UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-QSB

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

                For the quarterly period ended DECEMBER 31, 2000


                         Commission File Number 0-20770


                               RESPONSE USA, INC.
        (Exact Name of Small Business Issuer as Specified in its Charter)


                  DELAWARE                           #22-3088639
       (State or other jurisdiction               (I.R.S. Employer
     of incorporation or organization)          Identification Number)


3 EXECUTIVE CAMPUS, 2ND FLOOR SOUTH, CHERRY HILL, NJ     08002
   (Address of principal executive offices)            (Zip code)


                                 (856) 661-0700
                (Issuer's telephone number, including area code)





Indicate the number of shares outstanding of each of the issuer's classes of
common equity, as of the latest practical date: 11,104,052 shares of Common
Stock, $.008 par value per share, as of February 9, 2001.

Transitional Small Business Disclosure Format (check one)  Yes    No X
                                                              ---   ---






                       RESPONSE USA, INC. AND SUBSIDIARIES
                                      INDEX



                                                                                   PAGE
                                                                          
PART I. FINANCIAL INFORMATION

         ITEM 1.  Financial Statements

                  Condensed Consolidated Balance Sheets at December 31, 2000
                           and June 30, 2000                                        1-2

                  Condensed Consolidated Statements of Operations for the Three
                           and Six Months ended December 31, 2000 and 1999            3

                  Condensed Consolidated Statement of Stockholders' Deficit for
                           the Six Months ended December 31, 2000                     4

                  Condensed Consolidated Statements of Cash Flows for the Six
                           Months ended December 31, 2000 and 1999                  5-7

                  Notes to Condensed Consolidated Financial Statements             8-15

         ITEM 2.  Management's Discussion and Analysis of Financial
                           Condition and Results of Operations                    16-20

PART II. OTHER INFORMATION                                                           21






PART I.  FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS

                       RESPONSE USA, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)


                                                                             December 31,           June 30,
                                                                                 2000                 2000
                                                                           ------------------   ------------------
                                                                                               
                            ASSETS

CURRENT ASSETS
     Cash                                                                           $756,428           $2,650,467
     Trade accounts receivable - net of allowance for
         doubtful accounts of $518,773 and $420,664, respectively                  1,861,477            1,592,402
     Inventory                                                                     1,811,514            1,880,959
     Prepaid expenses and other current assets                                       143,409              339,089
                                                                           ------------------   ------------------

                Total current assets                                               4,572,828            6,462,917
                                                                           ------------------   ------------------

MONITORING CONTRACT COSTS - Net of accumulated
   amortization of $8,270,327 and $6,823,589, respectively                        17,151,814           18,599,993
                                                                           ------------------   ------------------

PROPERTY AND EQUIPMENT - Net of accumulated
   depreciation and amortization of $4,920,891 and $4,175,612,
   respectively                                                                    4,675,264            4,638,545
                                                                           ------------------   ------------------

OTHER ASSETS
     Deferred financing costs - Net of accumulated
        amortization of $1,569,233 and $1,074,283, respectively                    3,480,328            3,753,045
     Other noncurrent assets                                                         394,276              301,717
                                                                           ------------------   ------------------

                                                                                   3,874,604            4,054,762
                                                                           ------------------   ------------------

                                                                                 $30,274,510          $33,756,217
                                                                           ==================   ==================



            See notes to condensed consolidated financial statements

                                       1





                             RESPONSE USA, INC. AND SUBSIDIARIES
                     CONDENSED CONSOLIDATED BALANCE SHEETS - (CONTINUED)
                                         (UNAUDITED)


                                                                                December 31,          June 30,
                                                                                    2000                2000
                                                                              -----------------   ------------------
                                                                                                
            LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES
     Current portion of long-term debt:
       Notes payable                                                                $2,641,071           $1,922,712
       Capitalized lease obligations                                                    66,171               60,307
     Accounts payable - Trade                                                          384,013              407,057
     Accrued expenses and other current liabilities                                    877,512              977,417
     Accrued severance                                                                 397,892              953,065
     Accrued income taxes                                                              253,382              201,062
     Deferred revenue                                                                  222,517              253,424
                                                                              -----------------   ------------------

                Total current liabilities                                            4,842,558            4,775,044
                                                                              -----------------   ------------------

LONG-TERM LIABILITIES - Net of current portion
     Long-term debt:
       Notes payable                                                                29,679,448           29,450,997
       Capitalized lease obligations                                                   123,227              158,188
     Accrued severance                                                                 214,308              451,213
                                                                              -----------------   ------------------

                                                                                    30,016,983           30,060,398
                                                                              -----------------   ------------------

COMMITMENTS AND CONTINGENCIES (Note 9)

STOCKHOLDERS' DEFICIT
      Common stock - Par value $.008
         Authorized 37,500,000 shares
            Issued and outstanding 11,104,052 shares - December 31,
             2000 and 7,398,670 shares - June 30, 2000                                  88,832               59,190
      Additional paid-in capital                                                    59,715,037           59,756,960
      Accumulated deficit                                                          (64,388,900)         (60,895,375)
                                                                              -----------------   ------------------

                                                                                    (4,585,031)          (1,079,225)
                                                                              -----------------   ------------------

                                                                                   $30,274,510          $33,756,217
                                                                              =================   ==================



            See notes to condensed consolidated financial statements

                                       2





             RESPONSE USA, INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENT OF OPERATIONS
                         (Unaudited)


                                                  Six Months ended December 31,    Three Months ended December 31,
                                                  -----------------------------    -------------------------------
                                                      2000            1999             2000             1999
                                                  ----------      -------------    -----------      --------------
                                                                                        
OPERATING REVENUES
     Product sales                                   $56,059       $1,511,118          $17,845         $185,509
     Monitoring and service                        5,698,130        8,227,772        2,881,122        2,601,664
     Security patrol                                       0          871,294                0                0
                                                 -----------     ------------      -----------      -----------
                                                   5,754,189       10,610,184        2,898,967        2,787,173
                                                 -----------     ------------      -----------      -----------

COST OF REVENUES
     Product sales                                    16,701        1,376,943            8,617          172,933
     Monitoring and service                        1,413,030        2,278,148          669,002          688,745
     Security patrol                                       0          706,616                0                0
                                                 -----------     ------------      -----------      -----------
                                                   1,429,731        4,361,707          677,619          861,678
                                                 -----------     ------------      -----------      -----------

GROSS PROFIT                                       4,324,458        6,248,477        2,221,348        1,925,495
                                                 -----------     ------------      -----------      -----------
OPERATING EXPENSES
     Selling, general and administrative           3,805,971        6,738,832        1,816,908        2,710,812
     Depreciation and amortization                 2,258,015        3,280,506        1,136,216        1,097,082
                                                 -----------     ------------      -----------      -----------
                                                   6,063,986       10,019,338        2,953,124        3,807,894
                                                 -----------     ------------      -----------      -----------

