a  result  of  increased  volume
purchases.

      (3)   GROSS PROFIT. The gross profit of our products was approximately 42%
for the quarter  ended March 31, 2001, as compared to 59% for the same period in
2000.  The decrease in the gross profit is  attributable  to  reductions  in our
selling  prices to take  advantage  of volume sales  opportunities.  Our Company
expects  pricing  pressures  from our  competition,  but we believe that we will
continue to lower our cost  procurement  from  subcontractors  by obtaining  the
benefits of lower product costs through volume purchases. The gross margin could
be lower in the future.

      (4)   SELLING,  GENERAL AND ADMINISTRATIVE EXPENSES.  Selling, general and
administrative  expenses  increased to $813,540 for the quarter  ended March 31,
2001 as compared to $539,755 for the quarter ended March 31, 2000.  The increase
of $273,785 is primarily the result of our growth in sales,  and the increase in
personnel  and  other  related  costs,   which  are  explained  below.  In  this
connection, our payroll costs increased by $120,000, professional fees increased
by $66,000  and other  operating  expenses  decreased  by  $46,000.  During this
period, we had three transactions that resulted in non-cash  expenditures by our
Company.  A company  controlled by one of our principal  shareholders,  incurred
research and development costs on our behalf for the further  development of our
Internet access hardware routers.  In this connection,  we recorded as a capital
contribution  $113,919,  which  represents  the actual  costs,  incurred by this
company on our behalf,  substantially  consisting  of  technician  salaries  for
subcontractors  located in Taiwan. We have no formal agreement with this company
and we are in the  preliminary  phase  of  evaluating  the  acquisition  of this
company  during the next 12 months.  During the  comparable  period in 2000, our
Company did not incur any research  and  development  costs,  since we purchased
ready to sell finished  goods  inventory.  In addition,  our Company  recorded a
charge of $62,499 in  connection  with the issuance of common stock to the Chief
Financial  Officer to amortize his unearned  compensation in accordance with his
employment  agreement.  Lastly,  our  Company  incurred an expense of $88,591 in
connection with the issuance of common stock for consulting services relating to
venture  capital  and, or debt  financing.  Our Company  expects to increase its
selling, general and administrative in the future in proportion to our Company's
anticipated growth in sales.

LIQUIDITY AND CAPITAL RESOURCES

      Since inception,  our Company has relied  principally upon the proceeds of
private equity financings and loans to fund its working capital requirements and
capital  expenditures.  Our Company's net cash used in operating  activities for
the  quarter  ended March 31, 2001 was  ($19,226)  compared to cash  provided by
operating  activities of $4,677 for the quarter ended March 31, 2000, a decrease
of $23,903.  This decrease  resulted  from  increases in our Company's net loss,
which included  non-cash  charges of (i) $62,499 for  compensation in connection
with an employment  agreement,  (ii) $88,591 for  consulting  services paid with
common stock (iii) $113,919  contributed  research and development  services and
increases  in  receivables  and  inventories,  offset by  increases  in accounts
payable,  accrued  professional  fees and  expenses,  and due to  related  party
supplier.   These  increases  resulted  from  the  expansion  of  our  Company's
operations.

      Our  Company's  net cash  provided by financing  activities  for the three
month period ended March 31, 2001 was $17 resulting from proceeds  received from
the exercise of stock options.  Our Company's short-term and long-term liquidity
requirements  are  expected to result  from  working  capital  needs to purchase
inventory  and  pay  other  operating  expenses.  Although  our  Company  cannot
accurately predict the precise timing of its future capital, we estimate that we
will need to expend approximately $2,000,000, within the next twelve months. Our
Company  estimates that of that amount (i) $1,000,000 will be for  pre-assembled
finished  goods  inventory  from  subcontractors,  (ii)  $250,000  for sales and
marketing  forces,  (iii) $250,000 for  professional  fees and (iv) $500,000 for
other operating expenses, such as payroll, rent and office expenses.

      Our Company has no assured available financial resources to meet its March
31, 2001 working capital deficit of $843,699 and future operating costs.

      Our Company is seeking  additional  equity capital from private and public
offerings.  There is no  assurance,  that our Company will be able to raise such
additional capital during the next 12 months. If our Company is unable to obtain

                                       23


the  necessary  additional  capital,  our  Company may be required to change its
proposed business plan and decrease its planned  operations,  which could have a
material adverse effect upon its business,  financial  condition,  or results of
operations.

      The management of our Company has taken the following steps to improve its
cash flow:

      (a) On January 31, 2001, our Company,  entered into a factoring agreement.
The  agreement  expires on January 31, 2002 or until  terminated by either party
with proper notice given as defined. Our Company has assigned  substantially all
of its accounts  receivable to the factor,  typically on a recourse  basis.  Our
Company may request advances up to 75% of the eligible  receivables.  The factor
charges our Company a  commission  equal to .0667% per day for each  uncollected
receivable  from the invoice  date to the  payment  date of such  invoice,  plus
interest on advanced funds equal to the greater of 10% or the interest  publicly
announced by Citibank  N.A.,  plus 2%.  Obligations  due to the factor under the
factoring  agreement are collateralized by "receivables",  as defined.  At March
31, 2001, $43,151 is due to factor.

      (b) On March 19, 2001, we entered into an Equity Line of Credit Agreement.
Pursuant to the equity line of credit,  an  institutional  investor  agreed,  if
requested  by the  Company,  to purchase up to $5 million of our common stock at
80% of the  lowest  closing  bid  price  of our  Company's  common  stock on the
Over-the-Counter Bulletin Board for the 10 days immediately following the notice
date. The timing and amount of each sale and the number of debentures to be sold
is at our discretion,  subject to various conditions. The dollar amount that our
Company can request under any individual  sale is subject to the average trading
volume of our common stock for the preceding 40-day trading period.  The maximum
term of the equity  line of credit is two years from the date of the  agreement.
The agreement contains various representations,  warranties and covenants by us,
including  limitations  on our  ability  to sell  common  stock or common  stock
equivalents,  all assets, merge or enter into certain other transactions.  There
were no amounts outstanding on the equity line of credit at March 31, 2001.

      (c) On March 19, 2001, our Company also entered into  Securities  Purchase
Agreement with third-party  investors and a Placement Agent Agreement to provide
up to $250,000  less  certain fees and  expenses of the  placement  agent by the
issuance of convertible debentures.  The debentures bear interest at 6% per year
and convert into our Company's  common stock as defined.  In connection with the
issuance of such debentures, the difference between the conversion price and the
fair  value of the  common  stock  to  which  the  debentures  are  convertible,
multiplied  by the number of shares  into which the debt is  convertible  at the
issuance date of the debt or the date at which the debentures become convertible
will be recorded as intrinsic  value of the  beneficial  conversion  feature and
charged to interest  expense in our  Company's  statement  of  operations.  Such
amounts may be material to our Company's 2001 financial statements. Through June
19,  2000,  our Company  issued  debentures  of $255,000  from which our Company
received  net  proceeds  of  approximately  $195,540.  There were no  debentures
outstanding at March 31, 2001. The debenture holders are entitled to convert all
or part of the  principal  amount  plus  accrued  interest  into  shares  of our
Company's  common  stock  equal to  either  (a) an  amount  equal to 120% of the
closing bid price of our Company's  common stock as of the date of the debenture
issuance or (b) an amount equal to 80% of the lowest three closing bid prices of
our  Company's  common stock for the 10 days  immediately  preceding the date of
conversion of the debenture.  Our Company is obligated to register the resale of
the  conversion  shares under the  Securities  Act of 1933.  The  debentures are
subordinate  and  junior in right of  payment  to all  accounts  payable  of our
Company  incurred in the  ordinary  course of  business  and/or bank debt of our
Company  not to  exceed  $250,000.  Our  Company  has the right to  require  the
debenture  holders to convert any unpaid  principal and accrued  interest on the
debentures upon the five-year anniversary of the debenture issuance.

FOR YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998

      REVENUES. For the year ended December 31, 2000, our Company had $1,472,950
in revenue  consisting  of sales of 6,696  units of  Internet  access  "hardware
routers" for small office and home users.  During the third quarter of 2000, our
Company opened an office in Victoria, B.C. Revenues relating to this office were
$263,960.  Our Company  expects sales to increase during the next 12 months from
this  Canadian  subsidiary.  During  2000,  our average  selling  price per unit
decreased by $132 per unit as compared to 1999. This decrease  resulted from our
Company  reducing  its selling  price to take  advantage  of large  volume sales
opportunities. For the year ended December 31, 1999, our Company had $263,338 in
revenue  consisting  of sales of 750 units.  Actual  product sales did not begin
until January 1999; therefore, there are no comparable sales in 1998.

      COST OF SALES.  Cost of sales for the year  ended  December  31,  2000 was
$734,364.  Cost of sales for the year ended December 31, 1999 was $129,311. Cost
of sales consisted  substantially  of the purchase price and in-bound freight of
pre-assembled  finished goods inventory from subcontractors in Taiwan,  Republic
of China. Actual sales did not begin until January 1999; therefore, there are no
costs of sales  for  1998.  During  2000,  our  average  purchase  cost per unit
decreased by $62 per unit as compared to 1999.  This  decrease  resulted  from a
combination  of two  factors,  the first of which is our  Company's  success  in


                                       24


obtaining  lower  priced  units from our  supplier and also as a result from our
Company  effectively  modifying our product  specifications  which resulted in a
lower cost to purchase. While our Company expects the dollar amount of purchases
of pre-assembled finished goods inventory from subcontractors to increase in the
future as our Company  increases  sales,  our Company  anticipates  paying lower
prices as a result of increased volume purchases.

      GROSS PROFIT. The gross profit of our Company's products was approximately
50% during 2000.  The gross profit of our Company's  products was  approximately
51% during 1999. Actual sales did not begin until January 1999; therefore, there
is no gross profit  percentage in 1998. Our Company  expects  pricing  pressures
from our  competition,  but will  attempt  to lower  our cost  procurement  from
subcontractors  by obtaining the benefits of lower product costs through  volume
purchases. In order to maximize our Company's growth from sales, our Company may
in the future,  reduce  selling  prices to take  advantage of large volume sales
opportunities, thus, the gross margin could be lower in the future.

      SELLING,  GENERAL AND  ADMINISTRATIVE  EXPENSES.  Selling,
general and  administrative  expenses increased to $3,585,957 for the year ended
December 31, 2000 as compared to $263,664  for the year ended  December 31, 1999
and $99,902 for the year ended  December  31, 1998.  The increase of  $3,322,293
from  1999 to 2000 is  primarily  as a  result  of our  growth,  and  associated
increase in personnel and other related  costs,  which are explained  below.  In
this  connection,  our payroll  costs  increased  by  $374,000,  our  facilities
expenses and office expense increased by $62,000, professional fees by $495,000,
samples  to  customers  $77,000,  travel  and  entertainment  $44,000  and other
operating  expenses by $126,000.  During this period, we had seven  transactions
that resulted in non-cash  expenditures to our Company.  A company controlled by
one of our principal  shareholders,  incurred  research and development costs on
our behalf for the further  development of our Internet access hardware routers.
In this  connection,  we  recorded  as a capital  contribution  $318,850,  which
represents   the  actual  costs,   incurred  by  this  company  on  our  behalf,
substantially  consisting of technician  salaries for subcontractors  located in
Taiwan.  Our  Company  has no formal  agreement  with this  company.  During the
comparable  period  in  1999,  our  Company  did  not  incur  any  research  and
development costs, since we purchased ready to sell finished goods inventory. On
June 30, 2000, Mr. Dillon, our former Chief Executive Officer, resigned from his
position in our Company.  In  connection  with his  resignation,  the  1,170,000
shares of common stock issued in connection  with his employment  agreement were
forfeited.  Our Company,  in  consideration of the termination of the employment
agreement,  issued 500,000 shares of common stock to the former executive.  Such
shares were valued based on the then fair market value of our  Company's  common
stock at $1,125,000. In addition, our Company recorded a charge in the amount of
$166,664 in connection  with the issuance of common stock to our Chief Financial
Officer to amortize his unearned  compensation in accordance with his employment
agreement.  Our Company also issued  common  stock valued at $248,000,  the then
fair market  value,  pursuant  to a penalty  provision  resulting  from the late
filing of our form S-1.  Our Company  also issued  common  stock to a consultant
valued at $134,000,  the then market value of the common stock.  The  consultant
was  hired to help our  Company  raise  capital.  The  contract  was  terminated
effective  June 18,  2000.  The  Company  recorded  an  expense  for  $77,000 in
connection  with an  extension  of the time to  exercise  certain  warrants  and
$75,000 in connection with options granted during the year 2000.

      Selling and  administrative  expenses for the year ended December 31, 1999
were $263,664 as compared to $99,902 for 1998. The increase in selling,  general
and administrative expenses of $163,762 from 1998 to 1999 consisted of increases
in salaries,  resulting  from hiring new  personnel of  approximately  $115,909,
including  casual  labor,  postage  of  approximately   $6,000,   consulting  of
approximately  $6,000,  rent  of  approximately  $11,454,   office  supplies  of
approximately  $4,342,  telephone  expense  of  approximately  $535,  travel  of
approximately  $3,774 and other office expenses of  approximately  $16,000.  Our
Company expects to increase our selling,  general and administrative expenses in
the future in proportion to our Company's anticipated growth in sales.

      DEPRECIATION.  Depreciation expense increased to $5,914 for the year ended
December 31, 2000 as compared to $0 for the year ended December 31, 1999 and for
the year ended December 31, 1999, respectively.

      INTEREST EXPENSE. Interest expense increased to $21,872 for the year ended
December 31, 2000 as compared to $1,087 for the year ended December 31, 1999 and
for the year ended December 31, 1999, respectively.  The interest expense mainly
related to interest on notes payable to a principal shareholder,  whose debt was
converted into equity during the latter part of 2000.

      PROVISION FOR INCOME TAXES. No provision for income taxes was necessary in
2000,  1999 and 1998 due to the loss  reported for such years (see Note 8 to the
financial statements).  Further, given the uncertainties as to realization,  the
deferred tax assets have been fully reserved.

                                       25


GOING CONCERN QUALIFICATION

      Our Company's auditors stated that the financial statements of our Company
for the years ended December 31, 1999 and December 31, 2000 were prepared on the
going-concern basis. For the years ended December 31, 2000 and 1999, our Company
incurred net annual losses of $2,876,244  and  $131,343,  respectively,  and our
Company had a deficit of  $3,203,874  and $327,360,  respectively.  These losses
raise  substantial doubt about the ability of our Company to continue as a going
concern.  Management  believes  that  resources  will be available  from private
sources in 2001 to continue the marketing of our Internet sharing  devices.  The
financial   statements   do  not  include  any   adjustments   relating  to  the
recoverability  and  classification  of  recorded  assets,  or the  amounts  and
classification  of liabilities  that might be necessary in the event our Company
cannot continue in existence.

      Management  has  established  plans  intended to increase the sales of our
Company's  products.  Management  intends  to seek new  capital  from new equity
securities offerings to provide funds needed to increase liquidity,  fund growth
and implement  its business  plan;  however,  no assurance can be given that our
Company will be able to raise any additional capital.

CHANGES IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND  FINANCIAL
DISCLOSURE

      On March 14, 2000, our Company dismissed Williams & Webster, P.S. Williams
& Webster,  P.S.'s report on our financial statements did not contain an adverse
opinion or  disclaimer  of  opinion  or was not  qualified  or  modified,  as to
uncertainty,  audit,  scope or  accounting  principles.  The  decision to change
accountants  was  recommended  and approved by our Company's Board of Directors.
During  the two most  recent  fiscal  years and during  any  subsequent  interim
periods  preceding the  decision,  there were no  disagreements  with Williams &
Webster,  P.S. on any manner of accounting of principles or practice,  financial
statement disclosure or auditing scope or procedure,  which would have caused it
to make a reference to the subject  matter of the  disagreements  in  connection
with its report. The reason for our decision to change accounting firms was that
our  business  and  administration  is  located  in Miami,  Florida.  Williams &
Webster, P.S. is located in Spokane,  Washington.  Accordingly, on May 12, 2000,
we engaged the accounting  firm of BDO Seidman,  LLP to serve as our independent
accountants for the year ended December 31, 2000.

      On July 2, 2001, our Company  dismissed BDO Seidman LLP as its independent
certified public  accountant.  BDO Seidman's  report on our Company's  financial
statements  for the fiscal year ended December 31, 2000 contained a modification
expressing  substantial doubt about our Company's ability to continue as a going
concern.  BDO Seidman's  dismissal was approved by our Company's  Board of
Directors.  During  our  Company's  most  recent  fiscal  year,  as  well as any
subsequent  interim period through July 2, 2001,  there were no disagreements on
any matter of accounting principles or practices, financial statement disclosure
or auditing scope or procedures,  which  disagreements  if not resolved to their
satisfaction  would have caused them to make reference in connection  with their
opinion to the subject matter of the disagreement.  BDO Seidman  communicated by
letter dated January 26, 2001 to the audit  committee of our Company's  Board of
Directors,  three material  weaknesses in internal  controls  relating to the
following areas: (1) recording  significant  transactions on a timely basis; (2)
lack of written  policies  setting forth our Company's  policies and  procedures
relating to accounting  internal  controls and safeguarding of corporate assets;
and  (3)  lack of  financial  personnel  with a  professional  certification  in
accounting or equivalent experience.

      On July 2, 2001, our Company engaged Daszkal, Bolton, Manela, Devlin & Co.
("Daszkal Bolton") as its principal  accountant to audit our Company's financial
statements. Our Company did not consult Daszkal Bolton on any matters during our
Company's two most recent fiscal years or any subsequent interim period prior to
engaging Daszkal Bolton.

                                       26





                             DESCRIPTION OF BUSINESS

GENERAL

      WindStar  Resources,  Inc., (before the name change to Nexland,  Inc.) was
formed in Arizona on March 22, 1995,  (under the name  Turtleback  Mountain Gold
Co., Inc.) to engage in the business of mineral  exploration,  and if warranted,
development  and  production,  or  the  sale  of  precious  minerals.   WindStar
Resources,  Inc. failed to achieve its goals and business objectives and in 1999
concluded it was no longer  economical to continue as a public gold  exploration
mining company.  Nexland, Inc., was incorporated in Florida on December 4, 1994,
but was inactive until November 17, 1999 when it was acquired by us. Nexland LP,
a Florida  limited  partnership,  formed on September 25, 1997, was an operating
company until November 15, 1999 when it assigned all of its  partnership  assets
to Nexland, Inc. in exchange for 17,000 of the latter's common shares.