LOSS FROM OPERATIONS                              (1,739,528)      (3,770,861)        (731,776)      (1,882,399)
                                                 -----------     ------------      -----------      -----------

OTHER INCOME/(EXPENSE)
     Interest expense, net                        (1,857,471)      (2,281,945)        (945,687)        (761,978)
     Gain on sale of security division                     0       17,203,200                0         (150,898)
     Loss on marketable securities                         0          (25,000)               0
                                                 -----------     ------------      -----------      -----------
                                                  (1,857,471)      14,896,255         (945,687)        (912,876)
                                                 -----------     ------------      -----------      -----------

INCOME (LOSS) BEFORE TAXES                        (3,596,999)      11,125,394       (1,677,463)      (2,795,275)
     Income tax benefit (expense)                    103,474         (704,200)           2,500                0
                                                 -----------     ------------      -----------      -----------
INCOME (LOSS) BEFORE EXTRAORDINARY ITEM           (3,493,525)      10,421,194       (1,674,963)      (2,795,275)

EXTRAORDINARY ITEM
     Loss on debt extinguishment                           0       (4,058,914)               0                0
                                                 -----------     ------------      -----------      -----------

NET INCOME (LOSS)                                 (3,493,525)       6,362,280       (1,674,963)      (2,795,275)
                                                 ===========     ============      ===========      ===========

Income (loss) per common share - Basic
     Income (loss) before extraordinary item          ($0.34)           $1.41           ($0.15)          ($0.44)
     Extraordinary item                                $0.00           ($0.55)           $0.00            $0.00
                                                 -----------     ------------      -----------      -----------
     Net income (loss)                                ($0.34)           $0.86           ($0.15)          ($0.44)
                                                 ===========     ============      ===========      ===========

Weighted average number of shares outstanding     10,157,569        7,385,858       11,104,052        6,420,704
                                                 ===========     ============      ===========      ===========

Income (loss) per common share - Diluted
     Income (loss) before extraordinary item          ($0.34)           $1.41           ($0.15)          ($0.44)
     Extraordinary item                                $0.00           ($0.55)           $0.00            $0.00
                                                 -----------     ------------      -----------      -----------
     Net income (loss)                                ($0.34)           $0.86           ($0.15)          ($0.44)
                                                 ===========     ============      ===========      ===========
Weighted average number of shares outstanding     10,157,569        7,387,381       11,104,052        6,420,704
                                                 ===========     ============      ===========      ===========



            See notes to condensed consolidated financial statements

                                       3





                       RESPONSE USA, INC. AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT
                                   (UNAUDITED)




                                            Common Stock
                                            ------------                 Additional
                                       Number                              Paid-In          Accumulated
                                     of Shares            Amount           Capital             Deficit         Total
                                   --------------        --------       ------------       -------------    ------------
                                                                                             
Balance - June 30, 2000                 7,398,670         $59,190        $59,756,960        ($60,895,375)    ($1,079,225)

Shares issued in connection
  with a stock price guarantee          3,705,382          29,642            (29,642)                                 $0

Costs incurred in connection
  with issuances of common stock                                             (12,281)                           ($12,281)

Net loss                                                                                      (3,493,525)    ($3,493,525)
                                   --------------        --------       ------------       -------------    ------------

Balance - December 31, 2000            11,104,052        $ 88,832       $ 59,715,037       $ (64,388,900)   $ (4,585,031)
                                   ==============        ========       ============       =============    ============



            See notes to condensed consolidated financial statements

                                       4





                       RESPONSE USA, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)



                                                                                    Six Months ended December 31,
                                                                           -------------------------------------------------
                                                                                   2000                        1999
                                                                           ----------------------      ---------------------
                                                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income (loss)                                                                $ (3,493,525)               $ 6,362,280
   Adjustments to reconcile net income (loss) to net cash used in
      operating activities
          Depreciation and amortization                                                2,258,015                  3,280,506
          Amortization of deferred financing costs and
             debt discount                                                               494,950                    610,637
          Loss on debt extinguishment                                                                             4,058,914
          Loss on sale of property and equipment                                           5,700                     42,592
          Loss on sale of marketable securities                                                                      25,000
          Gain on sale of security division                                                                     (17,203,200)
          Increase in accounts receivable - Trade                                       (269,075)                  (442,545)
          Decrease in inventory                                                           69,445                    142,211
          (Increase) decrease in prepaid expenses and other
             current assets                                                              195,680                   (949,829)
          Increase in deposits                                                            (3,234)                   (55,987)
          Decrease in accounts payable - Trade                                           (23,044)                  (366,415)
          Decrease in accrued expenses and other
             current liabilities                                                        (830,843)                  (294,701)
          Decrease in deferred revenues                                                  (30,904)                  (185,162)
                                                                           ----------------------      ---------------------

              Net cash used in operating activities                                   (1,626,835)                (4,975,699)
                                                                           ----------------------      ---------------------

CASH FLOWS FROM INVESTING ACTIVITIES
    Purchase of monitoring contracts (net of purchase
       holdbacks)                                                                         (7,380)                  (569,591)
    Net proceeds from the sale of security division (net of
       purchase holdbacks)                                                                                       42,027,235
    Proceeds from the sale of property and equipment                                       4,000                     11,868
    Purchase of property and equipment                                                  (855,697)                (1,700,318)
    Purchase of marketable securities                                                                            (2,144,113)
    Payment of stock guarantees                                                                                  (4,325,277)
                                                                           ----------------------      ---------------------

              Net cash provided by (used in) investing activities                       (859,077)                33,299,804
                                                                           ----------------------      ---------------------



            See notes to condensed consolidated financial statements

                                       5





                       RESPONSE USA, INC. AND SUBSIDIARIES
          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - (CONTINUED)
                                   (UNAUDITED)



                                                                                    Six Months ended December 31,
                                                                           -------------------------------------------------
                                                                                   2000                        1999
                                                                           ----------------------      ---------------------
                                                                                                        
CASH FLOWS FROM FINANCING ACTIVITIES
    Deferred financing costs incurred                                                   (222,233)                (1,284,236)
    Proceeds of long-term debt (net of holdbacks)                                      1,618,160                  8,024,734
    Principal payments on long-term debt                                                (791,773)               (31,569,169)
    Stock repurchases                                                                                            (2,301,263)
    Net issuance costs incurred in connection with the issuance of
       common stock                                                                      (12,281)
                                                                           -------------------------------------------------

              Net cash provided by (used in) financing activities                        591,873                (27,129,934)
                                                                           ----------------------      ---------------------

NET INCREASE (DECREASE) IN CASH                                                       (1,894,039)                 1,194,171

CASH - BEGINNING                                                                       2,650,467                  3,241,016
                                                                           ----------------------      ---------------------

CASH - ENDING                                                                     $      756,428            $     4,435,187
                                                                           ======================      =====================

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
    Cash paid during the year for interest                                        $    1,407,211            $     1,949,493
    Cash paid during the year for income taxes                                    $      155,793            $       324,200




            See notes to condensed consolidated financial statements

                                        6





                       RESPONSE USA, INC. AND SUBSIDIARIES
                            STATEMENTS OF CASH FLOWS

SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCIAL ACTIVITIES

         During the six months ended December 31, 1999, long-term notes payable
of $32,040, were incurred for the purchase of property and equipment.