      On November 17, 1999, we acquired Nexland,  Inc. in a reverse  acquisition
transaction  resulting  in the change of our  business  from  mining to computer
security equipment. We changed our name to "Nexland,  Inc." on December 8, 1999.
As WindStar Resources,  Inc., we never owned an operating mine and, prior to the
Nexland, Inc.  acquisition,  had no other  revenue-producing  mining activities.
Since our merger  with  Nexland,  Inc.,  we have  become a supplier  of hardware
routers and  Internet  firewall  devices and have shed all  connection  with the
mining business.

      Our  Internet  Sharing Box product line allows  multiple  users on a local
area  network  to  simultaneously  share  the  same  Internet  connection  while
optimizing each user's access speed, as well as providing firewall security. Our
Internet  Sharing Box product  line is  intended to support  multiple  operating
systems, including Windows, Macintosh, UNIX and Linux. Our products are designed
to be compatible with existing  telephone and data connection  lines, as well as
integrated services digital networks and emerging access  technologies,  such as
digital  subscriber lines and cable modem  connections.  An integrated  services
digital network is an  international  telecommunications  standard for providing
digital service from a customer's  premises to a dial-up  telephone  network.  A
digital  subscriber  line is a type of  technology  that  increases  the digital
capacity of ordinary  telephone lines into a home or office.  Digital subscriber
line speeds are tied to the distance between a customer and a telephone company.
Our   products   enable   multiple   users  to  securely   access  the  Internet
simultaneously through regular telephone lines, slow speed data connections,  or
high-speed  digital  connections.  We  primarily  market  and sell our  products
through North American based Internet service providers,  value-added resellers,
and telephone companies; however, in the past, we have had minor sales to direct
end-users. During fiscal year 2000, we made sales to over 100 customers.

EXPLANATION AND BACKGROUND OF THE INTERNET

      The Internet is a global  collection of  interconnected  computer networks
that transmit any  combination of voice,  video and/or data between  users.  The
Internet allows commercial organizations,  educational institutions,  government
agencies,  and  individuals  to  electronically  communicate,  access  and share
information,  and conduct business. As businesses have begun to use e-mail, file
transfer and area  networks,  commercial  usage has become a major  component of
Internet traffic.

      In the  mid-1990s,  Internet  service  providers  began to  offer  access,
e-mail, customized content, and other specialized services and products aimed at
allowing  both  commercial  and  residential  customers  to obtain and  transmit
information, as well as access other available resources on the Internet.

      The emergence of the Web, which is the graphical,  multimedia  environment
of the Internet,  has resulted in the  development of the Internet as a new mass
communication  medium. The Internet has experienced rapid growth in recent years
as evidenced by the volume of Internet traffic and the increase in the number of
Internet users, Web sites and Internet-based  applications.  In addition,  there
has been a proliferation of Internet-based services, including:

      o     chat rooms;

      o     online magazines;

      o     news feeds;

      o     interactive games;

                                       27



      o     educational and entertainment information;

      o     development of online communities; and

      o     virtual private networking.

      This rapid growth is expected to continue as businesses  increasingly  use
the Internet to access and share information and to interact with a large number
of geographically  dispersed  consumers and business partners.  Furthermore,  an
Internet-based  economy is emerging as more  businesses use the Internet to sell
products and services, implement electronic commerce initiatives and utilize new
generations of Internet-enabled business applications.

      In our opinion,  participation in this emerging Internet-based economy and
realization of the benefits and efficiencies facilitated by new Internet-enabled
business applications are becoming increasingly important for the small business
office market, as well as the Internet service providers and telephone companies
which  provide  Internet  service  to them.  The small  business  office  market
includes  small  businesses,  home  offices and remote  offices.  We believe the
Internet  allows these  businesses to communicate  more  effectively  with their
suppliers and customers and to access and share  critical  business  information
both  internally  and  externally.  Overall,  we believe  the  Internet  and the
business  applications enabled by the Internet present tremendous  opportunities
for businesses to improve communications,  collaborate with partners,  suppliers
and  customers,   perform  important  processes  online  and  realize  cost  and
operational efficiencies that may position them to compete more effectively with
organizations that have greater resources and market presence.

      INTERNET ACCESS TECHNOLOGIES  FACILITATE NEW APPLICATIONS.  Analog dial-up
modems,  which utilize regular telephone lines and data  connections,  currently
represent the most widely utilized method of accessing the Internet.  While many
markets  worldwide will continue to depend on these slower speed Internet access
technologies,  new high-speed and high  transmission  capacity  Internet  access
technologies, such as digital subscriber lines and cable modems, have emerged in
recent years.

      THE BROADBAND  MARKET - HIGH-SPEED  ACCESS.  Integrated  services  digital
networks  are rapidly  becoming  available  in the United  States as a method to
transmit more data over existing  telephone lines.  Integrated  services digital
networks are, in most markets,  priced  comparably to standard analog  telephone
circuits. These networks transmit data at greater speeds than the analog dial-up
modems.   However,   new  emerging  access   technologies   offer  even  greater
transmission capacity, provide much faster access speeds and enable a variety of
new data  intensive,  multimedia  and graphical  applications.  These  broadband
markets include:

      o     Digital  Subscriber  Line,  which is a method for  moving  data over
            existing copper  telephone  lines,  but at a much faster rate than a
            regular telephone connection;

      o     Interactive  Cable,  which  allows for  communication  across  cable
            infrastructure;

      o     cable modems and cable modem termination centers; and

      o     wireless   transmissions,   which  are   movements   of  packets  of
            information over airwaves.

      As these access  technologies become more affordable and widely available,
we believe they will present increasingly attractive alternatives for satisfying
the Internet access requirements of small business offices.

      In  addition,  we  believe  the small  business  office  environment  will
experience  an even  greater  need to access  the  Internet  via these  emerging
technologies  as new  generations  of business  applications  emerge that larger
competitors  will be able to  access  through  relatively  expensive,  dedicated
high-speed  leased  lines.  Furthermore,  the higher cost of digital  subscriber
lines and cable modem access  technologies  compared to analog technologies will
increase the need of small business  offices to utilize shared  Internet  access
solutions that enable costs to be allocated across a greater number of users.

      TODAY'S SMALL BUSINESS  OFFICE  INTERNET  ACCESS  ENVIRONMENT.  Worldwide,
there is an increasing  demand for broadband  access  services.  The Internet is
becoming  increasingly popular to consumers for conducting business and personal
pursuits.   Consequently,  these  consumers  are  seeking  high-speed,  low-cost
solutions that enable them to benefit from advances in data transfer speed.

                                       28


      o     SHARED  ACCESS.  Many small  business  offices  have  addressed  the
            Internet  access problem by installing a single  dedicated  computer
            that is connected to the Internet via a modem,  an analog  telephone
            line and a single  Internet  service  account shared by all users in
            the office.  This approach is inefficient  because it requires users
            to wait in line until the Internet  terminal becomes  available.  In
            addition,  productivity  is often  reduced  since many users fail to
            access the Internet because it is not  conveniently  accessible from
            their individual workplaces. As an alternative,  some small business
            offices  have  added  additional  modems,  analog  phone  lines  and
            Internet  service  accounts  for each  employee  requiring  Internet
            access. However,  maintaining separate Internet connections for each
            user is costly and difficult to manage.  Moreover,  neither of these
            solutions enables shared Internet access among multiple users.

      o     EASE OF  INSTALLATION  AND USE. In our opinion,  most small business
            offices lack in-house information  technology personnel,  as well as
            sufficient  resources to hire outside  consultants  to implement and
            maintain  complex  Internet  access  solutions.   Therefore,   small
            business  offices require Internet access solutions that are easy to
            install, use, maintain and upgrade.

      o     AFFORDABILITY. Small business offices are often subject to budgetary
            constraints.  Therefore,  the  networking  solutions  that have been
            widely adopted by larger  organizations to accommodate shared access
            often are prohibitively expensive for small business offices.

      o     EXPANDABILITY AND  COMPATIBILITY.  We believe small business offices
            need  Internet  access  solutions  that  accommodate  their  current
            requirements  and that can be  expanded  to  accommodate  additional
            users as their  businesses  grow. In addition,  many small  business
            offices  seek  solutions  that meet these  needs  without  having to
            replace existing systems,  invest significant capital in upgrades or
            employ  in-house  information   technology  personnel.   Many  small
            business  offices  have  already  made  significant  investments  in
            computer hardware, modems and software, and utilize widely available
            analog  access  technologies.  As a  result,  these  small  business
            offices require  Internet access  solutions that are compatible with
            existing hardware and software and flexible enough to support analog
            access   technologies,   as  well  as  emerging   high-speed  access
            technologies.

      In order to more fully  participate  in the evolving uses of the Internet,
we believe the small business office market will require easy-to-use, affordable
and expandable products that enable shared Internet access by multiple users and
that support a full range of existing and emerging Internet-enabled applications
and services.

      THE  BENEFITS  OUR  PRODUCTS  ARE  DESIGNED TO PROVIDE.  Our  products are
designed to provide a secure,  shared  Internet  access  solution.  Our solution
allows multiple users in an office,  workplace or home to  simultaneously  share
the same  Internet  connection.  Our products  are designed to support  multiple
operating systems such as Windows,  Macintosh,  UNIX and Linux,  while providing
network security during the delivery and receipt of Internet data packets.

      Our products are designed to be compatible with traditional  telephone and
data   connections   that  operate  at  slow  speeds,   as  well  as  high-speed
technologies, including integrated services digital networks, digital subscriber
lines and cable modems. In addition,  our products extend the benefits of analog
technology  by enabling  multiple  users to access the  Internet  simultaneously
through  regular  telephone lines and analog modems at up to 30 times the access
speed of a single  analog  connection.  Our  products  offer the  following  key
benefits:

      o     EFFICIENT SHARED INTERNET  ACCESS.  The Internet Sharing Box product
            line enables an entire office to share information,  use e-mail, and
            access the Internet  independent of the access technology  utilized.
            Multiple users in an office can share a single  Internet  connection
            and Internet service provider account.

      o     EASE OF  INSTALLATION  AND USE. We deliver a shared  Internet access
            solution. To facilitate easy installation,  our Internet Sharing Box
            product package contains step-by-step  installation instructions and
            easy-to-follow  diagrams and  illustrations for a variety of network
            environments.  Users  can  determine  whether  their  computers  are
            appropriately  configured to connect to our product.  Our integrated
            firmware,  which is a  category  of memory  chips  that  hold  their
            content  without  electrical  power and is sometimes  referred to as
            "hard software",  provides a single screen  configuration to connect
            the entire  office to the  Internet.  Our products  work within most
            existing  environments  and  operating  systems,  such  as  Windows,
            Macintosh, UNIX and Linux.

                                       29


      o     HIGH-SPEED  ACCESS.  Our Internet  Sharing Box product line supports
            all major Internet access  technologies  used by offices,  including
            traditional  telephone  and data  connections,  integrated  services
            digital networks,  digital  subscriber lines, and cable and wireless
            connections.

      o     LOW COST OF  OWNERSHIP.  Our  Internet  Sharing Box product  line is
            designed to minimize  installation,  maintenance and Internet access
            expenditures  by  enabling  multiple  users in an  office to share a
            single Internet connection and Internet service provider account. In
            addition,  the ease of installation  and use of the Internet Sharing
            Box product  line  enables  small  business  offices to avoid hiring
            in-house  information  technology  personnel that might otherwise be
            required to  implement  and maintain an  effective  Internet  access
            solution.

      o     EXPANDABILITY  AND  COMPATIBILITY.  Our Internet Sharing Box product
            line is designed to be compatible with most  widely-used  computers,
            software,  modems,  and terminal adapters such as those manufactured
            by 3Com, Cisco and Alcatel.  This broad  compatibility  enables most
            offices to leverage their prior technology  investments by utilizing
            our  products  with  hardware  and  software  that have already been
            installed.  In  addition,  our product  line  provides an office the
            flexibility to expand Internet access as their needs require.

      o     FIREWALL  PROTECTION.  Our  Internet  Sharing Box  products  provide
            firewall  security  among shared  users.  A firewall is a method for
            keeping a network  secure.  Our products  are also  designed to keep
            internal network traffic secure.

      o     VIRTUAL PRIVATE NETWORK. A virtual private network usually refers to
            a network in which some of the parts are connected  using the public
            Internet, but data is transmitted in encrypted form, thus making the
            network  "virtually  private."  Our ISB2LAN  product  supports  this
            function.

      A DESCRIPTION OF OUR PRODUCTS. We design and sell the Internet Sharing Box
(ISB)  product  line.  The ISB products  include the ISB SOHO,  ISB Pro100,  ISB
Pro400,  ISB Pro800,  ISB Pro800  Turbo and ISB Wave Base.  The ISB products are
hardware  routers  that allow  users,  connected  to the Internet to share their
Internet  access at the same time using only one modem,  one  telephone  line or
cable connection,  and one Internet access account. In addition,  the ISB series
of products are a "firewall,"  providing network security.  The ISB products are
compatible with personal computers, PC, Macintosh, UNIX, NT, Linux computers and
any  computer  that  uses  a  transmission  control  protocol/Internet  protocol
(TCP/IP) browser interface.

      All of the ISB products allow simultaneous and independent Internet access
for all users on a network,  as well as firewall security  protection to prevent
any unwanted access to the local network. All ISB products allow up to 253 users
to share one Internet connection.

      o     ISB SOHO -  Designed  specifically  for shared  Internet  access and
            Internet  Security for the home or small officer user.  The ISB SOHO
            features simple  installation  and  configuration.  It connects to a
            cable  or  digital   subscriber   line  modem  through  an  ethernet
            connection to accommodate high speed data transmission. The ISB SOHO
            has a high  speed 4 port  10/100  switch  and is great for  Internet
            games.

      o     ISB PRO100 - Designed  specifically  for shared  Internet access and
            Internet Security.  The ISB Pro100 features simple  installation and
            configuration.  The  ISB  Pro100  connects  to a  cable  or  digital
            subscriber line modem through an ethernet  connection to accommodate
            high speed  data  transmission  and has a high  speed 1 port  10/100
            switch with Duplex, over 8MB of Bi-Directional throughput to MAX out
            the connection,  Multi Session Ipsec, Multi Session PPPoE and a CAT5
            Cable included.

      o     ISB PRO400 - Designed  specifically  for shared  Internet access and
            Internet Security,  the ISB Pro400 features simple  installation and
            configuration.  The  ISB  Pro400  connects  to a  cable  or  digital
            subscriber line modem through an ethernet  connection to accommodate
            high speed  data  transmission  and has a high  speed 4 port  10/100
            switch with Duplex, over 8MB of Bi-Directional throughput to MAX out
            the connection,  Multi Session IPsec, Multi Session PPPoE and a CAT5
            Cable included.

      o     ISB PRO800 - Designed  specifically  for shared  Internet access and
            Internet Security,  the ISB Pro800 features simple  installation and
            configuration  and  connects to a cable or digital  subscriber  line
            modem through an ethernet  connection to accommodate high speed data
            transmission.  The ISB Pro800 has a high speed 8 port 10/100  switch
            with Duplex,  over 8MB of  Bi-Directional  throughput to MAX out the
            connection,  Multi  Session  IPsec,  Multi  Session PPPoE and a CAT5
            Cable included. Built for more demanding users.

      o     ISB PRO800 TURBO - Designed  specifically for shared Internet access
            and  Internet   Security  the  ISB  Pro800  Turbo  features   simple
            installation and  configuration.  The ISB Pro800 Turbo connects to a
            cable  or  digital   subscriber   line  modem  through  an  ethernet
            connection to  accommodate  high speed data  transmission  and has a
            high speed 8 port 10/100  switch with Duplex,  2 modem  ports,  load


                                       30


            balance 2 broadband connections, double redundant connection backup,
            over 8MB of  Bi-Directional  throughput  to MAX out the  connection,
            Multi Session IPsec, Multi Session PPPoE and a CAT5 Cable included.

      o     ISB WAVE BASE - Designed specifically for shared Internet access and
            Internet Security the ISB Wave Base features simple installation and
            configuration  and is an 802.11B (11MB) wireless  Access Point.  The
            ISB Wave Base has a high speed 4 port  10/100  switch  with  Duplex,
            over 8MB of  Bi-Directional  throughput  to MAX out the  connection,
            Multi Session IPsec,  Multi Session PPPoE and a CAT5 Cable included.
            Designed for office laptop users.

      BUSINESS  STRATEGY.  Our  mission is to become a  recognized  provider  of
Internet  sharing and  firewall  security  devices.  We believe that in order to
accomplish  our mission we need to be  successful  in  completing  the following
tasks:

      o     SATISFY  CUSTOMERS.  We believe that the Internet  access  solutions
            currently offered by most personal  computing and networking vendors
            continue to be technically  complex and generally  unable to satisfy
            the unique requirements of the work-at-home employee,  telecommuter,
            or home office user. Therefore,  we believe the opportunity in these
            markets  is  significant  and we  intend  to  continue  to focus our
            product  development  efforts,  distribution  strategies and support
            services  to  satisfy  the  specific  requirements  of these  market
            segments.

      o     CONTINUING  TO  INTEGRATE  EMERGING  ACCESS  TECHNOLOGIES  INTO  OUR
            PRODUCTS.  Our products are designed to support most major  Internet
            access  technologies  used by consumers.  We believe our strategy of
            developing  products that are capable of being  expanded will enable
            our current and future  customers to benefit from the  deployment of
            emerging, high-speed transmission technologies.  Further, we believe
            emerging,  high-speed  transmission  technologies  will increase the
            demand in offices for shared Internet access  solutions.  Therefore,
            we  intend  to  support  the  commercialization  of  new  high-speed
            transmission  technologies by pursuing partnering relationships with
            high-speed  transmission  technology  providers while  continuing to
            pursue the existing  market for our  traditional  telephone and data
            connection products.

      o     DEVELOP  STRATEGIC  ALLIANCES.  In order to be  apprised of industry
            trends,  to be  compatible  with  emerging  technologies  and  to be
            recognized as a  technologically  savvy  company,  we have developed
            relationships with various industry leaders,  including Bell Canada,
            Alaska Phone Company and Motorola.