         During the six months ended December 31, 1999, the Company accrued
$3,750,000 to monitoring contract costs in connection with an acquisition (see
Note 3 of Notes to Condensed Consolidated Financial Statements of the Company).

         On September 30, 1999, in connection with a prior acquisition, the
Company released 16,722 shares of Common Stock from escrow to the seller to
satisfy a purchase holdback of $100,000. The Company then repurchased 135,902
shares of Common Stock that had previously been issued, including the 16,722
holdback shares, for their guaranteed value of $812,701. Also on this date, the
Company paid the balance of the note payable and as a result, the remaining
437,500 shares held in escrow were released to the Company and retired. The
Company also cancelled 18,199 of the 60,240 shares held in escrow and released
the remaining 42,041 shares from escrow during the six months ended December 31,
1999.






            See notes to condensed consolidated financial statements

                                        7





                       RESPONSE USA, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1. BASIS OF PRESENTATION

         The accompanying interim balance sheet as of December 31, 2000 and the
related statements of operations, stockholders' deficit and cash flows have been
prepared by management of the Company and are in conformity with generally
accepted accounting principles. In the opinion of management, all adjustments,
comprising normal recurring accruals necessary for a fair presentation of the
results of the Company's operations, are included.

         Certain information and note disclosures normally included in the
Company's annual financial statements prepared in accordance with generally
accepted accounting principles have been condensed or omitted. These condensed
consolidated financial statements should be read in conjunction with the
financial statements and notes thereto included in the Company's June 30, 2000
Annual Report on Form 10-KSB filed with the Securities and Exchange Commission
on October 13, 2000. The results of operations for the period ended December 31,
2000 are not necessarily indicative of operating results for the full year.

         Certain amounts in the December 1999 quarterly financial statements
have been reclassified to conform to the December 2000 presentation.

2. OPERATIONS

         Historically, the Company's revenues have not been sufficient to fund
its operations, and thus it has had to finance its operating losses externally,
through debt and equity financing. The Company has undergone a number of
operational changes during fiscal years 2000 and 2001. In September 1999, the
Company sold its security business, as more fully described in Note 3. In July
2000, the Company changed its management team. The new management's efforts have
been focused on restructuring operations, which include personnel and other cost
reductions, which were substantially complete as of September 30, 2000, a
consolidation of operations and an expanded focus on internal growth, rather
than external acquisitions. Management expects such operational changes to
substantially reduce cash used in operations and that such improvements,
together with existing cash on hand and available borrowings under the McGinn,
Smith Capital Holdings Corp. ("MSCH") financing agreement will allow the Company
to implement its growth strategy. The Company's continued ability to operate is
dependent upon its ability to achieve levels of revenue to support the Company's
cost structure.

         The Company has recently been informed that MSCH may limit the types
of accounts that will be accepted by MSCH under the MSCH Financing Agreement.
The Company is currently negotiating with MSCH to continue to lend under such
agreement in accordance with past practice. In the event the Company is
unable to negotiate this matter successfully, alternative sources of
financing will be required and there can be no assurance that the Company
will be able to obtain such financing on a timely basis, on favorable terms,
or at all. If the Company is unable to obtain such financing, the Company may
be forced to make further cost reductions that could impact the Company's
growth strategy.

3. THE SALE OF THE SECURITY BUSINESS

         On September 30, 1999, the Company sold its electronic security and
patrol subsidiaries, United Security Systems, Inc. ("USS") and The Jupiter
Group, Inc. d/b/a Triple A Patrol ("Triple A Patrol") (USS together with Triple
A Patrol, collectively referred to herein as the "Security Division") to Vector
Security, Inc. ("Vector") for approximately $51,000,000 (the "Security Sale")
pursuant to the terms of a Stock Purchase Agreement, dated August 11, 1999, as
amended (the "Stock Purchase Agreement"). The Stock Purchase Agreement provided
for aggregate holdbacks of approximately $5,100,000, which were to be held by
Vector pending finalization of certain post-closing adjustments. On March 13,
2000, the Company and Vector reached an Agreement regarding the final purchase
price and certain other post closing adjustments, in which Vector agreed to pay
the Company the amount of $1,575,956 as full and final payment and settlement of
all amounts due to the Company from Vector. The parties further agreed that
Vector's payment to the Company represented the full and final resolution of any
and all disagreements


                                       8





                       RESPONSE USA, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


3. THE SALE OF THE SECURITY BUSINESS (CONTINUED)

among the parties and that no further claims, actions or set-offs may be
asserted by either party, except as provided in the Stock Purchase Agreement.

         During the six months ended December 31, 1999, the Company recorded a
gain on the sale of the Security Division of $17,203,200. This gain was later
reduced to $14,841,872 as a result of the holdback settlement on March 13, 2000
and other transaction expenses associated with the sale. During the six months
ended December 31, 1999, the Company received net proceeds from the sale of the
Security Division of $42,027,235, net of certain severance and transaction
expenses totaling approximately $4,000,000.

         Simultaneous with the Security Sale, the Company paid off $30,628,277
of MSCH financing, including accrued interest. As a result of paying off this
debt, the Company recorded a loss on debt extinguishment of $4,058,915. The
Company also paid other notes payable totaling $455,602, paid stock guarantees
of $3,703,675, related to prior security acquisitions, and released from escrow
and subsequently canceled 437,500 shares of Common Stock related to the
guarantee of an acquisition note.

4. ACQUISITIONS

         On October 1, 1998, the Company acquired all of the issued and
outstanding stock (the "Stock") of Health Watch, Inc., a Florida Corporation
("Health Watch" or the "Queens"), pursuant to a Stock Purchase Agreement dated
as of September 16, 1998 (the "Stock Purchase Agreement"). Health Watch is in
the business of marketing and monitoring personal response systems ("PRS"),
which are designed to summon help in a medical emergency when activated by the
subscriber.

         As part of the Health Watch acquisition, the Company guaranteed the
value of the Common Stock issued to the Queens and was therefore obligated to
pay an amount equal to the difference between the guaranteed value and the
proceeds from the sale of the shares nine months after the closing and on
subsequent make-up dates (each such date shall be referenced to as the "Make-up
Date"). On October 1, 1999, the Company paid the Queens $622,251 as payment of
their stock price guarantee. The second Make-up Date was July 10, 2000 and
pursuant to a settlement agreement (the "Settlement Agreement") entered into
between the Company and the Queens on January 11, 2000, the Company was also
obligated to pay approximately $1.85 million in either cash or in shares of the
Company's Common Stock. On July 19, 2000, the Company executed Amendment No. 1
(the "Amendment") to the Settlement Agreement by and among the Company and the
Queens. Under the Amendment, the Company agreed to issue the Queens 3,705,382
shares of the Company's Common Stock having an agreed upon value of $0.50 per
share in settlement of its obligations under the Settlement Agreement, giving
the Queens a 46% interest in the Company.

         During the six months ended December 31, 2000, the Company paid cash of
$2,040 related to prior acquisitions of monitoring contracts. In satisfaction of
holdback liabilities related to prior acquisitions totaling $8,820, the Company
paid cash of $5,340, and reduced monitoring contract costs by $3,480.


                                       9





                       RESPONSE USA, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


5. LONG-TERM NOTES PAYABLE

         As of December 31, 2000 long-term debt included the following:


                                                                                      
         RECEIVABLE FINANCING AGREEMENT
         ------------------------------

         Principal payments payable as follows: $1,105,173 -fiscal year 2001,
         $3,103,489 - fiscal year 2002, $4,489,861 - fiscal year 2003,
         $15,515,008 - fiscal year 2004, $6,467,288 - fiscal year 2005, and
         $923,191 - fiscal year 2006; plus interest at 8.3% - 9.5% on the
         outstanding loan balance; collateralized by related monitoring contracts        $31,604,010

         EQUIPMENT FINANCING
         -------------------

         Payable in monthly installments of $326 including interest at 9.83%;
         final payment due August 2002; collateralized by related collateralized
         by related equipment                                                                  6,005


         OTHER
         -----

         Note payable in monthly installments of $6,234 including interest
           at 8%; final payment due July 2004                                                638,319

         Other note payable                                                                   72,186
                                                                                         -----------


                                                                                          32,320,519
         Less Current Portion                                                              2,641,071
                                                                                         -----------

                                                                                         $29,679,448



         On June 30, 1999, the Company's Receivable Financing Agreement with
MSCH was modified. As of June 30, 1999, Response Acquisition Corp., a subsidiary
of the Company ("RAC") merged with and into USS, and USS was the surviving
corporation. Also on June 30, 1999, three Delaware limited liability companies
were formed: (i) Response Alarm Monitoring, LLC ("RAM"); (ii) Response Security
Monitoring, LLC ("RSM"); and (iii) Response Security Systems, LLC ("RSS")
(collectively, referred to as the "LLCs"). USS was the sole Member of each LLC.
Each of the LLCs then entered into Purchase Agreements with USS (the "Second
Purchase Agreements") pursuant to which each LLC purchased certain contracts and
receivables from USS. RAM purchased alarm receivables and contracts from USS,
RSM purchased Personal Response System ("PRS") receivables and contracts from
USS, and RSS was intended for future contract acquisitions. Each of the LLCs
also entered into Receivable Financing Agreements with MSCH (the "Second
Receivable Agreements"), under which MSCH provided financing to each LLC for its
purchase of the respective receivables and contracts from USS.

         In contemplation of the Company's sale of USS to Vector in the Security
Sale, the financing arrangement described above was further modified as follows:
USS assigned and transferred its membership interests in RSS and RSM to the
Company's wholly owned subsidiary, Response Ability Systems, Inc., a New Jersey
Corporation. USS maintained its Membership Interest in RAM, which was sold to
Vector as part of the Security Sale (see Note 3) (the Second Purchase
Agreements, as amended, together with the Second Receivable Agreements, as
amended, collectively referred to subsequently herein as the "Financing
Agreement").


                                       10





                       RESPONSE USA, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


5. LONG-TERM NOTES PAYABLE (CONTINUED)

         On September 30, 1999, the Company sold its stock in USS to Vector and
paid off approximately $30,628,000, including accrued interest, of the MSCH
Financing Agreement in respect of RAM. In connection with the refinancing, the
Company incurred a charge for loss on debt extinguishment of $4,058,914.

         The MSCH Financing Agreement provides for borrowing based on a multiple
of MRR. As of December 31, 2000, $31,604,010 was outstanding to MSCH under the
MSCH Financing Agreement in respect of RSS and RSM. Based upon MRR available to
pledge, approximately $422,000 of net borrowings was available under the
facility. On September 13, 2000, the Company's credit facility with MSCH was
increased from $40 Million to $50 Million.

         Under the MSCH Financing Agreement, the Company is required to pay
financing fees ranging from 13% to 15% to the lender for each additional
borrowing at the time of the financing. These financing fees are recorded as
debt issuance costs and are amortized over five years, the term of the notes,
using the effective interest method. Taking these debt issuance costs into
consideration, the Company's effective interest rates under the Financing
Agreement range from 13.06% to 13.76%.

         In connection with the repayment of $30,628,000 of the MSCH Financing
Agreement on September 30, 1999, the Company wrote off debt issuance costs of
$4,058,915, net of accumulated amortization of $934,099.

         Beginning in December 1999, the MSCH Financing Agreement was amended to
include a five percent holdback on each funding going forward, which is due back
to the Company upon final payment of the corresponding note payable. These
holdbacks, totaling $289,086 plus interest of $5,851, have been recorded on the
Company's balance sheet as other noncurrent assets.

         The Financing Agreement contains certain provisions that significantly
restrict the LLCs' ability to make any loans, advances or other distributions to
any other entity. The borrowings under the Financing Agreement are secured by
the monitoring contracts held by RSM and RSS. At December 31, 2000 the net book
value of such monitoring contracts was $17,009,837.

         The Company has recently been informed that MSCH may limit the types
of accounts that will be accepted by MSCH under the MSCH Financing Agreement.
The Company is currently negotiating with MSCH to continue to lend under such
agreement in accordance with past practice. In the event the Company is
unable to negotiate this matter successfully, alternative sources of
financing will be required and there can be no assurance that the Company
will be able to obtain such financing on a timely basis, on favorable terms,
or at all. If the Company is unable to obtain such financing, the Company may
be forced to make further cost reductions that could impact the Company's
growth strategy.

6. CAPITALIZED LEASE OBLIGATIONS

         The Company leases office furniture and equipment with a cost of
$243,341 and a net book value of $185,897 at December 31, 2000, under capital
leases. The following is a schedule by years of future minimum lease payments
under these leases together with the present value of the net minimum lease
payments as of December 31, 2000.