      SALES AND MARKETING  OVERVIEW.  Because of our limited financial resources
we have not had the resources to fully implement a marketing and sales force. In
order to increase our  revenues,  we will have to develop a marketing  and sales
force with technical expertise and marketing capability.  We anticipate that our
future sales staff will be employed both on an independent  contractor basis and
as in-house employees.

      We believe that the principal competitive factors for companies seeking to
use our type of products are product reliability and customer service.

      We are  developing our customer base through an active sales and marketing
campaign,  primarily  centered on building  relationships  with Internet service
providers and telephone companies.  At present, we are concentrating our efforts
in North America.  Unlike many of our competitors who target distributors and
retailers,  our strategy is to target Internet  service  providers and telephone
companies. We believe these entities can target our ultimate consumer, the small
business  office  and home  user.  We believe  that this  approach  will be more
efficient and less expensive than if we only use direct  marketing or market our
products through value-added resellers and distributors.

      o     SALES  STRATEGY.  Currently,  we  primarily  rely on direct sales to
            generate new customers and to maintain  relationships  with existing
            customers.  We have six sales  representatives.  As our capacity and
            operations grow we anticipate  hiring regional sales engineers and a
            Vice-President  of Marketing  and Sales to build an in-house  direct
            sales force.


                                       31



      o     MARKETING  STRATEGY.  We plan to  utilize  a  variety  of  marketing
            techniques to generate awareness and inquiries.

      o     MAGAZINE/PROFESSIONAL  JOURNAL/NEWSPAPER  ADVERTISEMENT.  We plan to
            advertise  in  major   telecommunications   and  Internet  magazines
            throughout  the country  using  postcard  inserts and other  mail-in
            techniques to foster inquiries and to solicit sales.

      o     WEBSITE. We have a website (www.Nexland.com) where information about
            our Company and our services can be obtained.  Users can also e-mail
            a  request  for  contact  by  one of our  sales  representatives  at
            Sales@Nexland.com.  Interested  parties  can also  call a  toll-free
            number (888-NEX-5264) and request informational literature.

      o     WEBSITE BANNER ADVERTISING.  We currently utilize banner advertising
            on selected websites,  such as Microsoft  LinkExchange,  Practically
            Networked and Carrick Solutions.

      o     EXPANSION  STRATEGY:   INTRODUCE  NEW  PRODUCTS  AND  SERVICES.  Our
            objective  is to become a  recognized  provider of  secured,  shared
            Internet  access.  We realize that in order to achieve this, we must
            be innovative in our product design and functionality.  In addition,
            we must continue to establish strategic relationships.

      COMPETITION.  We compete in several different markets, each having its own
growth  potential,  expectations,  customer base, and  competitors.  Some of our
competitors are affiliated with major international  companies and, as a result,
are well financed and present a formidable challenge.  We cannot be certain that
we will be able to compete with significant pricing pressure by our competitors.

      Our  current  and  potential  competitors  offer a variety of  competitive
products,  including shared Internet access products offered by Linksys, Netopia
and SMC and networking  equipment  products offered by Cisco,  3Com,  Nortel and
Intel.

      Many of our  competitors  are  substantially  larger  than we are and have
significantly   greater   financial,   sales  and  marketing,   technical,   and
manufacturing  resources,  as well as more  established  distribution  channels.
These  competitors may be able to respond more rapidly to emerging  technologies
and changes in customer requirements, as well as devote greater resources to the
development,  promotion  and sale of their  products.  Furthermore,  some of our
competitors   may  make   strategic   acquisitions   or  establish   cooperative
relationships  among  themselves or with third parties to increase their ability
to gain market share.  Our  competitors may enter our existing or future markets
with  solutions  that may be less  expensive,  provide  higher  performance  and
additional  features or be  introduced  earlier  than our  solutions.  Given the
market opportunity in the shared Internet access market, we also expect that new
competitors may enter our market with better products and  technologies.  If any
technology is more reliable, faster, less expensive or has other advantages over
our  technology,  then the demand for our products could  decrease,  which could
seriously harm our business.

      We expect our  competitors to continue to improve the performance of their
current  products and to introduce  new  products and  technologies  as industry
standards and customer  requirements evolve. These new products and technologies
may supplant or provide lower cost alternatives to our products.  Successful new
product  introductions or enhancements by our competitors could reduce the sales
or market  acceptance  of our products and  services,  perpetuate  intense price
competition or make our products obsolete. To be competitive,  we must invest in
research and development,  sales and marketing,  and customer support. We cannot
be sure that we will have sufficient  resources to make such investments or that
we will be able to make the technological  advances necessary to be competitive.
As a result, we may not be able to compete  effectively against our competitors.
Our failure to maintain and enhance our  competitive  position within the market
may seriously  harm our business.  Increased  competition is likely to result in
price reductions,  reduced gross margins,  and longer sales cycles, any of which
would seriously harm our business.  We cannot be certain that we will be able to
compete  successfully  against current or future competitors or that competitive
pressures will not seriously harm our business.

      On November 17, 1999, we entered into a Mutual  Non-Competition  Agreement
with Nexland, S.A. a French corporation, owned by several principal stockholders
of our Company. The agreement provides for the following:

      o     a five year non-competition period;

      o     Nexland France shall have exclusive sales rights to Europe;

                                       32


      o     we shall have exclusive sales and marketing rights to North America,
            South America, Central America and the Caribbean;

      o     if  either  party  sells  into  the  other's  territory,  the  sales
            contracts  shall be assigned to the other  party,  and the  assignee
            shall pay the assignor 20% of the gross value of the contract.

      INTELLECTUAL  PROPERTY.  We rely and  intend to rely on a  combination  of
patent,  copyright,   trademark  and  trade  secret  laws  and  restrictions  on
disclosure to protect our intellectual  property rights. We have one U.S. patent
pending relating to technology  incorporated in our Internet Sharing Box product
line,  consisting  of an  algorithm  that  allows the  virtual  private  network
encrypted protocol to pass through our network address translation routers, thus
securing the communication from unintended third parties. In addition, we design
and  implement  proprietary  coded  "firmware"  which  is  designed  to make the
Internet Sharing Box products function.

      We also intend to enter into confidentiality agreements with our employees
and consultants, and control access to and distribution of our documentation and
other proprietary  information.  We cannot assure you that others will not
independently  develop similar or competing  technology.  Despite our efforts to
protect  our  proprietary  rights,  unauthorized  parties may attempt to copy or
otherwise  obtain and use our products or technology.  We cannot assure you that
these  precautions  will  prevent   misappropriation   or  infringement  of  our
intellectual property. Monitoring unauthorized use of our products is difficult,
and  we  cannot   assure  you  that  the  steps  we  have  taken  will   prevent
misappropriation of our technology,  particularly in foreign countries where the
laws may not protect our proprietary rights as fully as in the United States.

      Our  industry  is  characterized  by the  existence  of a large  number of
patents and  frequent  claims and  litigation  regarding  such patents and other
intellectual  property  rights.  In  particular,  leading  companies in the data
communication  and networking  markets have  extensive  patent  portfolios  with
respect to modem and networking technology.  From time to time, these companies,
as well as others,  have asserted and may assert  exclusive  patent,  copyright,
trademark and other  intellectual  property rights to  technologies  and related
standards  that are  important  to us. We  expect  that we may  increasingly  be
subject to infringement  claims as the number of products and competitors in the
small business office market for shared Internet access  solutions  increase and
the functionality of products overlaps.  In addition,  we cannot assure you that
third parties will not assert additional claims or initiate  litigation  against
us or our manufacturers,  suppliers or customers alleging  infringement of their
proprietary  rights with respect to our existing or future  products.  We may in
the future initiate claims or litigation  against third parties for infringement
of our proprietary rights to determine the scope and validity of our proprietary
rights. Any such claims, with or without merit, could be time-consuming,  result
in costly  litigation  and divert the  attention  of  technical  and  management
personnel,  or  require us to develop  non-infringing  technology  or enter into
royalty or  licensing  agreements.  Such  royalty or  licensing  agreements,  if
required, may not be available on acceptable terms, if at all. In the event of a
successful  claim of  infringement  and our  failure  or  inability  to  develop
non-infringing  technology or license the proprietary  rights on a timely basis,
our  business,  operating  results and financial  condition  could be materially
adversely affected.

      EMPLOYEES.  As of July 2, 2001, we employed  thirteen persons in Miami and
nine  in  Canada,  including  nine  in  operations  and  administration,  one in
marketing,  and five in customer support.  We also employ seven commissioned and
salaried sales representatives.  None of our employees is represented by a labor
union and we have experienced no work stoppages to date. We believe our employee
relations are good.

DESCRIPTION OF PROPERTY

      In June 2000, we entered into a three-year  lease for our offices  located
at  1101  Brickell  Avenue,  2nd  Floor,  North  Tower,  Miami,  Florida  33131,
consisting  of 7,500 square feet of corporate  office space for $7,333 per month
plus tax for the first  year,  $14,808 for the second and $15,452 for the third.
For accounting purposes, rent expense is recorded on a straight-line basis.

      In August 2000,  Nexland  Canada,  our Canadian  wholly-owned  subsidiary,
entered  into a  one-year  lease  for an office  located  in  Victoria,  Canada,
consisting  of 1,000 square feet of corporate  office space for $1,000 per month
plus tax.

                                       33


LEGAL PROCEEDINGS

      The officers and  directors of our Company  believe  that,  to the best of
their  knowledge,  neither our Company nor any of its officers and directors are
parties  to any legal  proceeding  or  litigation.  Further,  the  officers  and
directors know of no threatened or contemplated legal proceedings or litigation.

                                       34


                                   MANAGEMENT

      Our Company's present directors and executive officers are as follows:

NAME                              AGE      POSITION
- -----------------------------  --------    -------------------------------------

Gregory S.  Levine                33       President, Chairman of the Board of
                                           Directors

Martin E.  Dell'Oca               38       Chief Financial Officer, Secretary
                                           and Director

I. Daniel Sultan                  50       Chief Technology Officer and Director

TERM OF OFFICE

      The terms of office of the  current  directors  continue  until the annual
meeting of  shareholders,  which the bylaws of our Company provide shall be held
on the third Friday of November of each year; officers are elected at the annual
meeting of the Board of Directors,  which immediately follows the annual meeting
of  shareholders.  In  August  2000  the  Company  had  its  annual  meeting  of
shareholders at which time the current  directors were elected for an additional
term.

      The following is a brief  description  of the  background of the directors
and executive officers of our Company.

      GREGORY  SCOTT  LEVINE,  33,  President  and  Chairman  of  our  Board  of
Directors,  received  his Bachelor of Arts Degree in Speech,  Communication  and
English  Writing from the  University  of Florida in 1989.  In 1991,  Mr. Levine
entered the computer  industry as Purchasing  Manager with All Exim,  located in
Miami, Florida,  where he was employed until 1995. From 1995 to 1997, Mr. Levine
worked as a  self-employed  consultant.  In 1997,  Mr.  Levine  was hired as the
Business   Unit   Manager  for  Mass   Storage  and   Components   for  Computer
2000/AmeriQuest  Technologies  where he  supervised  the  business  unit and was
associated  with the  development  of the OEM Memory Broker Desk. In 1998,  when
C2000 sold AmeriQuest, Mr. Levine opened his own consulting firm, the HG America
Group,  Inc., which served major industry  telephone  companies (AT&T, GTE, Bell
Atlantic) with Internet  sharing and firewall  products.  Mr. Levine operated HG
America Group,  Inc. until he joined our Company in December,  1998. None of Mr.
Levine's prior employers are affiliated with our Company.

      MARTIN E. DELL'OCA, 38, became Chief Financial Officer and a member of the
Board of Directors of our Company in May 2000.  During March and April 2000, Mr.
Dell'Oca  was a  self-employed  consultant  to our  Company.  From  May  1998 to
December 1999, Mr.  Dell'Oca  served as Chief  Financial  Officer of CHS Dinexim
after Dinexim was sold to CHS. From 1995 to May 1998, Mr. Dell'Oca was the Chief
Financial Officer of Dinexim.  Mr. Dell'Oca received his undergraduate degree in
Marine  Science and Economics from the University of Miami in 1985 and a Masters
Degree in International Business from Florida International University in 1989.

      ISRAEL  DANIEL  SULTAN,  50, is the  founder of  Nexland,  Inc.  and Chief
Technology  Officer and a  Director.  Mr.  Sultan  began his career as a Nuclear
Physics  System  Programmer  at the  College  de France  Laboratory  of  Nuclear
Physics.  In 1973,  he started a software  training  center in France,  which is
still in business today under the direction of his wife. In 1990, Mr. Sultan ran
IPC  France,  a startup PC  manufacturer,  which grew to obtain 5% of the French
market in three years,  prior to being sold in 1993. In 1994, Mr. Sultan founded
Nexland,  LP and  is  currently  Technical  Director  of  Nexland  France  and a
principal  shareholder  of our  Company.  Mr.  Sultan  assisted  our  Company in
becoming the first  company to offer a digital  subscriber  line and cable modem
sharing device based upon the Internet  protocol of pppoe  (point-to-point  over
ethernet).  Mr.  Sultan  earned his Ph.D.  in computing  from the  University of
Paris, Jussieu, in 1986.

COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT

      The following persons failed to make the filings specified below:

EXECUTIVE COMPENSATION

      The following table shows all the cash  compensation  paid by our Company,
as well as certain other  compensation paid or accrued,  during the fiscal years
ended  December  31, 2000,  1999 and 1998 to our  Company's  three  highest paid
executive officers. No restricted stock awards, long-term incentive plan payouts
or other types of compensation,  other than the  compensation  identified in the


                                       35


chart below, were paid to these executive officers during these fiscal years. No
other executive  officer earned a total annual salary and bonus for any of these
years in excess of $100,000.



                                                     SUMMARY COMPENSATION TABLE

                                   ANNUAL COMPENSATION                                  LONG-TERM COMPENSATION
                      ----------------------------------------------  -------------------------------------------------------
                                                                        AWARDS                      PAYOUTS
                                                                      ----------   ------------------------------------------
(A)                   (B)     (C)        (D)            (E)              (F)          (G)             (H)              (I)
                                                                      RESTRICTED   SECURITIES
NAME & PRINCIPAL                                    OTHER ANNUAL        STOCK      UNDERLYING         LTIP        ALL OTHER
COMPENSATION          YEAR   SALARY ($)  BONUS ($)  COMPENSATION ($)    AWARDS       OPTIONS        PAYOUTS      COMPENSATION
- ----------------      ----   ----------  ---------  ----------------  ----------   -----------      -------    --------------
                                                                                             
Greg Levine           2000   $100,000       -0-        $10,000              -0-     700,000(1)        -0-            -0-
   President and      1999   $100,000       -0-            -0-              -0-            -0-        -0-            -0-
   Chairman of        1998        --         --             --               --             --         --             --
   the Board

Martin Dell'Oca       2000  $92,667(2)      -0-            -0-       $500,000(3)    400,000(4)        -0-            -0-
   Chief              1999         -0-      -0-            -0-              -0-            -0-        -0-            -0-
   Financial          1998          --       --             --               --             --         --             --
   Officer and
   Secretary




(1)   Mr. Levine received 700,000 options, of which 550,000 are currently vested
      and,  commencing  September 6, 2001,  37,500  options vest each year for a
      4-year period.

(2)   Mr.  Dell'Oca  received  $76,000  as salary  and  $16,667  for  consulting
      services  rendered to our Company from March 1 to April 30, 2000, prior to
      his position as Chief Financial Officer.

(3)   Mr. Dell'Oca received 200,000 shares of common stock of our Company on May
      1, 2000.  Such common stock is forfeitable  by Mr.  Dell'Oca if he resigns
      from our Company prior to the expiration of his two year  employment  term
      or if he is terminated for "cause." Our Company  recorded the  transaction
      at a market value of $2.50 per share and is amortizing it over 24 months.

(4)   Mr.  Dell'Oca  received  400,000  options,  of which 250,000 are currently
      vested and,  commencing  September 6, 2001,  37,500 options vest each year
      for a 4-year period.


EMPLOYMENT AGREEMENTS

      On May 1, 2000, our Company entered into a five-year  employment agreement
with Mr.  Levine.  Pursuant  to this  agreement,  Mr.  Levine is employed as the
President  of our  Company.  Mr.  Levine has an annual base salary of  $100,000,
which will increase to $150,000 upon our Company  obtaining  equity  investments
and/or debt  financing  totalling in the  aggregate of at least  $1,000,000.  In
addition,  Mr.  Levine will be entitled to incentive  bonus  compensation  in an
amount  to be  determined  by our  Board of  Directors.  In the  event  that Mr.
Levine's  employment is terminated by our Company without "cause," other than in
connection with a change of control,  he is entitled to receive his salary for a
period of 12 months from the date of  termination.  The agreement  provides that
Mr. Levine will not compete with our Company  during his  employment and for one
year thereafter.

      On May 1, 2000, our Company entered into a two-year  employment  agreement
with Mr. Dell'Oca.  Pursuant to this agreement,  Mr. Dell'Oca is employed as the
Chief Financial  Officer of our Company.  Mr. Dell'Oca has an annual base salary
of $100,000,  which will increase to $120,000 upon our Company  obtaining equity
investments  and/or debt  financing    totalling in the aggregate of at least
$1,000,000. In addition, Mr. Dell'Oca received 200,000 shares of common stock of
our  Company,  which will be  forfeited  by Mr.  Dell'Oca if he resigns from his
employment prior to the expiration of the employment term or if he is terminated
for "cause." Mr. Dell'Oca has piggy-back registration rights with respect to his
stock in our Company. In the event that Mr. Dell'Oca's  employment is terminated
by our Company on or after May 1, 2001 without "cause," other than in connection
with a change of  control,  he is entitled to receive his salary for a period of
12 months from the date of termination. The agreement provides that Mr. Dell'Oca
will not  compete  with  our  Company  during  his  employment  and for one year
thereafter.

                                       36


      The following table contains  information  regarding  options exercised in
the year  ended  December  31,  2000 and the  number of  shares of common  stock
underlying  options  held as of  December  31, 2000 by our  Company's  executive
officers.


                        AGGREGATED OPTIONS/SAR EXERCISES

                             IN LAST FISCAL YEAR AND
                      FISCAL YEAR END OPTIONS/SAR VALUES(1)

                                                  NUMBER OF
                                                  SECURITIES         VALUE OF
                                                  UNDERLYING        UNEXERCISED
                                                 UNEXERCISED       IN-THE-MONEY
                       SHARES                   OPTIONS/SAR'S      OPTIONS/SAR'S
                    ACQUIRED ON      VALUE      AT FISCAL YEAR    AT FISCAL YEAR
        NAME          EXERCISE    REALIZED ($)      END(1)             END(2)
- ------------------  -----------   ------------  ---------------   --------------

Gregory S. Levine       -0-         -0-      Exercisable   550,000    $41,000
                        -0-         -0-      Unexercisable 150,000         --

Martin Dell'Oca         -0-         -0-      Exercisable   250,000    $21,500
                        -0-         -0-      Unexercisable 150,000         --


- -------------------
(1)   These grants  represent  options to purchase  common stock.  No SAR's have
      been granted.
(2)   The value of the  unexercised  in-the-money  options  were  calculated  by
      determining  the  difference  between the fair market  value of the common
      stock  underlying  the options and the exercise price of the options as of
      December 29, 2000.

      The following table contains information regarding grants of stock options
made  during  the  year  ended  December  31,  2000 to our  Company's  executive
officers.

OPTION/SAR GRANTS TABLE


                                         % TOTAL
                          NO. OF       OPTIONS/SARS
                        SECURITIES      GRANTED TO
                        UNDERLYING       EMPLOYEES      EXERCISE OR
                       OPTIONS/SARS      IN FISCAL      BASE PRICE
        NAME            GRANTED (#)       YEAR (%)     ($ PER SHARE)     EXPIRATION DATE
- ------------------     ------------   -------------   ---------------   ------------------

                                                             
Gregory S. Levine        300,000          27.8%           $0.120         November 27, 2010
                         100,000           9.1%           $0.230         December 20, 2010
                         300,000          27.8%           $0.843         September 6, 2010

Martin Dell'Oca          150,000          13.6%           $0.120         November 27, 2010
                         100,000           9.1%           $0.230         December 20, 2010
                         150,000          13.6%           $0.843         September 6, 2010


COMPENSATION OF DIRECTORS

      The shareholders elect all directors for a two-year term. No directors are
paid for their services on the Board, except that non-employee directors will be
granted  options to purchase  shares of our Company's  common stock on an annual
basis.  These  options have an exercise  price equal to the fair market value of
such stock on the date of grant,  are  immediately  exercisable and have up to a
ten-year term.

STOCK INCENTIVE PLAN

      On September 6, 2000, our Company adopted a Stock  Incentive  Plan,  which
provides  for the  granting of 6,000,000  stock  options and stock  appreciation
rights  to key  employees.  Options  granted  may  be  either  "incentive  stock
options,"  within the meaning of Section 422A of the Internal  Revenue  Code, or
non-qualified options.

                                       37



                             PRINCIPAL SHAREHOLDERS

VOTING SECURITIES AND PRINCIPAL HOLDERS THEREOF

      The  following  table  sets  forth  certain  information  with  respect to
beneficial  ownership  of our common  stock as of July 2,  2001,  as to (i) each
person (or group of affiliated  persons)  known by us to own  beneficially  more
than 5% of our outstanding common stock, (ii) each of our directors,  (iii) each
of our executive officers,  and (iv) all directors and executive officers of our
Company as a group.

      For the purpose of this  table,  beneficial  ownership  is  determined  in
accordance with the rules of the Securities and Exchange Commission.  The number
of shares beneficially owned by a person includes shares of common stock subject
to options held by that person that are  currently  exercisable  or  exercisable
within 60 days of July 2, 2001.  Shares  issuable  pursuant to such  options are
deemed outstanding for computing the percentage  ownership of the person holding
such options,  but are not deemed  outstanding for the purposes of computing the
percentage ownership of each other person.

                                       38



                                            COMMON STOCK
                                         BENEFICIALLY OWNED
                                     ---------------------------
       NAME AND ADDRESS
       OF BENEFICIAL OWNER                NUMBER          PERCENTAGE(1)
       -----------------------------  ---------------    --------------

       I.  Daniel Sultan               13,161,250(2)(3)        35.86%
       P.O.  Box 3783
       Hallandale, Florida 33008

       Andre Chouraqui                     5,544,500           15.34%
       Barker Road #2, House #9
       The Peak, Hong Kong

       Laurent Solomon(4)                  5,044,500           13.95%
       P.O.  Box 9096
       Daytona Beach, Florida
       32120

       Greg Levine                   3,302,500(5)(6)            8.96%
       P.O.  Box 693267
       Miami, Florida 33169

       Yves Many(7)                        2,522,250            6.98%
       P.O.  Box 693267
       Miami, Florida 33169

       Enrique Dillon                        500,000            1.38%
       c/o Nexland, Inc.
       1101 Brickell Avenue
       Suite 200, North Tower
       Miami, Florida 33131

       Martin Dell'Oca                    600,000(8)            1.64%
       385 Hampton Lane
       Key Biscayne, FL 33149

       All directors and                  17,063,750           45.14%
       executive officers
       as a group (3 persons)


(1)   Applicable percentage of ownership is based on 36,153,385 shares of common
      stock outstanding as of July 2, 2001, together with applicable options for
      each  shareholder.  Beneficial  ownership is determined in accordance with
      the rules of the  Commission and generally  includes  voting an investment
      power  with  respect  to  securities.  Shares of common  stock  subject to
      options that are currently  exercisable or  exercisable  within 60 days of
      July 2, 2001 are deemed to be  beneficially  owned by the  person  holding
      such options for the purpose of computing  the  percentage of ownership of
      such  person,  but are not  treated  as  outstanding  for the  purpose  of
      computing the percentage  ownership of any other person.  The common stock
      is the only outstanding class of equity securities of our Company.

(2)   Includes  12,414,884  shares that are held of record by BH Investor Group,
      LLC. This entity is controlled by Israel Daniel Sultan.

(3)   Includes  options  owned by Mr.  Sultan to acquire  550,000  shares of our
      Company's common stock within 60 days of July 2, 2001.

(4)   These shares are held of record by Fast-Access  Group, LLC. This entity is
      controlled by Laurent Solomon.

(5)   Includes  2,522,250  shares that are held of record by Broadband  Investor
      Group, LLC. This entity is controlled by Greg Levine, our President.

(6)   Includes  options  owned by Mr.  Levine to acquire  700,000  shares of our
      Company's common stock within 60 days of July 2, 2001.

(7)   These shares are held of record by High-Speed Venture, LLC. This entity is
      controlled by Yves Many.

(8)   Includes 200,000 shares of our Company's common stock that were granted to
      Mr.  Dell'Oca  pursuant  to his  employment  agreement.  These  shares are
      subject to  forfeiture  under  certain  conditions  and are held in escrow
      during the forfeiture  period.  Also includes  options to acquire  400,000
      share of our Company's common stock within 60 days of July 2, 2001.


      To the knowledge of our management,  there are no present  arrangements or
pledges of securities of our Company, which may result in a change in control of
our Company.

                                       39



                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      Our Company has not engaged in any transactions  with management or others
in which the amount involved exceeds $60,000 other than the following:

      On March 14, 2000, we entered into a five-year  Consulting  Agreement with
Nexland France, which provides for the following:

      o     $175,000  per  annum to  commence  January  1,  2001 for  consulting
            services if we obtain at least $1,000,000 in financing;

      o     the  consulting  services will be performed by Israel Daniel Sultan,
            Nexland LP's founder,  and one of our principal  shareholders  and a
            director of our Company;

      o     we may  terminate the  agreement  without  cause after  December 31,
            2001,  other than in connection  with a change of control,  in which
            case the consultant shall receive one year severance pay; and

      o     should the consultant be terminated,  without cause,  90 days prior,
            or one year subsequent, to a change of control, the consultant shall
            be entitled to twice its annual fee.  "Change of control" is defined
            as any person or group (as defined by the Securities Exchange Act of
            1934)  obtaining  50%  or  more  of  our  voting  securities,  or  a
            restructuring of our Company.

      During 2000,  our Company issued 30,000 shares of common stock to Mr. Fred
Schmid, former CEO and President of WindStar Resources, Inc., for management and
financial  consulting  services  (consulting  shares),  which was  recorded by a
charge to operations  and credit to paid-in  capital for $134,375.  In addition,
our Company  issued  39,213  shares of common  stock to Mr.  Schmid and Mr. Erik
Nelson, both of whom were former  shareholders of WindStar Resources,  Inc. as a
result of a late  filing  of our  Company's  Form S-1  (penalty  shares),  which
resulted in a charge to operations and a credit to paid-in capital for $247,532.

      On September 20, 2000, we entered into a licensing agreement with Nexland,
S.A.  Pursuant to the  agreement  we licensed  to  Nexland,  S.A.  the rights to
utilize the technology in Europe, Africa and the Middle East for 10 years.

      On November 22, 2000 our Company  entered  into a settlement  agreement in
which it agreed to dismiss a threatened  lawsuit  against Mr. Fred Schmid,  Fred
Schmid  Inc.,  Mr.  Dale  Runyon,  a former  principal  shareholder  of WindStar
Resources,  Inc. and Mr. Erik Nelson  (WindStar  parties),  and to terminate Mr.
Schmid's consulting  agreement.  In this connection,  Messrs.  Schmid and Nelson
agreed to escrow the  consulting  shares and the  penalty  shares with an escrow
agent and Mr. Dale Runyon agreed to return  800,000  shares of common stock that
were issued to him in a prior year. The settlement  agreement  provides that the
escrow agent holds the  above-mentioned  shares until such time as a Form S-1 is
declared effective by the Securities and Exchange  Commission.  After a Form S-1
is declared effective,  the shares will be given to our Company. Upon completion
of the stock  transfer and a Form S-1 being  declared  effective,  the agreement
will be deemed to be fully  performed  and our Company will record the return of
these shares.

      Our Company  purchases all its Internet sharing devices from one supplier,
Smerwick,   Ltd.  The  supplier  is  located  in  Taiwan,   and  its   principal
shareholders,   Laurent   Solomon  and  Andre   Chouraqui  are  also   principal
shareholders of our Company.  Purchases from this supplier  aggregated  $621,000
for 2000. Although there are a limited number of manufacturers of the particular
Internet sharing devices, management believes that other suppliers could provide
similar Internet sharing devices on comparable terms. A change in this supplier,
however, could cause a delay in manufacturing and affect results adversely.

      On October 18, 2000,  our Company  entered into an agreement with Smerwick
Ltd.,  to issue 500,000  shares of our common stock to satisfy  supplier debt of
$486,441. According to the agreement, our Company has the option (as defined) to
repurchase the 500,000  shares.  In the event,  Smerwick sells the shares for an
amount less than the supplier debt of $486,441,  our Company will be indebted to
Smerwick for the shortfall. Since our Company is ultimately liable for repayment
of this  obligation,  our  Company has not  recorded  the  satisfaction  of this
obligation  for the 500,000  shares of issued  stock.  In this  connection,  our
Company  has  recorded  the  issuance  of the  500,000  shares at par value,  by
debiting paid in capital and crediting common stock.

                                       40


      As of  December  31,  1999 our  Company  had a  unsecured  demand  loan of
$174,317  from a principal  shareholder,  Israel D.  Sultan.  During  2000,  our
Company  and Mr.  Sultan  agreed to convert  the then  balance of the  unsecured
demand loan plus interest of $196,367  into 196,367  shares of our common stock.
At the date of this transaction,  our Company's common stock had a fair value of
$0.45 per share.  Accordingly,  our Company  recorded the excess of the existing
obligation over the fair value of the common stock as a capital contribution.

      A company  controlled by one principal  shareholder  incurred research and
development  costs on our Company's  behalf for the further  development  of the
Internet access hardware routers. In this connection,  our Company recorded as a
capital contribution  $318,850,  which represents the actual costs,  incurred by
this company on our  Company's  behalf,  substantially  consisting of technician
salaries  for  subcontractors  located  in  Taiwan.  Our  Company  has no formal
agreement with this company.

                                       41


                          COMPARATIVE STOCK PERFORMANCE

      The following graph compares the performance of our Company's common stock
against the  Russell  2000 and JP Morgan H & Q Computer  Hardware  Index for the
period  commencing  with the  consummation  on  December  23, 1999 and ending on
December 31, 2000.

      The graph  assumes  that $100 was  invested on December  23, 2000 and that
dividends were reinvested.

================================================================================
                         COMPARISON OF CUMULATIVE TOTAL RETURN
                                  AMONG NEXLAND, INC.,
           THE RUSSELL 2000 AND THE JP MORGAN H & Q COMPUTER HARDWARE INDEX
================================================================================
                                               DECEMBER 23,      DECEMBER 31,
                                             ---------------- ------------------
                                                   1999        1999       2000
                                                 --------    --------   --------
       Nexland, Inc.                                100        94.12     3.76
       Russell 2000                                 100       104.69    101.53
       JP Morgan H & Q Computer                     100       102.08     77.72
          Hardware Index


                                     [GRAPH]

                                       42





                MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S
                   COMMON EQUITY AND OTHER SHAREHOLDER MATTERS

      Our common stock is traded on the  Over-the-Counter  Bulletin Board market
under the  symbol  "XLND."  There has been  trading in our  common  stock  since
December 23, 1999.

      The following table sets forth, for each of the fiscal periods  indicated,
the  high  and  low  bid  prices  for  our  common  stock,  as  reported  on the
Over-the-Counter Bulletin Board. These per share quotations reflect inter-dealer
prices  in the  over-the-counter  market  without  real  mark-up,  markdown,  or
commissions and may not necessarily represent actual transactions.

                                       Calendar Year 2001
                                   --------------------------------
                                        High Bid     Low Bid
                                   ---------------  ---------------
             First Quarter               $1.8438     $0.1900
             Second Quarter              $0.9000     $0.2700

                                       Calendar Year 2000
                                   --------------------------------
                                        High Bid     Low Bid
                                   ---------------  ---------------

             First Quarter               $7.8750      $3.750
             Second Quarter              $6.2500      $1.250
             Third Quarter               $2.3125      $0.625
             Fourth Quarter              $0.7500      $0.100


                                       Calendar Year 1999
                                   --------------------------------
                                        High Bid     Low Bid
                                   ---------------  ---------------

             Fourth Quarter              $7.8125      $5.125




      On July 2, 2001,  the closing  trade price of the common stock as reported
on the  Over-the-Counter  Bulletin Board was $0.50.  As of such date, there were
approximately 400 holders of record of our common stock.

      We have not paid dividends in the past on any class of stock and we do not
anticipate paying dividends in the foreseeable future.

                                       43



                           DESCRIPTION OF SECURITIES

CAPITAL STOCK

      The authorized  capital stock of our Company consists of 50,000,000 common
shares,  par value $0.0001 per share and 10,000,000  preferred shares, par value
$0.0001.  As of July 2, 2001,  we have  36,153,385  shares of our  common  stock
outstanding  and no preferred  shares have been issued.  In addition,  there are
4,399,179 options to purchase common stock  outstanding.  Immediately after this
offering,  there  will  be an  additional  13,673,814  shares  of  common  stock
outstanding,  all to be issued  under the Equity Line of Credit.  Our  Company's
indebtedness  consists of promissory  notes in the amounts of Cdn.  $171,796 and
Cdn $100,000. The following description is a summary of the capital stock of our
Company  and  contains  the  material  terms of the  capital  stock.  Additional
information can be found in the Articles of Incorporation  and Bylaws filed with
this registration statement.

      COMMON STOCK.  Each share of common stock  entitles the holder to one vote
on each matter submitted to a vote of our  stockholders,  including the election
of directors.  There is no cumulative voting. Subject to preferences that may be
applicable to any  outstanding  preferred  stock,  stockholders  are entitled to
receive ratably such dividends,  if any, as may be declared from time to time by
the Board of Directors.  Stockholders  have no  preemptive,  conversion or other
subscription  rights. There are no redemption or sinking fund provisions related
to the common stock. In the event of  liquidation,  dissolution or winding up of
our Company,  stockholders are entitled to share ratably in all assets remaining
after payment of liabilities,  subject to prior distribution rights of preferred
stock, if any, then outstanding.

      PREFERRED  STOCK.  The Board of  Directors is  authorized,  subject to any
limitations  prescribed by Delaware law, or the rules of any quotation system or
national  securities  exchange  on which  stock of our  Company may be quoted or
listed,  to provide for the issuance of shares of preferred stock in one or more
series;  to  establish  from time to time the number of shares to be included in
each such series; to fix the rights, powers, preferences,  and privileges of the
shares of such series,  without any further vote or action by the  shareholders.
Depending  upon the terms of the  preferred  stock  established  by the Board of
Directors,  any or all series of preferred  stock could have preference over the
common  stock  with  respect  to  dividends  and  other  distributions  and upon
liquidation of our Company or could have voting or conversion  rights that could
adversely affect the holders of the outstanding common stock. Our Company has no
present plans to issue any shares of preferred stock.

      OPTIONS.  As of July 2, 2001,  we have  outstanding  options  to  purchase
4,399,179 shares of our common stock consisting of the following:


            NO. OF OPTIONS:                          EXERCISE PRICE:
            ---------------                          ---------------

               450,000                                   $0.120
               300,000                                   $0.132
               285,000                                   $0.230
               338,000                                   $0.250
               566,179                                   $0.300
             1,000,000                                   $0.350
               300,000                                   $0.400
               150,000                                   $0.044
               100,000                                   $0.045
               610,000                                   $0.843
               300,000                                   $0.927

LIMITATION OF LIABILITY:  INDEMNIFICATION

      Our Bylaws include an indemnification provision under which we have agreed
to indemnify  directors and officers of our Company to fullest  extent  possible
from and  against  any and all  claims of any type  arising  from or  related to
future acts or omissions as a director or officer of our Company.

                                       44


ANTI-TAKEOVER EFFECTS OF PROVISIONS OF THE ARTICLES OF INCORPORATION

      AUTHORIZED AND UNISSUED  STOCK.  The authorized but unissued shares of our
common and  preferred  stock are  available  for  future  issuance  without  our
shareholders' approval. These additional shares may be utilized for a variety of
corporate  purposes  including  but not  limited  to  future  public  or  direct
offerings  to raise  additional  capital,  corporate  acquisitions  and employee
incentive plans.