YEAR ENDING JUNE 30,
- --------------------

                                                          
2001...................................................        $49,166
2002...................................................         98,151
2003...................................................         93,642
2004...................................................
2005...................................................
Total minimum lease payments...........................        240,959
Less amount representing interest......................       (51,561)
Present value of net minimum lease payments............       $189,398



                                       11





                       RESPONSE USA, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


7. STOCKHOLDERS' EQUITY

         In August 2000, the Company issued the Queens 3,705,382 shares of the
Company's Common Stock having an agreed upon value of $0.50 per share in
settlement of its obligations under the Settlement Agreement giving the Queens a
46% interest in the Company (see Note 4).

The following is a summary of stock option activity:



                                                         Number           Option Price       Weighted Average
                                                       of Shares        Per Share (Range)     Exercise Price
                                                       ---------        -----------------    ----------------
                                                                                           
        Options outstanding at June 30, 2000           1,074,367          $0.30 - $13.35            $3.48
         Options granted                                  40,000              $0.38                 $0.38
         Options exercised                                     0
         Options canceled or expired                    (136,551)         $0.30  - $ 7.88           $4.29
                                                      ----------          ---------------           -----

        Options outstanding at December 31, 2000         977,816          $0.30 -  $13.35           $3.24
                                                      ----------          ---------------           -----
        Options exercisable at December 31, 2000         877,816          $0.30 -  $13.35           $3.43
                                                      ----------          ---------------           -----




The following is a summary of warrant activity:



                                                         Number          Warrant Price       Weighted Average
                                                       of Shares        Per Share (Range)     Exercise Price
                                                       ---------        -----------------    ----------------
                                                                                           
         Warrants outstanding at June 30, 2000           878,750          $6.00 - $24.00           $12.52
                                                      ----------          ---------------          ------
         Warrants outstanding at December 31, 2000       878,750          $6.00 - $24.00           $12.52
                                                      ----------          ---------------          ------


8. NET INCOME (LOSS) PER COMMON SHARE

         Income (loss) per common share is computed based on the weighted
average number of common shares outstanding during each period. For the six and
three months ended December 31, 2000 and the three months ended December 31,
1999, potential common shares had an antidilutive effect on the net loss per
common share, and have, therefore, been excluded. For the six months ended
December 31, 1999, 1,523 shares of Common Stock issuable upon the exercise of
outstanding options were included in the diluted weighted average shares
outstanding. At December 31, 2000, potentially dilutive stock equivalents
included 977,816 stock options and 878,750 warrants.

9. COMMITMENTS AND CONTINGENCIES

         EMPLOYMENT AGREEMENTS - The Company has employment contracts with
certain executives for terms through February 2003. At December 31, 2000, these
contracts provide for annual base salaries aggregating $548,500.

         On January 18, 2000, the Company terminated without cause the
employment of its former Executive Vice President (the "Executive") effective
February 29, 2000. Pursuant to the Executive's employment agreement and
subsequent severance, noncompetition, and nondisclosure agreement, the Company
agreed to pay as severance $1,019,705, of which $850,165 was paid during fiscal
year ended June 30, 2000, $145,510 was paid during the six months ended December
31, 2000, and the balance of $24,030 will be paid in January 2001.


                                       12





                       RESPONSE USA, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


9. COMMITMENTS AND CONTINGENCIES (CONTINUED)

         On June 27, 2000, the Board of Directors of the Company reached a
severance, noncompetition and nondisclosure agreement with its former Chief
Executive Officer ("Former CEO"). Pursuant to the terms of the Settlement
Agreement with the Queens and the terms of the Former CEO's Employment Agreement
with the Company, both of which were executed on July 19, 2000: (1) the Former
CEO resigned as Chief Executive Officer of the Company as of July 24, 2000, but
continues to serve as Chairman of the Board until date the Former CEO no longer
serves as a Director of the Company, and (2) the Former CEO, as requested by the
Chief Executive Officer or the Board of Directors of the Company, devotes a
decreasing amount of his time over the next twenty-four months as a consultant
to the Company. The Company agreed to pay as severance $1,323,610, of which
$625,038 was paid during the six months ended December 31, 2000 and the balance
of $698,572 shall be paid in monthly installments of $36,767 through July 2002.

         CONSULTING AGREEMENT - The Company had a yearly renewable consulting
agreement with A.C. Allen & Co., a company owned by a former director of the
Company, under which such company received $4,000 per month in consideration for
providing certain consulting services to the Company. This consulting agreement
was terminated in October 2000, effective November 30, 2000.

         CONTINGENCIES - In the normal course of business, the Company is
subject to litigation, none of which is expected to have a material effect on
the consolidated financial position, results of operations or cash flows of the
Company.

         In connection with the Health Watch acquisition, the Company has
guarantees with the Queens on 5,161,729 shares of its Common Stock, of which
3,933,760 are guaranteed at $.50 per share and 1,227,969 are guaranteed at $1.00
per share. These guarantees expire on October 1, 2003. As of December 31, 2000,
the Company's contingent liabilities under these agreements aggregated
$2,910,954 based on a closing bid price of $0.06, which may be settled in cash
or by the issuance of Common Stock.

10. NEW ACCOUNTING PRONOUNCEMENTS

         In June 1998, the Financial Accounting Standards Board (FASB) issued
SFAS No. 133, ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES. This
statement, which was amended in June 1999, establishes accounting and reporting
standards for derivative instruments, including certain derivative instruments
embedded in other contracts, and for hedging activities, and is effective for
all interim and annual periods beginning after June 15, 2000. Effective July 1,
2000, the Company adopted SFAS No. 133. As the Company has no instruments that
are defined as derivatives under SFAS No. 133, the adoption of SFAS No. 133 had
no impact on the Company's consolidated financial position or results of
operations.

         In December 1999, the Securities and Exchange Commission (the "SEC")
issued Staff Accounting Bulletin No. 101, REVENUE RECOGNITION IN FINANCIAL
STATEMENTS ("SAB No. 101"). SAB No. 101 provides guidance on the recognition,
presentation, and disclosure of revenue in financial statements filed with
the SEC, and is required to be adopted in the fourth quarter of fiscal years
beginning after December 15, 1999. The Company has not yet determined the
impact SAB No. 101 will have on its consolidated financial position or
results of operations.



                                       13





                       RESPONSE USA, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


11. INDUSTRY SEGMENT INFORMATION

         Upon the adoption of SFAS No. 131 in 1999, the Company's operations
fell into two industry segments: Security and Personal Response Systems ("PRS").
Previously, the Company's operations were considered to be one segment. The
Company's Security segment, which was sold on September 30, 1999, utilized
electronic systems installed in businesses and residences to provide (i)
detection of events such as intrusion or fire, (ii) surveillance and (iii)
control of access to property. Such services were provided through the use of an
electronic device installed at a customer's location that is monitored by the
Company at its central monitoring station. The Security segment also included
the Company's security patrol operations. The PRS segment includes monitoring
services designed to monitor, identify and electronically report emergencies
requiring medical, fire or police assistance. Such services are provided through
the use of a transmitter worn by the customer and a receiving base located at
the customer's home which communicates with the Company's central monitoring
station (the "Monitoring Station").