TRANSFER AGENT

      The transfer  agent and register for our Company's  common stock is Jersey
Transfer & Trust Co. Its address is 201 Bloomfield  Avenue,  Verona,  New Jersey
07044.


                                     EXPERTS

      The financial  statements for the year ended December 31, 2000 included in
the  Prospectus  have been audited by BDO Seidman,  LLP,  independent  certified
public  accountants  to the extent and for the period set forth in their  report
(which  contains an  explanatory  paragraph  regarding the Company's  ability to
continue as a going  concern)  appearing  elsewhere  herein and are  included in
reliance  upon such report  given upon the  authority of said firm as experts in
auditing and accounting.

      The financial  statements for the year ended December 31, 1999 included in
the  Prospectus  have been  audited by  Williams &  Webster,  P.S.,  independent
certified  public  accountants  to the extent and for the  periods  set forth in
their report (which  contains an explanatory  paragraph  regarding the Company's
ability to  continue  as a going  concern)  appearing  elsewhere  herein and are
included in reliance  upon such report given upon the  authority of said firm as
experts in auditing and accounting.


                                  LEGAL MATTERS

      The validity of the shares of common stock  offered  hereby will be passed
upon for us by Kirkpatrick & Lockhart LLP, Miami, Florida.


                              AVAILABLE INFORMATION

      For further  information  with  respect to us and the  securities  offered
hereby, reference is made to the Registration Statement,  including the exhibits
thereto.  Statements  herein  concerning  the  contents of any contract or other
document are not necessarily complete, and in each instance reference is made to
such  contract  or other  statement  filed  with  the  Securities  and  Exchange
Commission or included as an exhibit, or otherwise,  each such statement,  being
qualified by and subject to such reference in all respects.

      Reports,  registration statements,  proxy and information statements,  and
other information filed by us with the Securities and Exchange Commission can be
inspected and copied at the public  reference room  maintained by the Securities
and Exchange  Commission at Judiciary Plaza, 450 Fifth Street,  N.W., Room 1024,
Washington,  D.C. 20549, and at its regional offices located at 500 West Madison
Street, Suite 1400, Chicago, Illinois 60661; and Seven World Trade Center, Suite
1300,  New York,  New York 10048.  Copies of these  materials may be obtained at
prescribed  rates  from the  Public  Reference  Section  of the  Securities  and
Exchange  Commission  at 450 Fifth Street,  N.W.,  Room 1024,  Washington,  D.C.
20549. The Securities and Exchange Commission maintains a site on the World Wide
Web (HTTP://WWW.SEC.GOV) that contains reports,  registration statements,  proxy
and information statements and other information.  You may obtain information on
the Public  Reference Room by calling the Securities and Exchange  Commission at
1-800-SEC-0330.

                                       45


                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


                                                                            PAGE
                                                                            ----

Consolidated Balance Sheets as of March 31, 2001 (Unaudited) and
December 31, 2000                                                           F-2

Consolidated Statements of Operations for the Three Months Ended
March 31, 2001 and March 31, 2000 (Unaudited)                               F-3

Consolidated Statement of Cash Flows for the Three Months Ended
March 31, 2001 and March 31, 2000 (Unaudited)                               F-4

Notes to Consolidated Financial Statements (Unaudited)                      F-5

Reports of Independent Certified Public Accountants                      F-6-F7

Consolidated Balance Sheets as of December 31, 2000 and 1999                F-8

Consolidated Statements of Operations for the Years Ended
December 31, 2000, 1999 and 1998                                            F-9

Consolidated Statements of Capital Deficit for the Years Ended
December 31, 2000, 1999 and 1998                                           F-10

Consolidated Statements of Cash Flows for the Years Ended
December 31, 2000, 1999 and 1998                                           F-11

Notes to Consolidated Financial Statements                                 F-12


                                      F-1




NEXLAND, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED BALANCE SHEETS

                                                                              March 31, 2001         December 31, 2000
                                                                               (Unaudited)
                                                                     ------------------------       ------------------
                                                                                                 
ASSETS

CURRENT
    Cash                                                                    $       31,720             $     59,523
    Accounts receivable                                                            155,527                  119,131
    Inventory                                                                      128,427                   75,949
                                                                     ------------------------       ------------------

TOTAL CURRENT ASSETS                                                               315,674                  254,603

PROPERTY AND EQUIPMENT, less accumulated depreciation                               38,085                   32,072
DEPOSITS AND OTHER ASSETS                                                           33,000                   30,000
                                                                     ------------------------       ------------------

TOTAL ASSETS                                                                       386,759                  316,675
                                                                     ========================       ==================

LIABILITIES AND CAPITAL DEFICIT

CURRENT LIABILITIES
    Accounts payable                                                                89,946                   56,876
    Accrued professional fees                                                      275,714                  219,194
    Accrued expenses                                                               130,153                   73,424
    Due to factor                                                                   43,151                        -
    Due to related party supplier                                                  523,053                  401,819
    Other liabilities                                                               97,356                   97,356
                                                                     ------------------------       ------------------

TOTAL LIABILITIES                                                                1,159,373                  848,669

CAPITAL DEFICIT
    Preferred stock, $0.0001 par value; shares
      authorized 10,000,000; no shares outstanding                                       -                        -
    Common Stock, $0.0001 par value; shares
      authorized 50,000,000; 36,153,385 and 34,094,703 shares
      issued and outstanding, respectively                                           3,616                    3,603

ADDITIONAL PAID-IN CAPITAL                                                       3,204,127                3,001,613

UNEARNED COMPENSATION                                                             (270,837)                (333,336)

DEFICIT                                                                         (3,709,520)              (3,203,874)
                                                                     ------------------------       ------------------

TOTAL CAPITAL DEFICIT                                                             (772,614)                (531,994)
                                                                     ------------------------       ------------------

TOTAL LIABILITIES AND CAPITAL DEFICIT                                       $      386,759             $    316,675
                                                                     ========================       ==================

    SEE ACCOMPANYING NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS





                                                                F-2




NEXLAND, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)


                                                                        FOR THE THREE              FOR THE THREE
                                                                        MONTHS ENDED               MONTHS ENDED
                                                                        MARCH 31, 2001             MARCH 31, 2000
                                                                        --------------             --------------
                                                                                              
SALES                                                                      $757,698                 $208,607
COST OF SALES                                                               441,633                   85,732

                                                               ------------------------            ------------
GROSS PROFIT                                                                316,065                  122,875
                                                               ------------------------            ------------
OPERATING EXPENSES:
Selling, general and administrative                                         813,540                  539,755
Depreciation                                                                  2,616                      840

                                                               ------------------------            ------------
TOTAL OPERATING EXPENSES                                                    816,156                  540,595
                                                               ------------------------            ------------

INTEREST EXPENSE                                                              5,555                    5,536

                                                               ------------------------            ------------
NET (LOSS)                                                                ($505,646)               ($423,256)
                                                               ------------------------            ------------
PER SHARE AMOUNTS:
Net loss per common share, basic and diluted                                 ($0.01)                  ($0.01)

WEIGHTED AVERAGE NUMBER
OF COMMON SHARES, BASIC AND DILUTED                                      36,045,579               34,128,708


                                                     SEE ACCOMPANYING NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS






                                                       F-3




NEXLAND, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)


                                                                         FOR THE THREE             FOR THE THREE
                                                                         MONTHS ENDED              MONTHS ENDED
                                                                         MARCH 31, 2001            MARCH 31, 2000
                                                                         --------------            --------------
                                                                                             
OPERATING ACTIVITIES

Net loss                                                                 $(505,646)                 $(423,256)

Adjustments to reconcile net loss to net cash
(used in) provided by operating activities:

    Compensation charge in connection with employment agreement              62,499                         -
    Contributed research and development services                           113,919                         -
    Expenses paid by issuance of common stock                                88,591                   332,054
    Provision for bad debts                                                       -                     8,996
    Depreciation                                                              2,616                       840
(Increase) decrease in:
    Accounts receivable                                                     (36,396)                  (34,626)
    Inventory                                                               (52,478)                 (149,012)
    Deposits and other assets                                                (3,000)                        -
(Decrease) increase in:
    Accounts payable                                                         33,070                   269,681
    Accrued professional fees                                                56,520                         -
    Accrued expenses                                                         56,729                         -
    Due to factor                                                            43,151                         -
    Due to related party supplier                                           121,234                         -
    Other liabilities                                                           (35)                        -
                                                               ---------------------               -------------
Total adjustments                                                           486,420                   427,933
                                                               ---------------------               -------------
Net cash (used in) provided by operating activities                         (19,226)                    4,677
                                                               ---------------------               -------------

INVESTING ACTIVITIES
Purchases of property and equipment                                          (8,594)                   (8,380)
                                                               ---------------------               -------------
Net cash (used in) investing activities                                      (8,594)                   (8,380)
                                                               ---------------------               -------------

FINANCING ACTIVITIES
Proceeds from exercise of warrants and options                                   17                   160,000
                                                               ---------------------               -------------
Net cash provided by financing activities                                        17                   160,000
                                                               ---------------------               -------------

Net (decrease) increase in cash                                             (27,803)                  156,297

Cash, beginning of period                                                    59,523                     4,231
                                                               ---------------------               -------------

Cash, end of period                                                         $31,720                  $160,528
                                                               =====================               =============

SUPPLEMENTAL DISCLOSURES:
    Cash paid for interest                                                   $5,555                        $-


                    SEE ACCOMPANYING NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


                                                       F-4




NEXLAND, INC. AND SUBSIDIARY

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


1.            FINANCIAL STATEMENTS

         In the opinion of the Company,  the  accompanying  unaudited  condensed
consolidated  financial statements as of March 31, 2001 and for the three months
ended March 31, 2001 and 2000 have been prepared in accordance  with  Regulation
S-X and include all adjustments  (consisting only of normal recurring accruals),
which are necessary for a fair presentation for the periods  presented.  Certain
information  and  footnote  disclosures  normally  included in the  consolidated
financial  statements  prepared in accordance with generally accepted accounting
principles  have  been  omitted.   The  condensed   consolidated  balance  sheet
information  as of December 31, 2000 was derived  from the audited  consolidated
financial  statements  included  elsewhere  herein.  It is suggested  that these
condensed  consolidated  financial  statements be read in  conjunction  with the
Company's audited finacial  statements included elsewhere herein. The results of
operations  for the  three  months  ended  March  31,  2001 are not  necessarily
indicative of the results to be expected for the full year.


2.            EARNINGS PER SHARE

         Net loss per share of  common  stock is based on the  weighted  average
number of common shares outstanding  during each period.  Diluted loss per share
of common  stock is  computed  on the basis of the  weighted  average  number of
common shares and dilutive  options and warrants  outstanding.  All  outstanding
options and warrants  have an  anti-dilutive  effect and are  excluded  from the
calculation.


3.            CAPITAL DEFICIT

         During the three months ended March 31, 2001 the Company issued 126,000
shares  of its  common  stock  pursuant  to the  consulting  services  agreement
relating to capital  investment and recorded a charge to consulting  fees (based
on the then market  value of the common  stock) with a  corresponding  credit to
equity in the amount of $88,591.

         On February 1, 2001,  the Company  granted the following  options under
the 2000 Stock Incentive Plan:

         o     To an employee of the  Company,  options to purchase up to 75,000
               shares of common stock at an exercise price of $0.70 per share on
               February 1, 2001 and 75,000 shares of common stock at an exercise
               price not less than 100% of the fair  market  value of a share of
               common  stock on the grant  date per share on  February  1, 2002.
               These options vest one-forth on each of the first,  second, third
               and forth  anniversaries  of the grant date. These options may be
               exercised within 10 years of the date of grant.

                                      F-5




                 REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



To the Board of Directors
of Nexland, Inc. and Subsidiary


We have audited the accompanying consolidated balance sheet of Nexland, Inc. and
Subsidiary  as of December 31, 2000 and the related  consolidated  statements of
operations,  capital  deficit  and cash  flows  for the year then  ended.  These
consolidated  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audit.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial  position of Nexland,  Inc. and
Subsidiary  as of December 31,  2000,  and the results of their  operations  and
their  cash  flows  for the  year  then  ended  in  conformity  with  accounting
principles generally accepted in the United States of America.

The accompanying  consolidated  financial statements have been prepared assuming
that the Company will  continue as a going  concern.  As discussed in Note 14 to
the  consolidated  financial  statements,  the  Company's  dependence on outside
financing and losses since inception 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 14. The  consolidated  financial  statements  do not
include any adjustments that might result from the outcome of this uncertainty.


Miami, Florida
January 26, 2001
Except for Note 17, which is as of January 31 and March 19, 2001

/s/ BDO Seidman, LLP
- --------------------
BDO Seidman, LLP

                                      F-6




Board of Directors
Nexland, Inc.
Miami, Florida

                          Independent Auditor's Report
                          ----------------------------

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

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial  position of Nexland,  Inc. as of December
31,  1999,  and the results of its  operations  and its cash flows for the years
ended  December  31,  1999  and  1998  in  comformity  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 17 to the
financial  statements,  the Company's significant losses raise substantial doubt
about its ability to continue as a going concern.  Management's  plans regarding
the  resolution  of this  issue are also  discussed  in Note 17.  The  financial
statements do not include any adjustments  that might result from the outcome of
this uncertainty.

As described  in Note 18 to the  financial  statements,  the  Company's  earlier
method  of  accounting  for  certain  business  combinations  have  been  deemed
inappropriate. The Company has elected to correct these financial statements for
the  effects  of  these  combinations.  Accordingly,  1999  and  1998  financial
statements have been restated.


William & Webster, P.S.
Spokane, Washington
March 13,  2000  (except  for Note 18, as to which the date is May 12,  2000 and
Notes 2 and 10, as to which the date is March 3, 2001 - all note  references are
to the originally filed financial statements.)

                                      F-7





                                      NEXLAND, INC. AND SUBSIDIARY
                                       CONSOLIDATED BALANCE SHEETS


DECEMBER 31,                                                                   2000               1999
                                                                     ---------------    ---------------
                                                                                   
ASSETS
CURRENT
   Cash                                                                 $   59,523       $      4,231
   Accounts receivable (Note 17)                                           119,131             78,597
   Inventory (Note 3)                                                       75,949             56,467
                                                                     ---------------    ---------------

TOTAL CURRENT ASSETS                                                       254,603            139,295

PROPERTY AND EQUIPMENT, less accumulated depreciation
   (Note 4)                                                                 32,072              4,775
DEPOSITS AND OTHER ASSETS                                                   30,000              3,180
                                                                     ---------------    ---------------

TOTAL ASSETS                                                            $  316,675       $    147,250
                                                                     ===============    ===============

LIABILITIES AND CAPITAL DEFICIT
CURRENT LIABILITIES
   Accounts payable                                                     $   56,876       $          -
   Accrued professional fees                                               219,194                  -
   Accrued expenses                                                         73,424             16,683
    Due to related party supplier (Note 7(c))                              401,819            180,113
   Other liabilities (Note 7(b))                                            97,356            100,357
                                                                     ---------------    ---------------

TOTAL CURRENT LIABILITIES                                                  848,669            297,153

NOTES PAYABLE - RELATED PARTY (Note 7(d))                                        -            174,317
                                                                     ---------------    ---------------

TOTAL LIABILITIES                                                          848,669            471,470
                                                                     ---------------    ---------------

COMMITMENTS AND CONTINGENCIES (Notes 7, 12, 14 and 17)

CAPITAL DEFICIT (Notes 7, 9, and 10)
   Preferred stock, $0.0001 par value; shares
     authorized 10,000,000; no shares outstanding                                -                  -
   Common Stock, $0.0001 par value ; shares
     authorized 50,000,000, 36,027,378 and 34,094,703
     issued and outstanding, respectively                                    3,603              3,410
ADDITIONAL PAID-IN CAPITAL                                               3,001,613                  -
UNEARNED COMPENSATION                                                     (333,336)                 -
DEFICIT                                                                 (3,203,874)          (327,630)
                                                                     ---------------    ---------------

TOTAL CAPITAL DEFICIT                                                     (531,994)          (324,220)
                                                                     ---------------    ---------------

TOTAL LIABILITIES AND CAPITAL DEFICIT                                   $  316,675       $    147,250
                                                                     ===============    ===============



                     See accompanying notes to the consolidated financial statements







                                      F-8





                                                                            NEXLAND, INC. AND SUBSIDIARY
                                                                       CONSOLIDATED STATEMENTS OF OPERATIONS


YEARS ENDED DECEMBER 31,                                                       2000              1999             1998
                                                                       ------------  ----------------      -----------
                                                                                                      
SALES (Notes 5 and 13)                                                  $ 1,472,950         $ 263,338          $     -
COST OF SALES (Note 7(c))                                                   734,364           129,311                -
                                                                       ------------  ----------------      -----------

GROSS PROFIT                                                                738,586           134,027                -
                                                                       ------------  ----------------      -----------
OPERATING EXPENSES:
   Selling, general and administrative (Notes 7, 9 and 10)                3,585,957           263,664           99,902
   Depreciation                                                               5,914                 -                -
                                                                       ------------  ----------------      -----------

TOTAL OPERATING EXPENSES                                                  3,591,871           263,664           99,902
                                                                       ------------  ----------------      -----------

INTEREST EXPENSE                                                             21,872             1,706                -

OTHER EXPENSE                                                                 1,087                 -                -
                                                                       ------------  ----------------      -----------
NET (LOSS)                                                            $ (2,876,244)       $ (131,343)        $(99,902)
                                                                      =============  ================      ===========
PER SHARE AMOUNTS (Note 9)
   Net loss per common share, basic and diluted                          $    (.08)            $    -           $    -
                                                                      =============  ================      ===========
WEIGHTED AVERAGE NUMBER OF COMMON SHARES                                 34,833,231        30,053,926       29,500,000
                                                                      =============  ================      ===========



                            See accompanying notes to the consolidated financial statements.



                                                           F-9







                                                                            NEXLAND, INC. AND SUBSIDIARY
                                                                     CONSOLIDATED STATEMENTS OF CAPITAL DEFICIT
                                                                          (NOTES 7, 9, 10, 11, 12 AND 17)


                                                            Additional
                                              Common           Paid-in           Unearned
                                               Stock           Capital         Compensation        (Deficit)             Total
                                    ----------------   ---------------     ----------------   --------------     -------------
                                                                                                    
Balance, December 31, 1997                      2950       $    64,950      $                  $    (53,324)       $    14,576

Net loss for the year                              -                 -                    -         (99,902)          (99,902)
                                    ----------------   ---------------     ----------------   --------------     -------------
Balance, December 31, 1998                      2950            64,950                    -        (153,226)          (85,326)

Stock exchanged in reverse
   acquisition recapitalization
   of WindStar Resources, Inc. by
   Nexland, Inc.                                 460          (64,950)                    -        (43,061)          (107,551)
Net loss for the year                              -                 -                    -       (131,343)          (131,343)
                                    ----------------   ---------------     ----------------   --------------     -------------

Balance, December 31, 1999                      3410                 -                    -       (327,630)          (324,220)


Issuance of Common Stock for cash                 25           115,302                    -               -            115,327
Issuance of equity instruments for
   services                                        7           533,900                    -               -            533,907
Issuance of Common Stock in
   connection with employment
   agreement                                      20           499,980            (333,336)               -            166,664
Issuance of Common Stock in
   connection with severance
   agreement                                      50         1,124,950                    -               -          1,125,000
Issuance of Common Stock in
   connection with exercise of
   warrants and options                           21           212,334                    -               -            212,355

Conversion of debt to Common Stock                20           196,347                    -               -            196,367
Issuance of Common Stock to
   stockholder                                    50              (50)                    -               -                  -
Contributed research and
    development services                           -           318,850                                                 318,850
Net loss for the year                              -                 -                           (2,876,244)       (2,876,244)
                                    ----------------   ---------------     ----------------   --------------     -------------

Balance, December 31, 2000                     3,603       $ 3,001,613      $     (333,336)    $ (3,203,874)       $ (531,994)
                                    ================   ================    ================   ==============     =============



                                See accompanying notes to the consolidated financial statements.






                                                              F-10






                                                                            NEXLAND, INC. AND SUBSIDIARY
                                                                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                                                     (NOTE 15)


YEARS ENDED DECEMBER 31,                                                             2000             1999              1998
                                                                         ----------------    -------------   ----------------
                                                                                                    
OPERATING ACTIVITIES
  Net loss                                                               $     (2,876,244)   $    (131,343)   $      (99,902)
                                                                         ----------------    --------------  ----------------

Adjustments to reconcile net loss to net cash (used in) operating
activities:
     Compensation charge in connection with employment agreement                 166,664                -                 -
     Compensation charge in connection with severance                          1,125,000                -                 -
     Expenses paid by issuance of Common Stock                                   381,907                -                 -
     Contributed research and development services                               318,850
     Expense in connection with reduction of warrant exercise price               77,000                -                 -
     Expense in connection with issuance of options to consultants                75,000                -                 -
       Interest relating to conversion of debt to Common Stock                    15,948                -                 -
       Straight-lining of lease payments                                          36,000                -                 -
     Depreciation                                                                  5,914            1,716             1,528
     (Increase) decrease in:
         Accounts receivable                                                     (40,534)         (78,597)                -
         Inventory                                                               (19,482)         (48,824)           (7,643)
         Deposits and other assets                                               (26,820)          (3,180)                -
     (Decrease) increase in:
         Accounts payable                                                         56,876           98,745             7,643
         Accrued professional fees                                               219,194                -                 -
         Accrued expenses                                                         20,741           51,486             2,253
         Due to related party supplier                                           221,706                -                 -
         Other                                                                     3,101                -                 -
                                                                         ----------------    -------------   ---------------

Total adjustments                                                              2,637,065           21,346             3,781
                                                                         ----------------    -------------   ---------------

Net cash (used in) operating activities                                         (239,179)        (109,997)          (96,121)
                                                                         ----------------    -------------   ---------------

INVESTING ACTIVITIES
     Purchase of property and equipment                                          (33,211)          (2,251)             (532)
                                                                         ----------------    -------------   ---------------

Net cash (used in) investing activities                                          (33,211)          (2,251)             (532)
                                                                         ----------------    -------------   ---------------

FINANCING ACTIVITIES
     Proceeds from exercise of warrants and options                              212,355                -                 -
     Proceeds from issuance of Common Stock                                      115,327                -                 -
     Advances from stockholder                                                         -          114,781            87,136
     Other                                                                             -            1,675                 -
                                                                         ----------------    -------------   ---------------

Net cash provided by financing activities                                        327,682          116,456            87,136
                                                                         ----------------    -------------   ---------------

Net increase (decrease) in cash                                                   55,292            4,208            (9,517)
Cash, beginning of year                                                            4,231               23             9,540
                                                                         ----------------    -------------   ---------------

Cash, end of year                                                        $        59,523     $      4,231    $           23
                                                                         ================    =============   ===============





                                 See accompanying notes to the consolidated financial statements


                                                              F-11







                            NEXLAND, INC. AND SUBSIDIARY
                     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - ORGANIZATION AND BASIS OF PRESENTATION

         Nexland, Inc. ("Nexland" or "the Company") was incorporated on December
4, 1994 under the laws of the State of  Florida.  The  Company is engaged in the
production  and  distribution  of Internet  sharing boxes that provide  security
solutions  that  include   firewall,   content  filtering  and  virtual  private
networking.  It considers  these  operations  to be organized in one  reportable
segment. The Company's sales are principally to United States customers with the
balance to customers in Canada.

         Effective  November  17,  1999,  the Company  was merged with  WindStar
Resources Inc. (WindStar) through a reverse merger (See Note 11).

NOTE 2 - SUMMARY OF ACCOUNTING POLICIES


PRINCIPLES OF CONSOLIDATION
- ---------------------------

         The consolidated  financial statements include the accounts of Nexland,
Inc. and its subsidiary.  All material  intercompany  balances and  transactions
have been eliminated in the consolidation.

INVENTORIES
- -----------

         Inventories are stated at the lower of cost or market,  with cost being
determined on an average cost basis.

PROPERTY AND EQUIPMENT
- ----------------------

         Property and  equipment  are stated at cost.  Depreciation  is provided
using the  straight-line  method over the estimated  useful lives of the assets,
ranging from three to seven years.

LONG-LIVED ASSETS
- -----------------

         The  Company   reviews  the  carrying  values  of  its  long-lived  and
identifiable  intangible  assets  for  possible  impairment  whenever  events or
changes in circumstances indicate that the carrying amount of the assets may not
be recoverable. The Company evaluates the recoverability of long-lived assets by
measuring the carrying  amount of the assets against the estimated  undiscounted
future cash flows  associated with them. At such time the  evaluations  indicate
that the future  undiscounted  cash flows of the long-lived  assets would not be
sufficient  to recover the carrying  value of such  assets,  the assets would be
adjusted to their fair  values.  Any  long-lived  assets held for  disposal  are
reported at the lower of their carrying amounts or fair value less cost to sell.

INCOME TAXES
- ------------

         Income taxes are  calculated  using the liability  method  specified by
Statement of Financial  Accounting  Standards  No. 109,  "Accounting  for Income
Taxes."

REVENUE RECOGNITION
- -------------------

         Revenue is recognized when products are shipped.

                                      F-12




ADVERTISING
- -----------

         Advertising costs are charged to operations in the year incurred;  such
amounts aggregated $38,878 in 2000, $10,364 in 1999 and $0 in 1998.

ESTIMATES
- ---------

         The preparation of the consolidated  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 consolidated  financial  statements and the reported amounts of revenues and
expenses  during the reporting  period.  Actual  results could differ from those
estimates.

NET LOSS PER COMMON SHARE
- -------------------------

         Net loss per common  share is  calculated  according  to  Statement  of
Financial  Accounting  Standards No. 128,  "Earnings  Per Share" which  requires
companies to present basic and diluted  earnings per share.  Net loss per common
share -  Basic  is  based  on the  weighted  average  number  of  common  shares
outstanding during the year. Net loss per common share - Diluted is based on the
weighted  average number of common shares and dilutive  potential  common shares
outstanding during the year.

FOREIGN CURRENCY TRANSLATION
- ----------------------------

         Foreign  currency  denominated  assets and  liabilities of subsidiaries
with local  functional  currencies  are  translated to United States  dollars at
year-end  exchange  rates.  The  effects  of  translation  are  recorded  in the
cumulative  translation component of capital deficit.  Exchange gains and losses
arising from  transactions  denominated in foreign  currencies are translated at
average  exchange  rates.  The Company began its foreign  operations  during the
latter part of 2000; the effects of any exchange  adjustments  were not material
during  2000,  and  accordingly,  no  amounts  were  recorded  as  a  cumulative
translation component of capital deficit as of December 31, 2000.

RECLASSIFICATIONS
- -----------------

         Certain 1999 and 1998 amounts have been  reclassified to conform to the
2000 presentation.

RECENT ACCOUNTING PRONOUNCEMENTS
- --------------------------------

         In March 2000, the Financial  Accounting  Standards Board (FASB) issued
FASB   Interpretation  No.  44  (Interpretation   44),  Accounting  for  Certain
Transactions  Involving Stock Compensation.  Interpretation 44 provides criteria
for the recognition of compensation expense in certain stock-based  compensation
arrangements  that are accounted for under  Accounting  Principles Board Opinion
No. 25, Accounting for Stock-Based Compensation.  Interpretation 44 is effective
July 1, 2000,  with certain  provisions  that were  effective  retroactively  to
December 15, 1998 and January 12, 2000.  Adoption of  Interpretation  44 did not
have a material impact on the Company's earnings or financial position.

         In December 1999, the Securities and Exchange  Commission  issued Staff
Accounting  Bulletin 101,  "Revenue  Recognition in Financial  Statements" ("SAB
101"). SAB 101 provides guidance on the recognition, presentation and disclosure
of revenues in  financial  statements  and  required  adoption no later than the
fourth fiscal  quarter of fiscal years  beginning  after  December 15, 1999. The
Company  implemented SAB 101 effective  January 1, 2000 and its adoption did not
have a material impact on the Company's earnings or financial position.

         In June 1998, the Financial  Accounting Standards Board ("FASB") issued
Statement of Financial  Accounting  Standards ("SFAS") No. 133,  "Accounting for
Derivative Instruments and Hedging Activities".  SFAS 133 establishes accounting

                                      F-13



and  reporting  standards  for  derivative  instruments,   including  derivative
instruments  embedded in other contracts,  and for hedging activities.  SFAS 133
was  amended  by SFAS 138 in June 1999 and is  effective,  as  amended,  for all
fiscal  quarters of fiscal years  beginning after June 15, 2000. The adoption of
SFAS 133 on  January 1, 2001 will not have a  material  impact on the  Company's
earnings or financial position.


NOTE 3 - INVENTORY

         Finished  goods  inventories  at December  31, 2000 and 1999 consist of
Internet sharing devices held for resale.

NOTE 4 - PROPERTY AND EQUIPMENT

         Property and equipment consist of the following:

       DECEMBER 31,                                  2000             1999
                                          ----------------   --------------

       Furniture and fixtures            $         23,715   $        8,434
       Office equipment                            17,930                -
                                          ----------------   --------------
                                                   41,645            8,434
       Less accumulated depreciation               (9,573)          (3,659)
                                          ----------------   --------------

                                         $         32,072   $        4,775
                                          ================   ==============

NOTE 5 - DEPENDENCY ON A CUSTOMER


         Approximately  18% of the  Company's  revenues  were  generated  by one
customer in the financial industry sector in 2000 and none in 1999 and 1998.

NOTE 6 - CONCENTRATIONS OF CREDIT RISK

         The Company  manufactures  and  distributes  Internet  sharing boxes to
companies  in  diversified  industries.  The Company  performs  periodic  credit
evaluations of its customers' financial condition and generally does not require
collateral. At December 31, 2000 and 1999, accounts receivable from customers in
the financial industry sector were approximately  $33,000 and $0,  respectively.
Receivables generally are due within 30 days.

NOTE 7 - RELATED PARTY TRANSACTIONS

         a.       SETTLEMENT AGREEMENT
                  --------------------

         During 2000,  the Company  issued 30,000 shares of Common Stock to Fred
Schmid,  former CEO and  President of WindStar,  for  management  and  financial
consulting  services  (CONSULTING  SHARES),  which was  recorded  by a charge to
operations  and  credit  to  paid-in  capital  and par value  for  $134,375.  In
addition,  the Company  issued  39,213 shares of Common Stock to Schmid and Erik
Nelson, both of whom were former stockholders of WindStar, as a result of a late
filing of the Company's Form S-1 (PENALTY SHARES), which resulted in a charge to
operations and a credit to paid-in capital and par value for $247,532.

         On November 22, 2000 the Company entered into a settlement agreement in
which it agreed to dismiss a threatened lawsuit against Fred Schmid, Fred Schmid
Inc., Dale Runyon,  a former  principal  shareholder of WindStar and Erik Nelson
(WindStar  parties),  and to terminate Schmid's  consulting  agreement.  In this
connection,  Schmid and Nelson  agreed to escrow the  CONSULTING  SHARES and the
PENALTY  SHARES with an Escrow  Agent and Dale Runyon  agreed to return  800,000
TRANSFER  SHARES of Common  Stock that were issued to him in a prior  year.  The
settlement  agreement  provides  that the escrow agent hold the  above-mentioned
shares until such time as a Form S-1 is declared  effective by the SEC.  After a
Form S-1 is declared  effective,  the shares will be given to the Company.  Upon
completion of the stock  transfer and a Form S-1 being declared  effective,  the
agreement  will be deemed to be fully  performed and the Company will record the
return of these shares.


                                      F-14



         b.       OTHER LIABILITIES
                  -----------------

         In connection  with the reverse  merger,  the Company  assumed  various
current  liabilities.  As  of  December  31,  2000  and  1999  such  liabilities
aggregated $97,356 and $100,357, respectively.

         c.       DEPENDENCY ON A SUPPLIER
                  ------------------------

         The  Company  purchases  all its  Internet  sharing  devices  from  one
supplier,  Smerwick,  Ltd. The supplier is located in Taiwan,  and its principal
shareholders, Laurent  Solomon and Andre  Chouraqui are also  principal
shareholders of the Company.  Purchases from this supplier aggregated  $621,000,
$178,000 and $8,000 for 2000, 1999 and 1998, respectively.  Although there are a
limited number of  manufacturers  of the particular  Internet  sharing  devices,
management  believes that other suppliers could provide similar Internet sharing
devices on comparable terms. A change in this supplier,  however,  could cause a
delay in manufacturing and affect results adversely.

         On October  18,  2000,  the  Company  entered  into an  agreement  with
Smerwick Ltd., to issue 500,000  shares of its Common Stock to satisfy  supplier
payables of $486,441. According to the agreement, the Company has the option (as
defined) to  repurchase  the 500,000  shares.  In the event  Smerwick  sells the
shares for an amount less than the supplier  debt of $486,441,  the Company will
be indebted  to  Smerwick  for the  shortfall.  Since the Company is  ultimately
liable for  repayment  of this  obligation,  the  Company has not  recorded  the
satisfaction  of this obligation for the 500,000 shares of issued stock. In this
connection,  the Company has recorded the issuance of the 500,000  shares at par
value, by debiting paid in capital and crediting Common Stock.

         d.       DUE TO PRINCIPAL STOCKHOLDER
                  ----------------------------

         As of December  31, 1999 the  Company had an  unsecured  demand loan of
$174,317 from an officer and  principal  shareholder,  Israel D. Sultan.  During
2000,  the Company  and Mr.  Sultan  agreed to convert  the then  balance of the
$196,367  unsecured  demand loan plus  interest  into  196,367  shares of Common
Stock. At the date of this  transaction,  the Company's  Common Stock had a fair
value of $0.45 per share.  Accordingly,  the Company  recorded the excess of the
existing  obligation  over  the  fair  value of the  Common  Stock as a  capital
contribution.

         e.       NONQUALIFIED OPTIONS TO LAW FIRM
                  --------------------------------

         On December 31, 2000, the Company granted nonqualified options pursuant
to the 2000 Stock  Incentive Plan to a law firm to purchase up to 238,000 shares
of  Common  Stock at an  exercise  price of $0.25  per  share.  The law firm and
certain  partners  therein are  shareholders of the Company.  These options vest
immediately  and may be  exercised  within  ten years of the date of grant.  The
Company  recorded  the fair value of each  option at the grant date by using the
Black-Scholes option pricing model. The fair value of these options amounting to
$38,000 was charged to operations in 2000.

         f.       CONTRIBUTED RESEARCH AND DEVELOPMENT
                  ------------------------------------

         A company controlled by one principal shareholder incurred research and
development  costs on the Company's  behalf for the further  development  of the
Internet access hardware routers. In this connection,  the Company recorded as a
capital contribution of $318,850, which represents the actual costs, incurred by
this company on the  Company's  behalf,  substantially  consisting of technician
salaries  for  subcontractors  located  in  Taiwan.  The  Company  has no formal
agreement with this company.  During the comparable  period in 1999, the Company
did not incur any research and  development  costs,  since it purchased ready to
sell finished goods inventory.



                                      F-15



         g.       NEXLAND S.A.
                  ------------

         On November 17, 1999 the Company entered into a mutual  non-competition
agreement  with Nexland S.A., a French  corporation  owned by certain  principal
stockholders of the Company. The agreement provides for:

         o        a five year non-competition period;

         o        Nexland France shall have exclusive sales rights to Europe;

         o        the Company shall have exclusive sales and marketing rights to
                  North  America,   South  America,   Central  America  and  the
                  Caribbean;

         o        if either  party sells into the other's  territory,  the sales
                  contracts  shall  be  assigned  to the  other  party,  and the
                  assignee  shall pay the assignor 20% of the gross value of the
                  contract.

         On September 20, 2000, the Company  entered into a licensing  agreement
with Nexland,  S.A.  Pursuant to the agreement the Company  licensed to Nexland,
S.A. the rights to utilize its technology in Europe,  Africa and the Middle East
for 10 years.


NOTE 8 - INCOME TAXES

         Deferred  income  taxes  reflect  the  net  tax  effects  of  temporary
differences between the carrying amounts of assets and liabilities for financial
reporting purposes and the amounts used for income tax purposes. At December 31,
2000,  the  Company  had federal net  operating  losses  (NOL) of  approximately
$2,500,000. The NOL expires during the years 2019-2020. In the event of a change
in ownership of the Company,  the  utilization of the NOL  carryforward  will be
subject to limitation under certain provisions of the Internal Revenue Code.