         These segments are separate strategic business units that offer
different services and are managed separately due to the different technology
and marketing strategies required for each segment. The Security segment
included the operations of USS and Triple A Patrol and the PRS segment includes
the operations of Response Ability Systems, Inc., Emergency Response Systems,
Inc., Organization for Enhanced Capability, Inc., In Home Health, Inc., and
Health Watch, Inc. As of October 1, 1999, the Company was engaged in only one
segment, the PRS segment.

         The following table summarizes the Company's financial information by
industry segment. The components of net income (loss) below operating loss are
not separately evaluated by the Company's management on a segment basis.


                                       14





                       RESPONSE USA, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


11. INDUSTRY SEGMENT INFORMATION (CONTINUED)



                                                                                     CORPORATE AND
                                                      SECURITY            PRS            OTHER                TOTAL
                                                      --------            ---            -----                -----
                                                                                             
SIX MONTHS ENDED DECEMBER 31, 2000:
Revenues:
   Product sales...................................                       $56,059                             $56,059
   Monitoring and service..........................                     5,698,130                           5,698,130


      Total revenues...............................                     5,754,189                           5,754,189
Gross profit.......................................                     4,324,458                           4,324,458
Selling, general and administrative expenses.......                     3,505,880          $300,091         3,805,971
Depreciation and amortization expense..............                     2,258,015                           2,258,015
Net loss from operations...........................                    (1,439,437)         (300,091)       (1,739,528)

THREE MONTHS ENDED DECEMBER 31, 2000:
Revenues:
   Product sales...................................                       $17,845                             $17,845
   Monitoring and service..........................                     2,881,122                           2,881,122


      Total revenues...............................                     2,898,967                           2,898,967
Gross profit.......................................                     2,221,348                           2,221,348
Selling, general and administrative expenses.......                     1,682,693          $134,215         1,816,908
Depreciation and amortization expense..............                     1,136,216                           1,136,216
Net loss from operations...........................                      (597,561)         (134,215)         (731,776)

SIX MONTHS ENDED DECEMBER 31, 1999:
Revenues:
   Product Sales...................................  $1,084,517          $426,601                          $1,511,118
   Monitoring and service..........................   3,121,546         5,106,226                           8,227,772
   Security Patrol.................................     871,294                                               871,294


      Total revenues...............................   5,077,357         5,532,827                          10,610,184
Gross profit.......................................   2,404,849         3,843,628                           6,248,477
Selling, general and administrative expenses.......   2,026,265         4,435,533          $277,034         6,738,832
Depreciation and amortization expense..............   1,255,756         2,024,750                           3,280,506
Net loss from operations...........................   $(877,172)      $(2,616,655)        $(277,034)      $(3,770,861)

THREE MONTHS ENDED DECEMBER 31, 1999:
Revenues:
   Product Sales...................................                      $185,509                            $185,509
   Monitoring and service..........................                     2,601,664                           2,601,664


      Total revenues...............................                     2,787,173                           2,787,173
Gross profit.......................................       $(99)         1,925,594                           1,925,495
Selling, general and administrative expenses.......      54,745         2,459,435          $196,632         2,710,812
Depreciation and amortization expense..............                     1,097,082                           1,097,082
Net loss from operations...........................    $(54,844)      $(1,630,923)        $(196,632)      $(1,882,399)

Total assets at December 31, 2000..................          $0       $30,083,740          $190,770       $30,274,510
Total assets at June 30, 2000......................          $0       $31,889,687        $1,866,530       $33,756,217



                                       15





ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS

         The following discussion should be read in conjunction with the
Condensed Consolidated Financial Statements and related notes thereto.

FORWARD LOOKING INFORMATION

         The Private Securities Litigation Reform Act of 1995 (the "Reform Act")
provides a "safe harbor" for forward-looking statements to encourage companies
to provide prospective information so long as those statements are identified as
forward-looking and are accompanied by meaningful cautionary statements
identifying important factors that would cause actual results to differ
materially from those discussed in the statement. The Company desires to take
advantage of the "safe harbor" provisions of the Reform Act. Except for the
historical information contained herein, the matters discussed in this Form
10-QSB quarterly report are forward-looking statements, which involve risks and
uncertainties. Although the Company believes that the expectations reflected in
such forward-looking statements are based upon reasonable assumptions, it can
give no assurance that its expectations will be achieved. Important factors that
can cause actual results to differ materially from the Company's expectations
are disclosed in conjunction with the forward-looking statements or elsewhere
herein.

GENERAL OVERVIEW

         The Company is a leading provider of PRS throughout the United States
engaged in the marketing, installation and monitoring of PRS. The Company's
principal PRS product called Health Watch is designed to monitor, identify and
electronically report emergencies requiring medical, fire and police assistance.
The Company markets its Health Watch products and monitoring services to home
health care companies, hospitals, and government agencies ("Providers"). The
Company supplies the Health Watch PRS products and monitoring services to its
Providers who then market the products and services to their subscribers.
Providers utilize the Company's Health Watch PRS product and monitoring services
to improve health care services in their local community, to obtain a
relationship with a subscriber who may utilize other home care or hospital
services supplied by the Providers, to enhance community relations and to
facilitate early discharge from the hospitals. The Company currently monitors
approximately 47,000 PRS subscribers generating approximately $975,000 in
monthly recurring revenue ("MRR"). The Company believes it is currently the
second largest provider of PRS in the United States based on MRR. The Company's
revenues consist primarily of recurring payments for the monitoring of PRS
products.

         The Company's PRS products enable individual users, such as elderly or
disabled persons, to transmit a distress signal using a portable transmitter to
the Company's Monitoring Station. When activated by the pressing of a button, or
automatically, in the case of certain environmental temperature fluctuations,
the transmitter sends a radio signal to a receiving base installed in the user's
home. The receiving base relays the signal over telephone lines to the
Monitoring Station, where the user's name, address and vital information are
within seconds automatically displayed on a computer screen. This signal
instantaneously establishes two-way voice communication between the user and the
Monitoring Station personnel directly through the PRS unit, thereby avoiding any
need for the user to access a telephone. The nature of the distress is
determined and when necessary, appropriate help is dispatched. If the user does
not answer, help is dispatched immediately. The Monitoring Station is staffed 24
hours a day, 365 days a year.