         Realization  of any  portion  of the  approximate  $1,100,000  deferred
federal tax asset at December 31, 2000,  resulting  from the  utilization of the
NOL, is considered more likely than not by management;  accordingly, a valuation
of allowance has been established for the full amount of such asset.

Significant  components of the Company's  deferred tax liabilities and assets at
December 31, 2000, 1999 and 1998 are as follows:




                                                                          2000            1999             1998
                                                                  -------------   -------------    -------------

                                                                                         
         Deferred tax assets:
         Professional and consulting fees                              137,000               -                -
         Net operating loss carryforwards                              963,000           9,500                -
         Valuation allowance for deferred tax assets                (1,100,000)         (9,500)               -
                                                                  -------------   -------------    -------------

         Net deferred tax asset                                  $           -   $           -    $           -
                                                                  =============   =============    =============



A  reconciliation  between actual income taxes and amounts  computed by applying
the federal  statutory  rate of 34% to pre-tax loss before loss is summarized as
follows:



                                                                              2000             1999(a)              1998(a)
                                                             --------------------------------------------------------------

                                                                                                      
U.S. Federal statutory rate on earnings (loss)
before income taxes                                                    $ (924,000)         $ ( 44,657)         $  (33,967)
State income tax, net of Federal benefit                                 (158,000)                  -                   -
Increase in valuation allowance                                         1,090,500                   -                   -
Other                                                                      (8,500)             44,657              33,967
                                                             --------------------------------------------------------------
Income tax expense (benefit)                                           $        -          $  ________         $   ______
                                                             --------------------------------------------------------------



(a)  Through  November  16,  1999,  these  losses  pertain  to  Nexland  LP  and
accordingly, for tax purposes, there is no corporate benefit.

                                      F-16



NOTE 9 - COMMON STOCK

         During 1998, the Board of Directors of WindStar  authorized a 1-for-250
reverse stock split,  thereby  decreasing  the number of issued and  outstanding
shares and increasing the par value of each share to $0.0001.

         On April 25,  2000,  pursuant  to an  employment  contract  between the
Company  and  Enrique  Dillon (the Chief  Executive  Officer at that time),  the
Company issued 1,170,000 shares of Common Stock to him. On May 1, 2000, pursuant
to an  employment  contract  between  the  Company  and Martin  Dell'Oca  (Chief
Financial  Officer) the Company issued 200,000 shares of Common Stock to him. In
connection with the employment agreement for Mr. Dell'Oca,  the Company recorded
unearned  compensation  as a charge to capital deficit in the amount of $500,000
representing  the fair  value of the  Common  Stock at the date of  grant.  Such
amount  is  being  amortized  over  the  period  of  the  employment  agreement.
Amortization expense aggregated $166,664 during 2000.

         On June 30, 2000, Mr. Dillon resigned from his position in the Company.
In connection with his resignation,  the 1,170,000 shares of Common Stock issued
in connection  with his  employment  agreement  were  forfeited.  The Company in
consideration  of the  termination  of the employment  agreement  issued 500,000
shares of Common Stock to the former  executive.  In connection  therewith,  the
Company recorded a charge to operations in the amount of $1,125,000 during 2000.

         At December 31, 2000,  2,298,000  shares of Common Stock were  reserved
for issuance under outstanding options and 3,702,000 shares of Common Stock were
reserved for the granting of additional shares. In addition, 3,089,203 shares of
Common Stock were reserved for issuance under warrants.

The  following  reconciles  the  components  of the  earnings  per  share  (EPS)
computation:



For the years ended                  2000                                 1999                              1998
December 31,
                     ---------------------------------------------------------------------------------------------------------------
                        Loss         Shares      Per Share       Loss       Shares    Per Share     Loss      Shares     Per Share
                     Numerator     Denominator    Amount      Numerator   Denominator   Amount    Numerator Denominator    Amount

                                                                                                
Loss per common
share - basic:       ($2,876,244)   34,833,231   $  (0.08)   $ (131,343)  30,053,926  $    -     $(99,902)   29,500,000    $   -

Effect of Dilutive
Securities
Options                       -            -            -              -          -          -         -             -          -
Warrants                      -            -            -              -          -          -         -             -          -
                     -----------------------------------------------------------------------------  ------------------------------


Loss per common
share - assuming
dilution:            $ (2,876,244)  34,833,231   $  (0.08)   $ (131,343)  30,053,926  $    -     $(99,902)   29,500,000    $   -
                     ---------------------------------------------------------------------------------------------------------------


         Options to purchase  2,298,000  shares of Common Stock  prices  ranging
from $0.12 to $0.927 per share were not included in the  computation of loss per
share assuming  dilution for 2000, as they would have an  anti-dilutive  effect.
There were no options to purchase Common Stock that would have a dilutive effect
on the  computation  of loss per  common  share in 1999 and  1998.  Warrants  to
purchase  3,089,203 shares of Common Stock at prices ranging from $2.50 to $5.00
per share were not included in the computation of loss per common share assuming
dilution for 2000, 1999 and for 1998 as they would have an anti-dilutive effect.

NOTE 10 - OPTIONS AND WARRANTS

         On September 6, 2000, the Company  adopted a Stock  Incentive Plan (the
Plan),  which  provides for the granting of  6,000,000  stock  options and stock
appreciation  rights  (SARs) to key  employees.  Options  granted  may be either
"incentive  stock  options,"  within the meaning of Section 422A of the Internal
Revenue Code, or non-qualified options.

         The stock options are exercisable over a period determined by the Board
of  Directors,  but no longer  than ten years  after the date they are  granted.
Information with respect to stock options under the Plan is as follows:

                                      F-17





         Year ended December 31                  Price per share           2000
                                               ---------------------------------

         Options outstanding at January 1                      -              -
         Options granted                          $ 0.12 - 0.927      2,323,000
         Options exercised/surrendered                         -              -
         Options cancelled                            $    0.843       (25,000)
                                                                   -------------
         Options outstanding at December 31                    -      2,298,000
         Options available for grant under the                 -      3,702,000
         Plan at December 31                                          ----------

         Total reserved shares under the Plan                  -      6,000,000

         Options exercisable under the Plan                    -      1,453,000
         at December 31                                            =============

         The  following  table  summarizes  information  about stock  options at
December 31:



                                                 NUMBER OF          WEIGHTED
                                                   OPTIONS           AVERAGE      WEIGHTED   NUMBER OF OPTIONS       WEIGHTED
                                               OUTSTANDING         REMAINING       AVERAGE     EXERCISABLE AT         AVERAGE
                                              DECEMBER 31,       CONTRACTUAL      EXERCISE       DECEMBER 31,        EXERCISE
  Range of Exercise Prices                           2000               LIFE         PRICE               2000           PRICE
                                        ------------------  ----------------  ------------    ---------------   -------------


                                                                                                        
  $0.12 - $0.132                                   750,000              9.91        $0.125            750,000          $0.125
  $0.23 - $0.25                                    623,000             10.00        $0.241            553,000          $0.242
  $0.843 to $0.927                                 925,000              9.75        $0.870            150,000          $0.843
                                         --------------------                               --------------------
                                                 2,298,000                                          1,453,000


         A former  officer of the Company's  predecessor is entitled to purchase
up to 160,000 shares of the stock during the ten-year period commencing November
11, 1997 for exercise  prices  ranging from $0.25 to $2.50 per share,  and up to
160,000  additional  shares of stock, for the exercise price of $5.00 per share.
No options were granted or exercised during 1998 or 1999. In March 2000, options
were  exercised  at $1.00  per  share  with  the  Company  receiving  a total of
$160,000.  Such amounts were issued  outside of the  Company's  Stock  Incentive
Plan.

         The  Company  applies APB  Opinion 25 and  related  Interpretations  in
accounting for its plan.  Accordingly,  no compensation cost has been recognized
for its stock option plan. Had compensation  cost for the Company's  stock-based
compensation plan been determined based on the fair value at the grant dates for
awards  under  such  plan  consistent  with the  method of FASB  Statement  123,
"Accounting for Stock-Based  Compensation,"  the Company's net loss and loss per
share would have been reduced to the pro forma amounts indicated below:



                                                                          2000            1999             1998
                                                                  -------------   -------------    -------------

                                                                                          
         Net (loss) as reported                                  $  (2,876,244)   $     (131,343)  $    (99,902)
         Net (loss) pro forma                                       (3,422,565)         (131,343)       (99,902)
         Basic earnings (loss) per share as reported                      (.08)                -              -
         Basic earnings (loss) per share pro forma                        (.09)                -              -



         The Company  estimates the fair value of each stock option at the grant
date by using the  Black-Scholes  option  pricing  model based on the  following
assumptions:

         YEAR ENDED DECEMBER 31,                                   2000
                                                       -----------------

         Risk free interest rate                          5.10% - 6.02%
         Expected life                                  9.75 - 10 years
         Expected volatility                                        49%
         Dividend yield                                             0.0

         In August 2000, in  connection  with a private  placement,  the Company
issued  254,741 shares of Common Stock at prices ranging from $0.12 to $0.45 per
share for cash of $115,327.



                                      F-18


         During 1996,  the Company's  predecessor  (WindStar)  issued  1,600,000
units in exchange for certain  obligations.  Each unit consisted of one share of
Common  Stock,  one "Class A Warrant"  and one "Class B Warrant."  Each "Class A
Warrant"  may be  exercised  to purchase  one share of Common  Stock at exercise
prices  ranging  from $0.25 to $2.50 per share.  Each  "Class B Warrant"  may be
exercised to purchase  one share of Common Stock at an exercise  price of $5.00.
The  warrants are  redeemable  at any time upon the Company  giving  thirty days
written notice to the holder thereof at redemption price of $0.0025 per warrant.
The warrants are  exercisable  up to five years from the  effective  date of the
offering unless called sooner. In September 2000,  private  investors  exercised
warrants to purchase  52,355 shares of the  Company's  Common Stock at $1.00 per
share. As of December 31, 2000,  1,489,203 "Class A Warrants" remain  authorized
and outstanding (not exercised). No "Class B Warrants" have been exercised.

NOTE 11 - MERGER AND ACQUISITIONS

         From  inception  until  November 15,  1999,  Nexland was  inactive.  On
November 15, 1999,  the partners of Nexland LP assigned all their rights,  title
and  interest  in  partnership  assets to Nexland,  Inc. in exchange  for 17,000
shares of Common Stock of Nexland, Inc. In a prior year, Mr. Israel D. Sultan, a
principal  stockholder of Nexland,  who owned 50% of Nexland LP was issued 3,000
shares of the Company's Common Stock for $3,000.

         On November 17, 1999,  WindStar acquired all of the outstanding  Common
Stock of Nexland  by  exchanging  each of its  shares of Common  Stock for 1,475
shares  of  WindStar.  Nexland's  shareholders  received  29,500,000  shares  of
WindStar  for their 20,000  shares of Nexland's  Common  Stock.  For  accounting
purposes the  acquisition  has been treated as a reverse  merger with Nexland as
the acquirer. WindStar was incorporated on March 22, 1995, under the laws of the
State of Arizona  under the name of the  Turtleback  Mountain  Gold Co., Inc. to
conduct business in the fields of mineral exploration,  construction and mining.
WindStar has not realized any significant revenues from its planned operations.

         The Company's  unaudited pro forma  consolidated  results of operations
assuming the reverse merger occurred on January 1, 1998 is as follows:

                                                                  PROFORMA
         PROFORMA FOR THE YEAR ENDED DECEMBER 31, 1999:              TOTAL
                                                             --------------
                                                                (UNAUDITED)

         Revenue                                                   263,338
         Net loss                                                 (426,402)
         Loss per share                                              (0.01)
         Weighted average number of Common Stock shares
            outstanding                                         33,713,230


                                                                  PROFORMA
         PRO FORMA FOR YEAR ENDED DECEMBER 31, 1998:                 TOTAL
                                                             --------------
                                                                (UNAUDITED)

         Revenue                                                         -
         Net loss                                                 (260,566)
         Loss per share                                              (0.01)
         Weighted average number of Common Stock shares
            outstanding                                         33,662,223

NOTE 12 - COMMITMENTS AND CONTINGENCIES

         The Company leases  commercial  office space and office equipment under
lease  agreements,  which  expire at  various  dates  through  2003.  The leases
generally  contain  renewal  options  and  require  that  the  Company  pay  for
utilities,  insurance,  property  taxes,  rental  expense and  maintenance.  The
Company  currently leases office space in Florida and in Canada.  Rental expense
for 2000, 1999 and 1998 aggregated  approximately  $81,000,  $19,081 and $8,546,
respectively.  The Company has recorded the effect of  straight-lining  the rent
expense over the actual  payments.  In this  connection,  $36,000 is included in
accrued expenses as of December 31, 2000.

                                      F-19


         Minimum rental  obligations under all  noncancellable-operating  leases
with terms of one year or more as of December 31, 2000, are as follows:

          Years ending December 31,                         Amount
                                                  ----------------

              2001                               $         149,000
              2002                                         182,000
              2003                                          77,000
                                                  ----------------

                                                 $         408,000
                                                  ================

NOTE 13 - OPERATIONS IN GEOGRAPHIC AREAS



                                                                                        ADJUSTMENTS          CONSOLIDATED
                                                         UNITED                                 AND
     Year ended December 31, 2000                        STATES           CANADA       ELIMINATIONS                 TOTAL
     ----------------------------                  -------------    -------------    ---------------    ------------------

                                                                                           
     Sales to unaffiliated customers              $   1,208,990    $     263,960    $                  $        1,472,950
     Transfers between geographic areas           $     160,781    $                $     (160,781)                     -
                                                   -------------    -------------    ---------------    ------------------

     Total sales                                  $   1,369,771    $     263,960    $     (160,781)    $        1,472,950
                                                   =============    =============    ===============    ==================

     Operating profit (loss)                      $ (2,858,322)    $       5,037    $                  $      (2,853,285)
                                                   =============    =============    ===============    ==================

     Identifiable assets as of
       December 31, 2000                          $     296,841    $      80,664    $      (60,830)    $          316,675
                                                   =============    =============    ===============    ==================


         Operating profit (loss) is total sales less operating expenses.

         Identifiable assets are those assets of the Company that are identified
with operations in each geographic  area.  There were no operations  outside the
United States in 1999 and 1998.

NOTE 14 - GOING CONCERN

         The accompanying   consolidated  financial  statements were prepared
assuming  that the  Company  will  continue  as a going  concern.  This basis of
accounting  contemplates   the recovery of the  Company's   assets and the
satisfaction  of its  liabilities  in the  normal  course of  operations.  Since
inception,  the Company has been  involved in the  development  of its  Internet
sharing devices  organizational   infrastructure,   and the performance
of preliminary  marketing and sales.  The Company's  ultimate  ability to attain
profitable  operations is dependent upon obtaining  additional  financing and to
achieve a level of sales adequate to support its cost structure. During the year
ended  December 31, 2000,  the Company  incurred  losses of  approximately  $2.9
million,  has a working capital  deficiency of $594,066 and has $59,523 of cash,
all of which raises substantial doubt about the Company's ability to continue as
a going concern.

         Management  plans to  undertake a  comprehensive  review of its ongoing
business  to address  reductions  in its  selling,  general  and  administrative
expenses,  including  reductions in rent and  professional  fees. The Company is
involved in active ongoing  negotiations with investment banks and other members
of the financial  community to obtain additional  sources of capital.  Effective
February 1, 2001, it has begun factoring its  receivables.  As discussed in Note
17, the Company has taken the following steps to improve its cash flow for 2001:

         o  On January 31, 2001, the Company entered into a factoring agreement.

         o  On March 19, 2001,  the Company  entered  into an agreement  with an
            institutional investor to purchase up to $5 million of the Company's
            convetible debentures.

         o  The Company is in  negotiations  with  potential  purchasers  of the
            Company's Internet sharing boxes in substantial quantities.

                                      F-20




         Accordingly,    there are no  assurances  that the  Company  will be
         successful  in  achieving  the  above  plans,  or that such  plans,  if
         consummated, will enable the Company to obtain profitable operations or
         continue as a going concern.

NOTE 15 - SUPPLEMENTAL CASH FLOW INFORMATION

         Supplemental disclosure is as follows:


                                                  2000        1999       1998
                                             -----------  ----------  ----------

             Cash paid for interest         $        -    $  1,706   $      -
             Cash paid for taxes                     -           -          -

NOTE 16 - FAIR VALUE OF FINANCIAL INSTRUMENTS

      Statement of Financial Accounting  Standards (SFAS) No. 107,  "Disclosures
about Fair Value of Financial Statements," requires estimated fair value amounts
to be determined by the Company's  management using available market information
and other  valuation  methods.  However,  considerable  judgement is required to
interpret  market data in developing  the estimates of fair value.  Accordingly,
the  estimates are not  necessarily  indicative of the amounts the Company could
realize in a current market exchange.  The use of different  market  assumptions
and/or estimation methods may have a material effect on the estimated fair value
amounts.  Furthermore,  the Company does not intend to dispose of a  significant
portion of its financial instruments.

         The  Company's  financial  instruments  consist  principally  of  cash,
accounts  receivable and notes payable.  The carrying  amounts of such financial
instruments approximated fair value at December 31, 2000 and 1999.

NOTE 17 - SUBSEQUENT EVENTS

(a)      FACTORING
         ---------

         On January 31, 2001,  the Company  entered into a factoring  agreement.
The  agreement  expires on January 31, 2002 or until  terminated by either party
with proper notice given as defined. The Company has assigned  substantially all
of its accounts  receivable to the factor,  typically on a recourse  basis.  The
Company may request advances up to 75% of the eligible  receivables.  The factor
charges the Company a  commission  equal to .0667% per day for each  uncollected
receivable  from the invoice  date to the  payment  date of such  invoice,  plus
interest on advanced funds equal to the greater of 10% or the interest  publicly
announced  by Citibank N. A., plus 2%.  Obligations  due to the factor under the
factoring agreement are collateralized by "receivables", as defined.

(b)      LINE OF CREDIT
         --------------

         On March 19, 2001, the Company entered into a Line of Credit  Agreement
(the " Credit  Line").  Pursuant to the Credit Line, an  institutional  investor
agreed,  if  requested  by the  Company,  to  purchase  up to $5  million of the
Company's  debentures.  The  debentures are  convertible  into Common Stock at a
conversion  price equal to a 20% discount of the market price of such stock,  as
defined in the  agreement.  The timing of each sale and the number of debentures
to be sold is at the discretion of the Company,  subject to various  conditions,
including an effective  registration of the conversion shares. The dollar amount
that the Company can request under any individual sale is subject to the average
trading  volume of the Company's  Common Stock for the preceding  40-day trading
period.  The  maximum  term of the  Credit  Line is two  years as  defined.  The
agreement  contains  various  representations,  warranties  and covenants by the
Company,  including limitations on the Company's ability to sell Common Stock or
Common Stock  equivalents,  sell  assets,  merge,  or enter into  certain  other
transactions.

                                      F-21


         SECURITIES PURCHASE AGREEMENT
         -----------------------------

         On March 19,  2001,  the Company  entered  into a  Securities  Purchase
Agreement with third party  investors and a Placement Agent Agreement to provide
up to $250,000  less  certain fees and  expenses of the  placement  agent by the
issuance of convertible debentures.  The debentures bear interest at 6% per year
and convert into the Company's Common Stock. Through April 19, 2001, the Company
issued  debentures  of $65,000  from which the Company  received net proceeds of
approximately $43,000.

         In  connection  with the issuance of such  debentures,  the  difference
between the  conversion  price and the fair value of the Common Stock into which
the debentures are convertible, multipled by the number of shares into which the
debt is  convertible  at the issuance  date of the debt or the date at which the
debentures  become  convertible  will be  recorded  as  intrinsic  value  of the
beneficial  conversion  feature and charged to interest expense in the Company's
statement  of  operations.  Such amounts may be material to the  Company's  2001
financial statements.

         CONSULTING AGREEMENT
         --------------------

         In  connection  with  entering  into the Credit Line,  the Company also
entered into consulting  services  agreement relating to capital investment and,
or debt financing.  Under the agreement, the consultant will receive a fee equal
to 8.4% of the gross  proceeds  from each  advance  under the  Credit  Line.  In
addition,  on March 16, 2001,  the Company  issued  126,000 shares of its Common
Stock pursuant to the consulting services agreement.

         The Company has granted the Credit Line  investor,  the  consultant and
the placement agent certain  registration  rights.  Pursuant to the registration
rights agreements, the Company is obligated to, among other things, register the
sale of the shares, in connection with the agreements referred to above.


Note 18 - QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

insert


2000 Quarter Ended                       March 31     June 30 (a)     September 30      December 31
                                      -----------------------------------------------------------------

                                                                          
Revenues                               $  208,607    $     241,270   $      319,574   $     703,499
Gross Profit                           $  122,875    $     149,807   $      174,665   $     291,239
Net income (loss)                      $ (423,256)   $  (1,361,789)  $     (480,474)  $    (610,725)
Basic and diluted earnings (loss)
per common share                       $    (0.01)   $       (0.04)  $        (0.01)  $       (0.02)


1999 Quarter Ended                       March 31       June 30       September 30    December 31 (b)
                                      -----------------------------------------------------------------

Revenues                               $      3,887  $       31,015  $       47,876   $     180,560
Gross Profit                           $    (2,051)  $        9,612  $       (7,068)  $     133,534
Net income (loss)                      $    (7,616)  $       (2,224) $      (71,355)  $     (50,148)
Basic and diluted earnings (loss)
per common share                                   -               -               -               -





(a)      During the quarter ended June 30, 2000,  the Company  recorded a charge
         to compensation in connection with issuance of 500,000 shares of common
         stock  valued  at  $1,125,000  resulting  from  the  severance  of  the
         Company's former Chief Executive Officer.

(b)      See footnote  11,  which  discusses  the reverse  merger that  occurred
         during the fourth quarter of 1999.


                                      F-22



WE  HAVE  NOT  AUTHORIZED  ANY  DEALER,
SALESPERSON  OR OTHER PERSON TO PROVIDE
ANY    INFORMATION    OR    MAKE    ANY
REPRESENTATIONS  ABOUT  NEXLAND,  INC.,
EXCEPT     THE      INFORMATION      OR
REPRESENTATIONS   CONTAINED   IN   THIS
PROSPECTUS.  YOU  SHOULD  NOT  RELY  ON
ANY    ADDITIONAL     INFORMATION    OR
REPRESENTATIONS IF MADE.

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

This  prospectus does not constitute an            ----------------------
offer to sell, or a solicitation  of an
offer to buy any securities:                             PROSPECTUS

   o  except the common  stock  offered             ---------------------
      by this prospectus;

   o  in any  jurisdiction in which the
      offer  or   solicitation  is  not
      authorized;                             13,673,814 SHARES OF COMMON STOCK

   o  in  any  jurisdiction  where  the
      dealer  or other  salesperson  is
      not  qualified  to make the offer                 NEXLAND, INC.
      or solicitation;

   o  to  any  person  to  whom  it  is
      unlawful  to make  the  offer  or
      solicitation; or

   o  to  any   person  who  is  not  a              __, 2001
      United States  resident or who is
      outside the  jurisdiction  of the
      United States.

The delivery of this prospectus or any
accompanying sale does not imply that:

   o  there  have  been no  changes  in
      the  affairs  of  Nexland,   Inc.
      after    the    date    of   this
      prospectus; or

   o  the information  contained in this
      prospectus  is  correct  after the
      date of this prospectus.

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


                                       45


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.
          -------------------------------------------

      The following table sets forth estimated  expenses expected to be incurred
in  connection  with the  issuance  and  distribution  of the  securities  being
registered. All expenses will be paid by our Company.

Securities   and   Exchange   Commission       $   1,700
Registration Fee
Printing and Engraving Expenses                $   5,000
Accounting Fees and Expenses                   $  10,000
Legal Fees and Expenses                        $  25,000
Blue Sky Qualification Fees and Expenses       $  10,000
Miscellaneous                                  $   8,300
                                                 -------
TOTAL                                          $  60,000
                                                 =======


ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.
          -----------------------------------------

      Our  Company's  bylaws  provide  that we have the power to  indemnify  any
officer or director  against damages if such person acted in good faith and in a
manner  the  person  reasonably  believed  to be in the  best  interests  of our
Company.  No  indemnification  may be made (i) if a person  is  adjudged  liable
unless a Court determines that such person is entitled to such  indemnification,
(ii) with respect to amounts paid in settlement  without court approval or (iii)
expenses incurred in defending any action without court approval.

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES.
          ---------------------------------------

      On August 21, 1998,  our Company  issued  22,000 shares of common stock to
Baragan Mountain Mining, LLC valued at $2.50 per share for conversion of $55,000
of debt..

      On October 23,  1998,  our Company  issued  41,520  shares of common stock
valued at $0.25 per share  pursuant  to the  exercise of Class A Warrants of our
Company. All of these shares were purchased by unrelated persons.

      On October 30, 1998, our Company  issued 400 shares of common stock valued
at $0.25 per share  pursuant to the exercise of Class A Warrants of our Company.
All of these shares were purchased by an unrelated person.

      On  November 6, 1998,  our Company  issued  6,000  shares of common  stock
valued at $0.25 per share  pursuant  to the  exercise of Class A Warrants of our
Company. All of these shares were purchased by an unrelated party.

      On November  13,  1998,  our Company issued 3,540  shares of common  stock
valued at $0.25 per share  pursuant  to the  exercise of Class A Warrants of our
Company. All of these shares were purchased by an unrelated party.

      On February  23,  1999,  our Company issued 2,000  shares of common  stock
valued at $0.25 per share  pursuant  to the  exercise of Class A Warrants of our
Company. All of these shares were purchased by unrelated parties.

      On October 28, 1999, our Company issued  29,500,000 shares of common stock
pursuant to the acquisition of Windstar Resources, Inc.

      On November 5, 1999, our Company issued 382,173 shares of common stock for
conversion  of debt to equity.  All of these shares were  purchased by unrelated
parties.

      On March 21, 2000, our Company issued 39,213 shares of common stock valued
at $6.31 per  share to Erik  Nelson in  connection  with a penalty  for the late
filing of our Company's Form S-1 Registration Statement.

                                      II-1


      On March 21,  2000,  our Company  issued  160,000  shares of common  stock
valued at $1.00 per share to Fred Schmid, our former Chief Executive Officer, in
connection  with the exercise of options of our Company  issued  pursuant to the
acquisition of Windstar Resources, Inc.

      On March 21, 2000,  our Company  issued  15,000  shares of common stock to
Fred Schmid, our former Chief Executive Officer and President. Of this issuance,
5,000  shares were valued at $4.00 per share,  5,000 shares were valued at $3.38
per share, and 5,000 shares were valued at $2.00 per share.

      On May 5, 2000,  our Company  issued  1,170,000  shares of common stock to
Enrique Dillon, our former Chief Executive Officer, valued at $3.38 per share in
consideration  of his employment.   On July 7, 2000, Mr. Dillon  subsequently
forfeited  these shares and was issued  500,000 shares of common stock valued at
$2.25 per share pursuant to a severance agreement with our Company.

      On May 5, 2000,  our Company  issued 200,000 shares of common stock valued
at $2.50  per share to  Martin  Dell'Oca,  our  Chief  Financial  Officer  and a
Director, in consideration of his employment.

      In July,  2000,  our Company issued 6,313 shares of common stock valued at
$1.00 per share pursuant to the exercise of Class A Warrants of our Company. All
of these shares were purchased by unrelated parties.

      In August,  2000,  our Company issued 23,600 shares of common stock valued
at $1.00 per share  pursuant to the exercise of Class A Warrants of our Company.
All of these shares were purchased by unrelated parties.

      In  September,  2000,  our Company  issued  19,359  shares of common stock
valued at $1.04 per share  pursuant  to the  exercise of Class A Warrants of our
Company. All of these shares were purchased by unrelated parties.

      On October 26, 2000,  our Company  issued  196,366  shares of common stock
valued at $1.04 per share to Daniel  Sulton,  a  Director  of our  Company,  for
conversion of debt to equity.

      On October 26, 2000,  our Company  issued  500,000  shares of common stock
valued at  $0.0001  per  share to Andrei  Chouraqui  for  conversion  of debt to
equity.

      Between October 26, 2000 and December 20, 2000, our Company issued 254,741
shares of common stock for cash of  $128,761.  These shares of common stock were
sold at prices  ranging from $0.18 to $1.71 per share.  All of these shares were
purchased by unrelated parties.

      Between  November 29, 2000 and December 9, 2000,  our Company issued 3,083
shares of common  stock  valued at $1.00 per share  pursuant to the  exercise of
Class A Warrants of our Company. All of these shares were purchased by unrelated
parties.

      With respect to the sale of unregistered  securities referenced above, all
transactions  were exempt  from  registration  pursuant  to Section  4(2) of the
Securities Act of 1933 (the "1933 Act"), and Regulation D promulgated  under the
1933 Act. In each instance,  the purchaser had access to sufficient  information
regarding  our  Company  so as to make an  informed  investment  decision.  More
specifically,  our Company had a reasonable basis to believe that each purchaser
was an  "accredited  investor"  as defined in  Regulation  D of the 1933 Act and
otherwise  had  the  requisite  sophistication  to  make  an  investment  in our
Company's common stock.

                                      II-2



ITEM 27.  EXHIBITS.
          ---------

      The following exhibits are filed as part of this registration statement:

      The exhibits listed below are required by Item 601 of Regulation S-K. Each
management contract or compensatory plan or arrangement  required to be filed as
an exhibit to this Form 10-K has been identified.

      The following  documents  are  incorporated  herein by reference  from the
Registrant's  Form S-1  Registration  Statement  filed with the  Securities  and
Exchange  Commission (the  "Commission"),  Commission file #333-3074 on April 1,
1996 and declared effective by the Commission August 16, 1996:


NUMBER       DOCUMENT
- ------       --------

3.1          Articles of Incorporation.

3.2          Amended Articles of Incorporation.

3.3          Bylaws of the Company.

4.1          Specimen certificate for Common Stock.

4.2          Specimen certificate for Class A Redeemable Warrants.

4.3          Specimen certificate for Class B Redeemable Warrants.

      The following  documents  are  incorporated  herein by reference  from the
Registrant's Form 10-K Annual Report for the period ended December 31, 1997:

99.1         Stock Purchase Agreement.

99.2         Employment Agreement with Fred Schmid.

      The following  documents  are  incorporated  herein by reference  from the
Registrant's Form 10-K Annual Report for the period ended December 31, 1998:

3.3          Amended Articles of Incorporation dated December 31, 1997.

3.4          Amended Articles of Incorporation dated April 15, 1998.

      The following  documents  are  incorporated  herein by reference  from the
Registrant's Post Effective Amendment 1 to Form S-1 Registration Statement filed
with the Securities and Exchange Commission (the  "Commission"),Commission  file
#333-3074 on June 17,1998 and declared effective by the Commission June 19,1998:

3.3          Amended Articles of Incorporation dated December 31, 1997.

3.4          Amended Articles of Incorporation dated April 15, 1998.

             The following  documents are incorporated  herein by reference from
             the Registrant's Form 8-K Report filed on December 3, 1999:

2.           Acquisition Agreement and Exhibits attached thereto.

      The  following   documents  are   incorporated   by  reference   from  the
Registrant's Post-Effective Amendment 2 to Form S-1 Registration Statement filed
with the Commission, Commission file #333-3074 on April 3, 2000.

10.1         March 14, 2000,  Consulting  Agreement between Nexland S.A. and the
             Company.

10.2         November  17,  1999,  Mutual   Non-Competition   Agreement  between
             Nexland, S.A. and the Company.

10.3
             November 17, 1999 Co-Operation Agreement between Smerwick, Ltd. and
             the Company.

                                      II-3



             The following  documents  are  incorporated  by reference  from the
             Registrant's  Form 8K filed with the  Commission,  Commission  file
             #333-3074 on May 12, 2000.

10.4         Employment Contract of Enrique Dillon.

10.5         Employment Contract of Martin Dell'Oca.

      The  following   documents  are   incorporated   by  reference   from  the
Registrant's Form 10-K filed with the Commission on May 14, 2001:

4.4          2000 Stock Incentive Plan

10.6         Promissory  Note dated  August 1, 2000,  by the Company  payable to
             Israel D. Sultan

10.7         Conversion  Agreement  dated  October 26, 2000,  between  Israel D.
             Sultan and the Company.

10.8         Line of Credit  Agreement  dated March 19,  2001,  between  Cornell
             Capital Partners, L.P. and the Company.

10.9         Registration Rights Agreement dated March 19, 2001, between Cornell
             Capital Partners, L.P. and the Company.

10.10        Escrow  Agreement  dated March 19, 2001,  between  Cornell  Capital
             Partners,  L.P., the Company,  Butler  Gonzalez LLP and First Union
             National Bank.

10.11        Form of Convertible Debenture

10.12        Consulting   Services  Agreement  dated  March  19,  2001,  between
             Yorkville Advisors Management, L.L.C. and the Company.

10.13        Securities  Purchase  Agreement  dated March 19, 2001,  between the
             investors on Schedule I attached thereto (the  "Investors") and the
             Company.

10.14        Registration  Rights  Agreement  dated March 19, 2001,  between the
             Investors and the Company.

10.15        Placement Agent  Agreement dated March 19, 2001,  between May Davis
             Group, Inc. ("May Davis") and the Company.

10.16        Escrow  Agreement  dated March 19,  2001,  between  May Davis,  the
             Company and First Union National Bank.

      The following documents are provided herewith:

5.1          Opinion re: Legality

23.1         Consent of Williams & Webster

23.2         Consent of Independent Certified Public Accountants

23.3         Consent of Kirkpatrick & Lockhart LLP

24.1         Power of Attorney

                                      II-4




ITEM 28.  UNDERTAKINGS.
          ------------
      The undersigned registrant hereby undertakes:

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

                  (i)   Include any prospectus  required by Sections 10(a)(3) of
the Securities Act of 1933 (the "ACT");

                  (ii)  Reflect in the  prospectus  any facts or events  arising
after the  effective  date of the  Registration  Statement  (or the most  recent
post-effective  amendment  thereof)  which,  individually  or in the  aggregate,
represent a fundamental  change in the information set forth in the Registration
Statement.  Notwithstanding the foregoing, any increase or decrease in volume of
securities  offered (if the total dollar value of  securities  offered would not
exceed that which was  registered) and any deviation from the low or high end of
the estimated  maximum offering range may be reflected in the form of prospectus
filed with the  Commission  pursuant  to Rule 424(b) if, in the  aggregate,  the
changes in volume  and price  represent  no more than 20  percent  change in the
maximum  aggregate  offering price set forth in the "Calculation of Registration
Fee" table in the effective Registration Statement;

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

            (2)   That, for the purpose of determining  any liability  under the
Act, each such post-effective amendment shall be deemed to be a new registration
statement relating to the securities  offered therein,  and the offering of such
securities at that time shall be deemed to be the bona fide offering thereof.

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

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

                                      II-5


                                   SIGNATURES

      In accordance  with the  requirements  of the  Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form S-1 and  authorized  this  registration
statement to be signed on our behalf by the undersigned, in Miami, Florida.

                                         NEXLAND, INC.

                                         By:/s/ Gregory S. Levine
                                            ---------------------------------
                                         Name: Gregory S. Levine
                                         Title:President


      KNOW ALL MEN BY THESE PRESENTS,  that each person whose signature  appears
below   constitutes   and  appoints  Sydney  A.  Harland  his  true  and  lawful
attorney-in-fact and agent, with full power of substitution and revocation,  for
him and in his name,  place and stead, in any and all capacities  (until revoked
in  writing),  to  sign  any  and  all  amendments   (including   post-effective
amendments)  to this  Registration  Statement  and to file  the  same  with  all
exhibits  thereto,  and  other  documents  in  connection  therewith,  with  the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent full power and  authority  to do and perform  each and every act and thing
requisite  and  necessary to be done as fully for all intents and purposes as he
might or could do in  person,  hereby  ratifying  and  confirming  all that said
attorney-in-fact and agent, or is substitute or substitutes,  may lawfully do or
cause to be done by virtue hereof.

      Pursuant  to  the  requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates stated.

SIGNATURE                      TITLE                             DATE
- ---------                      -----                             ----


/s/ Gregory S. Levine          President and Director            August 7, 2001
- ------------------------
Gregory S. Levine



/s/ Martin Dell'Oca            Chief Financial  Officer and      August 7, 2001
- ------------------------
                               Director
Martin Dell'Oca


/s/ Daniel Sultan              Director                          August 7, 2001
- ------------------------
Daniel Sultan

                                      II-6