         The PRS industry generally consists of companies that provide
technological support services to help elderly or medically-at-risk individuals
live independently, without the need of supervised care. In the Company's view,
the growth of the PRS market is strongly linked to the belief of medical
professionals that such individuals should be encouraged to live independently
for as long as possible. The Company believes that the demand for PRS will
increase as the number of people over 65 years of age, and the number of such
persons living alone, increases.


                                       16





         The Company was previously engaged in the security services business,
which included electronic monitoring products and services and guarding and
patrol services. On September 30, 1999, the Company sold its security division
to Vector in the Security Sale. The total consideration for the Security Sale
was approximately $47,000,000 (see Note 3 of Notes to Condensed Consolidated
Financial Statements of the Company). As a result of the Security Sale, the
Company is no longer engaged in the security services business and is solely
engaged in the PRS business. Information with respect to the security services
business is included in this quarterly report because the financial statements
included herein include historical financial information from such business.

RESULTS OF OPERATIONS

          The Company's revenues consist primarily of monthly recurring payments
for providing and monitoring PRS products, and prior to September 30, 1999,
security services. The security division also generated revenues from the sale
and installation of security systems and from security patrol services.
Monitoring and service revenues are recognized as the service is provided. Sale
and installation revenues are recognized when the required work is completed.
All direct installation costs, which include materials, labor and installation
overhead, and selling and marketing costs are expensed in the period incurred.
Security patrol revenues were recognized as the service was provided.

         Operating revenues decreased by $4,855,995 or 46% from the six months
ended December 31, 1999 to the six months ended December 31, 2000. This decrease
was attributable to the sale of the security division on September 30, 1999. The
Company had no operating revenues from the security division for the six months
ended December 31, 2000. Operating revenues for the PRS division increased by
$221,362 or 4% from the six months ended December 31, 1999 to the six months
ended December 31, 2000. Operating revenues increased by $111,794 from the three
months ended December 31, 1999 to the three months ended December 31, 2000.

         Product sales for the PRS division decreased by $370,542 and $167,664
or 87% and 90% from the six and three months ended December 31, 1999 to the six
and three months ended December 31, 2000, respectively. This decrease is a
result of the Company's redirected efforts to expand its recurring service
revenues.

          Monitoring and service revenues for the PRS division accounted for an
increase in operating revenues of $591,904 and $279,458 or 12% and 11% from the
six and three months ended December 31, 1999 to the six and three months ended
December 31, 2000, respectively. This increase is the result of the Company's
efforts to expand its MRR from recurring services through its Providers. The
Company believes it will continue to experience significant increases to its
recurring service revenues during this fiscal year and will become the fastest
growing PRS company among the leaders in the industry.

         Gross profit for the PRS division increased by $480,830 and $295,754 or
13% and 15% from the six and three months ended December 31, 1999 to the six and
three months ended December 31, 2000, respectively. This increase is also
primarily due to the Company's efforts to expand MRR from recurring services
through its Providers. Monitoring and service revenues generate significantly
higher gross margins than product sales.

         The Gross Profit Margin as a percentage of sales for the PRS division
improved from 69% to 75% from the six months ended December 31, 1999 to the six
months ended December 31, 2000 and from 69% to 77% from the three months ended
December 31, 1999 to the three months ended December 31, 2000.

         Selling, general and administrative expenses ("SG&A") decreased by
$2,932,861 or 44% from the six months ended December 31, 1999 to the six months
ended December 31, 2000. This decrease is primarily due to the sale of the
security division on September 30, 1999. SG&A for the PRS division decreased by
$929,653 and $776,742 or 21% and 32% from the six months and three months ended
December 31, 1999 to the six and three months ended December 31, 2000,
respectively. Since the sale of the security division on


                                       17





September 30, 1999, the Company has been focusing its efforts on improving the
efficiencies of the PRS division. In addition, the Company changed its
management team in July 2000. The new management's efforts have been focused on
restructuring operations, which include personnel and other cost reductions. The
Company expects continued reductions in operating costs during this fiscal year
due to the new management's efforts in restructuring and consolidating
operations.

         Depreciation and amortization expense for the PRS division increased by
$233,265 and $39,134 or 12% and 4% from the six and three months ended December
31, 1999 to the six and three months ended December 31, 2000. The increase in
amortization and depreciation expense in the PRS division is primarily due to
the Company's acquisitions of monitoring contracts and increases in equipment
used for PRS rentals.

         Net interest expense decreased by $424,474 or 19% from the six months
ended December 31, 1999 to the six months ended December 31, 2000. On September
30, 1999 the Company reduced its indebtedness by approximately $31.5 million as
a result of the sale of its security division (see Note 3 of Notes to Condensed
Consolidated Financial Statements of the Company). Net interest expense
increased by $183,709 or 24% from the three months ended December 31, 1999 to
the three months ended December 31, 2000. As of December 31, 2000, the Company
maintains approximately $32,300,000 in long-term notes payable with interest
rates ranging from 8% to 9.83%.

         The Company recorded a gain on sale of the security division of
$17,203,200 for the six months ended December 31, 1999. The amount of the gain
was later reduced to $14,841,872 as a result of the holdback settlement and
other transaction expenses associated with the sale (see Note 3 of Notes to
Condensed Consolidated Financial Statements of the Company).

         The Company recorded Income tax benefits of $103,747 and $2,500 for the
six and three months ended December 31, 2000. The Income tax expense for the six
months ended December 31, 1999 was $704,200, which was related to the gain on
sale of the security division. There was no income tax expense or benefit
recorded in the three months ended December 31, 1999.

         Simultaneous with the Security Sale, the Company paid $30,628,277,
including interest, of its Financing Agreement, and as a result, wrote off
Deferred Financing Costs of $4,058,915. This amount was recorded as a loss on
debt extinguishment, an extraordinary item, during the quarter ended September
30, 1999.

         The net loss for the six months ended December 31, 2000 was $3,493,525
or ($0.34) per share based on 10,157,569 weighted average number of shares
outstanding, as compared to net income of $6,362,280 or $0.86 per share based on
7,385,858 weighted average number of shares outstanding for the six months ended
December 31, 1999. This difference in net income (loss) is primarily
attributable to the gain from the sale of the security division of $17,203,200
or $2.33 per share less the loss on debt extinguishment of $4,058,915 or ($0.55)
per share. Included in the net loss for the six months ended December 31, 2000
are non-cash charges totaling $2,752,965, consisting of depreciation and
amortization of $2,258,015 and amortization of deferred financing costs of
$494,950. The net loss for the three months ended December 31, 2000 decreased by
$1,120,312 or 40% from a net loss of $2,795,275 for the three months ended
December 31, 1999 to a net loss of $1,674,963 for the three months ended
December 31, 2000.

LIQUIDITY AND CAPITAL RESOURCES

         The Company's working capital decreased by $1,957,603 from working
capital of $1,687,873 at June 30, 2000 to a working capital deficiency of
$269,730 at December 31, 2000.

                                       18





         On June 30, 1999, the Company's Receivable Financing Agreement with
MSCH was modified. As of June 30, 1999, Response Acquisition Corp., a subsidiary
of the Company ("RAC") merged with and into USS, and USS was the surviving
corporation. Also on June 30, 1999, three Delaware limited liability companies
were formed: (i) Response Alarm Monitoring, LLC ("RAM"); (ii) Response Security
Monitoring, LLC ("RSM"); and (iii) Response Security Systems, LLC ("RSS")
(collectively, referred to as the "LLCs"). USS was the sole Member of each LLC.
Each of the LLCs then entered into Purchase Agreements with USS (the "Second
Purchase Agreements") pursuant to which each LLC purchased certain contracts and
receivables from USS. RAM purchased alarm receivables and contracts from USS,
RSM purchased Personal Response System ("PRS") receivables and contracts from
USS, and RSS was intended for future contract acquisitions. Each of the LLCs
also entered into Receivable Financing Agreements with MSCH (the "Second
Receivable Agreements"), under which MSCH provided financing to each LLC for its
purchase of the respective receivables and contracts from USS.

         In contemplation of the Company's sale of USS to Vector in the Security
Sale, the financing arrangement described above was further modified as follows:
USS assigned and transferred its membership interests in RSS and RSM to the
Company's wholly owned subsidiary, Response Ability Systems, Inc., a New Jersey
Corporation. USS maintained its Membership Interest in RAM, which was sold to
Vector as part of the Security Sale (see Note 3 to Notes to Condensed
Consolidated Financial Statements of the Company) (the Second Purchase
Agreements, as amended, together with the Second Receivable Agreements, as
amended, collectively referred to subsequently herein as the "Financing
Agreement").

         On September 30, 1999, the Company sold its stock in USS to Vector and
paid off approximately $30,628,000, including accrued interest, of the MSCH
Financing Agreement in respect of RAM. In connection with the refinancing, the
Company incurred a charge for loss on debt extinguishment of $4,058,915.

         The MSCH Financing Agreement provides for borrowing based on a multiple
of MRR. As of December 31, 2000, $31,604,010 was outstanding to MSCH under the
MSCH Financing Agreement in respect of RSS and RSM. Based upon MRR available to
pledge, approximately $422,000 of net borrowings was available under the
facility. On September 13, 2000, the Company's credit facility with MSCH was
increased from $40 Million to $50 Million.

         Under the MSCH Financing Agreement, the Company is required to pay
financing fees ranging from 13% to 15% to the lender for each additional
borrowing at the time of the financing. These financing fees are recorded as
debt issuance costs and are amortized over five years, the term of the notes,
using the effective interest method. Taking these debt issuance costs into
consideration, the Company's effective interest rates under the Financing
Agreement range from 13.06% to 13.76%.

         In connection with the repayment of $30,628,000 of the MSCH Financing
Agreement on September 30, 1999, the Company wrote off debt issuance costs of
$4,058,915, net of accumulated amortization of $934,099.

         Beginning in December 1999, the MSCH Financing Agreement was amended to
include a five percent holdback on each funding going forward, which is due back
to the Company upon final payment of the corresponding note payable. These
holdbacks, totaling $289,086 plus interest of $5,851, have been recorded on the
Company's balance sheet as other noncurrent assets at December 31, 2000.

         The Financing Agreement contains certain provisions that significantly
restrict the LLCs' ability to make any loans, advances or other distributions to
any other entity. The borrowings under the Financing Agreement are secured by
the monitoring contracts held by RSM and RSS. At December 31, 2000 the net book
value of such monitoring contracts was $17,009,837.

         Net cash used in operating activities decreased from $4,975,699 used in
the six months ended December 30, 1999 to $1,626,835 used in the six months
ended December 31, 2000.


                                       19





         Net cash used in investing activities was $859,077 for the six months
ended December 31, 2000. During the six months ended December 31, 2000, the
Company purchased property and equipment for $855,697, which included equipment
used for rentals in the amount of $711,915.

         Net cash provided by financing activities was $591,873 for the six
months ended December 31, 2000. The Company received proceeds of $1,709,486 from
additional borrowings under the MSCH Financing Agreement for the PRS division
net of holdbacks of $91,326 and incurred $222,233 in deferred financing costs.
The Company also paid $791,773 in principal payments on long-term debt.

         Historically, the Company's revenues have not been sufficient to fund
its operations, and thus it has had to finance its operating losses externally,
through debt and equity financing. The Company has undergone a number of
operational changes during fiscal years 2000 and 2001. In September 1999, the
Company sold its security business, as more fully described in Note 3 to Notes
to Condensed Consolidated Financial Statements. In July 2000, the Company
changed its management team. The new management's efforts have been focused on
restructuring operations, which include personnel and other cost reductions, a
consolidation of operations and an expanded focus on internal growth. Management
expects such operational changes to substantially reduce cash used in operations
and that such improvements, together with existing cash on hand and available
borrowings under the MSCH Financing Agreement will allow the Company to
implement its growth strategy. The Company's continued ability to operate is
dependent upon its ability to achieve levels of revenue to support the Company's
cost structure.

         The Company has recently been informed that MSCH may limit the types of
accounts that will be accepted by MSCH under the MSCH Financing Agreement. The
Company is currently negotiating with MSCH to continue to lend under such
agreement in accordance with past practice. In the event the Company is unable
to negotiate this matter successfully, alternative sources of financing will be
required and there can be no assurance that the Company will be able to obtain
such financing on a timely basis, on favorable terms, or at all. If the Company
is unable to obtain such financing, the Company may be forced to make further
cost reductions that could impact the Company's growth strategy.


INFLATION

         The Company does not believe that inflation has a material effect on
its operations.


                                       20





                       RESPONSE USA, INC. AND SUBSIDIARIES

PART II. OTHER INFORMATION

         ITEM 1. Legal Proceedings - None

         ITEM 2. Changes in Securities - None

         ITEM 3. Defaults Upon Senior Securities - None

         ITEM 4. Submission of Matters to a Vote of Security Holders - None

         ITEM 5. Other Information - None

         ITEM 6. Exhibits and Reports on Form 8-K
                  (a) Exhibits -
                           (11) Computation of Loss per Common Share
                  (b) Reports on Form 8-K


                                       21






                                   SIGNATURES

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

 RESPONSE USA, INC.
 ------------------
     Registrant




By: /s/ Jeffrey Queen                                       February 14, 2001
   ------------------------                                 -----------------

       Jeffrey Queen
       Chief Executive Officer

By: /s/ Donna M. Dorris                                     February 14, 2001
   --------------------                                     -----------------

       Donna M. Dorris
       Chief Financial Officer
       Principal Financial Officer
       Principal Accounting Officer